ffwm-10q_20160331.htm

 

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 March 31, 2016

OR

¨

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

For the transition period from             to             

Commission File Number 001-36461

 

FIRST FOUNDATION INC.

(Exact name of Registrant as specified in its charter)

 

 

Delaware

 

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)

 

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 “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.) (Check one):

 

Large accelerated filer

¨

Accelerated filer

x

 

 

 

 

Non-accelerated filer

¨

Smaller reporting company

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No   x

 

As of May 5, 2016, there were 16,087,941 shares of registrant’s common stock outstanding.

 

 

 

 

 

 

 

 


 

FIRST FOUNDATION INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2016

TABLE OF CONTENTS

 

 

  

 

 

Page 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

 

34

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

34

 

 

 

 

 

Part II. Other Information

 

 

 

 

 

 

 

Item 1A

 

Risk Factors

 

34

 

 

 

 

 

Item 6

 

Exhibits

 

35

 

 

 

 

 

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)

 

 

March 31,
2016

 

 

December 31,
2015

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

52,817

 

 

$

215,748

 

Securities available-for-sale (“AFS”)

 

548,295

 

 

 

565,135

 

Loans held for sale

 

260,075

 

 

 

 

 

Loans, net of deferred fees

 

 

1,793,002

 

 

 

1,765,483

 

Allowance for loan and lease losses (“ALLL”)

 

(11,000

)

 

 

(10,600

)

Net loans

 

1,782,002

 

 

 

1,754,883

 

 

 

 

 

 

 

 

 

Investment in FHLB stock

 

17,091

 

 

 

21,492

 

Premises and equipment, net

 

4,450

 

 

 

2,653

 

Deferred taxes

 

11,072

 

 

 

15,392

 

Real estate owned (“REO”)

 

334

 

 

 

4,036

 

Goodwill and intangibles

 

2,351

 

 

 

2,416

 

Other assets

 

11,686

 

 

 

10,824

 

Total Assets

$

2,690,173

 

 

$

2,592,579

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits

$

1,773,106

 

 

$

1,522,176

 

Borrowings

 

633,000

 

 

 

796,000

 

Accounts payable and other liabilities

 

13,887

 

 

 

14,667

 

Total Liabilities

 

2,419,993

 

 

 

2,332,843

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

Common Stock, par value $.001: 70,000,000 shares authorized;  16,049,131 and 15,980,526 shares issued and outstanding at March 31, 2016 and December 31, 2015, respectively

 

 

16

 

 

 

16

 

Additional paid-in-capital

 

228,506

 

 

 

227,262

 

Retained earnings

 

37,549

 

 

 

33,762

 

Accumulated other comprehensive income (loss), net of tax

 

4,109

 

 

 

(1,304

)

Total Shareholders’ Equity

 

270,180

 

 

 

259,736

 

Total Liabilities and Shareholders’ Equity

$

2,690,173

 

 

$

2,592,579

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

 

1


 

FIRST FOUNDATION INC.

CONSOLIDATED INCOME STATEMENTS - UNAUDITED

(In thousands, except share and per share amounts)

 

 

For the Quarter Ended March 31,

 

 

2016

 

 

2015

 

Interest income:

 

 

 

 

 

 

 

Loans

$

18,170

 

 

$

12,101

 

Securities

 

3,121

 

 

 

815

 

FHLB stock, fed funds and deposits

 

407

 

 

 

242

 

Total interest income

 

21,698

 

 

 

13,158

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

Deposits

 

1,795

 

 

 

923

 

Borrowings

 

542

 

 

 

364

 

Total interest expense

 

2,337

 

 

 

1,287

 

 

 

 

 

 

 

 

 

Net interest income

 

19,361

 

 

 

11,871

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

400

 

 

 

150

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

18,961

 

 

 

11,721

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

6,001

 

 

 

5,850

 

Other income

 

984

 

 

 

354

 

Total noninterest income

 

6,985

 

 

 

6,204

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

Compensation and benefits

 

12,724

 

 

 

9,180

 

Occupancy and depreciation

 

2,815

 

 

 

1,957

 

Professional services and marketing costs

 

1,723

 

 

 

1,058

 

Other expenses

 

2,155

 

 

 

1,163

 

Total noninterest expense

 

19,417

 

 

 

13,358

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

6,529

 

 

 

4,567

 

Taxes on income

 

2,742

 

 

 

1,941

 

Net income

$

3,787

 

 

$

2,626

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

Basic

$

0.24

 

 

$

0.33

 

Diluted

$

0.23

 

 

$

0.32

 

Shares used in computation:

 

 

 

 

 

 

 

Basic

 

16,003,088

 

 

 

7,855,457

 

Diluted

 

16,467,732

 

 

 

8,211,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

2


 

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENT OF CHANGES

IN SHAREHOLDERS’ EQUITY - Unaudited

(In thousands, except share amounts)

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

Accumulated Other

 

 

 

 

 

 

Number

of Shares

 

Amount

 

Additional

Paid-in Capital

 

Retained Earnings

 

Comprehensive Income (Loss)

 

Total

Balance: December 31, 2015

 

15,980,526

 

$

16

 

$

227,262

 

$

33,762

 

$

(1,304

)

$

259,736

Net income

 

 

 

 

 

 

 

3,787

 

 

 

 

3,787

Other comprehensive income

 

 

 

 

 

 

 

 

 

5,413

 

 

5,413

Stock based compensation

 

 

 

 

 

317

 

 

 

 

 

 

317

Issuance of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options

 

66,305

 

 

 

 

927

 

 

 

 

 

 

927

Stock grants

 

 

2,300

 

 

 

 

 

 

 

 

 

 

 

 

Balance: March 31, 2016

 

16,049,131

 

$

16

 

$

228,506

 

$

37,549

 

$

4,109

 

$

270,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

3


 

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF

COMPREHENSIVE INCOME - UNAUDITED

(In thousands)

 

 

For the Quarter Ended March 31,

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

Net income

$

3,787

 

 

$

2,626

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

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

 

9,199

 

 

 

1,265

 

Other comprehensive income before tax

 

9,199

 

 

 

1,265

 

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

 

(3,786

)

 

 

(520

)

Other comprehensive income

 

5,413

 

 

 

745

 

 

 

 

 

 

 

 

 

Reclassification adjustment for (gains) losses included in net earnings (1)

 

(310

)

 

 

 

Income tax (expense) benefit related to reclassification adjustment

 

130

 

 

 

 

Reclassification adjustment for (gains) losses included in net earnings, net of tax

 

(180

)

 

 

 

Other comprehensive income (loss), net of tax

 

5,233

 

 

 

745

 

 

 

 

 

 

 

 

 

Total comprehensive income

$

9,020

 

 

$

3,371

 

 

(1) Entire amounts are recognized in “Other Income” in the Consolidated Income Statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

4


 

FIRST FOUNDATION INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(In thousands)

 

 

For the Three Months

Ended March 31,

 

 

2016

 

 

2015

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

$

3,787

 

 

$

2,626

 

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

 

 

 

 

 

 

 

Provision for loan losses

 

400

 

 

 

150

 

Stock–based compensation expense

 

317

 

 

 

152

 

Depreciation and amortization

 

396

 

 

 

326

 

Deferred tax expense (benefit)

 

534

 

 

 

(185

)

Accretion of discounts on purchased loans, net

 

(95

)

 

 

(231

)

Gain on sale of securities

 

(310

)

 

 

 

(Increase) decrease in other assets

 

(503

)

 

 

126

 

Decrease in accounts payable and other liabilities

 

(780

)

 

 

(713

)

Net cash provided by operating activities

 

3,746

 

 

 

2,251

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Net increase in loans (including changes in loans held for sale)

 

(287,499

)

 

 

(102,506

)

Proceeds from sale of REO

 

3,702

 

 

 

 

Purchases of premises and equipment

 

(2,193

)

 

 

(623

)

Purchase of securities AFS

 

(27,278

)

 

 

 

Proceeds from sale of securities AFS

 

39,456

 

 

 

 

Principal payments – securities AFS

 

13,877

 

 

 

2,837

 

Net (purchases) redemptions of FHLB stock

 

4,401

 

 

 

(4,700

)

Net cash used in investing activities

 

(255,534

)

 

 

(104,992

)

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Increase (decrease) in deposits

 

250,930

 

 

 

(1,797

)

FHLB Advances – net increase (decrease)

 

(163,000

)

 

 

100,000

 

Proceeds – term note

 

 

 

 

10,114

 

Proceeds from sale of stock, net

 

927

 

 

 

50

 

Net cash provided by financing activities

 

88,857

 

 

 

108,367

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(162,931

)

 

 

5,626

 

Cash and cash equivalents at beginning of year

 

215,748

 

 

 

29,692

 

Cash and cash equivalents at end of period

$

52,817

 

 

$

35,318

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest

$

2,201

 

 

$

1,180

 

Income taxes

$

2,150

 

 

$

750

 

Noncash transactions:

 

 

 

 

 

 

 

Transfer of loans to loans held for sale

$

260,075

 

 

$

 

 

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

5


 

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 - 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 2016 interim periods are not necessarily indicative of the results expected for the full year.

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, 2015.

Certain reclassifications have been made to the prior year consolidated financial statements to conform to the 2016 presentation.

 

In March 2016, Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-09 “Compensation-Stock Compensation (Topic 718):  Improvements to Employee Share-Based Payment Accounting” as part of the Simplification Initiative to identify, evaluate, and improve areas of generally accepted accounting principles (GAAP) for which cost and complexity can be reduced while maintaining or improving the usefulness of the information provided to users of financial statements.  Areas of simplification as it relates to share-based compensation address, among other items, the tax effects of exercised or vested awards, classification of excess tax benefits on the Statement of Cash Flows, forfeitures, minimum statutory tax withholding requirements, expected term and intrinsic value.  The amendments in this Update are effective for the Company for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The Company is currently evaluating the effects of ASU 2016-09 on its financial statements and disclosures.

On February 25, 2016, the FASB issued ASU 2016-02, Leases (Topic 842).  The most significant change for lessees is the requirement under the new guidance to recognize right-of-use assets and lease liabilities for all leases not considered short-term leases, which is generally defined as a lease term of less than 12 months.  This change will result in lessees recognizing right-of-use assets and lease liabilities for most leases currently accounted for as operating leases under current lease accounting guidance.  The amendments in this Update are effective for interim and annual periods beginning after December 15, 2018.  The Company is currently evaluating the effects of ASU 2016-02 on its financial statements and disclosures.

On January 5, 2016, the FASB issued ASU 2016-01, Financial Instruments–Overall: Recognition and Measurement of Financial Assets and Financial Liabilities (Subtopic 825-10).  Changes made to the current measurement model primarily affect the accounting for equity securities with readily determinable fair values, where changes in fair value will impact earnings instead of other comprehensive income.  The accounting for other financial instruments, such as loans, investments in debt securities, and financial liabilities is largely unchanged.  The Update also changes the presentation and disclosure requirements for financial instruments including a requirement that public business entities use exit price when measuring the fair value of financial instruments measured at amortized cost for disclosure purposes.  This Update is generally effective for public business entities in fiscal years beginning after December 15, 2017, including interim periods within those fiscal years.  The Company is currently evaluating the effects of ASU 2016-01 on its financial statements and disclosures.

In September, 2015, the FASB issued ASU 2015-16, “Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments”.  The amendments in this update require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined.  For public companies, this update is effective for interim and annual periods beginning after December 15, 2015, including interim periods within those fiscal periods.  The adoption of ASU No. 2015-16 is not expected to have a material impact on the Company’s Consolidated Financial Statements.

 

 

6


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

NOTE 2: FAIR VALUE MEASUREMENTS

Assets Measured at Fair Value on a Recurring Basis

 

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.  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.  There are three levels of inputs that may be used to measure fair values:

 

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 the Company's own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

300

 

 

$

 

 

$

 

Agency mortgage-backed securities

 

535,416

 

 

 

 

 

 

535,416

 

 

 

 

Beneficial interest – FHLMC securitization

 

12,579

 

 

 

 

 

 

 

 

 

12,579

 

Total assets at fair value on a recurring basis

$

548,295

 

 

$

300

 

 

$

535,416

 

 

$

12,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

300

 

 

$

 

 

$

 

FNMA and FHLB Agency notes

 

16,013

 

 

 

 

 

 

16,013

 

 

 

 

Agency mortgage-backed securities

 

536,148

 

 

 

 

 

 

536,148

 

 

 

 

Beneficial interest – FHLMC securitization

 

12,674

 

 

 

 

 

 

 

 

 

12,674

 

Total assets at fair value on a recurring basis

$

565,135

 

 

$

300

 

 

$

552,161

 

 

$

12,674

 

The Company did not have any material assets measured at fair value on a nonrecurring basis as of March 31, 2016 and December 31, 2015.

 

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.

7


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

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 Company does not currently have any assets measured at fair value on a nonrecurring basis.

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.

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. When a market is illiquid or there is a lack of transparency around the inputs to valuation, the securities are classified as Level 3 and reliance is placed upon internally developed models, and management judgment and evaluation for valuation. 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 beneficial interests – FHLMC securitization.  Significant assumptions in the valuation of these Level 3 securities as of March 31, 2016 included a prepayment rate of 15% and discount rates ranging from 4.0% to 10%.

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 estimated 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.

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.

8


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

Borrowings. The fair value of $633 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 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

 

March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

52,817

 

 

$

52,817

 

 

$

 

 

$

 

 

$

52,817

 

Securities AFS

 

548,295

 

 

 

300

 

 

 

535,416

 

 

 

12,579

 

 

 

548,295

 

Loans

 

1,782,002

 

 

 

 

 

 

 

 

 

1,808,212

 

 

 

1,808,212

 

Loans held for sale

 

260,075

 

 

 

 

 

 

 

 

 

263,326

 

 

 

263,326

 

Investment in FHLB stock

 

17,091

 

 

 

 

 

 

17,091

 

 

 

 

 

 

17,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,773,106

 

 

 

1,296,953

 

 

 

476,058

 

 

 

 

 

 

1,773,011

 

Borrowings

 

633,000

 

 

 

 

 

 

633,000

 

 

 

 

 

 

633,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

215,748

 

 

$

215,748

 

 

$

 

 

$

 

 

$

215,748

 

Securities AFS

 

565,135

 

 

 

300

 

 

 

552,161

 

 

 

12,674

 

 

 

565,135

 

Loans

 

1,754,883

 

 

 

 

 

 

 

 

 

1,779,941

 

 

 

1,779,941

 

Investment in FHLB stock

 

21,492

 

 

 

 

 

 

21,492

 

 

 

 

 

 

21,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,522,176

 

 

 

1,051,976

 

 

 

470,128

 

 

 

 

 

 

1,522,104

 

Borrowings

 

796,000

 

 

 

 

 

 

796,000

 

 

 

 

 

 

796,000

 

 

 

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

 

March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

 

 

$

 

 

$

300

 

Agency mortgage-backed securities

 

528,385

 

 

 

7,057

 

 

 

(26

)

 

 

535,416

 

Beneficial interests in FHLMC securitization

 

12,627

 

 

 

364

 

 

 

(412

)

 

 

12,579

 

Total

$

541,312

 

 

$

7,421

 

 

$

(438

)

 

$

548,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

 

 

$

 

 

$

300

 

FNMA and FHLB Agency notes

 

16,108

 

 

 

 

 

 

(95

)

 

 

16,013

 

Agency mortgage-backed securities

 

538,269

 

 

 

909

 

 

 

(3,030

)

 

 

536,148

 

Beneficial interests in FHLMC securitization

 

12,674

 

 

 

476

 

 

 

(476

)

 

 

12,674

 

Total

$

567,351

 

 

$

1,385

 

 

$

(3,601

)

 

$

565,135

 

The US Treasury securities are pledged as collateral to the State of California to meet regulatory requirements related to the Bank’s trust operations.

 

9


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

The table below indicates, as of March 31, 2016 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 March 31, 2016

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

(dollars in thousands)

 

Fair Value

 

 

 

Unrealized Loss

 

 

Fair Value

 

 

 

Unrealized Loss

 

 

Fair Value

 

 

Unrealized Loss

 

Agency mortgage backed securities

 

$

6,741

 

 

$

(412

)

 

$

 

 

$

 

 

$

6,741

 

 

$

(412

)

Beneficial interests in FHLMC securitization

 

 

 

2,764

 

 

 

 

(26

)

 

 

 

 

 

 

 

 

 

 

 

2,764

 

 

 

 

(26

)

Total temporarily impaired securities

 

$

9,505

 

 

$

(438

)

 

$

 

 

$

 

 

$

9,505

 

 

$

(438

)

 

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 March 31, 2016:

 

(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

 

Weighted average yield

 

0.45

%

 

 

%

 

 

%

 

 

%

 

 

0.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Fair Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

300

 

 

$

 

 

$

 

 

$

 

 

$

300

 

Agency mortgage backed securities and beneficial interests in FHLMC securitization 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 and beneficial interests in FHLMC securitization as of March 31, 2016 was 2.35%.

 

NOTE 4: LOANS

The following is a summary of our loans as of:

 

(dollars in thousands)

March 31,
2016

 

 

December 31,
2015

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Residential properties:

 

 

 

 

 

 

 

Multifamily

$

570,541

 

 

$

627,311

 

Single family

 

537,108

 

 

 

533,257

 

Total real estate loans secured by residential properties

 

1,107,649

 

 

 

1,160,568

 

Commercial properties

 

406,815

 

 

 

358,791

 

Land and construction

 

21,072

 

 

 

12,320

 

Total real estate loans

 

1,535,536

 

 

 

1,531,679

 

Commercial and industrial loans

 

210,121

 

 

 

196,584

 

Consumer loans

 

47,390

 

 

 

37,206

 

Total loans

 

1,793,047

 

 

 

1,765,469

 

Premiums, discounts and deferred fees and expenses

 

(45

)

 

 

14

 

Total

$

1,793,002

 

 

$

1,765,483

 

As of March 31, 2016 and December 31, 2015, the principal balances shown above are net of unaccreted discount related to loans acquired in an acquisition of $2.7 million and $2.8 million, respectively.

10


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

In 2012 and 2015, 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)

March 31,

2016

 

 

December 31,
2015

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Commercial properties

$

304

 

 

$

533

 

Land

 

 

 

 

1,616

 

Total real estate loans

 

304

 

 

 

2,149

 

Commercial and industrial loans

 

8,366

 

 

 

6,787

 

Consumer loans

 

12

 

 

 

14

 

Total loans

 

8,682

 

 

 

8,950

 

Unaccreted discount on purchased credit impaired loans

 

(2,230

)

 

 

(2,291

)

Total

$

6,452

 

 

$

6,659

 

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

 

(dollars in thousands)

March 31,

2016

 

 

December 31,
2015

 

 

 

 

 

 

 

 

 

Beginning balance

$

582

 

 

$

130

 

Accretion of income

 

(62

)

 

 

(529

)

Reclassifications from nonaccretable difference

 

 

 

 

176

 

Acquisition

 

 

 

 

805

 

Disposals

 

(6

)

 

 

 

Ending balance

$

514

 

 

$

582

 

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

 

March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

3,234

 

 

$

 

 

$

 

 

$

 

 

$

3,234

 

 

$

1,104,415

 

 

$

1,107,649

 

Commercial properties

 

 

378

 

 

 

 

 

 

790

 

 

 

1,730

 

 

 

2,898

 

 

 

403,917

 

 

 

406,815

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,072

 

 

 

21,072

 

Commercial and industrial loans

 

 

7,462

 

 

 

2,463

 

 

 

5,385

 

 

 

2,350

 

 

 

17,660

 

 

 

192,461

 

 

 

210,121

 

Consumer loans

 

 

2,104

 

 

 

 

 

 

1,000

 

 

 

 

 

 

3,104

 

 

 

44,286

 

 

 

47,390

 

Total

 

$

13,178

 

 

$

2,463

 

 

$

7,175

 

 

$

4,080

 

 

$

26,896

 

 

$

1,766,151

 

 

$

1,793,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total loans

 

 

0.73

%

 

 

0.14

%

 

 

0.40

%

 

 

0.23

%

 

 

1.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,160,568

 

 

$

1,160,568

 

Commercial properties

 

 

1,232

 

 

 

 

 

 

793

 

 

 

1,552

 

 

 

3,577

 

 

 

355,214

 

 

 

358,791

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,320

 

 

 

12,320

 

Commercial and industrial loans

 

 

2,425

 

 

 

1,639

 

 

 

5,713

 

 

 

2,509

 

 

 

12,286

 

 

 

184,298

 

 

 

196,584

 

Consumer loans

 

 

1,010

 

 

 

 

 

 

1,991

 

 

 

75

 

 

 

3,076

 

 

 

34,130

 

 

 

37,206

 

Total

 

$

4,667

 

 

$

1,639

 

 

$

8,497

 

 

$

4,136

 

 

$

18,939

 

 

$

1,746,530

 

 

$

1,765,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total loans

 

 

0.26

%

 

 

0.09

%

 

 

0.48

%

 

 

0.23

%

 

 

1.07

%

 

 

 

 

 

 

 

 

11


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

The level of delinquent loans and nonaccrual loans have been adversely impacted by the loans acquired in an acquisition. As of March 31, 2016, of the $11.3 million in loans over 90 days past due, including loans on nonaccrual, $5.6 million, or 49.6% were loans acquired in an acquisition.

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.

 

The troubled debt restructure (“TDR”) activity during the first quarter of 2016 consisted of 2 commercial and industrial loans with a recorded investment of $0.7 million, whose payment terms were restructured. There was no TDR activity in the first quarter of 2015.

 

 

 

12


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2016 – UNAUDITED

 

NOTE 5: ALLOWANCE FOR LOAN LOSSES

The following is a roll forward of the Bank’s allowance for loan losses for the quarters ended March 31:

 

(dollars in thousands)

 

Beginning
Balance

 

 

Provision for
Loan Losses

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

6,829

 

 

$

(357

)

 

$

 

 

$

 

 

$

6,472

 

Commercial properties

 

 

1,886

 

 

 

474

 

 

 

 

 

 

 

 

 

2,360

 

Commercial and industrial loans

 

 

1,649

 

 

 

140

 

 

 

 

 

 

 

 

 

1,789

 

Consumer loans

 

 

236

 

 

 

143

 

 

 

 

 

 

 

 

 

379

 

Total

 

$

10,600

 

 

$

400

 

 

$

 

 

$

 

 

$

11,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

6,586

 

 

$

(139

)

 

$

 

 

$

 

 

$

6,447

 

Commercial properties

 

 

1,526

 

 

 

(57

)

 

 

 

 

 

 

 

 

1,469

 

Commercial and industrial loans

 

 

1,897

 

 

 

183

 

 

 

 

 

 

 

 

 

2,080

 

Consumer loans

 

 

141

 

 

 

163

 

 

 

 

 

 

 

 

 

304

 

Total

 

$

10,150

 

 

$

150

 

 

$

 

 

$

 

 

$

10,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
Credit

 

 

 

Evaluated for Impairment

 

 

Purchased

 

 

 

 

 

Component

 

 

 

Individually

 

Collectively

 

 

Impaired

 

 

Total

 

 

Other Loans

 

March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

 

 

$

6,390

 

 

$

 

 

$

6,390

 

 

$

189

 

Commercial properties

 

 

50

 

 

 

2,131

 

 

 

 

 

 

2,181

 

 

 

247

 

Land and construction

 

 

 

 

 

261

 

 

 

 

 

 

261

 

 

 

8

 

Commercial and industrial loans

 

 

 

 

 

1,789

 

 

 

 

 

 

1,789

 

 

 

185

 

Consumer loans

 

 

 

 

 

379

 

 

 

 

 

 

379

 

 

 

22

 

Total

 

$

50

 

 

$

10,950

 

 

$

 

 

$

11,000

 

 

$

651

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

 

 

$

1,107,649

 

 

$

 

 

$

1,107,649

 

 

$

15,532

 

Commercial properties

 

 

1,730

 

 

 

404,896

 

 

 

189

 

 

 

406,815

 

 

 

34,538

 

Land and construction

 

 

 

 

 

21,072

 

 

 

 

 

 

21,072

 

 

 

2,162

 

Commercial and industrial loans

 

 

5,942

 

 

 

197,916

 

 

 

6,263

 

 

 

210,121

 

 

 

26,808

 

Consumer loans

 

 

 

 

 

47,390

 

 

 

 

 

 

47,390

 

 

 

1,776

 

Total

 

$

7,672

 

 

$

1,778,923

 

 

$

6,452

 

 

$

1,793,047