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 September 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
of incorporation or organization)

 

(I.R.S. Employer
Identification Number)

 

 

 

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.

7,736,736 shares of Common Stock, par value $0.001 per share, as of November 1, 2014

 

 

 

 


 

FIRST FOUNDATION INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014

TABLE OF CONTENTS

 

 

  

 

 

Exhibit No.

 

 

 

Part I. Financial Information

 

 

 

 

 

 

 

Item 1.

 

Financial Statements

 

1

 

 

 

 

 

Item 2

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

19

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

 

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

38

 

 

 

 

 

Part II. Other Information

 

 

 

 

 

 

 

Item 1A

 

Risk Factors

 

38

 

 

 

 

 

Item 5

 

Other Information

 

38

 

 

 

 

 

Item 6

 

Exhibits

 

39

 

 

 

 

 

SIGNATURES

 

S-1

 

 

 

 

 

EXHIBITS

 

E-1

 

 

 

(i)


 

PART I — FINANCIAL INFORMATION

 

ITEM 1.

FINANCIAL STATEMENTS

FIRST FOUNDATION INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

 

 

September 30,
2014

 

 

December 31,
2013

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

28,842

 

 

$

56,954

 

Securities available-for-sale (“AFS”)

 

134,760

 

 

 

59,111

 

 

Loans, net of deferred fees

 

1,101,775

 

 

 

903,645

 

Allowance for loan and lease losses (“ALLL”)

 

(10,150

)

 

 

(9,915

)

Net loans

 

1,091,625

 

 

 

893,730

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

2,452

 

 

 

3,249

 

Investment in FHLB stock

 

9,776

 

 

 

6,721

 

Deferred taxes

 

10,639

 

 

 

12,052

 

Real estate owned (“REO”)

 

334

 

 

 

375

 

Other assets

 

6,085

 

 

 

5,168

 

Total Assets

$

1,284,513

 

 

$

1,037,360

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits

$

951,164

 

 

$

802,037

 

Borrowings

 

228,682

 

 

 

141,063

 

Accounts payable and other liabilities

 

10,807

 

 

 

7,498

 

Total Liabilities

 

1,190,653

 

 

 

950,598

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

-

 

 

 

-

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

Common Stock, par value $.001: 20,000,000 shares authorized;  7,736,736 and 7,733,514 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

 

8

 

 

 

8

 

Additional paid-in-capital

 

76,721

 

 

 

76,334

 

Retained earnings

 

17,378

 

 

 

11,990

 

Accumulated other comprehensive income (loss), net of tax

 

(247

)

 

 

(1,570

)

Total Shareholders’ Equity

 

93,860

 

 

 

86,762

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

$

1,284,513

 

 

$

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

September  30,

 

 

Nine Months Ended

September  30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

11,404

 

 

$

9,108

 

 

$

31,735

 

 

$

28,111

 

Securities AFS

 

799

 

 

 

304

 

 

 

1,741

 

 

 

480

 

Fed funds sold, FHLB stock and deposits

 

181

 

 

 

112

 

 

 

514

 

 

 

287

 

Total interest income

 

12,384

 

 

 

9,524

 

 

 

33,990

 

 

 

28,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

953

 

 

 

781

 

 

 

2,595

 

 

 

2,328

 

Borrowings

 

284

 

 

 

105

 

 

 

682

 

 

 

232

 

Total interest expense

 

1,237

 

 

 

886

 

 

 

3,277

 

 

 

2,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

11,147

 

 

 

8,638

 

 

 

30,713

 

 

 

26,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

-

 

 

 

445

 

 

 

235

 

 

 

1,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

11,147

 

 

 

8,193

 

 

 

30,478

 

 

 

24,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

6,309

 

 

 

4,597

 

 

 

17,388

 

 

 

13,508

 

Other income

 

428

 

 

 

491

 

 

 

1,316

 

 

 

1,323

 

Total noninterest income

 

6,737

 

 

 

5,088

 

 

 

18,704

 

 

 

14,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

8,764

 

 

 

7,172

 

 

 

25,278

 

 

 

21,437

 

Occupancy and depreciation

 

1,867

 

 

 

1,870

 

 

 

5,499

 

 

 

4,712

 

Professional services and marketing costs

 

1,192

 

 

 

982

 

 

 

4,540

 

 

 

3,013

 

Other expenses

 

1,272

 

 

 

914

 

 

 

4,195

 

 

 

3,197

 

Total noninterest expense

 

13,095

 

 

 

10,938

 

 

 

39,512

 

 

 

32,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

4,789

 

 

 

2,343

 

 

 

9,670

 

 

 

7,037

 

Taxes on income

 

2,130

 

 

 

890

 

 

 

4,282

 

 

 

2,674

 

Net income

$

2,659

 

 

$

1,453

 

 

$

5,388

 

 

$

4,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.34

 

 

$

0.20

 

 

$

0.70

 

 

$

0.59

 

Diluted

 

0.32

 

 

 

0.19

 

 

 

0.66

 

 

 

0.57

 

Shares used to compute net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

7,735,350

 

 

 

7,414,527

 

 

 

7,734,372

 

 

 

7,402,044

 

Diluted

 

8,240,424

 

 

 

7,756,475

 

 

 

8,188,633

 

 

 

7,708,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

 

 

2


 

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF

COMPREHENSIVE INCOME - UNAUDITED

(In thousands)

 

 

Quarter Ended

September  30,

 

 

Nine Months Ended

September  30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,659

 

 

$

1,453

 

 

$

5,388

 

 

$

4,363

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) on securities arising during the period

 

(704

)

 

 

26

 

 

 

2,249

 

 

 

(1,646

)

Other comprehensive income (loss) before tax

 

(704

)

 

 

26

 

 

 

2,249

 

 

 

(1,646

)

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

 

291

 

 

 

(13

)

 

 

(926

)

 

 

690

 

Other comprehensive income (loss)

 

(413

)

 

 

13

 

 

 

1,323

 

 

 

(956

)

Total comprehensive income

$

2,246

 

 

$

1,466

 

 

$

6,711

 

 

$

3,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

 

 

3


 

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(In thousands)

 

 

For the Nine Months Ended September 30,

 

 

2014

 

 

2013

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

$

5,388

 

 

$

4,363

 

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

 

 

 

 

 

 

 

Provision for loan losses

 

235

 

 

 

1,753

 

Stock–based compensation expense

 

387

 

 

 

437

 

Depreciation and amortization

 

949

 

 

 

721

 

Deferred tax provision

 

487

 

 

 

681

 

Amortization of discounts on purchased loans - net

 

(1,581

)

 

 

(2,958

)

Gain on sale of REO

 

(1,038

)

 

 

-

 

Provision for REO losses

 

-

 

 

 

250

 

Increase in other assets

 

(793

)

 

 

50

 

Increase in accounts payable and other liabilities

 

3,309

 

 

 

774

 

Net cash provided by operating activities

 

7,343

 

 

 

6,071

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Net increase in loans

 

(198,383

)

 

 

(99,699

)

Proceeds from sale of REO

 

4,198

 

 

 

-

 

Purchase of loan secured by REO property

 

(1,285

)

 

 

-

 

Purchase of securities AFS

 

(78,639

)

 

 

(52,783

)

Maturity / sale / payments – securities AFS

 

5,115

 

 

 

6,075

 

Sale (purchase) of FHLB stock

 

(3,055

)

 

 

2,593

 

Purchases of premises and equipment

 

(152

)

 

 

(1,461

)

Net cash used in investing activities

 

(272,201

)

 

 

(145,275

)

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Increase in deposits

 

149,127

 

 

 

111,618

 

FHLB Advances – net change

 

74,000

 

 

 

7,000

 

Proceeds – term note

 

15,000

 

 

 

7,500

 

Principal payments – term note

 

(1,381

)

 

 

(250

)

Proceeds from sale of stock, net

 

-

 

 

 

581

 

Net cash provided by financing activities

 

236,746

 

 

 

126,449

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(28,112

)

 

 

(12,755

)

Cash and cash equivalents at beginning of year

 

56,954

 

 

 

63,108

 

Cash and cash equivalents at end of period

$

28,842

 

 

$

50,353

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest

$

3,167

 

 

$

2,416

 

Income taxes

$

2,501

 

 

$

3,490

 

Noncash transactions:

 

 

 

 

 

 

 

Chargeoffs against allowance for loans losses

$

-

 

 

$

748

 

Transfer of foreclosed loans to REO

$

1,834

 

 

$

-

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

 

 

4


 

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 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 Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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 FASB issued 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 Nine Months Ended September 30, 2014 – UNAUDITED

 

 

2. Fair Value Measurements

Assets Measured at Fair Value on a Recurring Basis

 

The following tables show the recorded amounts of assets and liabilities measured at fair value on a recurring basis as of:

 

 

 

 

Fair Value Measurement Level

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

 

 

$

300

 

 

$

 

FNMA and FHLB Agency notes

 

10,173

 

 

 

 

 

 

10,173

 

 

 

 

Agency mortgage-backed securities

 

124,287

 

 

 

 

 

 

124,287

 

 

 

 

Total assets at fair value on a recurring basis

$

134,760

 

 

$

 

 

$

134,760

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

 

 

$

300

 

 

$

 

FNMA and FHLB Agency notes

 

9,780

 

 

 

 

 

 

9,780

 

 

 

 

Agency mortgage-backed securities

 

49,031

 

 

 

 

 

 

49,031

 

 

 

 

Total assets at fair value on a recurring basis

$

59,111

 

 

$

 

 

$

59,111

 

 

$

 

Assets Measured at Fair Value on a Nonrecurring Basis

The Company may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. generally accepted accounting principles. These include assets that are measured at the lower of cost or market or that were recognized at a fair value below cost at the end of the period.

Information regarding assets measured at fair value on a nonrecurring basis is set forth in the table below as of:

 

 

September 30, 2014

 

(dollars in thousands)

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets at Fair Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

$

3,136

 

 

$

 

 

$

 

 

$

3,136

 

REO

 

334

 

 

 

 

 

 

334

 

 

 

 

Total

$

3,470

 

 

$

 

 

$

334

 

 

$

3,136

 

 

REO with a carrying value of $1.8 million was foreclosed on during the first nine months of 2014. REO with carrying values of $3.2 million were disposed during the first nine months of 2014. There were no other significant transfers in or out of assets measured at fair value on a nonrecurring basis during the first nine months of 2014.

 

The following table provides quantitative information about the Company’s nonrecurring Level 3 fair value measurements as of:

 

(dollars in thousands)

Valuation Technique

 

 

Unobservable
Input

 

 

Estimate
Used

 

 

Fair Value

 

June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

Third party appraisal

 

 

 

Selling costs

 

 

 

9.0%

 

 

$

3,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REO

 

Third party appraisal

 

 

 

Selling costs

 

 

 

9.0%

 

 

$

375

 

 

6


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 2014 – UNAUDITED

 

Fair Value of Financial Instruments

We have elected to use fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale are measured at fair value on a recurring basis. Additionally, from time to time, we may be required to measure at fair value other assets on a nonrecurring basis, such as loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

Fair value estimates are made at a discrete point in time based on relevant market information and other information about the financial instruments. Because no active market exists for a significant portion of our financial instruments, fair value estimates are based in large part on judgments we make primarily regarding current economic conditions, risk characteristics of various financial instruments, prepayment rates, and future expected loss experience. These estimates are subjective in nature and invariably involve some inherent uncertainties. Additionally, unexpected changes in events or circumstances can occur that could require us to make changes to our assumptions and which, in turn, could significantly affect and require us to make changes to our previous estimates of fair value.

In addition, the fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of existing and anticipated future customer relationships and the value of assets and liabilities that are not considered financial instruments, such as premises and equipment and other real estate owned.

The following methods and assumptions were used to estimate the fair value of financial instruments.

Cash and Cash Equivalents. The fair value of cash and cash equivalents approximates its carrying value.

Interest-Bearing Deposits with Financial Institutions. The fair values of interest-bearing deposits maturing within ninety days approximate their carrying values.

Investment Securities Available for Sale. Investment securities available-for-sale are measured at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as level 3 include asset-backed securities in less liquid markets.

Federal Home Loan Bank and Federal Reserve Bank Stock. The Bank is a member of the Federal Home Loan Bank (the “FHLB”) and the Federal Reserve Bank of San Francisco (the “FRB”). As members, we are required to own stock of the FHLB and the FRB, the amount of which is based primarily on the level of our borrowings from those institutions. We also have the right to acquire additional shares of stock in either or both of the FHLB and the FRB; however, to date, we have not done so. The fair values of that stock are equal to their respective carrying amounts, are classified as restricted securities and are periodically evaluated for impairment based on our assessment of the ultimate recoverability of our investments in that stock.  Any cash or stock dividends paid to us on such stock are reported as income.

Loans . The fair value for loans with variable interest rates is the carrying amount. The fair value of fixed rate loans is derived by calculating the discounted value of future cash flows expected to be received by the various homogeneous categories of loans. All loans have been adjusted to reflect changes in credit risk.

Impaired Loans. ASC 820-10 applies to loans measured for impairment in accordance with ASC 310-10, “Accounting by Creditors for Impairment of a Loan”, including impaired loans measured at an observable market price (if available), and at the fair value of the loan’s collateral (if the loan is collateral dependent) less selling cost. The fair value of an impaired loan is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. When the fair value of the collateral is based on an observable market price or a current appraised value, we measure the impaired loan at nonrecurring Level 2. When an appraised value is not available, or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price or a discounted cash flow has been used to determine the fair value, we measure the impaired loan at nonrecurring Level 3.

7


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 2014 – UNAUDITED

 

Foreclosed Assets. Foreclosed assets are adjusted to the lower of cost or fair value, less estimated costs to sell, at the time the loans are transferred to foreclosed assets. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value, less estimated costs to sell. Fair value is determined on the basis of independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, we measure the foreclosed asset at nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, we measure the foreclosed asset at nonrecurring Level 3.

Deposits. The fair value of demand deposits, savings deposits, and money market deposits is defined as the amounts payable on demand at quarter-end. The fair value of fixed maturity certificates of deposit is estimated based on the discounted value of the future cash flows expected to be paid on the deposits.

Borrowings . The fair value of $208 million in borrowings is the carrying value of overnight FHLB advances that approximate fair value because of the short-term maturity of this instrument, resulting in a Level 2 classification. The fair value of term borrowings is derived by calculating the discounted value of future cash flows expected to be paid out by the Company.  The $20.7 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.

The following table sets forth the estimated fair values and related carrying amounts of our financial instruments as of:

 

 

Carrying

 

 

Fair Value Measurement Level

 

(dollars in thousands)

Value

 

 

1

 

 

2

 

 

3

 

 

Total

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

28,842

 

 

$

28,842

 

 

$

 

 

$

 

 

$

28,842

 

Securities AFS

 

134,760

 

 

 

 

 

 

134,760

 

 

 

 

 

 

134,760

 

Loans

 

1,091,625

 

 

 

 

 

 

 

 

 

1,138,059

 

 

 

1,138,059

 

Investment in FHLB stock

 

9,776

 

 

 

9,776

 

 

 

 

 

 

 

 

 

9,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

951,164

 

 

 

685,448

 

 

 

265,626

 

 

 

 

 

 

951,074

 

Borrowings

 

228,682

 

 

 

-

 

 

 

208,000

 

 

 

20,682

 

 

 

228,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

8


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 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

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

-

 

 

$

-

 

 

$

300

 

FNMA and FHLB Agency notes

 

10,496

 

 

 

-

 

 

 

(323

)

 

 

10,173

 

Agency mortgage-backed securities

 

124,383

 

 

 

580

 

 

 

(676

)

 

 

124,287

 

Total

$

135,179

 

 

$

580

 

 

$

(999

)

 

$

134,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

The table below indicates, as of September 30, 2014, the gross unrealized losses and fair values of our investments, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position.

 

 

 

Securities with Unrealized Loss at September 30, 2014

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(dollars in thousands)

 

Fair Value

 

 

 

Unrealized Loss

 

 

Fair Value

 

 

 

Unrealized Loss

 

 

Fair Value

 

 

Unrealized Loss

 

FNMA and FHLB Agency notes

 

$

-

 

 

$

-

 

 

$

10,173

 

 

$

(323

)

 

$

10,173

 

 

$

(323)

 

Agency mortgage backed securities

 

 

19,805

 

 

 

(21

)

 

 

27,536

 

 

 

(655

)

 

 

47,341

 

 

 

(676)

 

Total temporarily impaired securities

 

$

19,805

 

 

$

(21

)

 

$

37,709

 

 

$

(978

)

 

 

57,514

 

 

 

(999)

 

 

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 September 30, 2014:

 

(dollars in thousands)

Less than
1 Year

 

 

1 Through
5 years

 

 

5 Through
10 Years

 

 

After 10
Years

 

 

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

 

-

 

 

 

-

 

 

 

10,173

 

 

 

-

 

 

 

10,173

 

Total

$

-

 

 

$

300

 

 

$

10,173

 

 

$

-

 

 

$

10,473

 

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 September 30, 2014 was 2.46%.

 

9


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 30, 2014 – UNAUDITED

 

NOTE 4: LOANS

The following is a summary of our loans as of:

 

(dollars in thousands)

September 30,
2014

 

 

December 31,
2013

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Residential properties:

 

 

 

 

 

 

 

Multifamily

$

455,064

 

 

$

405,984

 

Single family

 

337,536

 

 

 

227,096

 

Total real estate loans secured by residential properties

 

792,600

 

 

 

633,080

 

Commercial properties

 

186,485

 

 

 

154,982

 

Land and construction

 

3,232

 

 

 

3,794

 

Total real estate loans

 

982,317

 

 

 

791,856

 

Commercial and industrial loans

 

100,182

 

 

 

93,255

 

Consumer loans

 

19,286

 

 

 

18,484

 

Total loans

 

1,101,785

 

 

 

903,595

 

Premiums, discounts and deferred fees and expenses

 

(10

)

 

 

50

 

Total

$

1,101,775

 

 

$

903,645

 

As of September 30, 2014 and December 31, 2013, the principal balances shown above are net of unaccreted discount related to loans acquired in an acquisition of $1.5 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)

Nine Months Ended September 30, 2014

 

 

Year Ended December 31,
2013

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Commercial properties

$

4,633

 

 

$

5,543

 

Land

 

-

 

 

 

2,331

 

Total real estate loans

 

4,633

 

 

 

7,874

 

Commercial and industrial loans

 

2,436

 

 

 

2,489

 

Consumer loans

 

249

 

 

 

260

 

Total loans

 

7,318

 

 

 

10,623

 

Unaccreted discount on purchased credit impaired loans

 

(1,368

)

 

 

(2,945

)

Total

$

5,950

 

 

$

7,678

 

Accretable yield, or income expected to be collected on purchased credit impaired loans, is as follows as of:

 

(dollars in thousands)

September 30,
2014

 

 

December 31,
2013

 

 

 

 

 

 

 

 

 

Beginning balance

$

2,349

 

 

$

1,531

 

Accretion of income

 

(1,040

)

 

 

(730

)

Reclassifications from nonaccretable difference

 

(391

)

 

 

1,879

 

Disposals

 

(85

)

 

 

(331

)

Ending balance

$

833

 

 

$

2,349

 

10


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 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 
or More

 

 

Nonaccrual

 

 

Due and
Nonaccrual

 

 

Current

 

 

Total

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

-

 

 

$

145

 

 

$

-

 

 

$

1,820

 

 

$

1,965

 

 

$

790,635

 

 

$

792,600

 

Commercial properties

 

 

-

 

 

 

-

 

 

 

3,936

 

 

 

596

 

 

 

4,532

 

 

 

181,953

 

 

 

186,485

 

Land and construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,232

 

 

 

3,232

 

Commercial and industrial loans

 

 

-

 

 

 

1,728

 

 

 

1,040

 

 

 

344

 

 

 

3,112

 

 

 

97,070

 

 

 

100,182

 

Consumer loans

 

 

-

 

 

 

-

 

 

 

645

 

 

 

120

 

 

 

765

 

 

 

18,521

 

 

 

19,286

 

Total

 

$

-

 

 

$

1,873

 

 

$

5,621

 

 

$

2,880

 

 

$

10,374

 

 

$

1,091,411

 

 

$

1,101,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total loans

 

 

0.00

%

 

 

0.17

%

 

 

0.51

%

 

 

0.26

%

 

 

0.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2014 and December 31, 2013, the Company had one loan with a balance of $0.1 million classified as a troubled debt restructuring (“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.

 

11


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Nine Months Ended September 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
Balance

 

 

Provision for
Loan Losses

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Quarter Ended September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

6,696

 

 

$

(15

)

 

$

-

 

 

$

-

 

 

$

6,681

 

Commercial properties

 

 

1,572

 

 

 

5

 

 

 

-

 

 

 

-

 

 

 

1,577

 

Commercial and industrial loans

 

 

1,723

 

 

 

27

 

 

 

-

 

 

 

-

 

 

 

1,750

 

Consumer loans

 

 

159

 

 

 

(17

)

 

 

-

 

 

 

-

 

 

 

142

 

Total

 

$

10,150

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

10,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

6,157

 

 

$

524

 

 

$

-

 

 

$

-

 

 

$

6,681

 

Commercial properties

 

 

1,440

 

 

 

137

 

 

 

-

 

 

 

-

 

 

 

1,577

 

Commercial and industrial loans

 

 

2,149

 

 

 

(399

)

 

 

-

 

 

 

-

 

 

 

1,750

 

Consumer loans

 

 

169

 

 

 

(27

)

 

 

-

 

 

 

-

 

 

 

142

 

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