ffwm-10q_20180331.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended March 31, 2018

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      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      No  

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

 

Large accelerated filer

Accelerated filer

 

 

 

 

Non-accelerated filer

Smaller reporting company

 

 

 

 

Emerging growth company

 

 

 

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

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

 

As of May 7, 2018, there were 39,078,436 shares of registrant’s common stock outstanding.

 

 

 

 


 

FIRST FOUNDATION INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2018

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

 

20

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

36

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

36

 

 

 

 

 

Part II. Other Information

 

 

 

 

 

 

 

Item 1A

 

Risk Factors

 

36

 

 

 

 

 

Item 6

 

Exhibits

 

37

 

 

 

 

 

SIGNATURES

 

S-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,
2018

 

 

December 31,
2017

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

177,356

 

 

$

120,394

 

Securities available-for-sale (“AFS”)

 

513,067

 

 

 

519,364

 

Loans held for sale

 

148,266

 

 

 

154,380

 

 

Loans, net of deferred fees

 

 

3,914,970

 

 

 

3,663,727

 

Allowance for loan and lease losses (“ALLL”)

 

(20,000

)

 

 

(18,400

)

Net loans

 

3,894,970

 

 

 

3,645,327

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

6,716

 

 

 

6,581

 

Investment in FHLB stock

 

22,626

 

 

 

19,060

 

Deferred taxes

 

13,629

 

 

 

12,143

 

Real estate owned (“REO”)

 

2,165

 

 

 

2,920

 

Goodwill and intangibles

 

33,551

 

 

 

33,576

 

Other assets

 

29,836

 

 

 

27,440

 

Total Assets

$

4,842,182

 

 

$

4,541,185

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits

$

3,636,192

 

 

$

3,443,527

 

Borrowings

 

769,000

 

 

 

678,000

 

Accounts payable and other liabilities

 

24,876

 

 

 

24,707

 

Total Liabilities

 

4,430,068

 

 

 

4,146,234

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

Common Stock, par value $.001: 70,000,000 shares authorized;  39,056,436 and 38,207,766 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively

 

 

39

 

 

 

38

 

Additional paid-in-capital

 

327,951

 

 

 

314,501

 

Retained earnings

 

94,479

 

 

 

85,503

 

Accumulated other comprehensive loss, net of tax

 

(10,355

)

 

 

(5,091

)

Total Shareholders’ Equity

 

412,114

 

 

 

394,951

 

Total Liabilities and Shareholders’ Equity

$

4,842,182

 

 

$

4,541,185

 

 

 

 

 

 

 

 

 

 

 

 

 

(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,

 

 

2018

 

 

2017

 

Interest income:

 

 

 

 

 

 

 

Loans

$

38,971

 

 

$

26,491

 

Securities

 

3,422

 

 

 

3,031

 

FHLB stock, fed funds sold and interest-bearing deposits

 

926

 

 

 

838

 

Total interest income

 

43,319

 

 

 

30,360

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

Deposits

 

5,872

 

 

 

3,192

 

Borrowings

 

3,179

 

 

 

1,110

 

Total interest expense

 

9,051

 

 

 

4,302

 

 

 

 

 

 

 

 

 

Net interest income

 

34,268

 

 

 

26,058

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

1,688

 

 

 

69

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

32,580

 

 

 

25,989

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

Asset management, consulting and other fees

 

7,181

 

 

 

6,215

 

Gain on sale of loans

 

545

 

 

 

300

 

Gain on sale of REO

 

 

 

 

104

 

Other income

 

1,256

 

 

 

1,164

 

Total noninterest income

 

8,982

 

 

 

7,783

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

Compensation and benefits

 

17,169

 

 

 

14,755

 

Occupancy and depreciation

 

4,171

 

 

 

3,414

 

Professional services and marketing costs

 

2,489

 

 

 

3,429

 

Customer service costs

 

2,771

 

 

 

693

 

Other expenses

 

2,388

 

 

 

2,418

 

Total noninterest expense

 

28,988

 

 

 

24,709

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

12,574

 

 

 

9,063

 

Taxes on income

 

3,598

 

 

 

2,950

 

Net income

$

8,976

 

 

$

6,113

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

Basic

$

0.23

 

 

$

0.19

 

Diluted

$

0.23

 

 

$

0.18

 

Shares used in computation:

 

 

 

 

 

 

 

Basic

 

38,577,271

 

 

 

32,805,010

 

Diluted

 

39,124,732

 

 

 

33,961,220

 

 

 

 

 

 

 

 

 

 

 

(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, 2017

 

38,207,766

 

$

38

 

$

314,501

 

$

85,503

 

$

(5,091

)

$

394,951

 

Net income

 

 

 

 

 

 

 

8,976

 

 

 

 

8,976

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

(5,264

)

 

(5,264

)

Stock based compensation

 

 

 

 

 

1,165

 

 

 

 

 

 

1,165

 

Issuance of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options

 

123,000

 

 

 

 

944

 

 

 

 

 

 

944

 

Stock grants – vesting of RSUs

 

99,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital raise

 

625,730

 

 

1

 

 

11,341

 

 

 

 

 

 

11,342

 

Balance: March 31, 2018

 

39,056,436

 

$

39

 

$

327,951

 

$

94,479

 

$

(10,355

)

$

412,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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,

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

Net income

$

8,976

 

 

$

6,113

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

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

 

(7,440

)

 

 

(778

)

Other comprehensive income (loss) before tax

 

(7,440

)

 

 

(778

)

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

 

(2,176

)

 

 

(320

)

Other comprehensive income (loss)

 

(5,264

)

 

 

(458

)

 

 

 

 

 

 

 

 

Less: Reclassification adjustment for (gains) losses included in net earnings

 

 

 

 

 

Income tax expense (benefit) related to reclassification adjustment

 

 

 

 

 

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

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

(5,264

)

 

 

(458

)

 

 

 

 

 

 

 

 

Total comprehensive income

$

3,712

 

 

$

5,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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,

 

 

2018

 

 

2017

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

$

8,976

 

 

$

6,113

 

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

 

 

 

 

 

 

 

Provision for loan losses

 

1,688

 

 

 

69

 

Stock–based compensation expense

 

1,165

 

 

 

442

 

Depreciation and amortization

 

664

 

 

 

553

 

Deferred tax expense

 

390

 

 

 

726

 

Amortization of core deposit intangible

 

325

 

 

 

55

 

Amortization of mortgage servicing rights – net

 

(234

)

 

 

104

 

Amortization of discounts (premiums) on purchased loans – net

 

654

 

 

 

(77

)

Gain on sale of loans

 

(545

)

 

 

(300

)

Gain on sale of REO

 

 

 

 

(104

)

Increase in other assets

 

(1,868

)

 

 

(1,498

)

Increase (decrease) in accounts payable and other liabilities

 

169

 

 

 

(584

)

Net cash provided by operating activities

 

11,384

 

 

 

5,499

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Net increase in loans

 

(298,019

)

 

 

(286,518

)

Proceeds from sale of loans

 

52,376

 

 

 

20,985

 

Proceeds from sale of REO

 

755

 

 

 

438

 

Purchase of premises and equipment

 

(799

)

 

 

(693

)

Purchases of AFS securities

 

(20,000

)

 

 

(1,654

)

Maturities of AFS securities

 

18,880

 

 

 

16,544

 

Sale (purchases) of FHLB stock, net

 

(3,566

)

 

 

16,424

 

Net cash used in investing activities

 

(250,373

)

 

 

(234,474

)

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Increase in deposits

 

192,665

 

 

 

353,582

 

FHLB Advances – net increase (decrease)

 

111,000

 

 

 

(668,000

)

Line of credit net change – borrowings (paydowns), net

 

(20,000

)

 

 

20,000

 

Proceeds from sale of stock, net

 

12,286

 

 

 

1,419

 

Net cash provided by (used in) financing activities

 

295,951

 

 

 

(292,999

)

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

56,962

 

 

 

(521,974

)

Cash and cash equivalents at beginning of year

 

120,394

 

 

 

597,946

 

Cash and cash equivalents at end of period

$

177,356

 

 

$

75,972

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest

$

8,534

 

 

$

3,827

 

Income taxes

 

18

 

 

 

255

 

Noncash transactions:

 

 

 

 

 

 

 

Transfer of loans to (from) loans held for sale

$

46,338

 

 

$

(44,521

)

Mortgage servicing rights created from loan sales

 

317

 

 

 

113

 

Chargeoffs (recoveries) against allowance for loans losses

 

88

 

 

 

(231

)

C1B acquisition reconciliation – goodwill/deferred taxes

 

300

 

 

 

 

 

 

 

 

(See accompanying notes to the consolidated financial statements)

 

5


 

FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 - UNAUDITED

 

NOTE 1: BASIS OF PRESENTATION

The consolidated financial statements include First Foundation Inc. (“FFI”) and its wholly owned subsidiaries: First Foundation Advisors (“FFA”) and First Foundation Bank (“FFB” or the “Bank”) and the wholly owned subsidiaries of FFB, First Foundation Insurance Services (“FFIS”) and Blue Moon Management, LLC (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 2018 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, 2017.

Certain reclassifications have been made to the prior year consolidated financial statements to conform to the 2018 presentation.

New Accounting Guidance

In February 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-05 “Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” which clarifies that the guidance in Accounting Standards Codification (“ASC”) 610-20 on accounting for derecognition of a nonfinancial asset and in-substance nonfinancial asset applies only when the asset (or asset group) does not meet the definition of a business and provides guidance for partial sales of nonfinancial assets. The guidance is effective for annual reporting periods beginning after December 15, 2017, and interim periods within that period. The adoption of ASU No. 2017-05 did not have a material impact on the Company’s consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04 “Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment” which provides updated guidance on how an entity is required to test goodwill for impairment. This update is effective for the Company for annual periods beginning after December 15, 2019, and interim periods within those annual periods. The adoption of ASU No. 2017-04 is not expected to have a material impact on the Company’s consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13 “Financial Instruments – Credit Losses (Topic 326):  Measurement of Credit Losses on Financial Instruments” which introduces new guidance for the accounting for credit losses on certain types of financial instruments.  It also modifies the impairment model for available-for-sale debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination.  The new model, referred to as the current expected credit losses (CECL) model, will apply to financial assets subject to credit losses and measured at amortized cost, and certain off-balance sheet credit exposures.  Upon initial recognition of the exposure, the CECL model requires an entity to estimate the credit losses expected over the life of an exposure. This update is effective for the Company for annual periods beginning after December 15, 2019, and interim periods within those annual periods. The Company has begun analyzing the data requirements needed to implement   the adoption of ASU 2016-13 and we expect that the adoption of ASU 2016-13 may have a significant impact on the Company’s recording of its allowance for loan losses. The impact of the implementation of ASU 2016-13 is undeterminable at this time.

In February, 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 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.  We expect the adoption of ASU 2016-02 to impact the Company’s accounting for its building leases at each of its locations and the Company is evaluating the effects of the adoption of ASU 2016-02 on its financial statements and disclosures.

6


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – UNAUDITED

 

In January 2016, the FASB issued ASU No. 2016-01, “Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”). The guidance affects the accounting for equity investments and adjusts the fair value disclosures for financial instruments carried at amortized cost such that the disclosed fair values represent an exit price as opposed to an entry price. ASU 2016-01 was effective for the Company on January 1, 2018 and resulted in separate classification of equity securities with changes in the fair value of the equity securities captured in the consolidated statements of income.  The adoption of ASU 2016-01 did not have a material effect on the Company’s financial statements and disclosures.

In May, 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers.  This update replaces most existing revenue recognition guidance in GAAP.  The new standard was effective for the Company on January 1, 2018.  Adoption of ASU 2014-09 did not have a material impact on the Company’s consolidated financial statements and related disclosures, as the Company’s primary sources of revenues are generated from financial instruments, such as loans and investment securities that are not within the scope of ASU 2014-09.  Descriptions of our primary revenue-generating activities that are within the scope of this update, which are presented in our income statements as components of non-interest income are as follows:

Wealth management and trust fee income  

Asset management fees are billed on a monthly or quarterly basis based on the amount of assets under management and the applicable contractual fee percentage. Asset management fees are recognized as revenue in the period in which they are billed and earned. Financial planning fees are due and billed at the completion of the planning project and are recognized as revenue at that time.

Service charges on deposit accounts

Service charges on deposit accounts represent general service fees for monthly account maintenance and activity or transaction-based fees.  Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed. Payment for such performance obligations are generally received at the time the performance obligations are satisfied.

Gains and Losses on Sales of REO

The new guidance requires judgment in evaluating if: (a) a commitment on the buyer’s part exists, (b) collection is probable in circumstances where the initial investment is minimal and (c) the buyer has obtained control of the asset, including the significant risks and rewards of the ownership. If there is no commitment on the buyer’s part, collection is not probable or the buyer has not obtained control of the asset, then a gain cannot be recognized.  The initial investment requirement for the buyer along with the various methods for profit recognition are no longer applicable.  The Company does not expect the new guidance to have a significant impact on the consolidated financial statements.

Other non-interest income includes revenue related to mortgage servicing activities and gains on sales of loans, which are not subject to the requirements of ASU 2014-09.

 

7


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – UNAUDITED

 

NOTE 2: FAIR VALUE

Fair Value Measurements

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.

 

Assets Measured at Fair Value on a Recurring Basis

 

Securities available for sale and effective with the adoption of ASU 2016-01 on January 1, 2018, investments in equity securities are measured at fair value on a recurring basis depending upon whether the inputs are Level 1, 2 or 3 as described above.

 

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, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

493

 

 

$

493

 

 

$

 

 

$

 

Agency mortgage-backed securities

 

438,868

 

 

 

 

 

 

438,868

 

 

 

 

Corporate bonds

 

39,100

 

 

 

 

 

 

39,100

 

 

 

 

Beneficial interest – FHLMC securitization

 

34,606

 

 

 

 

 

 

 

 

 

34,606

 

Investment in equity securities

 

400

 

 

 

400

 

 

 

 

 

 

 

Total assets at fair value on a recurring basis

$

513,467

 

 

$

893

 

 

$

477,968

 

 

$

34,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

493

 

 

$

493

 

 

$

 

 

$

 

Agency mortgage-backed securities

 

464,019

 

 

 

 

 

 

464,019

 

 

 

 

Corporate bonds

 

19,000

 

 

 

 

 

 

19,000

 

 

 

 

Beneficial interest – FHLMC securitization

 

35,852

 

 

 

 

 

 

 

 

 

35,852

 

Total assets at fair value on a recurring basis

$

519,364

 

 

$

493

 

 

$

483,019

 

 

$

35,852

 

The decrease in level 3 assets from December 31, 2017 was due to Beneficial interest – FHLMC securitization maturities.

Assets Measured at Fair Value on a Nonrecurring Basis

Additionally, from time to time, we may be required to measure at fair value other assets on a nonrecurring basis. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.  

8


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – UNAUDITED

 

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”, at the fair value of the loan’s collateral (if the loan is collateral dependent) less estimated selling costs. 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. The total collateral dependent impaired Level 3 loans were $13.3 million and $13.4 million at March 31, 2018 and December 31, 2017, respectively.  There were no specific reserves related to these loans at March 31, 2018 and December 31, 2017.

Real Estate Owned.  The fair value of real estate owned is based on external appraised values that include adjustments for estimated selling costs and assumptions of market conditions that are not directly observable, resulting in a Level 3 classification.  As of March 31, 2018 and December 31, 2017, the fair value of real estate owned was $2.2 million and $2.9 million, respectively.

 

Fair Value of Financial Instruments

Fair value estimates are made at a discrete point in time based on relevant market information and other information about the financial instruments. Considerable judgment is required to interpret market data to develop estimates of fair value. 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.

The methods of determining the fair value of assets and liabilities presented in this note as of March 31, 2018 are consistent with Note 3 of the Company’s 2017 Form 10-K except for the valuation of investment in equity securities. We refined the calculation used to determine the disclosed fair value of our investment in equity securities as part of adopting ASU 2016-01. The refined calculation did not have a significant impact on our fair value disclosures.

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, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

177,356

 

 

$

177,356

 

 

$

 

 

$

 

 

$

177,356

 

Securities AFS

 

513,067

 

 

 

493

 

 

 

477,968

 

 

 

34,606

 

 

 

513,067

 

Loans held for sale

 

148,266

 

 

 

 

 

 

149,193

 

 

 

 

 

 

149,193

 

Loans, net

 

3,894,970

 

 

 

 

 

 

 

 

 

3,865,188

 

 

 

3,865,188

 

Investment in FHLB Stock

 

22,626

 

 

 

 

 

 

22,626

 

 

 

 

 

 

22,626

 

Investment in equity securities

 

400

 

 

 

400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,636,192

 

 

 

2,598,821

 

 

 

1,038,615

 

 

 

 

 

 

3,637,436

 

Borrowings

 

769,000

 

 

 

 

 

 

739,000

 

 

 

30,000

 

 

 

769,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

120,394

 

 

$

120,394

 

 

$

 

 

$

 

 

$

120,934

 

Securities AFS

 

519,364

 

 

 

493

 

 

 

483,019

 

 

 

35,852

 

 

 

519,364

 

Loans held for sale

 

154,380

 

 

 

 

 

 

155,345

 

 

 

 

 

 

154,380

 

Loans, net

 

3,645,327

 

 

 

 

 

 

 

 

 

3,617,060

 

 

 

3,617,060

 

Investment in FHLB Stock

 

19,060

 

 

 

 

 

 

19,060

 

 

 

 

 

 

19,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,443,527

 

 

 

2,542,730

 

 

 

901,877

 

 

 

 

 

 

3,444,607

 

Borrowings

 

678,000

 

 

 

 

 

 

628,000

 

 

 

50,000

 

 

 

678,000

 

 

 

9


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – 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

 

March 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

499

 

 

$

 

 

$

(6

)

 

$

493

 

Agency mortgage-backed securities

 

453,596

 

 

 

 

 

 

(14,728

)

 

 

438,868

 

Beneficial interests in FHLMC securitization

 

34,608

 

 

 

1,927

 

 

 

(1,929

)

 

 

34,606

 

Corporate bonds

 

39,000

 

 

 

100

 

 

 

 

 

 

39,100

 

Total

$

527,703

 

 

$

2,027

 

 

$

(16,663

)

 

$

513,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

$

499

 

 

$

 

 

$

(6

)

 

$

493

 

Agency mortgage-backed securities

 

471,131

 

 

 

287

 

 

 

(7,399

)

 

 

464,019

 

Corporate bonds

 

35,930

 

 

 

1,811

 

 

 

(1,889

)

 

 

35,852

 

Beneficial interests in FHLMC securitization

 

19,000

 

 

 

 

 

 

 

 

 

19,000

 

Total

$

526,560

 

 

$

2,098

 

 

$

(9,294

)

 

$

519,364

 

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 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, for the periods indicated:

 

 

  

Securities with Unrealized Loss at March 31, 2018

 

(dollars in thousands)

  

Less than 12 months

 

 

12 months or more

 

 

Total

 

  

Fair
Value

 

  

Unrealized
Loss

 

 

Fair
Value

 

  

Unrealized
Loss

 

 

Fair
Value

 

  

Unrealized
Loss

 

US Treasury securities

 

$

197

 

 

$

(2

)

 

$

296

 

 

$

(4

)

 

$

493

 

 

$

(6

)

Agency mortgage backed securities

 

 

193,370

 

 

 

(4,542

)

 

 

245,498

 

 

 

(10,186

)

 

 

438,868

 

 

 

(14,728

)

Beneficial interest – FHLMC securitization

 

 

 

 

 

 

 

 

 

 

8,235

 

 

 

(1,929

)

 

 

 

8,235

 

 

 

(1,929

)

Total temporarily impaired securities

 

$

193,567

 

 

$

(4,544

)

 

$

254,029

 

 

$

(12,119

)

 

$

447,596

 

 

$

(16,663

)

 

 

  

Securities with Unrealized Loss at December 31, 2017

 

(dollars in thousands)

  

Less than 12 months

 

 

12 months or more

 

 

Total

 

  

Fair
Value

 

  

Unrealized
Loss

 

 

Fair
Value

 

  

Unrealized
Loss

 

 

Fair
Value

 

  

Unrealized
Loss

 

US Treasury securities

 

$

197

 

 

$

(2

)

 

$

296

 

 

$

(4

)

 

$

493

 

 

$

(6

)

Agency mortgage backed securities

 

 

158,984

 

 

 

(1,394

)

 

 

259,213

 

 

 

(6,005

)

 

 

418,197

 

 

 

(7,399

)

Beneficial interest – FHLMC securitization

 

 

 

 

 

 

 

 

 

8,738

 

 

 

(1,889

)

 

 

 

8,738

 

 

 

(1,889

)

Total temporarily impaired securities

 

$

159,181

 

 

$

(1,396

)

 

$

268,247

 

 

$

(7,898

)

 

$

427,428

 

 

$

(9,294

)

Unrealized losses on US Treasury securities, 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. 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.

10


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – UNAUDITED

 

The scheduled maturities of securities AFS and the related weighted average yields were as follows for the periods indicated:

 

(dollars in thousands)

  

Less than 
1 Year

 

 

1 Through 
5 years

 

 

5 Through 
10 Years

 

 

After
10 Years

 

 

Total

 

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

 

$

 

 

$

499

 

 

$

 

 

$

 

 

$

499

 

Corporate bonds

 

 

 

 

 

 

 

 

19,000

 

 

 

20,000

 

 

 

39,000

 

Total

 

 

 

 

 

499

 

 

 

19,000

 

 

 

20,000

 

 

 

39,499

 

Weighted average yield

 

 

%

 

 

1.03

%

 

 

5.24

%

 

 

5.00

%

 

 

5.06

%

Estimated Fair Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

 

$

 

 

$

493

 

 

$

 

 

$

 

 

$

493

 

Corporate bonds

 

 

 

 

 

 

 

 

19,000

 

 

 

20,100

 

 

 

39,100

 

Total

 

$

 

 

$

493

 

 

$

19,000

 

 

$

20,100

 

 

$

39,593

 

 

(dollars in thousands)

  

Less than 
1 Year

 

 

1 Through 
5 years

 

 

5 Through 
10 Years

 

 

After
10 Years

 

 

Total

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

 

$

 

 

$

499

 

 

$

 

 

$

 

 

$

499

 

Corporate bonds

 

 

 

 

 

 

 

 

19,000

 

 

 

 

 

 

19,000

 

Total

 

 

 

 

 

499

 

 

 

19,000

 

 

 

 

 

 

19,499

 

Weighted average yield

 

 

%

 

 

1.03

%

 

 

5.24

%

 

 

%

 

 

5.13

%

Estimated Fair Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Treasury securities

 

$

 

 

$

493

 

 

$

 

 

$

 

 

$

493

 

Corporate bonds

 

 

 

 

 

 

 

 

19,000

 

 

 

 

 

 

19,000

 

Total

 

$

 

 

$

493

 

 

$

19,000

 

 

$

 

 

$

19,493

 

 

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, 2018 was 2.56%.

 

NOTE 4: LOANS

The following is a summary of our loans as of:

 

(dollars in thousands)

March 31,
2018

 

 

December 31,
2017

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Residential properties:

 

 

 

 

 

 

 

Multifamily

$

2,124,719

 

 

$

1,935,429

 

Single family

 

674,651

 

 

 

645,816

 

Total real estate loans secured by residential properties

 

2,799,370

 

 

 

2,581,245

 

Commercial properties

 

708,458

 

 

 

696,748

 

Land

 

31,200

 

 

 

37,160

 

Total real estate loans

 

3,539,028

 

 

 

3,315,153

 

Commercial and industrial loans

 

337,295

 

 

 

310,779

 

Consumer loans

 

29,361

 

 

 

29,330

 

Total loans

 

3,905,684

 

 

 

3,655,262

 

Deferred expenses, net

 

9,286

 

 

 

8,465

 

Total

$

3,914,970

 

 

$

3,663,727

 

11


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – UNAUDITED

 

As of March 31, 2018 and December 31, 2017, the principal balances shown above are net of unaccreted discount related to loans acquired in an acquisition of $3.4 million and $4.0 million, respectively.

In 2015 and 2017 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:

 

(dollars in thousands)

March 31,

2018

 

 

December 31,
2017

 

Outstanding principal balance:

 

 

 

 

 

 

 

Loans secured by real estate:

 

 

 

 

 

 

 

Commercial properties

$

976

 

 

$

1,525

 

Land

 

1,111

 

 

 

1,096

 

Total real estate loans

 

2,087

 

 

 

2,621

 

Commercial and industrial loans

 

2,716

 

 

 

2,774

 

Total loans

 

4,803

 

 

 

5,395

 

Unaccreted discount on purchased credit impaired loans

 

(1,448

)

 

 

(1,638

)

Total

$

3,355

 

 

$

3,757

 

Accretable yield, or income expected to be collected on purchased credit impaired loans, and the change in accretable yield is as follows for the periods indicated:

 

(dollars in thousands)

As of and for the Quarter ended

March 31,

2018

 

 

As of and for the Year ended

December 31,
2017

 

 

 

 

 

 

 

 

 

Beginning balance

$

850

 

 

$

289

 

Accretion of income

 

(74

)

 

 

(108

)

Reclassifications from nonaccretable difference

 

 

 

 

66

 

Acquisition

 

 

 

 

603

 

Disposals

 

(26

)

 

 

 

Ending balance

$

750

 

 

$

850

 

12


FIRST FOUNDATION INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Quarter Ended March 31, 2018 – 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

 

March 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

62

 

 

$

 

 

$

 

 

$

 

 

$

62

 

 

$

2,799,308

 

 

$

2,799,370

 

Commercial properties

 

 

752

 

 

 

 

 

 

1,312

 

 

 

1,918

 

 

 

3,982

 

 

 

704,476

 

 

 

708,458

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,200

 

 

 

31,200

 

Commercial and industrial loans

 

 

 

 

 

138

 

 

 

302

 

 

 

9,342

 

 

 

9,782

 

 

 

327,513

 

 

 

337,295

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,361

 

 

 

29,361

 

Total

 

$

814

 

 

$

138

 

 

$

1,614

 

 

$

11,260

 

 

$

13,826

 

 

$

3,891,858

 

 

$

3,905,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total loans

 

 

0.02

%

 

 

0.00

%

 

 

0.04

%

 

 

0.29

%

 

 

0.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential properties

 

$

78

 

 

$

 

 

$

 

 

$

 

 

$

78

 

 

$

2,581,167

 

  

$

2,581,245

 

Commercial properties

 

 

 

 

 

 

 

 

1,320

 

 

 

1,742

 

 

 

3,062

 

 

 

693,686

 

  

 

696,748

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,160

 

  

 

37,160

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

789

 

 

 

9,617

 

 

 

10,406

 

 

 

300,373

 

  

 

310,779

 

Consumer loans