Attached files

file filename
EX-31.1 - EX-31.1 - HERITAGE OAKS BANCORPa15-17912_1ex31d1.htm
EX-10.1 - EX-10.1 - HERITAGE OAKS BANCORPa15-17912_1ex10d1.htm
EX-32.1 - EX-32.1 - HERITAGE OAKS BANCORPa15-17912_1ex32d1.htm
EX-32.2 - EX-32.2 - HERITAGE OAKS BANCORPa15-17912_1ex32d2.htm
EX-31.2 - EX-31.2 - HERITAGE OAKS BANCORPa15-17912_1ex31d2.htm

Table of Contents

 

 

 

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, 2015.

 

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:  000-25020

 

 

 (Exact name of registrant as specified in its charter)

 

California

 

77-0388249

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

1222 Vine Street,

 

93446

Paso Robles, California

 

(Zip Code)

(Address of principal executive offices)

 

 

 

 

 

 

 

(805) 369-5200

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

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 Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 smaller reporting company.  See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer [   ]

 

Accelerated filer [ X ]

 

Non-accelerated filer [   ] (Do not check if a smaller reporting company)

 

 

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 October 28, 2015 there were 34,356,179 shares of the registrant’s common stock outstanding.

 

 

 

 


 


Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

 

 

Table of Contents

 

 

 

 

Page

 

 

 

 

Part I.

 

Financial Information

 

 

 

 

 

 

Item 1.

Financial Statements (Unaudited)

 

 

 

 

 

 

 

Condensed Consolidated Balance Sheets at September 30, 2015 and December 31, 2014

4

 

 

 

 

 

 

Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2015 and September 30, 2014

5

 

 

 

 

 

 

Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and September 30, 2014

6

 

 

 

 

 

 

Condensed Consolidated Statements of Shareholders’ Equity for the Nine Months Ended
September 30, 2015 and September 30, 2014

7

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended
September 30, 2015 and September 30, 2014

8

 

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements

9

 

 

 

 

 

Item 2.

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

39

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

69

 

 

 

 

 

Item 4.

Controls and Procedures

71

 

 

 

 

Part II.

 

Other Information

 

 

 

 

 

 

Item 1.

Legal Proceedings

71

 

 

 

 

 

Item 1A.

Risk Factors

72

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

72

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

72

 

 

 

 

 

Item 4.

Mine Safety Disclosures

72

 

 

 

 

 

Item 5.

Other Information

72

 

 

 

 

 

Item 6.

Exhibits

73

 

 

 

 

 

 

Signatures

74

 

 

 

 

Heritage Oaks Bancorp |  - 2 -

 



Table of Contents

 

Part I.  Financial Information

 

Item 1. Financial Statements

 

Condensed Consolidated Financial Statements and the notes thereto begin on the next page.

 

 

 

 

Heritage Oaks Bancorp |  - 3 -

 



Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

September 30,

 

December 31,

 

 

2015

 

2014

 

 

(dollars in thousands except per share data)

Assets

 

 

 

 

Cash and due from banks

 

  $

22,469

 

  $

12,548

Interest earning deposits in other banks

 

89,801

 

23,032

Total cash and cash equivalents

 

112,270

 

35,580

Investment securities available for sale, at fair value

 

432,750

 

355,580

Loans held for sale, at lower of cost or fair value

 

5,366

 

2,586

Gross loans held for investment

 

1,206,740

 

1,193,483

Net deferred loan fees

 

(1,056)

 

(1,445)

Allowance for loan and lease losses

 

(17,296)

 

(16,802)

Net loans held for investment

 

1,188,388

 

1,175,236

Premises and equipment, net

 

37,686

 

37,820

Premises held for sale

 

1,910

 

1,978

Bank-owned life insurance

 

25,191

 

24,711

Goodwill

 

24,885

 

24,885

Deferred tax assets, net

 

21,422

 

24,920

Federal Home Loan Bank stock

 

7,853

 

7,853

Other intangible assets

 

4,560

 

5,347

Other assets

 

11,644

 

13,631

Total assets

 

  $

1,873,925

 

  $

1,710,127

 

 

 

 

 

Liabilities

 

 

 

 

Non-interest bearing deposits

 

  $

544,782

 

  $

461,479

Interest bearing deposits

 

1,026,988

 

933,325

Total deposits

 

1,571,770

 

1,394,804

Short term FHLB borrowing

 

13,500

 

25,000

Long term FHLB borrowing

 

65,046

 

70,558

Junior subordinated debentures

 

10,389

 

13,233

Other liabilities

 

7,762

 

8,592

Total liabilities

 

1,668,467

 

1,512,187

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

Preferred stock, 5,000,000 shares authorized:

 

 

 

 

Series C preferred stock, $3.25 per share stated value; issued and outstanding:

 

 

 

 

0 shares and 348,697 shares at September 30, 2015, and December 31, 2014, respectively.

 

-

 

1,056

Common stock, no par value; authorized: 100,000,000 shares; issued and outstanding:

 

 

 

 

34,352,445 shares and 33,905,060 shares at September 30, 2015 and December 31, 2014, respectively.

 

165,452

 

164,196

Additional paid in capital

 

7,964

 

6,984

Retained earnings

 

30,774

 

24,772

Accumulated other comprehensive income, net of tax of $920 and

 

 

 

 

$677 as of September 30, 2015 and December 31, 2014, respectively.

 

1,268

 

932

Total shareholders’ equity

 

205,458

 

197,940

Total liabilities and shareholders’ equity

 

  $

1,873,925

 

  $

1,710,127

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 4 -

 



Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

Condensed Consolidated Statements of Income (Unaudited)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2015

 

2014

 

2015

 

2014

 

 

(dollars in thousands, except per share data)

Interest Income

 

 

 

 

 

 

 

 

Loans, including fees

 

  $

14,781

 

  $

14,745

 

  $

44,454

 

  $

41,134

Investment securities

 

1,864

 

1,946

 

5,193

 

5,355

Other interest-earning assets

 

312

 

204

 

979

 

535

Total interest income

 

16,957

 

16,895

 

50,626

 

47,024

Interest Expense

 

 

 

 

 

 

 

 

Deposits

 

941

 

918

 

2,748

 

2,661

Other borrowings

 

620

 

406

 

1,742

 

1,158

Total interest expense

 

1,561

 

1,324

 

4,490

 

3,819

Net interest income before provision for loan losses

 

15,396

 

15,571

 

46,136

 

43,205

Provision for loan and lease losses

 

-

 

-

 

-

 

-

Net interest income after provision for loan and lease losses

 

15,396

 

15,571

 

46,136

 

43,205

Non-Interest Income

 

 

 

 

 

 

 

 

Fees and service charges

 

1,219

 

1,410

 

3,639

 

3,949

Gain on extinguishment of debt

 

552

 

-

 

552

 

-

Net gain on sale of mortgage loans

 

407

 

411

 

1,277

 

967

Gain on sale of investment securities

 

136

 

450

 

641

 

549

Other mortgage fee income

 

92

 

64

 

348

 

223

Other income

 

400

 

647

 

1,621

 

1,533

Total non-interest income

 

2,806

 

2,982

 

8,078

 

7,221

Non-Interest Expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,598

 

6,164

 

17,643

 

18,121

Professional services

 

2,234

 

1,839

 

5,342

 

3,610

Occupancy and equipment

 

1,688

 

1,776

 

5,023

 

4,989

Information technology

 

611

 

756

 

1,753

 

2,403

Regulatory assessments

 

298

 

351

 

895

 

862

Amortization of intangible assets

 

263

 

297

 

787

 

760

Loan department expense

 

252

 

239

 

798

 

700

Sales and marketing

 

240

 

232

 

852

 

595

Communication costs

 

150

 

183

 

435

 

450

Merger, restructure and integration

 

(97)

 

748

 

(67)

 

8,785

Other expense

 

914

 

797

 

1,932

 

2,132

Total non-interest expense

 

12,151

 

13,382

 

35,393

 

43,407

Income before income taxes

 

6,051

 

5,171

 

18,821

 

7,019

Income tax expense

 

2,049

 

1,742

 

6,950

 

2,406

Net income

 

4,002

 

3,429

 

11,871

 

4,613

Dividends and accretion on preferred stock

 

-

 

-

 

70

 

-

Net income available to common shareholders

 

  $

4,002

 

  $

3,429

 

  $

11,801

 

  $

4,613

 

 

 

 

 

 

 

 

 

Earnings Per Common Share

 

 

 

 

 

 

 

 

Basic

 

  $

0.12

 

  $

0.10

 

  $

0.35

 

  $

0.14

Diluted

 

  $

0.12

 

  $

0.10

 

  $

0.34

 

  $

0.14

Dividends Declared Per Common Share

 

  $

0.06

 

  $

0.03

 

  $

0.17

 

  $

0.03

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 5 -

 


 


Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

 

 

 

For the Three Months Ended,

 

For the Nine Months Ended,

 

 

September 30,

 

September 30,

 

 

2015

 

2014

 

2015

 

2014

 

 

(dollars in thousands)

Net income

 

  $

4,002

 

  $

3,429

 

  $

11,871

 

  $

4,613

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

Unrealized holding gains on securities arising during the period

 

1,963

 

983

 

1,220

 

6,206

Reclassification for net gains on investments included in net income

 

(136)

 

(450)

 

(641)

 

(549)

Other comprehensive income, before income tax expense

 

1,827

 

533

 

579

 

5,657

Income tax expense related to items of other comprehensive income

 

768

 

217

 

243

 

2,326

Other comprehensive income

 

1,059

 

316

 

336

 

3,331

Comprehensive income

 

  $

5,061

 

  $

3,745

 

  $

12,207

 

  $

7,944

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 6 -

 



Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

Condensed Consolidated Statements of Shareholders’ Equity (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

Common Stock

 

Additional

 

 

 

Other

 

Total

 

 

Preferred

 

Number of

 

 

 

Paid-In

 

Retained

 

Comprehensive

 

Shareholders’

 

 

Stock

 

Shares

 

Amount

 

Capital

 

Earnings

 

(Loss) Income

 

Equity

 

 

(dollars in thousands, except per share data)

 

Balance, December 31, 2013

 

  $

3,604

 

25,397,780

 

  $

101,511

 

  $

6,020

 

  $

18,717

 

  $

(3,425)

 

  $

126,427

Issuance of common stock in MISN Transaction

 

 

 

7,541,326

 

60,255

 

 

 

 

 

 

 

60,255

Stock issuance costs

 

 

 

 

 

 

 

(381)

 

 

 

 

 

(381)

Dividends declared ($0.03 per share)

 

 

 

 

 

 

 

 

 

(1,027)

 

 

 

(1,027)

Exercise of stock options

 

 

 

44,217

 

158

 

 

 

 

 

 

 

158

Share-based compensation

 

 

 

 

 

 

 

723

 

 

 

 

 

723

Tax benefit of share-based compensation

 

 

 

 

 

 

 

20

 

 

 

 

 

20

Net issuance of restricted share awards

 

 

 

98,882

 

 

 

 

 

 

 

 

 

-    

Net income

 

 

 

 

 

 

 

 

 

4,613

 

 

 

4,613

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

3,331

 

3,331

Balance, September 30, 2014

 

  $

3,604

 

33,082,205

 

  $

161,924

 

  $

6,382

 

  $

22,303

 

  $

(94)

 

  $

194,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

  $

1,056

 

33,905,060

 

  $

164,196

 

  $

6,984

 

  $

24,772

 

  $

932

 

  $

197,940

Dividends declared ($0.17 per share)

 

 

 

 

 

 

 

 

 

(5,799)

 

 

 

(5,799)

Repurchases of common stock

 

 

 

(3,696)

 

(28)

 

 

 

 

 

 

 

(28)

Exercise of stock options

 

 

 

47,554

 

228

 

 

 

 

 

 

 

228

Conversion of Series C preferred stock

 

(1,056)

 

348,697

 

1,056

 

70

 

(70)

 

 

 

-    

Share-based compensation

 

 

 

 

 

 

 

814

 

 

 

 

 

814

Tax benefit of share-based compensation

 

 

 

 

 

 

 

96

 

 

 

 

 

96

Net issuance of restricted share awards

 

 

 

54,830

 

 

 

 

 

 

 

 

 

-    

Net income

 

 

 

 

 

 

 

 

 

11,871

 

 

 

11,871

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

336

 

336

Balance, September 30, 2015

 

  $

-    

 

34,352,445

 

  $

165,452

 

  $

7,964

 

  $

30,774

 

  $

1,268

 

  $

205,458

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 7 -

 



Table of Contents

 

Heritage Oaks Bancorp

and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

 

 

For the Nine Months Ended

 

 

September  30,

 

 

2015

 

2014

 

 

(dollars in thousands)

Cash Flows from Operating Activities

 

 

 

 

Net income

 

  $

11,871

 

  $

4,613

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

Depreciation and amortization

 

1,538

 

1,394

Write-downs on premises and equipment held for sale

 

68

 

988

Amortization of premiums / discounts

 

4,999

 

3,646

Amortization of intangible assets

 

787

 

760

Accretion of discount on acquired and purchased loans, net

 

(1,524)

 

(1,791)

Share-based compensation expense

 

814

 

723

Gain on extinguishment of debt

 

(552)

 

-    

Gain on sale of available for sale securities

 

(641)

 

(549)

Gain on sale of assets

 

(8)

 

-    

Gain on sale of loans held for sale

 

(1,277)

 

(967)

Originations of loans held for sale

 

(104,656)

 

(62,385)

Proceeds from sale of loans held for sale

 

103,153

 

59,761

Net increase in bank owned life insurance

 

(480)

 

(460)

Decrease in deferred tax assets

 

3,255

 

3,269

Tax impact of share-based compensation

 

(96)

 

(20)

Increase in other assets and other liabilities, net

 

1,487

 

1,206

Net cash provided by operating activities

 

18,738

 

10,188

Cash Flows from Investing Activities

 

 

 

 

Net cash and cash equivalents acquired in MISN Transaction

 

-    

 

28,891

Purchase of securities, available for sale

 

(173,560)

 

(155,956)

Sale of securities, available for sale

 

55,184

 

98,379

Proceeds from principal paydowns of securities, available for sale

 

37,690

 

30,799

Proceeds from sale of premises and equipment

 

9

 

3,594

Purchase of FHLB stock

 

-    

 

(941)

Increase in loans, net

 

(12,820)

 

(44,855)

Recoveries on previously charged-off loans

 

776

 

705

Proceeds from sale of foreclosed collateral

 

91

 

(5,122)

Purchase of property, premises and equipment, net

 

(1,414)

 

1,628

Net cash used in investing activities

 

(94,044)

 

(42,878)

Cash Flows from Financing Activities

 

 

 

 

Increase in deposits, net

 

176,947

 

77,509

Proceeds from Federal Home Loan Bank borrowing

 

36,000

 

25,000

Repayments of Federal Home Loan Bank borrowing

 

(52,898)

 

(44,000)

Decrease in junior subordinated debentures

 

(2,550)

 

-    

Proceeds from exercise of stock options, including tax benefits

 

324

 

178

Stock issuance costs

 

-    

 

(381)

Dividends paid

 

(5,799)

 

(1,027)

Repurchases of common stock

 

(28)

 

-    

Net cash provided by financing activities

 

151,996

 

57,279

Net increase in cash and cash equivalents

 

76,690

 

24,589

Cash and cash equivalents, beginning of period

 

35,580

 

26,238

Cash and cash equivalents, end of period

 

  $

112,270

 

  $

50,827

 

 

 

 

 

Supplemental Cash Flow Information

 

 

 

 

Cash Flow Information

 

 

 

 

Interest paid

 

  $

4,479

 

  $

3,631

Income taxes paid

 

  $

1,390

 

  $

600

Non-Cash Flow Information

 

 

 

 

Change in unrealized gain on available for sale securities

 

  $

1,220

 

  $

6,206

Loans transferred to foreclosed assets

 

  $

416

 

  $

1,564

Premises transferred to held for sale

 

  $

-

 

  $

1,730

Accretion on preferred stock

 

  $

70

 

  $

-

Common stock issued in MISN Transaction

 

  $

-

 

  $

60,255

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 8 -

 


 


Table of Contents

 

Note 1.  Summary of Significant Accounting Policies

 

Description of Business

 

Heritage Oaks Bancorp (“Bancorp”) is a California corporation organized in 1994 to act as the holding company for Heritage Oaks Bank (the “Bank”), which opened for business in 1983.  The Bank, which is the Company’s sole operating subsidiary, operates branches within San Luis Obispo and Santa Barbara Counties and has a loan production office in Ventura County.  The Bank offers traditional banking products such as checking, savings, money market accounts and certificates of deposit, as well as mortgage, commercial, and consumer loans to customers who are predominately small to medium-sized businesses and to individuals.  As such, the Company is subject to a concentration risk associated with its banking operations in San Luis Obispo and Santa Barbara Counties, and to a lesser degree Ventura County. No one customer accounts for more than 10% of revenue or assets in any period presented and the Company has no assets nor does it generate any revenue from outside of the United States. While the chief decision-makers of the Company monitor the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a Company-wide basis.  Operating segments are aggregated into one as operating results for all segments are similar.  Accordingly, all of the financial service operations are considered by management to be aggregated in one reportable operating segment.

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and notes required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for annual financial statements are not included herein. In the opinion of management, all adjustments (which consist solely of normal recurring accruals) considered necessary for a fair presentation of results for the interim periods presented have been included. These interim unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and related notes contained in the Company’s 2014 Annual Report filed on Form 10-K with the Securities and Exchange Commission on March 6, 2015; file number 000-25020.

 

The condensed consolidated financial statements include the accounts of Bancorp and its wholly-owned financial subsidiary, Heritage Oaks Bank.  All significant inter-company balances and transactions have been eliminated. On February 28, 2014, the Company acquired 100% of the outstanding common shares of Mission Community Bancorp (“MISN”).  MISN’s results of operations are included in the Company’s results of operations beginning March 1, 2014.

 

Operating results for the three and nine months ended September 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.

 

Investment in Non-Consolidated Subsidiaries

 

The Company accounts for its investment in Heritage Oaks Capital Trust II, Mission Community Capital Trust I, and Santa Lucia Bancorp (CA) Capital Trust, as unconsolidated subsidiaries using the equity method of accounting, as the Company is not the primary beneficiary of the trust.  Mission Community Capital Trust I and Santa Lucia Bancorp (CA) Capital Trust were acquired as part of the acquisition of Mission Community Bancorp on February 28, 2014.  The sole purpose of each of these trusts is for the issuance of trust preferred securities.

 

Reclassifications

 

Certain items in the prior year financial statements were reclassified to conform to the current presentation.  Reclassifications had no effect on prior year net income or shareholders’ equity.

 

Use of Estimates in the Preparation of Condensed Consolidated Financial Statements

 

The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), and general practices within the banking industry require management to make estimates and assumptions.  These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.

 

 

 

 

Heritage Oaks Bancorp |  - 9 -

 



Table of Contents

 

Note 1.  Summary of Significant Accounting Policies – continued

 

Significant Accounting Policies Update

 

The significant accounting policies that the Company applies are detailed in Note 1. Summary of Significant Accounting Policies, of the Company’s 2014 Annual Report filed on Form 10-K.  Changes to accounting policies during the nine months ended September 30, 2015 are discussed below:

 

During the third quarter of 2015, the Company made a specific enhancement to its methodology for determining the general reserve component of the allowance for loan and lease losses (“ALLL”).  This enhancement related specifically to the methodology used to calculate the loss rates for loan risk grades within each loan type in the determination of the general reserve component of the ALLL.  The enhanced methodology uses more granular loan level data to calculate loss rates for specific loan grades within each loan type, allowing for more detailed loan migration analysis, and the ability to determine more precise average loss rates for each loan risk grade.  Although the total general reserve component of the ALLL for each loan type and portfolio segment is still based on total average historical losses for their respective loan types, management believes the allocation of the ALLL to each loan risk grade, within each loan type and the evaluation of the loss emergence period has become more precise under this methodology enhancement.

 

The implementation of the ALLL model enhancements did not result in a required increase or decrease in the balance of the ALLL, or a material impact to the overall allocation of the ALLL.  The ALLL model enhancement has allowed the Company to apply more precision in determining loss rates for specific loan grades within each loan type.  The section of the accounting policy for the ALLL, which was updated for this methodology enhancement is illustrated below:

 

Allowance for Loan and Lease Losses

 

The Company manages credit risk not only through extensive risk analyses performed prior to a loan’s approval, but also through the ongoing monitoring of loans within the portfolio, and more specifically certain types of loans that generally involve a greater degree of risk, such as commercial real estate, commercial lines of credit, agriculture, and construction/land loans. The Company monitors loans in the portfolio through an exhaustive internal process, at least quarterly, as well as with the assistance of independent loan reviews. These reviews generally not only focus on problem loans, but also internally rated “pass” credits within certain pools of loans that may be expected to experience stress due to economic conditions. This process allows the Company to validate credit risk grade ratings, underwriting structure, and the Company’s estimated exposure in the current economic environment as well as enhance communications with borrowers where necessary in an effort to mitigate potential future losses. All significant problem loans are analyzed in detail at least quarterly, in order to properly estimate potential exposure to loss associated with these loans in a timely manner.

 

Each segment of loans in the portfolio possesses varying degrees of risk, based on, among other things, the type of loan, the purpose of the loan, the type of collateral securing the loan, and the sensitivity the borrower has to changes in certain external factors such as economic conditions. The following provides a summary of the risks associated with various segments of the Company’s loan portfolio, which are factors management regularly considers when evaluating the adequacy of the ALLL:

 

                   Real estate secured loans – consist primarily of loans secured by commercial real estate, multi-family, farmland, and 1 to 4 family residential properties. As the majority of this segment is comprised of commercial real estate loans, risks associated with this segment lie primarily within that loan type. Adverse economic conditions may result in a decline in business activity and increased vacancy rates for commercial properties. These factors, in conjunction with a decline in real estate prices, may expose the Company to the potential for losses if a borrower cannot continue to service the loan with operating revenues, and the value of the property has declined to a level such that it no longer fully covers the Company’s recorded investment in the loan.

 

                   Construction and land – although construction and land loans generally possess a higher inherent risk of loss than other loans, improvements in the mix, collateral and nature of loans help to mitigate risks within this segment of the portfolio. Risk arises from the necessity to complete projects within specified cost and time limits. Trends in the construction industry may also impact the credit quality of these loans, as demand drives construction activity. In addition, trends in real estate values significantly impact the credit quality of these loans, as property values determine the economic viability of future construction projects.

 

 

 

 

Heritage Oaks Bancorp |  - 10 -

 



Table of Contents

 

Note 1.  Summary of Significant Accounting Policies – continued

 

 

                   Commercial and industrial – consist primarily of commercial and industrial loans (business lines of credit), agriculture loans, and other commercial purpose loans. Repayment of commercial and industrial loans is generally provided from the cash flows of the related business to which the loan was made. Adverse changes in economic conditions may result in a decline in business activity, which can impact a borrower’s ability to continue to make scheduled payments. The risk of repayment of agriculture loans arises largely from factors beyond the control of the Company or the related borrower, such as commodity prices, general weather conditions, and drought.

 

                   Consumer – the consumer loan portfolio is comprised primarily of a large number of small loans with scheduled amortization over a specific period. The majority of consumer loans include revolving credit plans, installment loans and credit card balances. Weakened economic conditions may result in an increased level of delinquencies within this segment, as economic pressures may impact the capacity of such borrowers to repay their obligations.

 

ALLL Model Methodology

 

The ALLL is maintained at a level which, in management’s judgment, is appropriate to absorb probable credit losses inherent in the loans within the loan portfolio as of the balance sheet date. The amount of the ALLL is based on management’s evaluation of the collectability of the loan portfolio, including the nature and volume of the portfolio, credit concentrations, trends in historical loss experience, the level of certain classified balances and specific impaired loans, and economic conditions and the related impact on specific borrowers and industry groups. The ALLL is increased by provisions for loan and lease losses, which are charged to earnings and reduced (or potentially increased) by charge-offs, net of recoveries. Changes in the ALLL relating to impaired loans, including troubled debt restructurings (“TDRs”), are charged or credited to the provision for loan and lease losses. Because of uncertainties inherent in the estimation process, management’s estimate of probable credit losses inherent in the loan portfolio and the related allowance may change.

 

The process in which management determines the appropriate level of the ALLL involves the exercise of considerable judgment and the use of estimates. While management utilizes its best judgment and all available information in determining the adequacy of the ALLL, the ultimate adequacy of the ALLL is dependent upon a variety of factors beyond the Company’s control, including but not limited to, the performance of the loan portfolio, changes in current and future economic conditions and the view of regulatory agencies regarding the level of classified assets. Weakness in economic conditions and any other factor that may adversely affect credit quality and or that may result in higher levels of: past due and non-accruing loans, loan defaults, and or increased loan charge-offs, may require additional provisions for loan and lease losses in future periods and a higher balance in the Company’s ALLL. The ALLL, as more fully described below, is comprised of three components: general reserves, specific loan reserves, and a reserve for purchased credit impaired (“PCI”) loans.

 

General Reserves – The general reserve component of the ALLL, which is not attributable to loans specifically identified as impaired, is determined through a two-step process. First a quantitative allocation is determined by pooling performing loans by collateral type and purpose. These pools of loans are then further segmented by an internal risk grading system that classifies loans as: pass, special mention, substandard and doubtful. The Company’s risk grade system allows management, among other things, to identify the risk associated with each loan, and to provide a basis for estimating credit losses inherent in the portfolio. Risk grades are generally assigned based on information concerning the borrower and the strength of the collateral. Risk grades are reviewed regularly by the Company’s credit committee and are scrutinized by independent loan reviews performed semi-annually, as well as by regulatory agencies during scheduled examinations. Once credit risk grades have been assigned, estimated loss rates are then applied to each segment according to risk grade to determine the amount of the general portfolio allocation.

 

Estimated loss rates are determined through a migration analysis of historical losses for each segment of the loan portfolio, based on the Company’s prior experience with such loans, and the use of detailed loan level data, encompassing historical losses and average balance information for each loan type and risk grade.  The following provides brief definitions for credit risk grade ratings assigned to loans in the portfolio:

 

 

 

 

Heritage Oaks Bancorp |  - 11 -

 



Table of Contents

 

Note 1.  Summary of Significant Accounting Policies – continued

 

                   Pass – credits that have strong credit quality with adequate collateral or secondary source of repayment and little existing or known weaknesses. However, pass may include credits with exposure to certain potential factors that may adversely impact the credit, if they materialize, resulting in these credits being put on a watch list to monitor more closely than other pass rated credits. Such factors may be credit / relationship specific or general to an entire industry.

 

                   Special Mention – credits that have potential weaknesses that deserve management’s close attention. If not corrected, these potential weaknesses may result in deterioration of the repayment prospects for the credit at some future date.

 

                   Substandard – credits that have a defined weakness or weaknesses which may jeopardize the orderly liquidation of the loan through cash flows, making it likely that repayment may have to come from some other source, such as the liquidation of collateral. The Company is more likely to incur losses on substandard credits if the weakness or weaknesses identified in the credit are not corrected.

 

                   Doubtful – credits that possess the characteristics of a substandard credit, but because of certain existing deficiencies related to the credit, full collection is highly questionable. The probability of incurring some loss on such credits is high, but because of certain important and reasonably specific pending factors which may work to the advantage of strengthening the credit, charge-off is deferred until such time as the Company becomes reasonably certain that certain pending factors related to the credit will no longer provide some form of benefit.

 

The second component of the general reserve allocation of the ALLL is the qualitative allocation, and is determined by estimates the Company makes in regard to certain internal and external factors that may have either a positive or negative impact on the overall losses inherent in the loan portfolio. Internal factors include trends in credit quality of the loan portfolio, the existence and the effects of concentrations, the composition and volume of the loan portfolio and the scope and frequency of the loan review process as well as any other factor determined by management to have an impact on the credit quality of the loan portfolio. External factors include local, state and national economic and business conditions, as well as the estimated impact that environmental factors may have on certain segments of the loan portfolio, such as drought. While management regularly reviews the estimated impact these internal and external factors are expected to have on the loan portfolio, there can be no assurance that an adverse change in any one or combination of these factors will not be in excess of management’s expectations.

 

Recent Accounting Standards Updates

 

Recent Accounting Guidance Adopted

 

In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-14 Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40), Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure. This update addresses classification of government-guaranteed mortgage loans, including those where guarantees are offered by the Federal Housing Administration (“FHA”), the U.S. Department of Housing and Urban Development (“HUD”), and the U.S. Department of Veterans Affairs (“VA”). Although current accounting guidance stipulates proper measurement and classification in situations where a creditor obtains from a debtor, assets in satisfaction of a receivable (such as through foreclosure), current guidance does not specify how to measure and classify foreclosed mortgage loans that are government-guaranteed. Under the provisions of this update, a creditor would derecognize a mortgage loan that has been foreclosed upon, and recognize a separate receivable if the following conditions are met: (1) the loan has a government guarantee that is not separable from the loan before foreclosure, (2) at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim, (3) at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. The amendments within this update are effective for interim and annual periods, beginning after December 15, 2014. The adoption of this update did not have a material impact on the Company’s consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 12 -

 



Table of Contents

 

Note 1.  Summary of Significant Accounting Policies – continued

 

In January 2014, the FASB issued ASU No. 2014-04, Receivables – Troubled Debt Restructurings by Creditors. This ASU provides clarification 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, the amendments require 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. The amendments in this ASU are effective for public business entities for interim and annual periods, beginning after December 15, 2014. The adoption of this update did not have a material impact on the Company’s consolidated financial statements.

 

Recent Accounting Guidance Not Yet Effective

 

In September, 2015, the FASB issued ASU No. 2015-16, Simplifying the Accounting for Measurement Period Adjustments (Topic 805). This ASU eliminates the requirement to restate prior period financial statements for measurement period adjustments to assets acquired and liabilities assumed in a business combination.  The new guidance under this update requires the cumulative impact of measurement period adjustments be recognized in the period the adjustment is determined. This update does not change what constitutes a measurement period adjustment, nor does it change the length of the measurement period. The new standard is effective for interim annual periods beginning after December 15, 2015 and should be applied prospectively to measurement period adjustments that occur after the effective date.  The Company does not expect the adoption of this update to have a material impact on the Company’s consolidated financial statements.

 

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). This update requires an entity to recognize revenue as performance obligations are met, in order to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration the entity is entitled to receive for those goods or services. The following steps are applied in the updated guidance: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when, or as, the entity satisfies a performance obligation. The amendments within this update are effective for the quarter ending March 31, 2018. The Company is currently in the process of evaluating the impact of the adoption of this update, but does not expect a material impact on the Company’s consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 13 -

 



Table of Contents

 

Note 2.  Business Combination

 

On February 28, 2014, the Company acquired 100% of the outstanding common shares of Mission Community Bancorp (“MISN”) and all unexercised warrants and options to purchase MISN common stock were cancelled, in exchange for 7,541,326 shares of the Company’s common stock and $8.7 million in cash (the “MISN Transaction”).  In conjunction with the merger, MISN’s wholly-owned bank subsidiary, Mission Community Bank, was merged with and into Heritage Oaks Bank.  The transaction was valued at $69.0 million, based on the Company’s closing stock price of $7.99 on February 28, 2014.  With the acquisition, the Company believes it has created a more valuable community banking franchise, with a low-cost core deposit base, strong capital ratios, attractive net interest margins, lower operating costs, and better overall returns for the shareholders of the combined company.  The Company also believes it now has a banking platform that is well positioned for future growth, both organically and through acquisitions.  The operating results for MISN are included in the Company’s condensed consolidated financial statements for the three and nine months ended September 30, 2015, and from March 1, 2014 through September 30, 2014.  As of December 31, 2014, adjustments to the fair value of assets acquired and liabilities assumed in the MISN Transaction were complete.

 

The following table presents unaudited pro forma financial information for the three and nine months ended September 30, 2014, as if the MISN Transaction were reflected in the Company’s operating results beginning on January 1, 2013. The unaudited pro forma information includes adjustments for interest income on loans and securities acquired, amortization of intangibles arising from the transaction, depreciation expense on property acquired, interest expense on deposits and borrowings acquired, and the related income tax effects. The unaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been effected on the assumed date.

 

 

 

Three Months Ended

September 30, 2014

 

Nine Months Ended

September 30, 2014

 

 

 

(dollars in thousands, except per share data)

 

Net interest income

 

  $

15,395

 

  $

45,761

 

Provision for loan and lease losses

 

-    

 

-    

 

Non-interest income

 

2,982

 

7,835

 

Non-interest expense

 

13,384

 

46,844

 

Income before income taxes

 

4,993

 

6,752

 

Income tax expense

 

1,682

 

2,315

 

Net income

 

  $

3,311

 

  $

4,437

 

Earnings Per Common Share

 

 

 

 

 

Basic

 

  $

0.10

 

  $

0.13

 

Diluted

 

  $

0.10

 

  $

0.13

 

 

 

 

 

Heritage Oaks Bancorp |  - 14 -

 


 


Table of Contents

 

Note 3.  Fair Value of Assets and Liabilities

 

Recurring Basis

 

The following table provides a summary of the assets the Company measures at fair value on a recurring basis:

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

September 30, 2015

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Assets At

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

 

  $

49,264

 

  $

-    

 

  $

49,264

 

  $

-    

 

Mortgage backed securities:

 

 

 

 

 

 

 

 

 

U.S government sponsored entities and agencies

 

232,499

 

-    

 

232,499

 

-    

 

Non-agency

 

32,176

 

-    

 

32,176

 

-    

 

State and municipal securities

 

102,694

 

-    

 

102,694

 

-    

 

Asset backed securities

 

16,082

 

-    

 

16,082

 

-    

 

Other investments

 

35

 

35

 

-    

 

-    

 

Total assets measured on a recurring basis

 

  $

432,750

 

  $

35

 

  $

432,715

 

  $

-    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

December 31, 2014

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Assets At

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

 

  $

19,664

 

  $

-    

 

  $

19,664

 

  $

-    

 

Mortgage backed securities:

 

 

 

 

 

 

 

 

 

U.S government sponsored entities and agencies

 

215,398

 

-    

 

215,398

 

-    

 

Non-agency

 

11,901

 

-    

 

11,901

 

-    

 

State and municipal securities

 

82,592

 

-    

 

82,592

 

-    

 

Asset backed securities

 

26,025

 

-    

 

26,025

 

-    

 

Total assets measured on a recurring basis

 

  $

355,580

 

  $

-    

 

  $

355,580

 

  $

-    

 

 

Non-recurring Basis

 

The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis. These include assets and liabilities that are measured at the lower of cost or fair value, and were measured at fair value which was below cost. Certain impaired loans measured at fair value at December 31, 2014 are no longer recorded at fair value due to the borrower payments reducing the carrying value of these loans to less than fair value, and due to other impaired loans being evaluated under the discounted cash flow method versus the collateral method. The discounted cash flow method as prescribed by ASC 310 Receivables, is not a fair value measurement since the discount rate utilized is the loan’s effective interest rate, which is not a market rate. The discounted cash flow approach is used to measure impairment for certain impaired loans, because of their significant payment history and the global cash flow analysis performed on each borrower.

 

 

 

 

Heritage Oaks Bancorp |   - 15 -

 



Table of Contents

 

Note 3.  Fair Value of Assets and Liabilities - continued

 

The following tables provide a summary of assets the Company measures at fair value on a non-recurring basis:

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

September 30, 2015

 

Active Markets for

 

Observable

 

Unobservable

 

Year To

 

 

 

Assets At

 

Identical Assets

 

Inputs

 

Inputs

 

Date Losses

 

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

(Recoveries)

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Land

 

  $

3,211

 

  $

-   

 

  $

-   

 

  $

3,211

 

  $

(178)

 

Total assets measured on a non-recurring basis

 

  $

3,211

 

  $

-   

 

  $

-   

 

  $

3,211

 

  $

(178)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

December 31, 2014

 

Active Markets for

 

Observable

 

Unobservable

 

Year To

 

 

 

Assets At

 

Identical Assets

 

Inputs

 

Inputs

 

Date Losses

 

 

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

(Recoveries)

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

  $

1,325

 

  $

-   

 

  $

-   

 

  $

1,325

 

  $

1,026

 

Land

 

3,261

 

-   

 

-   

 

3,261

 

(946)

 

Total assets measured on a non-recurring basis

 

  $

4,586

 

  $

-   

 

  $

-   

 

  $

4,586

 

  $

80

 

 

There were no transfers into or out of Level 1 or Level 2 assets reported at fair value on either a recurring or non-recurring basis during the three or nine months ended September 30, 2015.

 

 

 

 

Heritage Oaks Bancorp |   - 16 -

 



Table of Contents

 

Note 3.  Fair Value of Assets and Liabilities - continued

 

Fair Value of Financial Instruments

 

The following table provides a summary of the estimated fair value of financial instruments:

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

September 30, 2015

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair Value

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

112,270

 

$

112,270

 

$

-    

 

$

-    

 

$

112,270

 

Investment securities available for sale

 

432,750

 

35

 

432,715

 

-    

 

432,750

 

Federal Home Loan Bank stock

 

7,853

 

-    

 

-    

 

-    

 

N/A

 

Loans receivable, net of deferred fees and costs

 

1,205,684

 

-    

 

-    

 

1,232,158

 

1,232,158

 

Loans held for sale

 

5,366

 

-    

 

5,366

 

-    

 

5,366

 

Accrued interest receivable

 

5,911

 

-    

 

2,242

 

3,669

 

5,911

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

544,782

 

544,782

 

-    

 

-    

 

544,782

 

Interest bearing deposits

 

1,026,988

 

-    

 

1,028,358

 

-    

 

1,028,358

 

Federal Home Loan Bank advances

 

78,546

 

-    

 

79,986

 

-    

 

79,986

 

Junior subordinated debentures

 

10,389

 

-    

 

-    

 

8,522

 

8,522

 

Accrued interest payable

 

412

 

-    

 

412

 

-    

 

412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at the End of the
Reporting Period Using

 

 

 

 

 

As of

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

December 31, 2014

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

 

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair Value

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

35,580

 

$

35,580

 

$

-    

 

$

-    

 

$

35,580

 

Investment securities available for sale

 

355,580

 

-    

 

355,580

 

-    

 

355,580

 

Federal Home Loan Bank stock

 

7,853

 

-    

 

-    

 

-    

 

N/A

 

Loans receivable, net of deferred fees and costs

 

1,192,038

 

-    

 

-    

 

1,196,997

 

1,196,997

 

Loans held for sale

 

2,586

 

-    

 

2,586

 

-    

 

2,586

 

Accrued interest receivable

 

5,659

 

-    

 

2,038

 

3,621

 

5,659

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

461,479

 

461,479

 

-    

 

-    

 

461,479

 

Interest bearing deposits

 

933,325

 

-    

 

936,151

 

-    

 

936,151

 

Federal Home Loan Bank advances

 

95,558

 

-    

 

96,679

 

-    

 

96,679

 

Junior subordinated debentures

 

13,233

 

-    

 

-    

 

9,297

 

9,297

 

Accrued interest payable

 

401

 

-    

 

401

 

-    

 

401

 

 

Information on off-balance-sheet instruments follows:

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Notional

 

Cost to Cede

 

Notional

 

Cost to Cede

 

 

 

Amount

 

or Assume

 

Amount

 

or Assume

 

 

 

(dollars in thousands)

 

Off-balance sheet instruments, commitments to extend credit and standby letters of credit

 

  $

282,984  

 

  $

2,830  

 

  $

253,275  

 

  $

2,533  

 

 

 

 

 

Heritage Oaks Bancorp |   - 17 -

 



Table of Contents

 

Note 4.  Investment Securities

 

The following table sets forth the amortized cost and fair values of the Company’s investment securities, all of which are reported as available for sale:

 

 

 

September 30, 2015

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Loss

 

Value

 

 

 

(dollars in thousands)

 

Obligations of U.S. government agencies

 

  $

49,238

 

  $

346

 

  $

(320)

 

  $

49,264

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

231,779

 

1,633

 

(913)

 

232,499

 

Non-agency

 

32,283

 

40

 

(147)

 

32,176

 

State and municipal securities

 

100,704

 

2,321

 

(331)

 

102,694

 

Asset backed securities

 

16,458

 

-

 

(376)

 

16,082

 

Other investments

 

100

 

-

 

(65)

 

35

 

Total available for sale securities

 

  $

430,562

 

  $

4,340

 

  $

(2,152)

 

  $

432,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Loss

 

Value

 

 

 

(dollars in thousands)

 

Obligations of U.S. government agencies

 

  $

19,562

 

  $

191

 

  $

(89)

 

  $

19,664

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

216,492

 

1,092

 

(2,186)

 

215,398

 

Non-agency

 

11,891

 

21

 

(11)

 

11,901

 

State and municipal securities

 

79,810

 

2,843

 

(61)

 

82,592

 

Asset backed securities

 

26,216

 

-

 

(191)

 

26,025

 

Total available for sale securities

 

  $

353,971

 

  $

4,147

 

  $

(2,538)

 

  $

355,580

 

 

The following table provides a summary of investment securities in an unrealized loss position:

 

 

 

September 30, 2015

 

 

 

Less Than Twelve Months

 

Twelve Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

 

 

(dollars in thousands)

 

Obligations of U.S. government agencies

 

  $

32,115

 

  $

(320)

 

  $

-

 

  $

-

 

  $

32,115

 

  $

(320)

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

45,582

 

(376)

 

32,365

 

(537)

 

77,947

 

(913)

 

Non-agency

 

17,219

 

(142)

 

1,581

 

(5)

 

18,800

 

(147)

 

State and municipal securities

 

25,333

 

(326)

 

963

 

(5)

 

26,296

 

(331)

 

Asset backed securities

 

-

 

 

16,082

 

(376)

 

16,082

 

(376)

 

Other investments

 

35

 

(65)

 

-

 

 

35

 

(65)

 

Total

 

  $

120,284

 

  $

(1,229)

 

  $

50,991

 

  $

(923)

 

  $

171,275

 

  $

(2,152)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

Less Than Twelve Months

 

Twelve Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

 

 

(dollars in thousands)

 

Obligations of U.S. government agencies

 

  $

2,795

 

  $

(17)

 

  $

2,607

 

  $

(72)

 

  $

5,402

 

  $

(89)

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

50,583

 

(670)

 

58,753

 

(1,516)

 

109,336

 

(2,186)

 

Non-agency

 

3,000

 

(7)

 

507

 

(4)

 

3,507

 

(11)

 

State and municipal securities

 

5,899

 

(47)

 

2,245

 

(14)

 

8,144

 

(61)

 

Asset backed securities

 

-

 

 

17,153

 

(191)

 

17,153

 

(191)

 

Total

 

  $

62,277

 

  $

(741)

 

  $

81,265

 

  $

(1,797)

 

  $

143,542

 

  $

(2,538)

 

 

 

 

 

Heritage Oaks Bancorp |  - 18 -

 



Table of Contents

 

Note 4.  Investment Securities - continued

 

A total of 78 securities were in an unrealized loss position as of September 30, 2015, and 57 securities as of December 31, 2014.  As of September 30, 2015, the Company believes that unrealized losses in its investment securities portfolio are not attributable to credit quality, but rather fluctuations in market prices for these investments.  In the case of the agency mortgage related securities, they have contractual cash flows guaranteed by agencies of the U.S. Government.  While the Company’s investment security holdings have contractual maturity dates that range from 1 to 40 years, they have a much shorter effective duration dependent on the instrument’s priority in the overall cash flow structure and the characteristics of the loans underlying the investment security. Management does not intend to sell and it is unlikely that management will be required to sell the securities prior to their anticipated recovery in value.  As of September 30, 2015, the Company does not believe unrealized losses related to any of its securities are other than temporary.

 

Sales of Available for Sale Securities

 

The proceeds from the sale of securities and the associated gains and losses are listed below:

 

 

 

For Three Months Ended

 

For Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Proceeds

 

$

8,656

 

$

19,991

 

$

55,184

 

$

98,379

 

Gross gains

 

136

 

457

 

815

 

814

 

Gross losses

 

-

 

(7)

 

(174)

 

(265)

 

 

Income tax expense on net realized gains from the sale of investment securities for the three months ended September 30, 2015 and 2014 was $57 thousand and $189 thousand. Income tax expense related to net realized gains on the sale of securities was $270 thousand and $231 thousand for the nine months ended September 30, 2015 and 2014, respectively.

 

Maturities of Available for Sale Securities

 

The amortized cost and fair value maturities of available for sale investment securities at September 30, 2015 are shown below. The table reflects the expected lives of mortgage backed securities, based on the Company’s historical prepayment experience, because borrowers who are party to loans underlying these securities may have the right to prepay obligations without prepayment penalties.  Therefore actual maturities may differ from contractual maturities. Contractual maturities are reflected for all other security types.

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Amortized

 

 

 

Amortized

 

 

 

 

 

Cost

 

Fair Value

 

Cost

 

Fair Value

 

 

 

(dollars in thousands)

 

Due one year or less

 

$

46,219

 

$

46,291

 

$

38,674

 

$

38,587

 

Due after one year through five years

 

145,177

 

145,642

 

113,081

 

112,926

 

Due after five years through ten years

 

173,928

 

175,581

 

137,909

 

140,115

 

Due after ten years

 

65,238

 

65,236

 

64,307

 

63,952

 

Total

 

$

430,562

 

$

432,750

 

$

353,971

 

$

355,580

 

 

Securities having an amortized cost and a fair value of $141.5 million and $148.9 million, respectively, at September 30, 2015, and $67.3 million and $72.5 million, respectively, at December 31, 2014 were pledged to secure public deposits.  As of September 30, 2015 and December 31, 2014, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of total securities.

 

 

 

 

Heritage Oaks Bancorp |  - 19 -

 



Table of Contents

 

Note 4.  Investment Securities - continued

 

The following table summarizes earnings on both taxable and tax-exempt investment securities:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Taxable earnings on investment securities

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

 

$

161

 

$

112

 

$

487

 

$

226

 

Mortgage backed securities

 

938

 

1,152

 

2,529

 

3,370

 

State and municipal securities

 

151

 

38

 

339

 

40

 

Corporate debt securities

 

-    

 

-    

 

-    

 

6

 

Asset backed securities

 

33

 

99

 

113

 

261

 

Non-taxable earnings on investment securities

 

 

 

 

 

 

 

 

 

State and municipal securities

 

581

 

545

 

1,725

 

1,452

 

Total

 

$

1,864

 

$

1,946

 

$

5,193

 

$

5,355

 

 

 

Note 5.  Loans and Allowance for Loan and Lease Losses

 

The following table provides a summary of outstanding loan balances:

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Non-PCI

 

PCI

 

 

 

Non-PCI

 

PCI

 

 

 

 

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

576,053

 

  $

5,714

 

  $

581,767

 

  $

584,056

 

  $

4,416

 

  $

588,472

 

Residential 1 to 4 family

 

154,327

 

568

 

154,895

 

126,640

 

561

 

127,201

 

Farmland

 

107,376

 

-

 

107,376

 

96,708

 

1,665

 

98,373

 

Multi-family residential

 

75,774

 

-

 

75,774

 

78,645

 

-

 

78,645

 

Construction and land

 

41,772

 

799

 

42,571

 

43,809

 

851

 

44,660

 

Home equity lines of credit

 

31,609

 

-

 

31,609

 

38,252

 

-

 

38,252

 

Total real estate secured

 

986,911

 

7,081

 

993,992

 

968,110

 

7,493

 

975,603

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

158,106

 

906

 

159,012

 

153,403

 

1,384

 

154,787

 

Agriculture

 

45,798

 

1,446

 

47,244

 

53,678

 

1,423

 

55,101

 

Other

 

-

 

-

 

-

 

14

 

-

 

14

 

Total commercial

 

203,904

 

2,352

 

206,256

 

207,095

 

2,807

 

209,902

 

Consumer

 

6,492

 

-

 

6,492

 

7,978

 

-

 

7,978

 

Total gross loans held for investment

 

1,197,307

 

9,433

 

1,206,740

 

1,183,183

 

10,300

 

1,193,483

 

Net deferred loan fees

 

(1,056)

 

-

 

(1,056)

 

(1,445)

 

-

 

(1,445)

 

Allowance for loan and lease losses

 

(17,214)

 

(82)

 

(17,296)

 

(16,802)

 

-

 

(16,802)

 

Total net loans held for investment

 

  $

1,179,037

 

  $

9,351

 

  $

1,188,388

 

  $

1,164,936

 

  $

10,300

 

  $

1,175,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

  $

5,366

 

  $

-

 

  $

5,366

 

  $

2,586

 

  $

-

 

  $

2,586

 

 

At September 30, 2015, and December 31, 2014, the loan portfolio includes loans purchased with evidence of deterioration in credit quality since their origination, referred to as “PCI loans.” These loans are specifically accounted for under ASC 310-30, as more fully discussed in Note 1. Summary of Significant Accounting Policies of the consolidated financial statements in the Company’s 2014 annual report filed on Form 10-K.  These loans were acquired as part of the MISN Transaction.  All other loans, referred to as “non-PCI loans,” consist of originated loans, as well as acquired and purchased loans which have not exhibited evidence of deteriorated credit quality since their origination.  Non-PCI loans are not accounted for within the scope of ASC 310-30.

 

 

 

 

Heritage Oaks Bancorp |  - 20 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses - continued

 

Gross loans include $195.8 million and $239.7 million of loans acquired in the MISN Transaction at September 30, 2015 and December 31, 2014, respectively.  These loans were recorded at fair value on the date of acquisition.  Of the loans acquired in the MISN transaction, $9.4 million and $10.3 million at September 30, 2015 and December 31, 2014, respectively, are considered PCI loans.  Loans held for sale are primarily single-family residential mortgage loans under contract to be sold in the secondary market. In most cases, loans in this category are sold within thirty to sixty days.

 

Under a blanket lien to the Federal Home Loan Bank (“FHLB”), the Bank has pledged $601.4 million in loans to secure a credit facility totaling $400.1 million, of which $78.5 million is outstanding as of September 30, 2015.  Of this credit facility, $11.5 million is available as a line of credit, while the remainder is available for potential future borrowings.  The Bank also has a collateralized borrowing line with the Federal Reserve Bank secured by $6.9 million of loans as of September 30, 2015.

 

Concentration of Credit Risk

 

The Company held loans that were collateralized by various forms of real estate, including residential 1 to 4 family loans originated and held for sale, totaling $999.4 million and $978.2 million at September 30, 2015 and December 31, 2014, respectively.  These loans are generally made to borrowers located in the counties of San Luis Obispo, Santa Barbara and Ventura.  The Company attempts to reduce its concentration of credit risk by making loans which are diversified by product type.  While management believes that the collateral presently securing this portfolio is adequate, there can be no assurances that deterioration in the California real estate market, or the impact of the current California drought on our real estate collateralized loans, would not expose the Company to significantly greater credit risk.

 

Loans Serviced for Others

 

Loans serviced for others are not included in the accompanying balance sheets.  The unpaid principal balance of loans serviced for others, exclusive of Small Business Administration (“SBA”) loans, was $41.8 million at September 30, 2015 and $44.8 million at December 31, 2014.

 

From time to time, the Company also originates SBA loans for sale and retains the servicing of the guaranteed portion of the loan sold.  At September 30, 2015 and December 31, 2014, the unpaid principal balance of SBA loans serviced for others totaled $9.0 million and $13.0 million, respectively.  No gains were recorded on the sale of SBA loans during the three or nine months ended September 30, 2015 and 2014.

 

 

 

 

Heritage Oaks Bancorp |  - 21 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses - continued

 

Impaired Loans

 

The following tables provide a summary of the Company’s recorded investment in non-PCI and PCI impaired loans as of September 30, 2015, and presents average balances and interest income recognized for non-PCI and PCI impaired loans for the three and nine months ended September 30, 2015.

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

September 30, 2015

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,212

 

  $

5,676

 

  $

-

 

  $

4,247

 

  $

36

 

  $

4,158

 

  $

110

 

Construction and land

 

1,263

 

4,517

 

-

 

1,556

 

24

 

1,798

 

71

 

Residential 1 to 4 family

 

788

 

964

 

-

 

748

 

10

 

602

 

12

 

Farmland

 

498

 

498

 

-

 

385

 

7

 

558

 

26

 

Home equity lines of credit

 

85

 

86

 

-

 

85

 

-

 

119

 

-

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,126

 

3,528

 

-

 

3,252

 

10

 

3,541

 

45

 

Agriculture

 

653

 

744

 

-

 

654

 

6

 

671

 

7

 

Consumer

 

163

 

227

 

-

 

160

 

1

 

149

 

4

 

Total

 

10,788

 

16,240

 

-

 

11,087

 

94

 

11,596

 

275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

4,000

 

5,152

 

789

 

4,084

 

-

 

4,147

 

-

 

Commercial

 

453

 

671

 

94

 

461

 

-

 

476

 

-

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,731

 

1,736

 

231

 

1,444

 

22

 

1,139

 

50

 

Total

 

6,184

 

7,559

 

1,114

 

5,989

 

22

 

5,762

 

50

 

Total Non-PCI impaired loans

 

  $

16,972

 

  $

23,799

 

  $

1,114

 

  $

17,076

 

  $

116

 

  $

17,358

 

  $

325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

September 30, 2015

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,178

 

  $

6,663

 

  $

-

 

  $

5,189

 

  $

122

 

  $

5,297

 

  $

807

 

Residential 1 to 4 family

 

568

 

878

 

-

 

566

 

18

 

565

 

48

 

Construction and land

 

554

 

666

 

-

 

553

 

19

 

556

 

58

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,446

 

1,500

 

-

 

1,440

 

30

 

1,437

 

87

 

Commercial and industrial

 

424

 

845

 

-

 

542

 

44

 

680

 

104

 

Total

 

8,170

 

10,552

 

-

 

8,290

 

233

 

8,535

 

1,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

536

 

547

 

41

 

537

 

10

 

536

 

38

 

Construction and land

 

245

 

248

 

6

 

254

 

5

 

272

 

15

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

482

 

483

 

35

 

490

 

10

 

500

 

33

 

Total

 

1,263

 

1,278

 

82

 

1,281

 

25

 

1,308

 

86

 

Total PCI loans

 

  $

9,433

 

  $

11,830

 

  $

82

 

  $

9,571

 

  $

258

 

  $

9,843

 

  $

1,190

 

 

 

 

 

Heritage Oaks Bancorp |  - 22 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

The following table provides a summary of the Company’s recorded investment in non-PCI and PCI impaired loans as of December 31, 2014, and presents average balances and interest income recognized for non-PCI and PCI impaired loans for the three and nine months ended September 30, 2014.

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

December 31, 2014

 

September 30, 2014

 

September 30, 2014

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,000

 

  $

6,255

 

  $

-

 

  $

2,269

 

  $

6

 

  $

1,862

 

  $

19

 

Construction and land

 

1,470

 

2,355

 

-

 

1,315

 

7

 

1,550

 

37

 

Farmland

 

283

 

282

 

-

 

292

 

2

 

294

 

12

 

Residential 1 to 4 family

 

260

 

383

 

-

 

222

 

6

 

496

 

16

 

Home equity lines of credit

 

258

 

340

 

-

 

100

 

-

 

100

 

-

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

2,875

 

3,967

 

-

 

3,152

 

51

 

3,616

 

111

 

Agriculture

 

720

 

760

 

-

 

724

 

2

 

741

 

2

 

Consumer

 

112

 

201

 

-

 

118

 

1

 

145

 

3

 

Total

 

9,978

 

14,543

 

-

 

8,192

 

75

 

8,804

 

200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

4,876

 

8,499

 

1,472

 

6,380

 

16

 

6,602

 

58

 

Commercial

 

498

 

688

 

148

 

331

 

-

 

331

 

-

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,043

 

1,054

 

151

 

1,916

 

41

 

2,013

 

90

 

Total

 

6,417

 

10,241

 

1,771

 

8,627

 

57

 

8,946

 

148

 

Total Non-PCI impaired loans

 

  $

16,395

 

  $

24,784

 

  $

1,771

 

  $

16,819

 

  $

132

 

  $

17,750

 

  $

348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

December 31, 2014

 

September 30, 2014

 

September 30, 2014

 

 

 

 

 

Unpaid

 

Specific

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Allowance for

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Impaired Loans

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Without Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

4,432

 

  $

6,109

 

  $

-

 

  $

4,993

 

  $

130

 

  $

5,160

 

  $

327

 

Farmland

 

1,673

 

2,027

 

-

 

1,699

 

20

 

1,706

 

64

 

Construction and land

 

853

 

993

 

-

 

923

 

21

 

943

 

47

 

Residential 1 to 4 family

 

564

 

886

 

-

 

565

 

13

 

585

 

29

 

Home equity lines of credit

 

-

 

-

 

-

 

81

 

2

 

81

 

4

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,431

 

1,492

 

-

 

1,301

 

34

 

1,291

 

62

 

Commercial and industrial

 

1,388

 

1,883

 

-

 

2,081

 

185

 

2,236

 

263

 

Total PCI loans

 

  $

10,341

 

  $

13,390

 

  $

-

 

  $

11,643

 

  $

405

 

  $

12,002

 

  $

796

 

 

The Company did not record income from the receipt of cash payments related to non-accruing loans during the three and nine months ended September 30, 2015 and 2014. Interest income recognized on impaired loans in the tables above represents interest on accruing troubled debt restructurings, and accretion on PCI loans. Valuation allowances for impaired loans have been determined on a loan-by-loan basis.

 

At September 30, 2015, there were no residential 1 to 4 family loans in process of foreclosure, or residential 1 to 4 family properties included in foreclosed assets.

 

 

 

 

Heritage Oaks Bancorp |  - 23 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses - continued

 

Troubled Debt Restructurings (“TDR”)

 

The following table provides a summary of loans that were classified as TDRs as of the dates indicated below:

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Accrual

 

Non-accrual

 

Total

 

Accrual

 

Non-accrual

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

2,601

 

  $

209

 

  $

2,810

 

  $

2,449

 

  $

78

 

  $

2,527

 

Construction and land

 

1,217

 

4,046

 

5,263

 

1,109

 

5,149

 

6,258

 

Residential 1 to 4 family

 

617

 

171

 

788

 

130

 

130

 

260

 

Farmland

 

498

 

-

 

498

 

283

 

-

 

283

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,425

 

2,740

 

4,165

 

2,177

 

1,593

 

3,770

 

Agriculture

 

653

 

-

 

653

 

34

 

-

 

34

 

Consumer

 

116

 

10

 

126

 

69

 

-

 

69

 

Total non-PCI loans

 

7,127

 

7,176

 

14,303

 

6,251

 

6,950

 

13,201

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

928

 

53

 

981

 

223

 

-

 

223

 

Construction and land

 

51

 

-

 

51

 

-

 

-

 

-

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

516

 

76

 

592

 

37

 

107

 

144

 

Total PCI loans

 

1,495

 

129

 

1,624

 

260

 

107

 

367

 

Total TDRs

 

  $

8,622

 

  $

7,305

 

  $

15,927

 

  $

6,511

 

  $

7,057

 

  $

13,568

 

 

The majority of the Company’s TDRs resulted from granting concessions with respect to interest rates, payment structure and/or maturity.  Modifications for the three and nine months ended September 30, 2015, and 2014 relate substantially to extensions of the maturity date at the loan’s original interest rate, which was lower than the current market rate for new debt with similar risk.  The maturity date extensions granted were for periods ranging from 6 months to 10 years.  As of September 30, 2015, the Company was not committed to lend any additional funds to borrowers whose obligations to the Company were restructured.  During the three and nine months ended September 30, 2015, an ALLL of approximately $0.1 million was established for one loan at the time the loan was modified as a TDR.  The financial effects of modifications for the three and nine months ended September 30, 2014 were not material.

 

 

 

 

Heritage Oaks Bancorp |  - 24 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

The following tables summarize loan modifications which resulted in TDRs during the periods presented below:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number

 

Recorded

 

Recorded

 

Number

 

Recorded

 

Recorded

 

 

 

of TDRs

 

Investment

 

Investment

 

of TDRs

 

Investment

 

Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1 to 4 family

 

1

 

  $

129

 

  $

129

 

4

 

  $

753

 

  $

753

 

Farmland

 

1

 

232

 

232

 

2

 

730

 

730

 

Commercial

 

-

 

-

 

-

 

4

 

670

 

670

 

Construction and land

 

-

 

-

 

-

 

1

 

97

 

97

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

4

 

323

 

323

 

13

 

2,436

 

2,436

 

Agriculture

 

3

 

714

 

714

 

4

 

1,612

 

1,612

 

Consumer

 

1

 

11

 

11

 

2

 

68

 

68

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1

 

348

 

348

 

5

 

993

 

993

 

Construction and land

 

-

 

-

 

-

 

1

 

50

 

50

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1

 

497

 

497

 

1

 

497

 

497

 

Total

 

12

 

  $

2,254

 

  $

2,254

 

37

 

  $

7,906

 

  $

7,906

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2014

 

September 30, 2014

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number

 

Recorded

 

Recorded

 

Number

 

Recorded

 

Recorded

 

 

 

of TDRs

 

Investment

 

Investment

 

of TDRs

 

Investment

 

Investment

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

2

 

  $

535

 

  $

535

 

4

 

  $

811

 

  $

811

 

Commercial

 

-

 

-

 

-

 

1

 

166

 

166

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

4

 

377

 

377

 

14

 

1,604

 

1,604

 

Agriculture

 

-

 

-

 

-

 

1

 

662

 

662

 

Consumer

 

-

 

-

 

-

 

1

 

73

 

73

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

-

 

-

 

-

 

1

 

230

 

230

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

-

 

-

 

-

 

2

 

138

 

138

 

Total

 

6

 

  $

912

 

  $

912

 

24

 

  $

3,684

 

  $

3,684

 

 

 

 

 

Heritage Oaks Bancorp |  - 25 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses - continued

 

The following tables summarizes loans that were modified as troubled debt restructurings within the twelve months prior to the balance sheet date, and for which there was a payment default during the periods presented below:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

September 30, 2015

 

September 30, 2015

 

 

Number
of TDRs

 

Recorded
Investment

 

Number
of TDRs

 

Recorded
Investment

Non-PCI Loans

 

(dollars in thousands)

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

-

 

  $

-

 

1

 

  $

18

Total

 

-

 

  $

-

 

1

 

  $

18

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

September 30, 2014

 

September 30, 2014

 

 

Number
of TDRs

 

Recorded
Investment

 

Number
of TDRs

 

Recorded
Investment

Non-PCI Loans

 

(dollars in thousands)

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

-

 

  $

-

 

1

 

  $

30

Total

 

-

 

  $

-

 

1

 

  $

30

 

Credit Quality

 

The following tables stratify loans held for investment by the Company’s internal risk grading system:

 

 

 

September 30, 2015

 

 

 

Credit Risk Grades

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

547,307

 

  $

6,594

 

  $

22,152

 

  $

-

 

  $

576,053

 

Residential 1 to 4 family

 

153,200

 

-

 

1,127

 

-

 

154,327

 

Farmland

 

105,540

 

232

 

1,604

 

-

 

107,376

 

Multi-family residential

 

67,147

 

8,627

 

-

 

-

 

75,774

 

Construction and land

 

36,477

 

969

 

4,326

 

-

 

41,772

 

Home equity lines of credit

 

31,088

 

-

 

521

 

-

 

31,609

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

146,176

 

5,664

 

6,266

 

-

 

158,106

 

Agriculture

 

44,778

 

120

 

900

 

-

 

45,798

 

Other

 

-

 

-

 

-

 

-

 

-

 

Consumer

 

6,391

 

-

 

101

 

-

 

6,492

 

Total non-PCI loans

 

1,138,104

 

22,206

 

36,997

 

-

 

1,197,307

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

-

 

1,760

 

3,954

 

-

 

5,714

 

Construction and land

 

245

 

51

 

503

 

-

 

799

 

Residential 1 to 4 family

 

451

 

-

 

117

 

-

 

568

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

-

 

-

 

1,446

 

-

 

1,446

 

Commercial and industrial

 

34

 

171

 

701

 

-

 

906

 

Total PCI loans

 

730

 

1,982

 

6,721

 

-

 

9,433

 

Total loans held for investment

 

  $

1,138,834

 

  $

24,188

 

  $

43,718

 

  $

-

 

  $

1,206,740

 

 

 

 

 

Heritage Oaks Bancorp |  - 26 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses - continued

 

 

 

December 31, 2014

 

 

 

Credit Risk Grades

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

560,478

 

  $

3,010

 

  $

20,568

 

  $

-

 

  $

584,056

 

Residential 1 to 4 family

 

125,733

 

199

 

708

 

-

 

126,640

 

Farmland

 

92,481

 

2,665

 

1,562

 

-

 

96,708

 

Multi-family residential

 

78,023

 

-

 

622

 

-

 

78,645

 

Home equity lines of credit

 

37,638

 

-

 

614

 

-

 

38,252

 

Construction and land

 

37,422

 

-

 

6,387

 

-

 

43,809

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

138,202

 

2,943

 

12,104

 

154

 

153,403

 

Agriculture

 

52,678

 

280

 

720

 

-

 

53,678

 

Other

 

-

 

-

 

14

 

-

 

14

 

Consumer

 

7,873

 

-

 

105

 

-

 

7,978

 

Total non-PCI loans

 

1,130,528

 

9,097

 

43,404

 

154

 

1,183,183

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

126

 

680

 

3,610

 

-

 

4,416

 

Farmland

 

-

 

-

 

1,665

 

-

 

1,665

 

Construction and land

 

294

 

-

 

557

 

-

 

851

 

Residential 1 to 4 family

 

-

 

-

 

561

 

-

 

561

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

-

 

-

 

1,423

 

-

 

1,423

 

Commercial and industrial

 

36

 

97

 

1,175

 

76

 

1,384

 

Total PCI loans

 

456

 

777

 

8,991

 

76

 

10,300

 

Total loans held for investment

 

  $

1,130,984

 

  $

9,874

 

  $

52,395

 

  $

230

 

  $

1,193,483

 

 

 

 

 

Heritage Oaks Bancorp |  - 27 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

Aging of Loans Held for Investment

 

The following tables summarize the aging of loans held for investment as of the dates indicated below:

 

 

 

September 30, 2015

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ and Still

 

Non-

 

 

 

 

 

Current

 

30-59

 

60-89

 

Accruing

 

Accruing

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

573,330

 

  $

659

 

  $

-

 

  $

-

 

  $

2,064

 

  $

576,053

 

Residential 1 to 4 family

 

154,156

 

-    

 

-

 

-

 

171

 

154,327

 

Farmland

 

107,291

 

85

 

-

 

-

 

-    

 

107,376

 

Multi-family residential

 

75,774

 

-    

 

-

 

-

 

-    

 

75,774

 

Construction and land

 

37,726

 

-    

 

-

 

-

 

4,046

 

41,772

 

Home equity lines of credit

 

31,524

 

-    

 

-

 

-

 

85

 

31,609

 

Commercial

 

 

 

 

 

-

 

 

 

 

 

 

 

Commercial and industrial

 

154,625

 

50

 

-

 

-

 

3,431

 

158,106

 

Agriculture

 

45,798

 

-    

 

-

 

-

 

-    

 

45,798

 

Other

 

-    

 

-    

 

-

 

-

 

-    

 

-    

 

Consumer

 

6,444

 

-    

 

-

 

-

 

48

 

6,492

 

Total non-PCI loans

 

1,186,668

 

794

 

-

 

-

 

9,845

 

1,197,307

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

5,661

 

-    

 

-

 

-

 

53

 

5,714

 

Land

 

799

 

-    

 

-

 

-

 

-    

 

799

 

Residential 1 to 4 family

 

568

 

-    

 

-

 

-

 

-    

 

568

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,446

 

-    

 

-

 

-

 

-    

 

1,446

 

Commercial and industrial

 

788

 

-    

 

-

 

-

 

118

 

906

 

Total PCI loans

 

9,262

 

-    

 

-

 

-

 

171

 

9,433

 

Total loans held for investment

 

  $

1,195,930

 

  $

794

 

  $

-

 

  $

-

 

  $

10,016

 

  $

1,206,740

 

 

 

 

 

Heritage Oaks Bancorp |  - 28 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

 

 

December 31, 2014

 

 

 

 

 

Days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ and Still

 

Non-

 

 

 

 

 

Current

 

30-59

 

60-89

 

Accruing

 

Accruing

 

Total

 

 

 

(dollars in thousands)

 

Non-PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

581,971

 

  $

-     

 

  $

-     

 

  $

-     

 

  $

2,085

 

  $

584,056

 

Residential 1 to 4 family

 

126,516

 

-     

 

-     

 

-     

 

124

 

126,640

 

Farmland

 

96,708

 

-     

 

-     

 

-     

 

-     

 

96,708

 

Multi-family residential

 

78,645

 

-     

 

-     

 

-     

 

-     

 

78,645

 

Construction and land

 

38,572

 

-     

 

-     

 

-     

 

5,237

 

43,809

 

Home equity lines of credit

 

37,994

 

-     

 

-     

 

-     

 

258

 

38,252

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

151,656

 

-     

 

21

 

-     

 

1,726

 

153,403

 

Agriculture

 

52,992

 

-     

 

-     

 

-     

 

686

 

53,678

 

Other

 

14

 

-     

 

-     

 

-     

 

-     

 

14

 

Consumer

 

7,876

 

56

 

3

 

-     

 

43

 

7,978

 

Total non-PCI loans

 

1,172,944

 

56

 

24

 

-     

 

10,159

 

1,183,183

 

PCI Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

4,416

 

-     

 

-     

 

-     

 

-     

 

4,416

 

Farmland

 

1,665

 

-     

 

-     

 

-     

 

-     

 

1,665

 

Construction and land

 

851

 

-     

 

-     

 

-     

 

-     

 

851

 

Residential 1 to 4 family

 

561

 

-     

 

-     

 

-     

 

-     

 

561

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture

 

1,423

 

-     

 

-     

 

-     

 

-     

 

1,423

 

Commercial and industrial

 

1,008

 

-     

 

-     

 

-     

 

376

 

1,384

 

Total PCI loans

 

9,924

 

-     

 

-     

 

-     

 

376

 

10,300

 

Total loans held for investment

 

  $

1,182,868

 

  $

56

 

  $

24

 

  $

-     

 

  $

10,535

 

  $

1,193,483

 

 

 

Purchased Credit Impaired Loans

 

As part of the MISN Transaction, disclosed in Note 2. Business Combination, the Company acquired certain loans which have exhibited evidence of credit deterioration since their origination.  The carrying amount and unpaid principal balance of these loans are as follows:

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Unpaid Principal
Balance

 

Carrying
Amount

 

Unpaid Principal
Balance

 

Carrying
Amount

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

Commercial

 

  $

7,210

 

  $

5,714

 

  $

6,109

 

  $

4,416

 

Construction and land

 

914

 

799

 

993

 

851

 

Residential 1 to 4 family

 

878

 

568

 

886

 

561

 

Farmland

 

-    

 

-    

 

2,027

 

1,665

 

Total real estate secured

 

9,002

 

7,081

 

10,015

 

7,493

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

1,328

 

906

 

1,883

 

1,384

 

Agriculture

 

1,500

 

1,446

 

1,492

 

1,423

 

Total commercial

 

2,828

 

2,352

 

3,375

 

2,807

 

Total PCI loans

 

  $

11,830

 

  $

9,433

 

  $

13,390

 

  $

10,300

 

 

 

 

 

Heritage Oaks Bancorp |  - 29 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

The following table summarizes the accretable yield, or income expected to be collected for PCI loans:

 

 

 

For the Nine Months Ended

 

 

 

 

 

 

 

September 30, 2015

 

 

 

(dollars in thousands)

 

Balance, December 31, 2014

 

$

4,374 

 

Accretion of income

 

(1,190)

 

Reclassifications from nonaccretable difference (1)

 

861 

 

Balance, September 30, 2015

 

$

4,045 

 

 

(1)          Reclassification from nonaccretable difference is attributable to positive changes in expected future cash flows on certain PCI loans.

 

Allowance for Loan and Lease Losses

 

The following table summarizes the activity in the allowance for loan and lease losses by portfolio segment for the periods presented below:

 

 

 

For the Three Months Ended September 30, 2015

 

 

 

Balance
June 30,
2015

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
September 30,
2015

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,635

 

  $

-     

 

  $

5

 

  $

615 

 

  $

10,255

 

Commercial

 

4,993

 

(44)

 

327

 

209 

 

5,485

 

Construction and land

 

1,940

 

-     

 

24

 

(599)

 

1,365

 

Consumer

 

171

 

(1)

 

3

 

18 

 

191

 

Unallocated

 

243

 

 

 

 

 

(243)

 

-      

 

Total

 

  $

16,982

 

  $

(45)

 

  $

359

 

  $

-      

 

  $

17,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2015

 

 

 

Balance
December 31,
2014

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
September 30,
2015

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

9,129

 

  $

(55)

 

  $

81

 

  $

1,100 

 

  $

10,255

 

Commercial

 

5,125

 

(187)

 

636

 

(89)

 

5,485

 

Construction and land

 

2,000

 

(34)

 

48

 

(649)

 

1,365

 

Consumer

 

202

 

(6)

 

11

 

(16)

 

191

 

Unallocated

 

346

 

 

 

 

 

(346)

 

-     

 

Total

 

  $

16,802

 

  $

(282)

 

  $

776

 

  $

-      

 

  $

17,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2014

 

 

 

Balance
June 30,
2014

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
September 30,
2014

 

 

 

(dollars in thousands)

 

Other real estate secured

 

  $

8,747

 

  $

(10)

 

  $

(20)

 

  $

802 

 

  $

9,519

 

Commercial

 

4,436

 

-      

 

174

 

(296)

 

4,314

 

Construction and land

 

3,054

 

-      

 

9

 

(721)

 

2,342

 

Consumer

 

100

 

(2)

 

1

 

10 

 

109

 

Unallocated

 

298

 

 

 

 

 

205 

 

503

 

Total

 

  $

16,635

 

  $

(12)

 

  $

164

 

  $

-      

 

  $

16,787

 

 

 

 

 

Heritage Oaks Bancorp |  - 30 -

 



Table of Contents

 

Note 5.  Loans and Allowance for Loan and Lease Losses – continued

 

 

 

For the Nine Months Ended September 30, 2014

 

 

 

Balance
December 31,
2013

 

Charge-offs

 

Recoveries

 

Provision for
Loan and
Lease Losses

 

Balance
September 30,
2014

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

9,025

 

$

(1,119)

 

$

35

 

$

1,578 

 

$

9,519

 

Commercial

 

4,781

 

(650)

 

628

 

(445)

 

4,314

 

Construction and land

 

3,660

 

-       

 

32

 

(1,350)

 

2,342

 

Consumer

 

131

 

(8)

 

10

 

(24)

 

109

 

Unallocated

 

262

 

 

 

 

 

241 

 

503

 

Total

 

$

17,859

 

$

(1,777)

 

$

705

 

$

-     

 

$

16,787

 

 

The following tables disaggregate the allowance for loan and lease losses and the recorded investment in loans by impairment methodology as of the dates presented below:

 

 

 

September 30, 2015

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

94

 

$

10,120

 

$

41

 

$

6,036

 

$

939,103

 

$

6,282

 

Commercial

 

231

 

5,219

 

35

 

5,510

 

198,394

 

2,352

 

Construction and land

 

789

 

570

 

6

 

5,263

 

36,509

 

799

 

Consumer

 

-    

 

191

 

-    

 

163

 

6,329

 

-    

 

Unallocated

 

-    

 

-    

 

-    

 

 

 

 

 

 

 

Total

 

$

1,114

 

$

16,100

 

$

82

 

$

16,972

 

$

1,180,335

 

$

9,433

 

 

 

 

 

 

 

December 31, 2014

 

 

 

Allowance for Loan and Lease Losses

 

Recorded Investment in Loans

 

 

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

Individually
Evaluated for
Impairment

 

Collectively
Evaluated for
Impairment

 

Loans
Acquired with
Deteriorated
Credit Quality

 

 

 

(dollars in thousands)

 

Other real estate secured

 

$

148

 

$

8,981

 

$

-    

 

$

5,299

 

$

918,975

 

$

6,669

 

Commercial

 

151

 

4,974

 

-    

 

4,633

 

202,450

 

2,819

 

Construction and land

 

1,472

 

528

 

-    

 

6,346

 

37,461

 

853

 

Consumer

 

-    

 

202

 

-    

 

112

 

7,866

 

-    

 

Unallocated

 

-    

 

346

 

-    

 

 

 

 

 

 

 

Total

 

$

1,771

 

$

15,031

 

$

-    

 

$

16,390

 

$

1,166,752

 

$

10,341

 

 

At September 30, 2015, total gross loans of $1.2 billion in the table above include $195.8 million of loans acquired through the MISN Transaction.  These loans were initially recorded at fair value, and had no related ALLL on the acquisition date.  The ALLL for acquired non-PCI loans at September 30, 2015 and December 31, 2014 was $0.4 million, and $1.0 million, respectively, and is the result of determining, through the Company’s ALLL methodology, that the existing discount for acquired non-PCI loans was no longer deemed sufficient to cover probable losses incurred in particular segments of the loan portfolio, specifically commercial and industrial, other real estate secured, and consumer loans. The incremental ALLL allocation for acquired non-PCI loans was not driven by deterioration in credit quality; rather due to the acceleration of accretion of purchase discounts related to loan pay-downs and payoffs of loans within these segments of the acquired loan portfolio.  The ALLL allocated to acquired non-PCI loans is included in the ALLL attributable to loans collectively evaluated for impairment in the tables above.  The ALLL for PCI loans was $82 thousand at September 30, 2015, and resulted from unfavorable changes in expected future cash flows on certain PCI loans.  There was no ALLL for PCI loans at December 31, 2014.

 

 

 

 

Heritage Oaks Bancorp |  - 31 -

 



Table of Contents

 

Note 6.  Income Taxes

 

Deferred tax assets relate to amounts that are expected to be realized through subsequent reversals of existing temporary differences over the period they are expected to reverse.  The ultimate realization of the Company’s deferred tax assets is dependent upon the generation of future taxable income during the periods in which temporary differences are expected to reverse.  U.S. GAAP requires that companies assess whether a valuation allowance should be established against deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.  In making such judgments, significant weight is given to evidence, both positive and negative, that can be objectively verified.  At September 30, 2015 and December 31, 2014 there was no valuation allowance for the Company’s deferred tax assets.  The Company’s deferred tax assets totaled $21.4 million at September 30, 2015, and $24.9 million at December 31, 2014.

 

The Company is subject to income taxation by both federal and state taxing authorities.  Income tax returns for the years ended December 31, 2014, 2013, 2012, 2011, and 2010 are open to audit by federal and state taxing authorities.  The Company does not have any uncertain income tax positions and has not accrued for any interest or penalties as of September 30, 2015 and December 31, 2014.

 

Management assessed the impact of the MISN Transaction for limitations under I.R.C. Section 382 and determined that, given the assumption that the Company generates sufficient future taxable income to utilize NOLs, no loss of NOL utilization would result from the estimated annual I.R.C. Section 382 base limitation resulting from the transaction. Furthermore, due to the fact that MISN was in a net unrealized built-in gain position (“NUBIG”) the Company’s annual I.R.C. Section 382 limitation will likely increase over the next five years for realized built-in gains (“RBIG”).

 

Note 7.  Goodwill and Other Intangible Assets

 

At September 30, 2015 and December 31, 2014 the balance of goodwill was $24.9 million.  Other intangible assets consist of core deposit intangibles (“CDI”), which are attributable to the acquisition of core deposit balances, including those acquired in the MISN Transaction.  CDI assets are subject to amortization.  At September 30, 2015 and December 31, 2014 the balance of CDI was $4.6 million, and $5.3 million, respectively.  Amortization of CDI for the nine months ended September 30, 2015 and 2014 was approximately $0.8 million during both periods.

 

The following table summarizes the gross carrying amount, accumulated amortization and net carrying amount of CDI as of September 30, 2015, and provides an estimate for future amortization for 2015 and the next five years:

 

 

 

September 30, 2015

 

 

Gross Carrying

 

 

Accumulated

 

Net Carrying

 

 

Amount

 

Amortization

 

Amount

 

 

(dollars in thousands)

Core deposit intangibles

 

  $

9,261

 

  $

(4,701)

 

  $

4,560

 

 

 

September 30, 2015

 

 

Beginning
Balance

 

Estimated
Remaining
Amortization

 

Projected
Ending
Balance

 

 

(dollars in thousands)

Period

 

 

Year 2015

 

$

4,560

 

$

(262)

 

$

4,298

Year 2016

 

4,298

 

(944)

 

3,354

Year 2017

 

3,354

 

(588)

 

2,766

Year 2018

 

2,766

 

(549)

 

2,217

Year 2019

 

2,217

 

(522)

 

1,695

Year 2020

 

1,695

 

(441)

 

1,254

 

 

 

 

Heritage Oaks Bancorp |  - 32 -

 



Table of Contents

 

Note 8.  Share-Based Compensation Plans

 

As of September 30, 2015, the Company had one active share-based employee compensation plan, which was approved by the Company’s shareholders in May 2015.  This plan, referred to as the “2015 Equity Incentive Plan,” authorizes the Company to grant various types of share-based compensation awards to the Company’s employees and Board of Directors such as stock options, and restricted stock awards.  Under the 2015 Equity Incentive Plan a maximum of 2,500,000 shares of the Company’s common stock may be issued.  Shares issued under this plan, other than stock options and stock appreciation rights, are counted against the plan on a two shares for every one share actually issued basis.  Awards that are cancelled, expired, forfeited, fail to vest, or otherwise result in issued shares not being delivered to the grantee, are again made available for the issuance of future share-based compensation awards.  Additionally, under this plan, no one individual may be granted shares in aggregate that exceed more than 250,000 shares during any calendar year.  The Company’s Board of Directors may terminate the 2015 Equity Incentive Plan at any time, and for any reason before the plan expires on December 3, 2024.

 

The Company also has two non-active share-based compensation plans, which are more fully described in Note 12. Share-Based Compensation Plans, of the condensed consolidated financial statements in the Company’s Annual Report filed on Form 10-K for the year ended December 31, 2014.  These plans include the “1997 Stock Option Plan” and the “2005 Equity Based Compensation Plan.”  As of September 30, 2015 no further grants can be made from either of these plans.

 

The following table provides a summary of the expenses the Company has recognized related to share-based compensation for the periods indicated below:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Share-based compensation expense:

 

 

 

 

 

 

 

 

 

Stock options

 

  $

126

 

  $

109

 

  $

374

 

  $

370

 

Restricted stock

 

153

 

148

 

440

 

353

 

Total expense

 

  $

279

 

  $

257

 

  $

814

 

  $

723

 

Unrecognized compensation expense:

 

 

 

 

 

 

 

 

 

Stock options

 

  $

1,133

 

  $

1,156

 

 

 

 

 

Restricted stock

 

982

 

1,067

 

 

 

 

 

Total unrecognized expense

 

  $

2,115

 

  $

2,223

 

 

 

 

 

 

At September 30, 2015 unrecognized compensation expense related to non-vested stock options and restricted stock awards is expected to be recognized over weighted average periods of 2.8 years and 1.9 years, respectively.

 

Restricted Stock Awards

 

The Company grants restricted stock periodically for the benefit of employees.  Restricted stock issued typically vests ratably over a period of three to five years depending on the specific terms of the grant.  Restricted stock grants may be subject to the achievement of certain performance goals.  Compensation costs related to restricted stock awards are charged to earnings, included in salaries and employee benefits, over the vesting period of those awards.  The fair value of performance-based grants is initially based on the assumption that performance goals will be achieved.  If such performance conditions are not met, no compensation cost is recognized and previously-recognized compensation cost is reversed.

 

The following table provides a summary of activity related to restricted stock granted, vested and forfeited:

 

 

 

Number of

 

Average Grant

 

 

 

Shares

 

Date Fair Value

 

Balance December 31, 2014

 

206,443

 

  $

6.65

 

Granted

 

84,951

 

7.87

 

Vested

 

(88,534)

 

6.49

 

Forfeited

 

(30,121)

 

7.10

 

Balance September 30, 2015

 

172,739

 

  $

7.26

 

 

Included in the table above are performance-based grants of restricted stock totaling 23,408 shares as of September 30, 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 33 -

 



Table of Contents

 

Note 8.  Share-Based Compensation Plans - continued

 

Stock Options

 

Stock options are granted periodically for the benefit of employees.  The fair value of each stock option award is determined on the date of grant using the Black-Scholes option valuation model, which uses assumptions outlined in the table above.  Expectations for volatility are based on the historical volatility of the Company’s common stock.  The Company estimates forfeiture rates based on historical employee option exercise and termination experience.  The Company recognizes share-based compensation costs on a straight line basis over the vesting period of the award, which is typically a period of three to five years.

 

The following table presents the assumptions used in the calculation of the weighted average fair value of options granted during the periods presented:

 

 

 

For the Nine Months Ended

 

 

September 30,

 

 

2015

 

2014

Expected volatility

 

36.38%

 

49.83%

Expected term (years)

 

5.00

 

5.66

Dividend yield

 

2.82%

 

0.59%

Risk free rate

 

1.54%

 

1.76%

Weighted-average grant date fair value

 

  $

1.97

 

  $

3.39

 

The following table provides a summary of activity related to options granted, exercised, and forfeited during the nine months ended September 30, 2015:

 

 

 

Options Outstanding

 

Options

 

 

Number

 

Weighted Average

 

Available for

 

 

of Shares

 

Exercise Price

 

Grant (1)

Balance, December 31, 2014

 

742,557

 

  $

6.83

 

2,003,176

Granted

 

375,429

 

7.70

 

 

Forfeited

 

(98,352)

 

6.94

 

 

Exercised

 

(47,554)

 

4.90

 

 

Expired

 

(11,812)

 

13.18

 

 

Balance,  September 30, 2015

 

960,268

 

  $

7.18

 

2,235,402

 

(1)    Shares available for grant as of December 31, 2014 were from the 2005 Equity Based Compensation Plan, which expired in March 2015.  As of September 30, 2015, no further grants can be made from that plan.  Shares available for grant as of September 30, 2015 are from the 2015 Equity Incentive Plan, which was approved by the Company’s shareholders in May 2015.

 

 

The following table provides a summary of the aggregate intrinsic value of options vested and expected to vest and exercisable as of September 30, 2015:

 

 

 

September 30, 2015

 

 

 

 

 

 

Weighted Average

 

 

 

 

 

 

Weighted

 

Remaining

 

Aggregate

 

 

 

 

Average

 

Contractual Life

 

Intrinsic

 

 

Shares

 

Exercise Price

 

(Years)

 

Value

Vested or expected to vest

 

908,273

 

  $

7.16

 

7.92

 

  $

1,028,678

Exercisable

 

350,160

 

  $

6.81

 

6.09

 

  $

705,664

 

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value, which is subject to change based on the fair market value of the Company’s stock.  The aggregate intrinsic value of options exercised was $153 thousand for the nine months ended September 30, 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 34 -

 



Table of Contents

 

Note 9.  Shareholders’ Equity

 

Regulatory Capital

 

In 2013, the Board of Governors of the Federal Reserve System (“FRB”), the FDIC, and the Office of the Comptroller of the Currency (“OCC”) issued final rules under Basel III (the “Basel III Capital Rules”), establishing a new comprehensive framework for regulatory capital for U.S. banking organizations.  These rules implement the Basel Committee’s December 2010 proposed framework, certain provisions of the Dodd-Frank Act, and revise the risk-based capital requirements applicable to bank-holding companies, and depository institutions, including the Company.  These rules became effective for the Company on January 1, 2015, and are subject to phase-in periods for certain of their components.

 

The significant changes outlined under the Basel III Capital Rules that are applicable to the Company and the Bank include:

 

·                  A new Common Equity Tier I (“CET I”) capital measure, with a minimum ratio requirement of 4.5% CET I to risk-weighted assets, and for Prompt Corrective Action purposes 6.5% or greater to generally be considered “well-capitalized.”

·                  A capital conservation buffer in addition to CET I of: 0.625% for 2016; 1.25% for 2017; 1.875% for 2018; and 2.5% for 2019.  The capital conservation buffer does not begin phasing-in until January 1, 2016.

·                  Changes to the calculation of risk-weighted assets from the current four categories (0%, 20%, 50% and 100%) to a much broader and risk-sensitive number of categories.

·                  The inclusion of certain changes in accumulated other comprehensive income (“AOCI”) in the determination of regulatory capital measures; however, “non-advanced approaches banking organizations,” including the Company and the Bank may make a one-time permanent election, as of January 1, 2015, to exclude these changes in AOCI from the determination of regulatory capital.  The Company, including the Bank, has made this election.

·                  An exclusion from CET I of certain items on a phased-in basis, such as deferred tax assets, and intangible assets.

 

When Basel III Capital Rules are fully phased-in on January 1, 2019, the Company and the Bank will also be required to maintain a 2.5% “capital conservation buffer,” which is designed to absorb losses during periods of economic stress.  This capital conservation buffer will be comprised entirely of CET I, and will be in addition to minimum risk-weighted asset ratios outlined under the Basel III Capital Rules.  If a banking organization fails to hold capital above minimum capital ratios, including the capital conservation buffer, it will be subject to certain restrictions on capital distributions and discretionary bonus payments.

 

The following table sets forth the Company’s and the Bank’s regulatory capital ratios, including those applicable following the implementation of Basel III as of January 1, 2015:

 

 

 

Basel III

 

Pre-Basel III

 

 

 

Regulatory

 

 

 

 

 

Regulatory

 

 

 

 

 

 

 

 

 

 

 

Standard to be

 

 

 

 

 

Standard to be

 

 

 

 

 

 

 

 

 

 

 

Well

 

September 30, 2015

 

Well

 

December 31, 2014

 

September 30, 2014

 

 

 

Capitalized (1)

 

Company

 

Bank

 

Capitalized (1)

 

Company

 

Bank

 

Company

 

Bank

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier I capital

 

6.50%

 

12.81%

 

12.52%

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

Leverage ratio

 

5.00%

 

9.96%

 

9.44%

 

5.00%

 

10.22%

 

9.83%

 

10.00%

 

9.77%

 

Tier I capital

 

8.00%

 

13.20%

 

12.52%

 

6.00%

 

13.13%

 

12.63%

 

12.87%

 

12.58%

 

Total risk-based capital

 

10.00%

 

14.46%

 

13.77%

 

10.00%

 

14.38%

 

13.88%

 

14.12%

 

13.83%

 

 

(1)          Reflects minimum threshold to be considered “well capitalized” under the Prompt Corrective Action framework, specific to depository institutions.

 

 

 

 

Heritage Oaks Bancorp |  - 35 -

 



Table of Contents

 

Note 9.  Shareholders’ Equity - continued

 

Preferred Stock

 

Under its Amended Articles of Incorporation, the Company is authorized to issue up to 5,000,000 shares of preferred stock, in one or more series, having such voting powers, designations, preferences, rights, qualifications, limitations and restrictions as determined by the Board of Directors.

 

On June 4, 2015, the holder of the Company’s Series C Convertible Perpetual Preferred Stock (“Series C Preferred Stock”) completed the exchange of its remaining 348,697 shares of Series C Preferred Stock for shares of the Company’s common stock on a one-for-one exchange ratio basis.  As of September 30, 2015, there were no shares of the Company’s Series C Preferred Stock issued and outstanding.

 

The fair market value of the Company’s common stock was higher than the conversion price of $3.25 per share of the Series C Preferred Stock on the date the Company made a firm commitment to issue the Series C Preferred Stock.  As a result, the Series C Preferred Stock was issued with a beneficial conversion feature associated with it.  In connection with the exchange of all remaining outstanding shares of the Series C Preferred Stock on June 4, 2015, the Company recorded the remaining beneficial conversion feature of $70 thousand during the second quarter of 2015 through a charge to retained earnings.

 

Cash Dividends

 

On March 2, 2015, the Company paid a cash dividend of $0.05 per share to holders of the Company’s common stock and Series C Preferred Stock as of February 16, 2015.

 

On June 1, 2015, the Company paid a cash dividend of $0.06 per share to holders of the Company’s common stock and Series C Preferred Stock as of May 15, 2015.

 

On August 31, 2015, the Company paid a cash dividend of $0.06 per share to holders of the Company’s common stock as of August 17, 2015.

 

As discussed in Note 13. Subsequent Events, of these condensed consolidated financial statements, on October 28, 2015, the Company’s Board of Directors declared a cash dividend of $0.06 per share, payable on November 30, 2015, to shareholders of the Company’s common stock as of November 16, 2015.

 

During the three and nine months ended September 30, 2014, the Company paid a cash dividend of $0.03 per share to holders of the Company’s common stock and Series C Preferred Stock.

 

Stock Repurchase Program

 

In June 2015, the Company announced it had amended its previously announced plan for the repurchase of up to $5.0 million of its outstanding common stock pursuant to a written plan compliant with Rule 10b5-1 and Rule 10b-18.  Repurchase program activity pursuant to the amended plan commenced on July 1, 2015 and will continue in effect until January 31, 2016 or expire earlier upon completion of the repurchase of $5.0 million of the Company’s common stock, as well as under certain other circumstances set forth in the repurchase plan agreement. The Company has no obligation to repurchase any shares under this program, and may suspend or discontinue it at any time.  All shares repurchased as part of the repurchase program will be cancelled, and therefore no longer available for reissuance.

 

As of September 30, 2015, the Company had repurchased 55,428 shares of its common stock under this plan at an average price of $7.47 per share.  Repurchases of common stock during the first nine months of 2015 totaled 3,696 shares, and were purchased at an average price of $7.52 per share.  There were no repurchases of common stock during the third quarter of 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 36 -

 



Table of Contents

 

Note 10.  Earnings Per Share

 

Basic earnings per common share are computed by dividing net income by the weighted-average number of common and participating preferred shares outstanding for the reporting period, including the Series C Preferred Stock.  Diluted earnings per common share are computed by dividing net income by the weighted-average number of common shares outstanding over the reporting period, adjusted to include the effect of potentially dilutive common shares.  Potentially dilutive common shares are calculated using the treasury stock method and include incremental shares issuable upon exercise of outstanding stock options, and other share-based compensation.  The computation of diluted earnings per common share excludes the impact of the assumed exercise or issuance of securities that would have an anti-dilutive effect.

 

The following tables set forth number of shares used in the calculation of both basic and diluted earnings per common share:

 

 

 

For the Three Months Ended September 30,

 

 

 

2015

 

2014

 

 

 

Net

 

 

 

Net

 

 

 

 

 

Income

 

Shares

 

Income

 

Shares

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

Net income

 

  $

4,002

 

 

 

  $

3,429

 

 

 

Accretion on preferred stock

 

-

 

 

 

-    

 

 

 

Net income available to common shareholders

 

  $

4,002

 

 

 

  $

3,429

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

34,158,081

 

 

 

33,992,465

 

Basic earnings per common share

 

  $

0.12

 

 

 

  $

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive effect of share-based compensation awards

 

 

 

124,286

 

 

 

153,735

 

Weighted average diluted shares outstanding

 

 

 

34,282,367

 

 

 

34,146,200

 

Diluted earnings per common share

 

  $

0.12

 

 

 

  $

0.10

 

 

 

 

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

2014

 

 

 

Net

 

 

 

Net

 

 

 

 

 

Income

 

Shares

 

Income

 

Shares

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

Net income

 

  $

11,871

 

 

 

  $

4,613

 

 

 

Accretion on preferred stock

 

70

 

 

 

-    

 

 

 

Net income available to common shareholders

 

  $

11,801

 

 

 

  $

4,613

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

34,111,079

 

 

 

32,322,194

 

Basic earnings per common share

 

  $

0.35

 

 

 

  $

0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive effect of share-based compensation awards

 

 

 

147,285

 

 

 

197,324

 

Weighted average diluted shares outstanding

 

 

 

34,258,364

 

 

 

32,519,518

 

Diluted earnings per common share

 

  $

0.34

 

 

 

  $

0.14

 

 

 

 

For the three and nine months ended September 30, 2015 and 2014, common stock equivalents totaling approximately 126,000 shares and 160,000 shares and 35,000 shares and 114,000 shares respectively, were excluded from the calculation of diluted earnings per share, as their impact would be anti-dilutive.

 

Note 11.  Commitments and Contingencies

 

In the normal course of business, various claims and lawsuits are brought by and against the Company. At September 30, 2015, the Company does not believe the disposition of all pending or threatened proceedings will have a material effect on the Company’s condensed consolidated financial statements.

 

 

 

 

Heritage Oaks Bancorp |  - 37 -

 



Table of Contents

 

Note 11.  Commitments and Contingencies - continued

 

Commitments to Extend Credit

 

In the normal course of business, the Bank enters into financial commitments to meet the financing needs of its customers.  These financial commitments include commitments to extend credit and standby letters of credit.  Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the Company’s condensed consolidated financial statements.

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Standby letters of credit are conditional commitments to guarantee the performance of a Bank customer to a third party.  Since many of the commitments and standby letters of credit are expected to expire without being drawn upon, the total amounts do not necessarily represent future cash requirements.  The Bank’s management evaluates each customer’s credit worthiness on a case-by-case basis, and determines the amount of collateral deemed adequate to secure the loan, if collateral security is determined to be necessary for the particular loan.  The Bank’s exposure to loan loss in the event of nonperformance on commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments.  The Bank uses the same credit policies in making commitments as it does for loans reflected in the Company’s condensed consolidated financial statements.

 

As of September 30, 2015, and December 31, 2014, the Company had the following outstanding financial commitments:

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(dollars in thousands)

 

 

 

 

 

Commitments to extend credit

 

  $

270,024

 

  $

237,733

 

Standby letters of credit (1)

 

12,960

 

15,542

 

Total commitments and standby letters of credit

 

  $

282,984

 

  $

253,275

 

 

(1)          Includes a standby letter of credit to one customer in the amount of $10.4 million at September 30, 2015 and December 31, 2014.

 

Commitments to extend credit and standby letters of credit are made at both fixed and variable rates of interest.  At September 30, 2015 and December 31, 2014, the Company had $26.3 million and $35.7 million in fixed rate commitments, and $256.7 million and $217.5 million in variable rate commitments.

 

Note 12. Regulatory Matters

 

BSA Consent Order

 

On November 5, 2014, the Bank entered into a Stipulation to the Issuance of a Consent Order with the Federal Deposit Insurance Corporation (“FDIC”) and the California Department of Business Oversight (“DBO”), consenting to the issuance of a consent order (“the BSA Consent Order”)  relating to identified deficiencies in the Bank’s centralized Bank Secrecy Act and anti-money laundering compliance program, which is designed to comply with the requirements of the Bank Secrecy Act, the USA Patriot Act of 2001 and related anti-money laundering regulations (collectively, the “BSA/AML Requirements”). Per the BSA Consent Order, the Bank must review, update and implement an enhanced Bank Secrecy Act/Anti-Money Laundering (“BSA/AML”) risk assessment process based on the 2010 Federal Financial Institutions Examination Council BSA/AML Examination Manual. Some of the areas highlighted in the BSA Consent Order include the requirements to: i) enhance customer due-diligence procedures; ii) improve the enhanced due diligence analysis for high-risk customers; iii) ensure the proper identification and reporting of suspicious activity; iv) address and correct the noted violations of law; v) ensure that there is sufficient and qualified staff; and vi) ensure that all staff are properly trained to carry out the BSA/AML programs. Certain activities, including expansionary activities, that otherwise require regulatory approval will likely be impeded while the BSA Consent Order remains outstanding.  The Company continues to make progress in addressing the issues identified in the BSA Consent Order that was entered into with its regulators in November of 2014.  However, the Company still has additional work to do in order to fully remediate the issues identified in the BSA Consent Order.  Compliance and resolution of the BSA Consent Order will ultimately be determined by the FDIC and DBO.

 

Note 13. Subsequent Events

 

Dividend Declaration

 

On October 28, 2015, the Company’s Board of Directors declared a cash dividend of $0.06 per share, payable on November 30, 2015, to shareholders of the Company’s common stock as of November 16, 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 38 -

 



Table of Contents

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

This Quarterly Report on Form 10-Q may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  You can find many but not all of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “likely,” “would,” “could,” “may” and other similar expressions in this Quarterly Report on Form 10-Q.  The Company claims the protection of the safe harbor contained in the Private Securities Litigation Reform Act of 1995, as amended.  The Company cautions investors that any forward-looking statements presented in this Quarterly Report on Form 10-Q, or those that the Company may make orally or in writing from time to time, are based on the Company’s beliefs, and on assumptions made by, and information available to management at the time such statements are first made.  The actual outcome will be affected by known and unknown risks, trends, uncertainties and factors that are beyond the Company’s control or ability to predict.  Although the Company believes that management’s assumptions are reasonable, they are not guarantees of future performance and some will inevitably prove to be incorrect.  As a result, the Company’s actual future results can be expected to differ from management’s expectations, and those differences may be material and adverse to the Company’s business, results of operations and financial condition.  Accordingly, investors should use caution in relying on forward-looking statements to anticipate future results or trends.

 

Some of the risks and uncertainties that may cause the Company’s actual results, performance or achievements to differ materially from those expressed herein include the following: renewed softness in the economy, and the response of federal and state governments and our banking regulators thereto; the effect of the current low interest rate environment or changes in interest rates on our net interest margin; changes in the Company’s business strategy or development plans; our ability to attract and retain qualified employees; the threat and impact of cyber-attacks on our and our third party vendors information technology infrastructure; any compromise in the secured transmission of confidential information over public networks; environmental conditions, including the prolonged drought in California, natural disasters such as earthquakes, landslides and wildfires, that may disrupt business, impede operations, or negatively impact the ability of certain borrowers to repay their loans and/or values of collateral securing loans; the possibility of an unfavorable ruling in a legal matter in which the Company is involved, and the potential impact that it may have on earnings, reputation, or the Company’s operations; and the possibility that any expansionary activities will be impeded while the FDIC’s and CA DBO’s joint BSA Consent Order remains outstanding, and that we will be unable to comply with the requirements set forth in the BSA Consent Order, which could result in restrictions on our operations.

 

Additional information on these risks and other factors that could affect operating results and financial condition are detailed in reports filed by the Company with the U.S. Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, filed by the Company with the U.S. Securities and Exchange Commission on March 6, 2015. Forward looking statements speak only as of the date they are made, and the Company does not undertake to update forward looking statements to reflect circumstances or events that occur after the date the forward looking statements are made, whether as a result of new information, future developments or otherwise, and specifically disclaims any obligation to revise or update such forward looking statements for any reason, except as may be required by law.

 

 

 

 

Heritage Oaks Bancorp |  - 39 -

 



Table of Contents

 

Executive Overview

 

This overview of management’s discussion and analysis, highlights select information in the financial results of the Company, and may not contain all of the information that is important to you.  For a more complete understanding of the Company’s financial condition, results of operations, trends, commitments, uncertainties, liquidity, capital resources, critical accounting policies and estimates, as well as risk factors you should carefully read this entire document.  Each of these items could have an impact on the Company’s condensed consolidated financial results.

 

Heritage Oaks Bancorp is a California corporation organized in 1994 to act as a holding company for Heritage Oaks Bank, which was founded in 1983, and serves San Luis Obispo, Santa Barbara and Ventura counties.  As of September 30, 2015, the Bank operated two branch offices each in Paso Robles, and San Luis Obispo; single branch offices in Atascadero, Templeton, Cambria, Morro Bay, Arroyo Grande, Santa Maria, Goleta and Santa Barbara; as well as a single loan production office in Ventura/Oxnard.

 

The principal business of the Bank consists of attracting deposits and investing these funds primarily in commercial real estate and commercial business loans, loans secured by first mortgages on one-to-four family residences, operating and real estate procurement loans for agricultural businesses, multi-family residential property loans and a variety of consumer loans.  The Bank also originates one-to-four family residential mortgages for sale in the secondary market.  The Bank received approval to sell home loans directly to Fannie Mae in 2014.  The Bank offers a variety of deposit accounts for both individuals and businesses with varying rates and terms, which generally include savings accounts, money market deposits, certificates of deposit and checking accounts.  The Bank solicits deposits primarily in its market area, and periodically accepts brokered deposits.

 

Other than holding the shares of the Bank, the Bancorp conducts no significant activities.  As a bank holding company, the Bancorp generally is prohibited from acquiring direct or indirect ownership or control of more than 5 percent of the voting shares of any company which is not a bank or bank holding company, or from engaging directly or indirectly in activities other than those of banking, managing or controlling banks, or providing services for its subsidiaries.  The principal exceptions to these prohibitions involve certain non-bank activities which, by statute or regulation or order of the Federal Reserve Board, have been identified as activities closely related to the business of banking or managing or controlling banks.  In October 2006, the Bancorp formed Heritage Oaks Capital Trust II.  This trust is a statutory business trust formed under the laws of the State of Delaware and is a wholly-owned, non-financial, non-consolidated subsidiary of the Bancorp, the sole purpose of which is to issue trust preferred securities.  In conjunction with our acquisition of Mission Community Bank (discussed below), the Bancorp assumed two additional trusts: Mission Community Capital Trust I, and Santa Lucia Bancorp (CA) Capital Trust, both of which are statutory business trusts formed under the laws of the State of Delaware, the sole purpose of which is to issue trust preferred securities.

 

On February 28, 2014, the Company completed the acquisition of Mission Community Bancorp and its subsidiary Mission Community Bank (collectively “MISN”, or the “MISN Transaction”).  The total value of the transaction was $69.0 million, which was comprised of cash of $8.7 million and 7,541,326 shares of the Bancorp’s common stock valued at $60.3 million, based on the $7.99 closing price of the Bancorp’s common stock on February 28, 2014.  The operating results of MISN beginning on March 1, 2014 are included in the Company’s condensed consolidated financial statements included in this Form 10-Q for the three and nine months ended September 30, 2015, and 2014, respectively.

 

Strategic Initiatives

 

·                  Continue as a public company with a common stock that is quoted and traded on a national exchange.  In addition to providing access to growth capital, we believe a “public currency” provides flexibility in structuring acquisitions and will allow us to attract and retain qualified management through equity-based compensation.

 

·                  Expand our commercial and agribusiness loan portfolios to diversify both our customer base and the maturities within the loan portfolio, and to benefit from the low cost deposits associated with non-interest bearing demand accounts connected to commercial and agribusiness customers.  The Bank successfully recruited and installed an agribusiness team in 2012 which contributed to a significant increase in the Bank’s agribusiness lending presence in the Central Coast region of California.  We have more recently recruited bankers with experience and knowledge of commercial and industrial lending in the markets we serve, in order to promote growth in this segment of our loan portfolio.

 

·                  Enhance the residential lending product mix and loan sale alternatives. The Bank is currently able to originate and sell qualified loans directly to various investors.

 

 

 

 

Heritage Oaks Bancorp |  - 40 -

 



Table of Contents

 

·                  Invest in infrastructure in order to have the ability to scale efficiently and effectively, in line with our long-term goal of creating a community banking franchise of $3.0 billion to $5.0 billion in total assets.

 

The comparability of the Company’s operating results for the three and nine months ended September 30, 2015 and 2014 is significantly impacted by the Company’s acquisition of MISN on February 28, 2014.

 

Financial Highlights

 

The Company generated net income available to common shareholders of $4.0 million or $0.12 per diluted common share, and $11.8 million or $0.34 per diluted common share for the three and nine months ended September 30, 2015, respectively as compared to net income available to common shareholders of $3.4 million or $0.10 per diluted common share and $4.6 million or $0.14 per diluted common share for the same periods ended a year earlier.

 

Significant factors impacting the Company’s net income during the quarter ended September 30, 2015 are discussed below:

 

·                  Net interest income was $15.4 million, or 3.58% of average interest earning assets (“net interest margin” or “NIM”), for the third quarter of 2015 compared with net interest income of $15.6 million, and a 3.98% NIM, for the same period a year earlier.  Net interest income was $46.1 million, and our NIM was 3.72% for the year to date period through September 30, 2015, compared with $43.2 million, and a 3.98% NIM, for the same prior year period.  The decline in our NIM for the three and nine months ended September 30, 2015, as compared to the same periods in 2014, was primarily due to declining loan yields and a decline in the yield on investment securities, stemming from the prevailing low interest rate environment.  Although the decline in loan yields and the yield on investment securities negatively impacted our NIM, the impact on net interest income was partially offset by a $155.9 million increase in average earning assets, attributable primarily to a $88.2 million increase in average loans, and a $40.2 million increase in average investment securities, as compared to the third quarter of 2014.  The combined impact of the decline in loan and investment securities yields, and the increase in average earning assets resulted in a decline of $0.2 million in the level of net interest income for the third quarter of 2015 as compared to the third quarter of 2014.  The increase in net interest income for the nine months ended September 30, 2015 as compared to the same period a year ago is primarily due to the inclusion of MISN’s earning assets for nine full months in 2015 versus just seven months in 2014.  This was also the primary driver of a $208.3 million year over year increase in average earning assets.

 

·                  Non-interest expense declined by $1.2 million or 9.2%, and $8.0 million or 18.5% to $12.2 million, and $35.4 million for the three and nine months ended September 30, 2015, respectively, compared to $13.4 million, and $43.4 million for the three and nine months ended September 30, 2014, respectively.  The decrease in non-interest expense for the third quarter of 2015 as compared to the third quarter a year ago was largely the result of a $0.8 million decrease of merger, restructure, and integration costs related to the MISN Transaction, and a $0.6 million decrease of salaries and employee benefits costs attributable to the consolidation of our branch network in the latter part of 2014.  These decreases were partially offset by an increase in professional services costs of $0.4 million.  The decrease in non-interest expense for the first nine months of 2015 is primarily due to an $8.9 million decrease in merger, restructure, and integration costs, offset by a $1.7 million increase in professional services expense.

 

·                  No provisions for loan and lease losses were recorded for the three and nine months ended September 30, 2015 and 2014.  The Company has not required a loan and lease loss provision since 2012 due to stabilization in the level of classified loans, a continued overall improvement in the credit quality of the loan portfolio, and declining levels of specific reserves for impaired loans.  As of September 30, 2015, MISN legacy loans have $0.5 million or a 0.26%, allowance for loan and lease losses (“ALLL”) allocated to them.  Additionally, the un-accreted purchase discounts on these loans represents 3.00% of the remaining balance of loans acquired through the MISN Transaction.

 

·                  Non-interest income decreased by $0.2 million to $2.8 million for the third quarter of 2015, and increased by $0.9 million to $8.1 million for the first nine months of 2015, compared to $3.0 million, and $7.2 million for the same prior year periods, respectively.  The decrease in non-interest income for the current quarter, as compared to the third quarter of 2014, is primarily a result of lower gains on the sale of investment securities, lower fees and service charge income, and a decrease in other income attributable to fewer recoveries on fully charged-off MISN loans that had no value at the time of the MISN Transaction.  These decreases were partially offset by gains on the extinguishment of debt, primarily attributable to the redemption of junior subordinated debentures during the third quarter of 2015.  The increase in non-interest income for the first nine months of 2015 is primarily due to increases in gain on sale of mortgage loans and other mortgage fee income, gains recorded on the extinguishment of debt, and gains on the sale of investment securities.

 

 

 

 

Heritage Oaks Bancorp |  - 41 -

 



Table of Contents

 

Critical Accounting Policies and Estimates

 

Our accounting policies are integral to understanding the Company’s financial condition and results of operations.  Accounting policies that management considers to be significant, including newly issued standards to be adopted in future periods, are disclosed in Note 1. Summary of Significant Accounting Policies, of the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2014.

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ materially and adversely from those estimates.

 

Estimates that are particularly susceptible to significant change relate to the determination of purchase accounting adjustments to the fair value of assets purchased and liabilities assumed through strategic acquisitions, the ALLL, the valuation of real estate acquired through foreclosure, the carrying value of the Company’s net deferred tax assets and estimates used in the determination of the fair value of certain financial instruments.

 

Allowance for Loan and Lease Losses

 

In connection with the determination of the specific credit component of the ALLL for impaired loans in the loan portfolio, management obtains independent appraisals at least once a year for significant properties.  Although management uses all available information to recognize losses on impaired loans, future additions to the ALLL may be necessary based on changes in local economic conditions or other factors outside our control.

 

As also discussed in Note 1. Summary of Significant Accounting Policies, of the condensed consolidated financial statements during the third quarter of 2015, the Company made a specific enhancement to its methodology for determining the general reserve component of the allowance for loan and lease losses (“ALLL”).  This enhancement related specifically to the methodology used to calculate the loss rates for loan risk grades within each loan type in the determination of the general reserve component of the ALLL.  The enhanced methodology uses more granular loan level data to calculate loss rates for specific loan grades within each loan type, allowing for more detailed loan migration analysis, and the ability to determine more precise average loss rates for each loan risk grade.  Although the total general reserve component of the ALLL for each loan type and portfolio segment is still based on total average historical losses for their respective loan types, management believes the allocation of the ALLL to each loan risk grade, within each loan type and the evaluation of the loss emergence period has become more precise under this methodology enhancement.

 

The implementation of the ALLL model enhancements did not result in a required increase or decrease in the balance of the ALLL, or a material impact to the overall allocation of the ALLL.  The ALLL model enhancement has allowed the Company to apply more precision in determining loss rates for specific loan grades within each loan type.  Sections of the accounting policy for the ALLL, which have been updated to reflect the methodology enhancement, are provided in Note 1. Summary of Significant Accounting Policies, of the condensed consolidated financial statements, filed as part of this Form 10-Q.

 

The general portfolio component of the ALLL is determined by pooling loans by collateral type and purpose.  These loans are then further segmented by an internal loan grading system that classifies the credit quality of loans as: pass, special mention, substandard and doubtful.  Estimated loss rates are then applied to each segment according to loan grade to determine the amount of the general portfolio allocation.  Estimated loss rates are determined through a migration analysis of historical loss rates for each segment of the loan portfolio, based on the Company’s prior experience with such loans.  In addition, adjustments are made to historical loss factors, based on the qualitative analysis of certain internal and external factors that may have either a positive or negative impact on the overall credit quality of the loan portfolio.

 

Loans and leases acquired through purchase or through a business combination, such as those acquired in the MISN Transaction, are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value. Therefore, an ALLL is not recorded at the acquisition date.  These loans include purchased credit impaired loans (“PCI loans”), which are accounted for under ASC 310-30, and all other loans acquired without impairment indicators, and not accounted for within the scope of ASC 310-30, (“non-PCI loans”).  Should the Company’s ALLL methodology indicate that the credit discount associated with acquired, non-PCI loans, is no longer sufficient to cover probable losses inherent in those loans, the Company establishes an ALLL for those loans through a charge to provision for loan and lease losses. Acquired loans are evaluated upon acquisition for evidence of deterioration in credit quality since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments.  Such loans are classified as PCI loans, while all other acquired loans are classified as non-PCI loans.

 

 

 

 

Heritage Oaks Bancorp |  - 42 -

 



Table of Contents

 

The Company has elected to account for PCI loans at an individual loan level.  The Company estimates the amount and timing of expected cash flows for each loan.  The expected cash flow in excess of the loan’s carrying value, which is fair value on the date of acquisition, is referred to as the accretable yield, and is recorded as interest income over the remaining expected life of the loan.  The excess of the loan’s contractual principal and interest over expected cash flows is referred to as the non-accretable difference, and is not recorded in the Company’s condensed consolidated financial statements.

 

Quarterly, management performs an evaluation of expected future cash flows for PCI loans.  If current expectations of future cash flows are less than management’s previous expectations, other than due to decreases in interest rates and prepayment assumptions, an ALLL is recorded with a charge to current period earnings through a provision for loan and lease losses.  If there has been a probable and significant increase in expected future cash flows over that which was previously expected, the Company will first reduce any previously established ALLL, and then record an adjustment to interest income through a prospective increase in the accretable yield.

 

Because of all the variables that go into the determination of both the specific and general allocation components of the ALLL, it is reasonably possible that the ALLL may change in future periods and those changes could be material and have an adverse effect on our financial condition and results of operations.  See also Note 5. Loans and Allowance for Loan and Lease Losses, of the condensed consolidated financial statements filed as part of this Form 10-Q.

 

Fair Value of Assets Purchased and Liabilities Assumed through Strategic Acquisitions

 

When the Company acquires the assets and assumes the liabilities of other financial institutions, U.S. GAAP requires an assessment of the fair value of those individual assets and liabilities.  This fair value may differ from the cost basis recorded on the acquired institution’s financial statements.  Management performs an initial assessment to determine which assets and liabilities must be designated for fair value analysis.  Management typically engages experts in the field of valuation to perform the valuation of significant assets and liabilities and, after assessing the resulting fair value computation, will utilize such value in computing the initial purchase accounting adjustments for the acquired assets.  It is possible that these values could be viewed differently through either alternative valuation approaches or if performed by different experts.  Management is responsible for determining that the values determined by experts are reasonable.  As of December 31, 2014, adjustments to the fair value of assets acquired and liabilities assumed in the MISN Transaction were complete.  See also Note 2. Business Combination, of the condensed consolidated financial statements filed as part of this Form 10-Q.

 

Realizability of Deferred Tax Assets

 

The Company uses an estimate of its future earnings in determining if it is more likely than not that the carrying value of its deferred tax assets will be realized over the period they are expected to reverse.  If based on all available evidence, the Company believes that a portion or all of its deferred tax assets will not be realized, a valuation allowance must be established.  See also Note 6. Income Taxes, of the condensed consolidated financial statements filed as part of this Form 10-Q.

 

Fair Value of Financial Instruments

 

The degree of judgment utilized in measuring the fair value of financial instruments generally correlates to the level of observable pricing.  Financial instruments with readily available actively quoted prices, or for which fair value can be measured from actively quoted prices, generally will have a higher degree of observable pricing and a lesser degree of judgment utilized in measuring fair value.  Conversely, financial instruments rarely traded or not quoted will generally have little or no observable pricing and a higher degree of judgment is utilized in measuring the fair value of such instruments.  Observable pricing is impacted by a number of factors, including the type of financial instrument, whether the financial instrument is new to the market and the characteristics specific to the financial instrument, including but not limited to credit and duration profiles.  See also Note 3. Fair Value of Assets and Liabilities of the condensed consolidated financial statements filed as part of this Form 10-Q.

 

Where You Can Find More Information

 

Under Section 13 of the Securities Exchange Act of 1934, as amended, periodic and current reports must be filed with the U.S. Securities and Exchange Commission (the “SEC”).  The Company electronically files the following documents with the SEC: Annual Reports on Form 10-K; Quarterly Reports on Form 10-Q; Current Reports on Form 8-K; and Definitive Proxy Statements on Form DEF 14A.  The Company may file additional documents from time to time.  The SEC maintains an internet site, www.sec.gov, from which all documents filed or furnished electronically may be accessed.  Additionally, all documents filed with the SEC and additional shareholder information is available free of charge on the Company’s website: www.heritageoaksbancorp.com.

 

The Company posts these reports and other filings to its website as soon as reasonably practicable after filing them with or furnishing them to the SEC.  None of the information on or hyperlinked from the Company’s website is incorporated into this Quarterly Report on Form 10-Q.

 

 

 

 

Heritage Oaks Bancorp |  - 43 -

 



Table of Contents

 

Selected Financial Data

 

The table below provides selected financial data that highlights the Company’s quarterly performance results:

 

 

 

At or For The Three Months Ended

 

 

 

9/30/2015

 

6/30/2015

 

3/31/2015

 

12/31/2014

 

9/30/2014

 

 

 

(dollars in thousands, except per share data)

 

Consolidated Income Data

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

16,957

 

$

16,741

 

$

16,928

 

$

17,064

 

$

16,895

 

Interest expense

 

1,561

 

1,499

 

1,430

 

1,338

 

1,324

 

Net interest income

 

15,396

 

15,242

 

15,498

 

15,726

 

15,571

 

Provision for loan and lease losses

 

-

 

-

 

-

 

-    

 

-    

 

Net interest income after provision for loan and lease losses

 

15,396

 

15,242

 

15,498

 

15,726

 

15,571

 

Non-interest income

 

2,806

 

2,271

 

3,001

 

2,354

 

2,982

 

Non-interest expense

 

12,151

 

11,429

 

11,813

 

11,385

 

13,382

 

Income before income tax expense

 

6,051

 

6,084

 

6,686

 

6,695

 

5,171

 

Income tax expense

 

2,049

 

2,284

 

2,617

 

2,343

 

1,742

 

Net income

 

4,002

 

3,800

 

4,069

 

4,352

 

3,429

 

Accretion on preferred stock

 

-

 

70

 

-

 

168

 

-    

 

Net income available to common shareholders

 

$

4,002

 

$

3,730

 

$

4,069

 

$

4,184

 

$

3,429

 

Share and Per Share Data

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.12

 

$

0.11

 

$

0.12

 

$

0.13

 

$

0.10

 

Earnings per common share - diluted

 

$

0.12

 

$

0.11

 

$

0.12

 

$

0.13

 

$

0.10

 

Dividends declared per common share

 

$

0.06

 

$

0.06

 

$

0.05

 

$

0.05

 

$

0.03

 

Divdend payout ratio

 

50.70%

 

54.16%

 

42.10%

 

39.40%

 

29.95%

 

Common book value per share

 

$

5.98

 

$

5.89

 

$

5.92

 

$

5.81

 

$

5.76

 

Tangible common book value per share

 

$

5.12

 

$

5.02

 

$

5.03

 

$

4.92

 

$

4.85

 

Actual shares outstanding at end of period

 

34,352,445

 

34,314,242

 

33,950,518

 

33,905,060

 

33,082,205

 

Weighted average shares outstanding - basic

 

34,158,081

 

34,105,192

 

34,107,168

 

33,301,966

 

33,992,465

 

Weighted average shares outstanding - diluted

 

34,282,367

 

34,249,591

 

34,266,482

 

33,433,813

 

34,146,200

 

Selected Consolidated Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

112,270

 

$

129,013

 

$

75,478

 

$

35,580

 

$

50,827

 

Total investments and other securities

 

$

432,750

 

$

379,824

 

$

364,498

 

$

355,580

 

$

382,437

 

Total gross loans held for investment

 

$

1,206,740

 

$

1,191,153

 

$

1,207,319

 

$

1,193,483

 

$

1,151,576

 

Allowance for loan and lease losses

 

$

(17,296)

 

$

(16,982)

 

$

(16,913)

 

$

(16,802)

 

$

(16,787)

 

Total assets

 

$

1,873,925

 

$

1,828,379

 

$

1,776,594

 

$

1,710,127

 

$

1,716,224

 

Total deposits

 

$

1,571,770

 

$

1,511,639

 

$

1,460,268

 

$

1,394,804

 

$

1,422,934

 

Federal Home Loan Bank borrowings

 

$

78,546

 

$

93,550

 

$

93,554

 

$

95,558

 

$

75,562

 

Junior subordinated debt

 

$

10,389

 

$

13,338

 

$

13,286

 

$

13,233

 

$

13,179

 

Total shareholders’ equity

 

$

205,458

 

$

202,082

 

$

201,943

 

$

197,940

 

$

194,119

 

Average assets

 

$

1,844,742

 

$

1,796,615

 

$

1,740,486

 

$

1,712,605

 

$

1,691,508

 

Average earning assets

 

$

1,708,398

 

$

1,664,972

 

$

1,605,435

 

$

1,577,563

 

$

1,552,548

 

Average shareholders’ equity

 

$

204,063

 

$

202,481

 

$

199,807

 

$

196,238

 

$

193,061

 

Selected Financial Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.86%

 

0.85%

 

0.95%

 

1.01%

 

0.80%

 

Return on average equity

 

7.78%

 

7.53%

 

8.26%

 

8.80%

 

7.05%

 

Return on average tangible common equity

 

9.10%

 

8.71%

 

9.79%

 

10.20%

 

8.55%

 

Net interest margin (1)

 

3.58%

 

3.67%

 

3.92%

 

3.95%

 

3.98%

 

Efficiency ratio (2)

 

67.81%

 

64.04%

 

64.13%

 

61.67%

 

71.90%

 

Non-interest expense to average assets

 

2.61%

 

2.55%

 

2.75%

 

2.64%

 

3.14%

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

11.06%

 

11.27%

 

11.48%

 

11.46%

 

11.41%

 

Common Equity Tier 1 Capital ratio

 

12.81%

 

12.96%

 

12.50%

 

N/A

 

N/A

 

Leverage ratio

 

9.96%

 

10.22%

 

10.38%

 

10.22%

 

10.00%

 

Tier 1 Risk-Based Capital ratio

 

13.20%

 

13.55%

 

13.12%

 

13.13%

 

12.87%

 

Total Risk-Based Capital ratio

 

14.46%

 

14.80%

 

14.36%

 

14.38%

 

14.12%

 

Selected Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total gross loans (3)

 

0.83%

 

0.97%

 

0.98%

 

0.88%

 

0.89%

 

Non-performing assets to total assets (4)

 

0.55%

 

0.65%

 

0.69%

 

0.62%

 

0.60%

 

Allowance for loan and lease losses to total gross loans

 

1.43%

 

1.43%

 

1.40%

 

1.41%

 

1.46%

 

Net recoveries to average loans

 

-0.11%

 

-0.02%

 

-0.04%

 

-0.01%

 

-0.06%

 

 

(1)             Net interest margin represents net interest income as a percentage of average interest-earning assets.

(2)             The efficiency ratio is defined as total non-interest expense as a percentage of the combined: net interest income, non-interest income, excluding gains and losses on the sale of securities, gains and losses on the sale of other real estate owned (“OREO”), write-downs on OREO, OREO related costs, gains and losses on the sale of fixed assets, and amortization of intangible assets.

(3)             Non-performing loans are defined as loans that are past due 90 days or more, as well as loans placed on non-accrual status.

(4)             Non-performing assets are defined as all non-performing loans, and OREO assets.

 

 

 

 

Heritage Oaks Bancorp |  - 44 -

 



Table of Contents

 

Results of Operations

 

Net Interest Income and Margin

 

Net interest income, the primary component of the net earnings of a financial institution, refers to the difference between the interest earned on loans and investments and the interest paid on deposits and borrowings.  The net interest margin (“NIM”) is the amount of net interest income expressed as a percentage of average interest earning assets.  Factors considered in the analysis of net interest income are the composition and volume of interest-earning assets and interest-bearing liabilities, the amount of non-interest bearing liabilities and non-accrual loans, and changes in market interest rates.

 

The tables below set forth the details that make up net interest margin including, average balance sheet information, interest income and expense, average yields and rates and net interest income and margin:

 

 

 

For the Three Months Ended

 

For the Three Months Ended

 

 

 

September 30, 2015

 

September 30, 2014

 

 

 

 

 

Yield/

 

Income/

 

 

 

Yield/

 

Income/

 

 

 

Balance

 

Rate (4)

 

Expense

 

Balance

 

Rate (4)

 

Expense

 

 

 

(dollars in thousands)

 

Interest Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits in other banks

 

  $

99,812

 

0.23%

 

  $

58

 

  $

72,348

 

0.20%

 

  $

36

 

Investment securities

 

414,519

 

1.78%

 

1,864

 

374,359

 

2.06%

 

1,946

 

Other investments

 

9,838

 

10.24%

 

254

 

9,839

 

6.77%

 

168

 

Loans (1) (2)

 

1,184,229

 

4.95%

 

14,781

 

1,096,002

 

5.34%

 

14,745

 

Total interest earning assets

 

1,708,398

 

3.94%

 

16,957

 

1,552,548

 

4.32%

 

16,895

 

Allowance for loan and lease losses

 

(17,216)

 

 

 

 

 

(16,696)

 

 

 

 

 

Other assets

 

153,560

 

 

 

 

 

155,656

 

 

 

 

 

Total assets

 

  $

 1,844,742

 

 

 

 

 

  $

1,691,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

  $

118,441

 

0.11%

 

  $

32

 

  $

106,382

 

0.11%

 

  $

30

 

Savings

 

103,891

 

0.10%

 

26

 

104,757

 

0.10%

 

26

 

Money market

 

526,657

 

0.27%

 

355

 

438,824

 

0.29%

 

317

 

Time deposits

 

256,554

 

0.82%

 

528

 

289,886

 

0.75%

 

545

 

Total interest bearing deposits

 

1,005,543

 

0.37%

 

941

 

939,849

 

0.39%

 

918

 

Federal Home Loan Bank borrowing

 

86,157

 

2.25%

 

489

 

65,824

 

1.59%

 

264

 

Junior subordinated debentures

 

11,726

 

4.43%

 

131

 

13,145

 

4.29%

 

142

 

Total borrowed funds

 

97,883

 

2.51%

 

620

 

78,969

 

2.04%

 

406

 

Total interest bearing liabilities

 

1,103,426

 

0.56%

 

1,561

 

1,018,818

 

0.52%

 

1,324

 

Non interest bearing demand

 

528,354

 

 

 

 

 

467,868

 

 

 

 

 

Total funding

 

1,631,780

 

0.38%

 

1,561

 

1,486,686

 

0.35%

 

1,324

 

Other liabilities

 

8,899

 

 

 

 

 

11,761

 

 

 

 

 

Total liabilities

 

1,640,679

 

 

 

 

 

1,498,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

204,063

 

 

 

 

 

193,061

 

 

 

 

 

Total liabilities and shareholders’ equity

 

  $

1,844,742

 

 

 

 

 

  $

1,691,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

3.58%

 

  $

 15,396

 

 

 

3.98%

 

  $

 15,571

 

Interest rate spread

 

 

 

3.38%

 

 

 

 

 

3.80%

 

 

 

Cost of deposits

 

 

 

0.24%

 

 

 

 

 

0.26%

 

 

 

 

(1)          Non-accruing loans have been included in total loans.

(2)          Interest income includes fees on loans.

(3)          Net interest margin represents net interest income as a percentage of total average interest earning assets.

(4)          Annualized using actual number days during the period presented.

 

 

 

 

Heritage Oaks Bancorp |  - 45 -

 



Table of Contents

 

 

 

For the Nine Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2014

 

 

 

 

 

Yield/

 

Income/

 

 

 

Yield/

 

Income/

 

 

 

Balance

 

Rate (4)

 

Expense

 

Balance

 

Rate (4)

 

Expense

 

 

 

(dollars in thousands)

 

Interest Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits in other banks

 

  $

73,197

 

0.20%

 

  $

112

 

 $

57,818

 

0.18%

 

  $

77

 

Investment securities

 

379,228

 

1.83%

 

5,193

 

343,561

 

2.08%

 

5,355

 

Other investments

 

9,838

 

11.78%

 

867

 

8,920

 

6.86%

 

458

 

Loans (1) (2)

 

1,197,715

 

4.96%

 

44,454

 

1,041,358

 

5.28%

 

41,134

 

Total interest earning assets

 

1,659,978

 

4.08%

 

50,626

 

1,451,657

 

4.33%

 

47,024

 

Allowance for loan and lease losses

 

(17,040)

 

 

 

 

 

(17,559)

 

 

 

 

 

Other assets

 

151,391

 

 

 

 

 

140,930

 

 

 

 

 

Total assets

 

  $

1,794,329

 

 

 

 

 

 $

1,575,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

  $

117,696

 

0.11%

 

  $

97

 

 $

101,677

 

0.11%

 

  $

83

 

Savings

 

98,142

 

0.10%

 

73

 

92,013

 

0.10%

 

67

 

Money market

 

499,357

 

0.27%

 

1,027

 

407,086

 

0.31%

 

931

 

Time deposits

 

268,413

 

0.77%

 

1,551

 

276,912

 

0.76%

 

1,580

 

Total interest bearing deposits

 

983,608

 

0.37%

 

2,748

 

877,688

 

0.41%

 

2,661

 

Federal Home Loan Bank borrowing

 

93,197

 

1.91%

 

1,328

 

77,548

 

1.38%

 

801

 

Junior subordinated debentures

 

12,756

 

4.34%

 

414

 

12,061

 

3.96%

 

357

 

Total borrowed funds

 

105,953

 

2.20%

 

1,742

 

89,609

 

1.73%

 

1,158

 

Total interest bearing liabilities

 

1,089,561

 

0.55%

 

4,490

 

967,297

 

0.53%

 

3,819

 

Non interest bearing demand

 

493,447

 

 

 

 

 

419,949

 

 

 

 

 

Total funding

 

1,583,008

 

0.38%

 

4,490

 

1,387,246

 

0.37%

 

3,819

 

Other liabilities

 

9,188

 

 

 

 

 

10,331

 

 

 

 

 

Total liabilities

 

1,592,196

 

 

 

 

 

1,397,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

202,133

 

 

 

 

 

177,451

 

 

 

 

 

Total liabilities and shareholders’ equity

 

  $

1,794,329

 

 

 

 

 

 $

1,575,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

3.72%

 

  $

46,136

 

 

 

3.98%

 

  $

43,205

 

Interest rate spread

 

 

 

3.53%

 

 

 

 

 

3.80%

 

 

 

Cost of deposits

 

 

 

0.25%

 

 

 

 

 

0.27%

 

 

 

 

(1)          Non-accruing loans have been included in total loans.

(2)          Interest income includes fees on loans.

(3)          Net interest margin represents net interest income as a percentage of total average interest earning assets.

(4)          Annualized using actual number days during the period presented.

 

 

 

 

Heritage Oaks Bancorp |  - 46 -

 


 


Table of Contents

 

The volume and rate variance tables below set forth the dollar difference in interest earned and paid for each major category of interest earning assets and interest bearing liabilities as compared to the corresponding period a year earlier, and the amount of such change attributable to changes in average balances (volume), changes in average yields and rates (rate) and the interplay of the impacts of the changes in rates and volumes (rate/volume):

 

 

 

For the Three Months Ended

 

 

 

September 30, 2015

 

 

 

Volume

 

Rate

 

Rate/Volume

 

Total

 

 

 

(dollars in thousands)

 

Interest Income

 

 

 

 

 

 

 

 

 

Interest bearing deposits in other banks

 

  $

14

 

  $

5

 

  $

3

 

  $

22

 

Investment securities

 

209

 

(264)

 

(27)

 

(82)

 

Other investments

 

-    

 

86

 

-    

 

86

 

Loans

 

1,187

 

(1,077)

 

(74)

 

36

 

Net increase (decrease)

 

1,410

 

(1,250)

 

(98)

 

62

 

Interest Expense

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

3

 

-    

 

(1)

 

2

 

Savings

 

-    

 

-    

 

-    

 

-    

 

Money market

 

63

 

(22)

 

(3)

 

38

 

Time deposits

 

(63)

 

51

 

(5)

 

(17)

 

Federal Home Loan Bank borrowing

 

82

 

110

 

33

 

225

 

Long term borrowings

 

(15)

 

5

 

(1)

 

(11)

 

Net increase

 

70

 

144

 

23

 

237

 

Total net increase (decrease)

 

  $

1,340

 

  $

(1,394)

 

  $

(121)

 

  $

(175)

 

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

 

 

Volume

 

Rate

 

Rate/Volume

 

Total

 

 

 

(dollars in thousands)

 

Interest Income

 

 

 

 

 

 

 

 

 

Interest bearing deposits in other banks

 

  $

20

 

  $

13

 

  $

2

 

  $

35

 

Investment securities

 

556

 

(642)

 

(76)

 

(162)

 

Other investments

 

47

 

328

 

34

 

409

 

Loans

 

6,176

 

(2,492)

 

(364)

 

3,320

 

Net increase (decrease)

 

6,799

 

(2,793)

 

(404)

 

3,602

 

Interest Expense

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

13

 

-    

 

1

 

14

 

Savings

 

4

 

-    

 

2

 

6

 

Money market

 

211

 

(91)

 

(24)

 

96

 

Time deposits

 

(48)

 

21

 

(2)

 

(29)

 

Federal Home Loan Bank borrowing

 

162

 

302

 

63

 

527

 

Long term borrowings

 

21

 

34

 

2

 

57

 

Net increase

 

363

 

266

 

42

 

671

 

Total net increase (decrease)

 

  $

6,436

 

  $

(3,059)

 

  $

(446)

 

  $

2,931

 

 

 

 

 

Heritage Oaks Bancorp |  - 47 -

 

 



Table of Contents

 

Average loan yields declined by 39 basis points to 4.95%, and by 32 basis points to 4.96% for the three and nine months ended September 30, 2015, respectively, compared to the same prior year periods.  The historically low interest rate environment continued to have an adverse impact on yields of new and renewing loans during the first nine months of 2015.  Long-term interest rates have generally declined during 2015 as compared to 2014.  For example, the 10 year treasury yield was nearly 3.00% on January 1, 2014, and has declined to 2.06% at September 30, 2015. The result of a declining prevailing rate environment on our loan portfolio is that the loans that prepay have been at higher average yields than the yields generated from new loan originations, and renewals.  This trend continued during the first nine months of 2015 and is evidenced by the decline in the yield of newly originated loans, which averaged 4.05% for the first nine months of 2015 as compared to an average yield of 4.37% for the same period in 2014.  Loan prepayments also contributed to the decline of average loan yields for the first nine months of 2015 when compared to the same period a year earlier.  Loan prepayments were $110.0 million and yielded an average of 4.74% for the first nine months of 2015, compared to $95.8 million, yielding on average 5.28% for the same prior year period.  Offsetting the decline in loan yields in the third quarter of 2015 was an increase in prepayment penalty income, as well as interest recoveries on the payoff of non-performing loans, together totaling $0.4 million and positively impacting loan yields by approximately 14 basis points.

 

Loan yields and our NIM have benefitted from the discount accretion from the acquired MISN loan portfolio since March 1, 2014 and this discount accretion has muted the impact of the historically low interest rate environment on our loan yields for the three and nine month periods ended September 30, 2015, and the same periods ended a year earlier.  Total discount accretion from acquired loans was $0.5 million, and $0.9 million for the three months ended September 30, 2015 and 2014, respectively; and $1.9 million, and $2.2 million for the nine months ended September 30, 2015 and 2014, respectively.  Purchase discount accretion from acquired loans increased our loan yields by 16 basis points for the third quarter of 2015, and by 30 basis points for the same prior year period, and by 21 basis points for the first nine months of 2015 and by 25 basis points for the same period in 2014.  The primary reason for the decline in purchase discount accretion experienced in the third quarter of 2015, as compared to the third quarter of 2014, was a significant decline in accelerated discount accretion associated with acquired MISN loan prepayment activity.  We anticipate that the amount of purchase discount accretion from loans acquired through the MISN Transaction will continue to decline in future quarters, absent any unscheduled loan pay-offs, and due to the decline in the amount of scheduled discount accretion attributable to the maturity of acquired MISN loans.

 

Forgone interest on non-accrual and restructured loans continued to negatively impact interest income for the three and nine month periods ended September 30, 2015, and 2014.  Total forgone interest related to non-accrual and restructured loans, which includes (1) the initial accrued interest reversal when a loan is transferred to non-accrual status, (2) interest lost prospectively for the period of time a loan is on non-accrual status, and (3) lost interest due to restructuring terms below original note terms or below current market-rate terms, was approximately $0.2 million, and $0.6 million, during both the three and nine months ended September 30, 2015 and 2014, respectively.  Total forgone interest on non-accrual and restructured loans reduced the yield on the loan portfolio by 7 basis points for the three months ended September 30, 2015 and 2014, respectively.  For the first nine months of 2015 and 2014, total foregone interest on non-accrual and restructured loans reduced the yield on the portfolio by 7 basis points, and 8 basis points, respectively.

 

After adjusting for the impacts of purchase discount accretion and the impact of non-accrual and restructured loans, our loan yields would have been 4.85% for the three months ended September 30, 2015, and 5.11% for the same prior year period.  Adjusting for these same impacts, loan yields would have been 4.82%, and 5.04% for the nine months ended September 30, 2015 and 2014, respectively.

 

The low interest rate environment and relative flatness of interest yield curves during the last couple of years have had a compounding impact on securities’ yields as new investments are typically providing lower yields.  Additionally, during 2015 we reallocated a portion of the securities portfolio into bonds with lower regulatory capital risk weightings, which yield less than the higher risk weighted bonds they replaced.  This was done in an effort to achieve a more favorable risk weighting profile under the new Basel III regulatory capital guidelines.  These factors have resulted in a 28 basis point decrease when comparing our average securities yield of 1.78%, and 1.83%, respectively, for both the three and nine months ended September 30, 2015 to average yields of 2.06% and 2.08%, respectively, for the same prior year periods.

 

The yield on other investments was 10.24% and 11.78% for the three and nine months ended September 30, 2015, respectively.  This compares to 6.77% and 6.86% for three and nine months ended September 30, 2015 and 2014, respectively. The increase for the three months ended September 30, 2015 can be attributed to a higher dividend rate paid by the Federal Home Loan Bank of San Francisco (“FHLB”).  The increase for the nine months ended September 30, 2015 can also be attributed to the higher dividend rate, in conjunction with a special dividend of $0.3 million paid by the FHLB in June 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 48 -

 



Table of Contents

 

Our earnings are influenced by changes in interest rates.  The Company is currently in a net asset sensitive position, and a large percentage of our interest sensitive assets and liabilities re-price with changes in interest rates.  A significant portion of the variable rate component of the Company’s loan portfolio has had their interest rates set to their respective contractual interest rate floors.  To the extent that interest rates rise, the Company will not experience the benefit of rising interest rates until such rates rise above contractual interest rate floors.  See Item 3. Qualitative and Quantitative Disclosures About Market Risk, included in this Quarterly Report on Form 10-Q, for further discussion of the Company’s sensitivity to interest rate movements based on our current net asset sensitive profile, as well as the impact of interest rate floors on the variable rate component of our loan portfolio.

 

Average interest-earning assets for the three and nine months ended September 30, 2015 increased by $155.9 million, or 10.0%, and by $208.3 million, or 14.4%, respectively, compared to the corresponding periods in 2014.  The increase in average earning assets was primarily driven by growth in the loan portfolio, as well as an increase in the investments portfolio.  Growth in average earning assets for both the three and nine months ended September 30, 2015 was funded primarily through increased average deposit balances.

 

The average balance of interest-bearing liabilities was $84.6 million, or 8.3%, higher for the three months ended September 30, 2015 as compared to the corresponding period a year earlier.  Average interest-bearing liabilities increased by $122.3 million, or 12.6%, for the nine months ended September 30, 2015 as compared to the same prior year period.  Growth in average interest-bearing liabilities for the third quarter of 2015 was primarily the result of successful deposit gathering activities, while growth for the first nine months of 2015 was due both to the MISN Transaction and deposit gathering activities.

 

The rate paid on interest bearing deposits declined by 2 and 4 basis points, respectively, to 0.37% for both the three and nine months ended September 30, 2015 as compared to the same periods a year earlier.  This decline is in part due to the historically low interest rate environment that has existed for the last few years, but is also due to our efforts to systematically lower our cost of deposits over this same time period.  Although these efforts have contributed to a moderate decline in time deposits (for legacy Heritage Oaks balances), the overall deposit mix and cost of our deposit portfolio has greatly improved as a result of these efforts.  We have also benefitted from the lower cost of the deposits acquired through the MISN Transaction in both the three and nine month periods ended September 30, 2015, and 2014.  In addition to the favorable effects realized from these changes in our interest bearing deposits, our quarterly average non-interest bearing demand deposit balances have increased by $60.5 million, or 12.9% to $528.4 million, for the three months ended September 30, 2015 as compared to the same prior year period.  Non-interest bearing deposits increased at a greater rate than the 7.0% increase in our average interest bearing deposits, which also contributed to a more favorable composition of our funding base.  Non-interest bearing demand deposit balances have reduced our funding costs by 18 and 17 basis points for the quarters ended September 30, 2015 and 2014, respectively, and by 17 and 16 basis points for the nine months ended September 30, 2015, and 2014, respectively.  The total cost of funds for the three and nine month periods ended September 30, 2015 was 0.38% representing an increase of 3 basis points as compared to the third quarter of 2014, and an increase of 1 basis point as compared to the first nine months of 2014.  The increase in the cost of funds for the three and nine months ended September 30, 2015, as compared to the same periods in 2014, can be attributed in part to the call of higher cost brokered time deposits and the prepayment of certain higher cost FHLB borrowings during the third quarter of 2015.  These activities were in response to an increase in liquidity stemming from deposit gathering activities during the first nine months of 2015, and loan prepayments during the first half of 2015.  Although these activities are expected to contribute to a reduction in interest expense going forward, they resulted in a $0.2 million increase in interest expense for three and nine months ended September 30, 2015.  The impact of these activities to the cost of funds was approximately 4 basis points and 1 basis point for the three and nine months ended September 30, 2015, respectively.

 

For the three and nine months ended September 30, 2015, the average rate paid on interest bearing liabilities was 0.56%, and 0.55%, respectively.  The average rate paid on interest bearing liabilities was 0.52%, and 0.53% for the three and nine month periods ended September 30, 2014, respectively.  The benefits from the deposit portfolio rate reductions previously discussed were substantially offset by costs the Company incurred during the third quarter of 2015 to call certain higher cost brokered time deposits and prepay certain higher cost FHLB borrowings, as previously discussed above. The company expects the impact of these activities will contribute to a reduction in the overall cost of interest bearing liabilities going forward.  Additionally, the cost of interest bearing liabilities was impacted by, to a lesser extent, an increase in the cost of other long term borrowings attributable to the MISN junior subordinated debentures purchase discount amortization.

 

Provision for Loan and Lease Losses

 

The ALLL is maintained at a level considered by management to be appropriate to provide for probable credit losses inherent in the loan portfolio as of the balance sheet.  Management’s review of the appropriateness of the ALLL includes, among other things, an analysis of past loan loss experience and an evaluation of the loan portfolio under current economic conditions.  See also Note 1. Summary of Significant Accounting Policies, and Note 5. Loans and Allowance for Loan and Lease Losses, of the condensed consolidated financial statements filed as part of this Form 10-Q, for additional detail on the ALLL.

 

 

 

 

Heritage Oaks Bancorp |  - 49 -

 



Table of Contents

 

The ALLL is based on estimates, and actual losses may vary from current estimates.  Such variances could be material and could have an adverse effect on the Company’s performance.  The Company recognizes that the risk of loss will vary with, among other things: general economic conditions; the type of loan being made; the creditworthiness of the borrower over the term of the loan; and, in the case of a collateralized loan, the quality of the underlying collateral for such loans.

 

The Company did not record a provision for loan and lease losses during the three or nine months ended September 30, 2015 and 2014.  The lack of need for additional provisions for the year to date through September 30, 2015 was supported by net recoveries of $0.5 million during the first nine months of 2015.  During the first nine months of 2014 the Company recorded net charge-offs of $1.1 million, however, positive adjustments to the general reserve component of the ALLL driven by a reduction in our historical losses eliminated the need for additional ALLL and related provision expense.  The lack of provision for loan and lease losses is reflective of the continuing improvements in the overall credit quality of the loan portfolio, the improvement in historical losses over the last year, the improvement in property values that serve as collateral for a large portion of our loans, as well as the limited amount of new loans moving into non-accrual status, and therefore requiring specific reserves, all of which were largely offset by increased ALLL requirements due to the growth in the loan portfolio, and qualitative factor adjustments.  As of September 30, 2015, the Company’s ALLL represented 1.43% of total gross loans.  For additional information, see the “Allowance for Loan and Lease Losses” discussion in the Financial Condition section of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Non-Interest Income

 

The table below sets forth changes in non-interest income as compared to the corresponding period a year earlier:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

Variance

 

Variance

 

 

 

September 30,

 

September 30,

 

For the Three Months

 

For the Nine Months

 

 

 

2015

 

2014

 

2015

 

2014

 

Dollar

 

Percent

 

Dollar

 

Percent

 

 

 

(dollars in thousands)

 

Fees and service charges

 

$

1,219

 

$

1,410

 

$

3,639

 

$

3,949

 

$

(191)

 

-13.5%

 

$

(310)

 

-7.9%

 

Gain on extinguishment of debt

 

552

 

-

 

552

 

-

 

552

 

-

 

552

 

-

 

Net gain on sale of mortgage loans

 

407

 

411

 

1,277

 

967

 

(4)

 

-1.0%

 

310

 

32.1%

 

Gain on sale of investment securities

 

136

 

450

 

641

 

549

 

(314)

 

-69.8%

 

92

 

16.8%

 

Other mortgage fee income

 

92

 

64

 

348

 

223

 

28

 

43.8%

 

125

 

56.1%

 

Other income

 

400

 

647

 

1,621

 

1,533

 

(247)

 

-38.2%

 

88

 

5.7%

 

Total

 

$

2,806

 

$

2,982

 

$

8,078

 

$

7,221

 

$

(176)

 

-5.9%

 

$

857

 

11.9%

 

 

Non-interest income for the third quarter of 2015 decreased by $0.2 million, or 5.9%, as compared to the same period a year earlier.  The decrease in non-interest income for the third quarter of 2015 resulted from a $0.3 million decrease in gains on the sale of investment securities, a $0.2 million reduction in other income, and a $0.2 million decrease in fees and service charges. The decline in other income is attributable to a $0.3 million recovery of a fully charged-off former MISN loan, which was recognized in the third quarter of 2014.  This loan had no value at the time of the MISN Transaction.  The decrease in fees and service charges for the third quarter of 2015, as compared to the same quarter a year ago, was primarily due to the Company exiting certain customers in late 2014, because it was determined that they no longer fit the Company’s risk profile for depository customers.  These reductions were offset largely by a $0.6 million gain on the extinguishment of debt primarily associated with a $3.0 million redemption of junior subordinated debentures during the third quarter of 2015.

 

Non-interest income for the first nine months of 2015 increased $0.9 million, driven in large part by gain on extinguishment of debt which occurred during the third quarter of 2015 as discussed above, higher mortgage banking revenues, and higher gains on the sale of investment securities.  Higher mortgage banking revenues in the first nine months of 2015 can be attributed to increased mortgage loan production, due to refinance activity, stemming from a decline in long term interest rates over the last year.  Increased gains on the sale of investment securities resulted from the sale of bonds with more cash flow optionality, and therefore more extension risk.  The Company redeployed the cash from these sales into securities with more stable cash flow profiles, and less extension risk. These increases in non-interest income were partially offset by a reduction in fees and service charge income, resulting from the Company exiting certain customers in late 2014 after determining they no longer fit the Company’s risk profile for depository customers.

 

 

 

 

Heritage Oaks Bancorp |  - 50 -

 



Table of Contents

 

Non-Interest Expenses

 

The table below sets forth changes in non-interest expenses as compared to the corresponding period last year:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

Variance

 

Variance

 

 

September 30,

 

September 30,

 

For the Three Months

 

For the Nine Months

 

 

2015

 

2014

 

2015

 

2014

 

Dollar

 

Percent

 

Dollar

 

Percent

 

 

(dollars in thousands)

Salaries and employee benefits

 

  $

5,598

 

  $

6,164

 

  $

17,643

 

  $

18,121

 

  $

(566)

 

-9.2%

 

  $

(478)

 

-2.6%

Professional services

 

2,234

 

1,839

 

5,342

 

3,610

 

395

 

21.5%

 

1,732

 

48.0%

Occupancy and equipment

 

1,688

 

1,776

 

5,023

 

4,989

 

(88)

 

-5.0%

 

34

 

0.7%

Information technology

 

611

 

756

 

1,753

 

2,403

 

(145)

 

-19.2%

 

(650)

 

-27.0%

Regulatory assessments

 

298

 

351

 

895

 

862

 

(53)

 

-15.1%

 

33

 

3.8%

Amortization of intangible assets

 

263

 

297

 

787

 

760

 

(34)

 

-11.4%

 

27

 

3.6%

Loan department expense

 

252

 

239

 

798

 

700

 

13

 

5.4%

 

98

 

14.0%

Sales and marketing

 

240

 

232

 

852

 

595

 

8

 

3.4%

 

257

 

43.2%

Communication costs

 

150

 

183

 

435

 

450

 

(33)

 

-18.0%

 

(15)

 

-3.3%

Merger, restructure and integration

 

(97)

 

748

 

(67)

 

8,785

 

(845)

 

-113.0%

 

(8,852)

 

-100.8%

Other expense

 

914

 

797

 

1,932

 

2,132

 

117

 

14.7%

 

(200)

 

-9.4%

Total

 

  $

12,151

 

  $

13,382

 

  $

35,393

 

  $

43,407

 

  $

(1,231)

 

-9.2%

 

  $

(8,014)

 

-18.5%

 

The $1.2 million decrease in non-interest expense for the third quarter of 2015 as compared to the third quarter a year ago was largely the result of a $0.8 million decline in merger, restructure and integration costs related to the MISN Transaction, a $0.6 million decrease in salaries and employee benefits costs, a $0.1 million decrease in information technology costs, and a decline in occupancy and equipment cost of $0.1 million.  These decreases were offset by a $0.4 million increase in professional services, primarily related to ongoing BSA/AML Program remediation efforts as well as other consulting costs.

 

The $0.6 million decrease in salaries and benefits costs for the third quarter of 2015 was due in large part to the consolidation of the Bank’s branch network in the latter part of 2014, resulting in a decline in full time-equivalent employees (“FTE”) to 271 at September 30, 2015 as compared to 298 at September 30, 2014, and a reduction in salaries expense of $0.4 million.  Contributing further to the decline in salaries and benefits costs for the third quarter of 2015 were higher deferred loan origination costs, which increased $0.3 million from the third quarter of 2014, resulting from both higher loan production and an update to our deferred salary cost study which resulted in an increase in the “standard” cost deferral for each loan we originate.  These decreases were partially offset by an increase in commissions related to mortgage loan production, which were $0.1 million higher in the third quarter of 2015, as compared to the third quarter of 2014.

 

The $0.1 million decline in information technology expense for the third quarter of 2015 as compared to the same prior year period was primarily attributable to renegotiated pricing in the contract between the Company and its core operating platform vendor.

 

Occupancy and equipment costs declined $0.1 million in the third quarter of 2015, resulting from our efforts to consolidate the Bank’s branch network during 2014, reducing overall expenses within this category.

 

The increase in professional services for the third quarter of 2015 can be attributed in large part to an increase in temporary staff and consulting costs of approximately $0.3 million related to our BSA/AML Program remediation efforts, $0.2 million attributable to information technology services and consulting attributable to the transition of our information technology network management from employees of the Company to an outside firm, and to $0.1 million in increased audit and tax costs attributable to the transition to another outsourced internal audit vendor. Increases in these categories were partially offset by a reduction in legal costs of $0.3 million, which were higher in the third quarter of 2014 due to the successful settlement of certain ongoing litigation.

 

 

 

 

Heritage Oaks Bancorp |  - 51 -

 



Table of Contents

 

The table below provides a break-down of professional services costs for the periods indicated:

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

Variance

 

Variance

 

 

September 30,

 

September 30,

 

For the Three Months

 

For the Nine Months

 

 

2015

 

2014

 

2015

 

2014

 

Dollar

 

Percent

 

Dollar

 

Percent

 

 

(dollars in thousands)

Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BSA/AML related costs

 

  $

598

 

  $

282

 

  $

1,307

 

  $

457

 

  $

316

 

112.1%

 

  $

850

 

186.0%

Information technology services and consulting

 

458

 

287

 

1,067

 

565

 

171

 

59.6%

 

502

 

88.8%

Audit and tax costs

 

367

 

256

 

888

 

617

 

111

 

43.4%

 

271

 

43.9%

Legal costs

 

319

 

597

 

738

 

574

 

(278)

 

-46.6%

 

164

 

28.6%

All other costs

 

492

 

417

 

1,342

 

1,397

 

75

 

18.0%

 

(55)

 

-3.9%

Total professional services

 

  $

2,234

 

  $

1,839

 

  $

5,342

 

  $

3,610

 

  $

395

 

21.5%

 

  $

1,732

 

48.0%

 

The $8.1 million decrease in non-interest expense for the first nine months of 2015 as compared to the first nine months of 2014 was primarily attributable to an $8.9 million decrease in merger, restructure and integration costs related to the MISN Transaction in 2014.  Other variances for the year to date period included a $1.7 million increase in other professional services, a $0.7 million decrease in information technology expenses, and a $0.5 million reduction in salaries and employee benefits costs.  The increase in professional services consisted of $0.9 million attributable primarily to temporary staff and consulting related to our BSA/AML Program remediation efforts, $0.5 million related to information technology services and consulting attributable in large part to the transition of our information technology network management from employees of the Company to an outside firm, an increase in audit and tax related costs of $0.3 million related to the transition to another outsourced internal audit vendor, and $0.2 million related to increased legal expenses resulting from various litigation during the first nine months of 2015.  The $0.7 million decline in information technology costs was primarily attributable to the elimination of duplicative data processing costs, which existed up until the July 2014 data systems integration of MISN’s bank processing systems with our own systems, as well as renegotiated pricing in the contract between the Company and its core operating platform vendor.

 

Provision for Income Taxes

 

For the three month and nine month periods ended September 30, 2015, the Company recorded an income tax expense of $2.0 million and $7.0 million, respectively.  This compares to income tax expense of $1.7 million and $2.4 million for the comparable periods in 2014.  Changes in the provision for income taxes for the three and nine months ended September 30, 2015, as compared to the corresponding periods in 2014, can be attributed to the incremental changes in the components of earnings before taxes discussed above, most notably due to the merger, restructure, and integration expenses incurred in 2014 related to the MISN Transaction.  The Company’s effective tax rate was 33.9% and 36.9% for the three and nine months ended September 30, 2015, respectively.  The effective tax rates for the corresponding periods in 2014 were 33.7% and 34.3%, respectively.  Excluding the impact of merger, restructure and integration expenses in 2014, the effective tax rate would have been 34.8% and 39.1%, for the three and nine months ended September 30, 2014, respectively.  The tax rate for the three and nine months ended September 30, 2015, as compared to the same periods in 2014, was also impacted by an increase in tax exempt municipal bond interest income, as well as by California qualified investment income tax credits in 2015 for the origination of qualified loans.  Excluding the impact of these items, the effective tax rate would have been approximately 37.2% and 38.0% for the three and nine months ended September 30, 2015, respectively.

 

The determination as to whether a valuation allowance should be established against deferred tax assets is based on the consideration of all available evidence using a “more likely than not” standard.  Management evaluates the realizability of the deferred tax assets on a quarterly basis.  Please see Note 6. Income Taxes, of the condensed consolidated financial statements, filed as part of this Form 10-Q for additional information concerning the Company’s deferred tax assets.

 

 

 

 

Heritage Oaks Bancorp |  - 52 -

 



Table of Contents

 

Financial Condition

 

Total assets were approximately $1.9 billion and $1.7 billion at September 30, 2015, and December 31, 2014, respectively.  Total assets increased $163.8 million during the first nine months of 2015, which can be attributed to growth in investments, interest earning cash balances, and loans, all of which were funded with an increase in core deposits.  Total deposits were approximately $1.6 billion and $1.4 billion at September 30, 2015, and December 31, 2014, respectively.  Deposits increased $177.0 million during the first nine months of 2015, driven by growth in non-interest bearing demand, interest bearing demand, savings, and money market accounts.  Deposit growth is reflective of the Bank’s continuing focus on new customer acquisition activities, as well as on expanding our existing customer relationships.

 

Total Cash and Cash Equivalents

 

Total cash and cash equivalents were $112.3 million and $35.6 million at September 30, 2015 and December 31, 2014, respectively.  The increase in cash and cash equivalents during the first nine months of 2015 was driven primarily by an increase in low cost core deposits.  This line item will vary depending on daily cash settlement activities and the amount of highly liquid assets needed, based on known events, such as the repayment of borrowings or loans expected to be funded in the near future, and actual cash on hand in the branches.

 

Investment Securities and Other Earning Assets

 

Other earning assets are comprised of interest-earning deposits with the Federal Reserve, Federal Funds Sold (funds the Company lends on a short-term basis to other banks), investments in securities and short-term interest-earning deposits at other financial institutions.  These assets are maintained for the liquidity needs of the Company, collateralization of public deposits, and diversification of the earning asset mix.

 

Securities Available for Sale

 

The Company manages its securities portfolio to provide a source of both liquidity and earnings. The Company has invested in a mix of securities including obligations of U.S. government agencies, mortgage backed securities, and state and municipal securities. The Company has an Asset/Liability Committee (“ALCO”) that develops investment policies based upon the Company’s operating needs and market circumstances. The Company’s investment policy is formally reviewed and approved annually by the Board of Directors. The ALCO is responsible for reporting and monitoring compliance with the investment policy. Reports are provided to the Company’s Board of Directors on a regular basis.

 

The following table provides a summary of investment securities by securities type:

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

Amortized

 

 

 

Amortized

 

 

 

 

 

Cost

 

Fair Value

 

Cost

 

Fair Value

 

 

 

(dollars in thousands)

Obligations of U.S. government agencies

 

$

49,238

 

$

49,264

 

$

19,562

 

$

19,664

 

Mortgage backed securities

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

231,779

 

232,499

 

216,492

 

215,398

 

Non-agency

 

32,283

 

32,176

 

11,891

 

11,901

 

State and municipal securities

 

100,704

 

102,694

 

79,810

 

82,592

 

Asset backed securities

 

16,458

 

16,082

 

26,216

 

26,025

 

Other investments

 

100

 

35

 

-

 

-    

 

Total available for sale securities

 

$

430,562

 

$

432,750

 

$

353,971

 

$

355,580

 

 

Securities available for sale are carried at fair value, with related net unrealized gains or losses, net of deferred income taxes, recorded as an adjustment to accumulated other comprehensive income.  At September 30, 2015, the securities portfolio had net unrealized gains, net of taxes, of approximately $1.3 million, an increase of approximately $0.3 million from that reported at December 31, 2014. Fluctuations in the fair value of the investment portfolio can be attributed in large part to changes in interest rates during the first nine months of 2015.

 

All fixed and adjustable rate mortgage pools contain a certain amount of risk related to the uncertainty of prepayments of the underlying mortgages, which prepayments are directly impacted by interest rate changes.  The Company uses simulation models to test the average life, duration, market volatility and yield volatility of adjustable rate mortgage pools under various interest rate assumptions to monitor volatility.  The majority of the Company’s mortgage securities were issued by: The Government National Mortgage Association (“Ginnie Mae”), The Federal National Mortgage Association (“Fannie Mae”), and The Federal Home Loan Mortgage Corporation (“Freddie Mac”).  These securities carry the full faith and guarantee of the issuing agencies and the U.S. Federal Government.  At September 30, 2015, approximately $232.5 million or 87.8%, of the Company’s mortgage related securities were issued by government agencies and government sponsored entities, such as those listed above.

 

 

 

 

Heritage Oaks Bancorp |  - 53 -

 



Table of Contents

 

The following table sets forth the maturity distribution of available for sale securities in the investment portfolio and the weighted average yield for each category:

 

 

 

September 30, 2015

 

 

One Year or
Less

 

Over 1
Through 5
Years

 

Over 5 Years
Through 10
Years

 

Over 10 Years

 

Total

 

 

(dollars in thousands)

Obligations of U.S. government agencies

 

$

5,095

 

$

14,939

 

$

22,185

 

$

7,045

 

$

49,264

Mortgage backed securities

 

 

 

 

 

 

 

 

 

 

U.S. government sponsored entities and agencies

 

30,522

 

88,347

 

63,027

 

50,603

 

232,499

Non-agency

 

8,931

 

14,183

 

9,062

 

-    

 

32,176

State and municipal securities

 

1,743

 

18,416

 

77,922

 

4,613

 

102,694

Asset backed securities

 

-    

 

9,757

 

3,385

 

2,940

 

16,082

Other investments

 

-    

 

-    

 

-    

 

35

 

35

Total available for sale securities

 

$

46,291

 

$

145,642

 

$

175,581

 

$

65,236

 

$

432,750

Amortized cost

 

$

46,219

 

$

145,177

 

$

173,928

 

$

65,238

 

$

430,562

Weighted average yield

 

1.81%

 

1.99%

 

2.62%

 

3.23%

 

2.41%

 

We manage the investment portfolio to provide for liquidity and earnings within acceptable risk tolerances which are set and managed through our ALCO committee.  The aggregate effective duration target for the investment portfolio is 2.75 to 3.25 years.  At September 30, 2015 the total investment portfolio carried a weighted average effective duration of 3.21 years.

 

Federal Home Loan Bank (“FHLB”) Stock

 

As a member of FHLB of San Francisco, the Company is required to hold a specified amount of FHLB capital stock based on the asset size of the Bank and the level of outstanding borrowings with the FHLB.  As such, the amount of FHLB stock the Company carries can vary from one period to another based on, among other things, the current liquidity needs of the Company. At September 30, 2015 and December 31, 2014, the Company’s investment in FHLB stock totaled $7.9 million.

 

Loans

 

Summary of Market Conditions

 

Total gross loans increased $13.3 million in the first nine months of 2015, with growth attributed to increases in residential 1 to 4 family, farmland, home equity lines of credit, and commercial and industrial loans.  Growth in these categories was offset by declines in construction and land, commercial real estate, agriculture, and multifamily loans, which declines were driven in part by the level of prepayments and payoffs exceeding loan production in these categories.  The Company continued to focus on organic loan growth in our region with originations of new loans during the first nine months of 2015 totaling approximately $174.3 million.  New loan production was slightly offset by loan prepayments and payoffs of $130.7 million in addition to normal portfolio amortization, and the pay downs of operating lines due to the cyclical nature associated with agriculture lines of credit. Prepayments and payoffs in 2015 can be attributed in part to the decline in long-term interest rates in conjunction with competition from non-banks for commercial real estate loans.

 

The Company continues to see improvement in the local economy, and loan demand in the markets we serve.  We believe that with the Bank’s expansion into Santa Barbara and Ventura counties, in conjunction with a focus on commercial and industrial lending, the Bank is well positioned for continued growth.

 

Although we continue to see signs of stabilization and improvement in the local economies in which the Company operates, management realizes that a renewed decline in the global, national, state or local economies and / or continued drought conditions on the Central Coast of California, may negatively impact local borrowers, as well as the values of real estate within our market footprint.  As such, management continues to closely monitor credit trends and leading indicators for renewed signs of economic deterioration. The Bank employs stringent lending standards, and seeks to originate loans to borrowers who have strong credit profiles, adequate debt service ability, and ample collateral support for secondary sources of loan repayment.  Additionally, purchased loans are evaluated under the same standards as originated loans. Management seeks to continually monitor the credit profiles of borrowers in order to take proactive steps, when and if necessary, to mitigate any material adverse impacts on the Company.

 

 

 

 

Heritage Oaks Bancorp |  - 54 -

 



Table of Contents

 

Credit Quality

 

The Company’s primary business is the extension of credit to individuals and businesses and the safekeeping of customers’ deposits. The Company’s policies concerning the extension of credit require risk analysis, including an extensive evaluation of the purpose for the loan request and the borrower’s ability and willingness to repay the Bank as agreed. The Company also considers other factors when evaluating whether or not to extend new credit to a potential borrower. These factors include the current level of diversification in the loan portfolio and the impact that funding a new loan will have on that diversification, legal lending limit constraints and any regulatory limitations concerning the extension of certain types of credit.

 

The credit quality of the loan portfolio is impacted by numerous factors, including the economic environment in the markets in which the Company operates, which can have a direct impact on the value of real estate securing collateral-dependent loans. An inability of certain borrowers to continue to perform under the original terms of their respective loan agreements, in conjunction with declines in real estate collateral values, may result in increases in provisions for loan and lease losses that would, in turn, have an adverse impact on the Company’s operating results. See also Note 5. Loans and Allowance for Loan and Lease Losses of the condensed consolidated financial statements, filed as part of this Form 10-Q for additional information concerning credit quality.

 

Loans Held for Sale

 

Loans held for sale primarily consist of residential mortgage originations that have already been specifically designated for sale pursuant to correspondent mortgage loan investor agreements. There is minimal interest rate risk associated with these loans as purchase commitments are entered into with investors at the time the Company funds the loans. Settlement from the correspondents is typically within 30 days of funding the mortgage. At September 30, 2015, loans held for sale totaled $5.4 million compared to $2.6 million at December 31, 2014.

 

Summary of Loan Portfolio

 

The following table provides a breakdown of total gross loans:

 

 

 

September 30,

 

December 31,

 

 

 

 

 

 

2015

 

2014

 

Variance

 

 

Balance

 

Percent

 

Balance

 

Percent

 

Dollar

 

Percent

 

 

(dollars in thousands)

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

581,767

 

48.2%

 

$

588,472

 

49.2%

 

$

(6,705)

 

-1.1%

Residential 1 to 4 family

 

154,895

 

12.9%

 

127,201

 

10.7%

 

27,694

 

21.8%

Farmland

 

107,376

 

8.9%

 

98,373

 

8.2%

 

9,003

 

9.2%

Multi-family residential

 

75,774

 

6.3%

 

78,645

 

6.6%

 

(2,871)

 

-3.7%

Construction and land

 

42,571

 

3.5%

 

44,660

 

3.8%

 

(2,089)

 

-4.7%

Home equity line of credit

 

31,609

 

2.6%

 

38,252

 

3.2%

 

(6,643)

 

-17.4%

Total real estate secured

 

993,992

 

82.4%

 

975,603

 

81.7%

 

18,389

 

1.9%

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

159,012

 

13.2%

 

154,787

 

13.0%

 

4,225

 

2.7%

Agriculture

 

47,244

 

3.9%

 

55,101

 

4.6%

 

(7,857)

 

-14.3%

Other

 

-    

 

0.0%

 

14

 

0.0%

 

(14)

 

-100.0%

Total commercial

 

206,256

 

17.1%

 

209,902

 

17.6%

 

(3,646)

 

-1.7%

Consumer

 

6,492

 

0.5%

 

7,978

 

0.7%

 

(1,486)

 

-18.6%

Total gross loans

 

1,206,740

 

100.0%

 

1,193,483

 

100.0%

 

13,257

 

1.1%

Deferred loan fees

 

(1,056)

 

 

 

(1,445)

 

 

 

389

 

-26.9%

Allowance for loan and lease losses

 

(17,296)

 

 

 

(16,802)

 

 

 

(494)

 

2.9%

Total net loans

 

$

1,188,388

 

 

 

$

1,175,236

 

 

 

$

13,152

 

1.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

5,366

 

 

 

$

2,586

 

 

 

$

2,780

 

107.5%

 

 

 

 

Heritage Oaks Bancorp |  - 55 -

 



Table of Contents

 

Real Estate Secured Loans

 

Other Real Estate Secured Loans

 

The following table provides a break-down of the other real estate secured segment of the loan portfolio as of September 30, 2015, exclusive of the land and construction portfolios, which are discussed in greater detail following this table:

 

 

 

September 30, 2015

 

 

 

Percent of

 

 

 

Single

 

 

 

 

 

 

 

Undisbursed

 

Total Bank

 

Percent

 

Total Risk

 

Number

 

Largest

 

Owner

 

 

 

Balance

 

Commitment

 

Exposure

 

Composition

 

Based Capital

 

of Loans

 

Loan (1)

 

Occupied

 

 

 

(dollars in thousands)

 

All Other Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1 to 4 family

 

  $

154,895

 

  $

426

 

  $

155,321

 

15.7%

 

82.6%

 

339

 

  $

4,500

 

  $

115,418

 

Commercial

 

141,009

 

260

 

141,269

 

14.2%

 

75.3%

 

175

 

9,250

 

64,728

 

Hospitality

 

138,029

 

2,703

 

140,732

 

14.2%

 

75.0%

 

55

 

15,000

 

5,951

 

Farmland

 

107,376

 

4,637

 

112,013

 

11.3%

 

59.7%

 

66

 

17,647

 

67,137

 

Professional

 

101,799

 

253

 

102,052

 

10.3%

 

54.4%

 

127

 

11,500

 

26,480

 

Retail

 

94,628

 

61

 

94,689

 

9.5%

 

50.5%

 

112

 

9,000

 

40,024

 

Multi-family

 

75,774

 

500

 

76,274

 

7.7%

 

40.6%

 

55

 

9,000

 

-    

 

Healthcare / medical

 

33,820

 

-     

 

33,820

 

3.4%

 

18.0%

 

46

 

5,600

 

19,172

 

Home equity lines of credit

 

31,609

 

31,312

 

62,921

 

6.3%

 

33.5%

 

448

 

1,200

 

31,081

 

Restaurants / hospitality

 

27,565

 

350

 

27,915

 

2.8%

 

14.9%

 

26

 

13,713

 

9,054

 

Other

 

44,917

 

419

 

45,336

 

4.6%

 

24.2%

 

51

 

6,054

 

35,849

 

Total

 

  $

951,421

 

  $

40,921

 

  $

992,342

 

100.0%

 

528.7%

 

1,500

 

  $

17,647

 

  $

414,894

 

 

(1)          Amount reported reflects the original loan amount for the single largest loan that remains outstanding as of September 30, 2015.

 

As of September 30, 2015, other real estate secured portfolios represented $951.4 million or 78.8% of total gross loans.  When compared to the amount reported at December 31, 2014, this represents an increase of approximately $20.5 million, or 2.2%.  This increase can be attributed to new production in the residential 1 to 4 family and farmland loans, slightly offset by a decrease in commercial real estate loans and home equity lines of credit.

 

As of September 30, 2015, a total of $46.7 million of the other real estate secured portfolio was risk graded as special mention, substandard or doubtful, with the largest single component being the commercial real estate segment, which represented $34.5 million.  This compares to $36.5 million of the other real estate secured balance, and $27.9 million of which was commercial real estate loans, being risk graded special mention, substandard or doubtful as of December 31, 2014.  The increase in total other real estate secured special mention, substandard and doubtful balance during 2015 can be attributed in large part to one loan in the multi-family category which was downgraded during the first half of 2015.  Management continues to monitor this credit closely.  At September 30, 2015 and December 31, 2014, other real estate secured balances, including undisbursed commitments, represented 529% and 536%, respectively, of total risk-based capital.  At September 30, 2015, approximately $414.9 million, or 43.6%, of the other real estate secured segment of the loan portfolio was considered owner occupied.

 

Construction and Land Loans

 

The following table provides a break-down of the land portfolio by property type as of September 30, 2015:

 

 

 

September 30, 2015

 

 

 

Percent of

 

 

 

Single

 

 

 

 

 

Undisbursed

 

Total Bank

 

Percent

 

Total Risk

 

Number

 

Largest

 

 

 

Balance

 

Commitment

 

Exposure

 

Composition

 

Based Capital

 

of Loans

 

Loan (1)

 

 

 

(dollars in thousands)

 

Construction and Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

24,161

 

  $

18,687

 

  $

42,848

 

64.0%

 

22.9%

 

31

 

  $

10,000

 

Tract

 

8,265

 

2,302

 

10,567

 

15.8%

 

5.6%

 

7

 

10,673

 

Multi-family

 

6,260

 

1,672

 

7,932

 

11.8%

 

4.2%

 

7

 

3,100

 

Single family residential

 

2,436

 

1,555

 

3,991

 

6.0%

 

2.1%

 

21

 

800

 

Single family residential - Spec.

 

1,319

 

175

 

1,494

 

2.2%

 

0.8%

 

5

 

1,000

 

Hospitality

 

130

 

-      

 

130

 

0.2%

 

0.1%

 

1

 

560

 

Total

 

  $

42,571

 

  $

24,391

 

  $

66,962

 

100.0%

 

35.7%

 

72

 

  $

10,673

 

 

(1)          Amount reported reflects the original loan amount for the single largest loan that remains outstanding as of September 30, 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 56 -

 



Table of Contents

 

At September 30, 2015, the construction and land portfolio represented approximately $42.6 million, or 3.5%, of total gross loan balances, as compared to $44.7 million or 3.2% of total gross loans at December 31, 2014.  The ratio of total construction and land loans, including undisbursed commitments, to risk-based capital was 36% at September 30, 2015 and December 31, 2014.  As of September 30, 2015, a total of $5.8 million of the construction and land portfolio was risk graded special mention, substandard or doubtful, compared to $6.9 million of the land portfolio being risk graded special mention, substandard or doubtful as of December 31, 2014.

 

Commercial Loans

 

The following table provides a break-down of the commercial and industrial segment of the commercial loan portfolio as of September 30, 2015:

 

 

 

September 30, 2015

 

 

 

Percent of

 

 

 

Single

 

 

 

 

 

Undisbursed

 

Total Bank

 

Percent

 

Total Risk

 

Number

 

Largest

 

 

 

Balance

 

Commitment

 

Exposure

 

Composition

 

Based Capital

 

of Loans

 

Loan (1)

 

 

 

(dollars in thousands)

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

  $

26,819

 

  $

18,675

 

  $

45,494

 

16.9%

 

24.1%

 

195

 

  $

5,000

 

Real estate / rental and leasing

 

21,912

 

13,314

 

35,226

 

13.1%

 

18.8%

 

123

 

6,522

 

Healthcare / medical

 

20,877

 

12,387

 

33,264

 

12.3%

 

17.7%

 

115

 

10,410

 

Manufacturing

 

19,000

 

8,901

 

27,901

 

10.4%

 

14.9%

 

113

 

2,484

 

Wholesale and retail

 

14,067

 

9,503

 

23,570

 

8.7%

 

12.6%

 

139

 

2,500

 

Construction

 

13,814

 

27,620

 

41,434

 

15.4%

 

22.1%

 

160

 

5,000

 

Restaurants / hospitality

 

8,741

 

5,936

 

14,677

 

5.4%

 

7.8%

 

89

 

2,629

 

Media and information services

 

7,028

 

2,389

 

9,417

 

3.5%

 

5.0%

 

22

 

5,000

 

Agriculture

 

6,145

 

2,594

 

8,739

 

3.2%

 

4.7%

 

33

 

2,000

 

Transportation and warehousing

 

5,863

 

1,018

 

6,881

 

2.6%

 

3.7%

 

68

 

596

 

Financial services

 

4,887

 

3,397

 

8,284

 

3.1%

 

4.4%

 

34

 

3,000

 

Oil gas and utilities

 

1,130

 

1,104

 

2,234

 

0.8%

 

1.2%

 

6

 

688

 

All other

 

8,729

 

3,672

 

12,401

 

4.6%

 

6.6%

 

233

 

1,593

 

Total

 

  $

159,012

 

  $

110,510

 

  $

269,522

 

100.0%

 

143.6%

 

1,330

 

  $

10,410

 

 

(1) Amount reported reflects the original loan amount for the single largest loan that remains outstanding as of September 30, 2015.

 

At September 30, 2015, commercial and industrial loans represented approximately $159.0 million or 13.2% of total gross loan balances, compared to $154.8 million or 13.0% at December 31, 2014.  The ratio of total commercial and industrial loan balances, including undisbursed commitments, to risk-based capital was 144% at September 30, 2015 and December 31, 2014.  The Company’s credit exposure within the commercial and industrial segment remains diverse with respect to the industries to which credit has been extended.  As of September 30, 2015, a total of $12.8 million of the commercial and industrial portfolio was risk graded as special mention, substandard or doubtful, compared to $16.5 million at December 31, 2014.

 

 

 

 

Heritage Oaks Bancorp |  - 57 -

 



Table of Contents

 

Agriculture Loans

 

The following table provides a break-down of the types of agriculture loans in the Company’s commercial loan portfolio as of September 30, 2015:

 

 

 

September 30, 2015

 

 

 

Percent of

 

 

 

Single

 

 

 

 

 

Undisbursed

 

Total Bank

 

Percent

 

Total Risk

 

Number

 

Largest

 

 

 

Balance

 

Commitment

 

Exposure

 

Composition

 

Based Capital

 

of Loans

 

Loan (1)

 

 

 

(dollars in thousands)

 

Agriculture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fruit and nut tree farming

 

  $

17,483

 

  $

31,042

 

  $

48,525

 

47.5%

 

25.8%

 

36

 

  $

7,700

 

Food, beverage and tobacco

 

8,703

 

2,774

 

11,477

 

11.2%

 

6.1%

 

27

 

2,000

 

Vegetable and mellon farming

 

8,433

 

6,326

 

14,759

 

14.5%

 

7.9%

 

18

 

4,000

 

Wholesale merchants

 

3,734

 

917

 

4,651

 

4.5%

 

2.5%

 

9

 

2,000

 

Animal production

 

3,507

 

4,410

 

7,917

 

7.7%

 

4.2%

 

47

 

1,500

 

Support activities for agriculture

 

2,741

 

5,965

 

8,706

 

8.5%

 

4.6%

 

26

 

1,800

 

Other crop farming

 

718

 

3,395

 

4,113

 

4.0%

 

2.2%

 

6

 

2,353

 

Transportation and warehousing

 

34

 

-

 

34

 

0.0%

 

0.0%

 

2

 

25

 

All other

 

1,891

 

300

 

2,191

 

2.1%

 

1.2%

 

10

 

1,600

 

Total

 

  $

47,244

 

  $

55,129

 

  $

102,373

 

100.0%

 

54.5%

 

181

 

  $

7,700

 

 

(1) Amount reported reflects the original loan amount for the single largest loan that remains outstanding as of September 30, 2015.

 

At September 30, 2015, the agriculture portfolio totaled approximately $47.2 million, or 3.9% of total gross loan balances, compared to $55.1 million at December 31, 2014.  At September 30, 2015 the agriculture portfolio, including undisbursed commitments represented 55% of the Bank’s total risk-based capital, as compared to 51% at December 31, 2014.  As of September 30, 2015, a total of $2.5 million of the agriculture portfolio was risk graded special mention, substandard or doubtful, compared to $2.4 million at December 31, 2014.

 

Consumer Loans

 

At September 30, 2015, the consumer loan portfolio totaled $6.5 million, compared to the $8.0 million reported at December 31, 2014.  Consumer loans include revolving credit plans, installment loans and credit card balances.

 

 

 

 

Heritage Oaks Bancorp |  - 58 -

 



Table of Contents

 

Maturities and Sensitivities of Loans to Changes in Interest Rates

 

The following table provides a summary of the approximate maturities and sensitivity to changes in interest rates for the loan portfolio as well as information about fixed and variable rate loans:

 

 

 

September 30, 2015

 

 

 

Due Less
Than 3
Months

 

Due 3 To 12
Months

 

Due Over 12
Months
Through 3
Years

 

Due Over 3
Years
Through 5
Years

 

Due Over 5
Years
Through 15
Years

 

Due Over 15
Years

 

Total

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

38,384

 

  $

21,775

 

  $

176,251

 

  $

133,835

 

  $

211,522

 

  $

-    

 

  $

581,767

 

Residential 1 to 4 family

 

3,489

 

3,536

 

24,361

 

32,883

 

87,595

 

3,031

 

154,895

 

Farmland

 

28,438

 

1,205

 

15,557

 

6,611

 

55,565

 

-    

 

107,376

 

Multi-family residential

 

4,313

 

5,545

 

6,790

 

41,911

 

17,215

 

-    

 

75,774

 

Construction and land

 

30,140

 

6,173

 

2,674

 

516

 

3,068

 

-    

 

42,571

 

Home equity lines of credit

 

31,353

 

250

 

-    

 

-    

 

-    

 

6

 

31,609

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

75,283

 

12,802

 

14,410

 

31,444

 

24,902

 

171

 

159,012

 

Agriculture

 

40,337

 

735

 

759

 

4,396

 

391

 

626

 

47,244

 

Other

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

Consumer

 

1,011

 

126

 

400

 

535

 

3,340

 

1,080

 

6,492

 

Total loans held for investment

 

  $

252,748

 

  $

52,147

 

  $

241,202

 

  $

252,131

 

  $

403,598

 

  $

4,914

 

  $

1,206,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate loans (1)

 

  $

237,716

 

  $

33,644

 

  $

180,917

 

  $

184,417

 

  $

163,674

 

  $

-    

 

  $

800,368

 

Fixed rate loans

 

15,032

 

18,503

 

60,285

 

67,714

 

239,924

 

4,914

 

406,372

 

Total loans held for investment

 

  $

252,748

 

  $

52,147

 

  $

241,202

 

  $

252,131

 

  $

403,598

 

  $

4,914

 

  $

1,206,740

 

 

(1)          Variable rate loans include $557.3 million of loans that are at or below their contractual floor rates.  To the extent that interest rates rise, the Company will not experience the benefit of rising interest rates until rates rise above their floors.

 

At September 30, 2015, loans held for investment were scheduled to mature or re-price in the following dollar and percentage amounts of total loans held for investment: $304.9 million, or 25.2%, in one year or less; $493.3 million, or 40.9%, in one to five years; and $408.5 million, or 33.9%, over five years. Of the $408.5 million of loans scheduled to mature or re-price over five years, $260.9 million, or 63.9%, were scheduled to mature or re-price over five through eight years; $116.6 million or 28.5%, were scheduled to mature or re-price over eight years through ten years; and $31.0 million, or 7.6%, are scheduled to mature or re-price over ten years.

 

 

 

 

Heritage Oaks Bancorp |  - 59 -

 



Table of Contents

 

Allowance for Loan and Lease Losses

 

The Company maintains an ALLL deemed by management to be appropriate to absorb probable losses inherent in the loan and lease portfolio as of the balance sheet date.  The ALLL is based on ongoing evaluations of the loan and lease portfolio, which is a process that involves subjective as well as complex judgments.  This evaluation includes an assessment of credit quality which considers various measures such as: the trend in the level of net charge-offs, the level of past due and non-accrual loans, and the level of and trends in substandard and doubtful loans.  The Company’s ongoing evaluation of the ALLL also includes assessments of: estimated collateral values and or guarantees where appropriate, the seasoning of loans in the portfolio, qualitative factors associated with identified potential external and internal risks attributable to each loan category, the estimated exposure to specific loans identified as impaired, and trends in the Company’s historical loss experience for each loan category.

 

The ALLL is comprised of (i) a general reserve, (ii) specific reserve for impaired loans, (iii) a qualitative reserve, which is determined by estimates the Company makes concerning the impact that identified potential external and internal risks may have on overall losses inherent in the loan portfolio, and (iv) a reserve for PCI loans, which is determined based on estimates of future cash flows from PCI loans.

 

As also discussed in Note 1. Summary of Significant Accounting Policies of the condensed consolidated financial statements, during the third quarter of 2015, the Company made a specific enhancement to its methodology for determining the general reserve component of the ALLL.  This enhancement related specifically to the methodology used to calculate the loss rates for loan risk grades within each loan type in the determination of the general reserve component of the ALLL.  The enhanced methodology uses more granular loan level data to calculate loss rates for specific loan grades within each loan type, allowing for more detailed loan migration analysis, and the ability to determine more precise average loss rates for each loan risk grade.  Although the total general reserve component of the ALLL for each loan type and portfolio segment is still based on total average historical losses for their respective loan types, management believes the allocation of the ALLL to each loan risk grade, within each loan type and the evaluation of the loss emergence period has become more precise under this methodology enhancement.

 

The implementation of the ALLL model enhancements did not result in a required increase or decrease in the balance of the ALLL, or a material impact to the overall allocation of the ALLL.  The ALLL model enhancement has allowed the Company to apply more precision in determining loss rates for specific loan grades within each loan type.  Sections of the accounting policy for the ALLL, which have been updated to reflect the methodology enhancement are provided in Note 1. Summary of Significant Accounting Policies, of the condensed consolidated financial statements filed as part of this Form 10-Q.

 

The ALLL is increased by provisions for loan and lease losses charged to earnings, and decreased (or possibly increased) by charge-offs, net of recoveries on previously charged-off loans. Please see Note 1. Significant Accounting Policies Update, of the condensed consolidated financial statements, filed as part of this Form 10-Q for additional information concerning the Company’s methodology for determining an adequate ALLL.

 

 

 

 

Heritage Oaks Bancorp |  - 60 -

 



Table of Contents

 

The following table provides a summary of the ALLL and its allocation to each segment and class within the loan portfolio:

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

Percent

 

 

 

Percent

 

 

 

Percent

 

 

 

ALLL

 

of Loans to

 

ALLL

 

of Loans to

 

ALLL

 

of Loans to

 

 

 

Allocation

 

Total Loans

 

Allocation

 

Total Loans

 

Allocation

 

Total Loans

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

  $

5,672

 

48.2%

 

  $

6,048

 

50.6%

 

  $

5,721

 

49.2%

 

Residential 1 to 4 family

 

1,961

 

12.9%

 

1,354

 

10.5%

 

1,423

 

10.7%

 

Farmland

 

1,840

 

8.9%

 

1,564

 

8.2%

 

1,476

 

8.2%

 

Construction and land

 

1,365

 

3.5%

 

2,342

 

3.6%

 

2,000

 

3.8%

 

Multi-family residential

 

627

 

6.3%

 

441

 

6.7%

 

347

 

6.6%

 

Home equity line of credit

 

155

 

2.6%

 

112

 

3.3%

 

162

 

3.2%

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,366

 

13.2%

 

3,291

 

12.5%

 

3,627

 

13.0%

 

Agriculture

 

2,119

 

3.9%

 

1,023

 

3.8%

 

1,497

 

4.6%

 

Other

 

-    

 

0.0%

 

-    

 

0.0%

 

1

 

0.0%

 

Consumer

 

191

 

0.5%

 

109

 

0.8%

 

202

 

0.7%

 

Unallocated

 

-    

 

 

 

503

 

 

 

346

 

 

 

Total

 

  $

17,296

 

100.0%

 

  $

16,787

 

100.0%

 

  $

16,802

 

100.0%

 

 

Allocation of the Allowance for Loan and Lease Losses

 

The Company continued to experience an overall favorable trend in credit quality in the non-PCI loan portfolio during the nine months ended September 30, 2015 when compared to historical periods.  The balance of the ALLL increased by $0.5 million during the first nine months of 2015, and when compared to the balance at September 30, 2014, due to net recoveries on previously charged-off loans.  At September 30, 2015, special mention, substandard and doubtful non-PCI loans totaled $59.2 million compared to $52.7 million at December 31, 2014.  The increase in special mention, substandard, and doubtful non-PCI loans can be attributed in large part to the downgrade of one multi-family loan to special mention during the first half of 2015.  However, the Company experienced a decline in substandard graded non-PCI loans, as improving credit trends associated with certain borrowers resulted in positive credit risk grade changes.

 

The change in the allocation of the ALLL as of September 30, 2015, as compared to December 31, 2014 and September 30, 2014, can be attributed to growth in certain segments of the loan portfolio, such as residential 1 to 4 family, farmland, and commercial loans.  The allocation of the ALLL has also been impacted by changes in the level of specific reserves for impaired loans, as well as the estimated impact that external qualitative factors, such as the ongoing California drought, may have on certain of the Company’s borrowers.

 

Changes in risk grades also have an impact on the allocation of the ALLL.  The increase in special mention, substandard, and doubtful balances is attributable to increases in special mention balances, driven by the downgrade of certain commercial real estate and commercial and industrial loans, and one large multi-family loan.  Non-PCI, non-accrual loans totaled $9.8 million at September 30, 2015, compared to $10.2 million at December 31, 2014.  Loans 30-89 days past due in the non-PCI loan portfolio totaled $0.8 million at September 30, 2015, compared to $0.1 million at December 31, 2014.  Although the Company has seen an increases in special mention loans, and a slight increase in past due balances, these negative credit trends are balanced by the net recoveries the Company continued to experience during the first nine months of 2015.  For the nine months ended September 30, 2015, net recoveries represented 0.06% of average loans.

 

The ALLL as a percentage of total gross loans was 1.43% at September 30, 2015, compared to 1.41% at December 31, 2014.  Excluding loans acquired in the MISN Transaction, the ALLL attributable to the legacy Heritage portfolio was $16.6 million or 1.64% of legacy Heritage loans and leases at September 30, 2015, compared to $15.8 million or 1.76% of legacy Heritage loans and leases at December 31, 2014.  At September 30, 2015 the ALLL attributable to acquired non-PCI loans was $0.4 million or 0.23% of acquired non-PCI loans, compared to $1.0 million or 0.44% at December 31, 2014.  As of September 30, 2015, the remaining unaccreted discount on acquired non-PCI loans was $3.7 million, compared to $4.5 million at December 31, 2014.

 

The ALLL for PCI loans was $0.1 million at September 30, 2015.  There was no ALLL for PCI loans at December 31, 2014.  The increase in the ALLL for PCI loans during the first nine months of 2015 resulted from unfavorable changes in expected future cash flows on certain PCI loans.  At September 30, 2015 the remaining unaccreted discount on PCI loans was $2.3 million, compared to $3.1 million at December 31, 2014.

 

 

 

 

Heritage Oaks Bancorp |  - 61 -

 



Table of Contents

 

The ALLL attributable to loans collectively evaluated for impairment on the legacy Heritage portfolio at September 30, 2015 was approximately $15.7 million, compared to $14.0 million at December 31, 2014.  Approximately $6.4 million of the ALLL attributable to loans collectively evaluated for impairment is attributed to qualitative adjustments at September 30, 2015, compared to $4.9 million at December 31, 2014.

 

The qualitative component of the ALLL increased during the nine months ended September 30, 2015, primarily due to the potential impacts resulting from the prolonged California drought on various segments of our loan portfolio, including agriculture, farmland, and commercial and industrial loans. The qualitative component of the ALLL has increased, resulting from concerns associated with the impact of the California drought on our customer’s businesses, and due to concerns about the impact directly to agriculture, and indirectly to other businesses such as hospitality and tourism.  Evidence of the drought’s impact on agricultural businesses have been noted in recent studies indicating that the current drought is responsible for the greatest absolute reduction in water availability to agriculture ever seen in California and that it is statistically likely that the drought will continue through 2015, regardless of El Nino conditions. Furthermore, the State of California, as well as certain municipalities within California, have begun to mandate water conservation measures that cite specific usage reductions and have limited the use of water for particular applications such as landscape watering, car washing and other applications.  These facts along with discussions with some of our borrowers, as it relates to expected decreases in cash flows related to the drought, have led the Company to increase the qualitative factors within the ALLL for the impact of the drought on our loan portfolio.  If the drought in California continues, the related allocation of the ALLL for the drought may increase significantly.

 

The ALLL associated with loans specifically evaluated for impairment totaled $1.1 million at September 30, 2015, compared to $1.8 million at December 31, 2014.  As of September 30, 2015, the Company believes that the ALLL was appropriate to cover probable incurred credit losses inherent in the Company’s loan and lease portfolio.

 

The Company recorded no provision for loan and lease losses for the three and nine months ended September 30, 2015 and 2014. For a discussion of component provisions and provision recaptures attributable to the various components of the ALLL, please see “Provision for Loan and Lease Losses” of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The following table details changes in the ALLL for the periods indicated:

 

 

 

For The Nine Months Ended
September 30,

 

 

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Balance, beginning of period

 

  $

16,802

 

  $

17,859

 

Charge-offs

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

Home equity lines of credit

 

55

 

-    

 

Construction and land

 

34

 

-    

 

Commercial

 

-    

 

1,027

 

Residential 1 to 4 family

 

-    

 

92

 

Commercial

 

 

 

 

 

Commercial and industrial

 

186

 

650

 

Agriculture

 

1

 

-    

 

Consumer

 

6

 

8

 

Total charge-offs

 

282

 

1,777

 

Recoveries

 

 

 

 

 

Real Estate Secured

 

 

 

 

 

Home equity lines of credit

 

76

 

10

 

Construction and land

 

48

 

32

 

Residential 1 to 4 family

 

5

 

-    

 

Commercial

 

-    

 

25

 

Commercial

 

 

 

 

 

Commercial and industrial

 

457

 

582

 

Agriculture

 

179

 

46

 

Consumer

 

11

 

10

 

Total recoveries

 

776

 

705

 

Net (recoveries) charge-offs

 

(494)

 

1,072

 

Provisions for loan and lease losses

 

-    

 

-    

 

Balance, end of period

 

  $

17,296

 

  $

16,787

 

 

 

 

 

 

 

Gross loans, end of period

 

  $

1,206,740

 

  $

1,151,576

 

ALLL to total gross loans

 

1.43%

 

1.46%

 

Net (recoveries) charge-offs to average loans

 

-0.06%

 

0.14%

 

 

 

 

 

Heritage Oaks Bancorp |  - 62 -

 



Table of Contents

 

Non-Performing Assets

 

Non-performing assets are comprised of loans placed on non-accrual status and foreclosed assets (OREO and other repossessed assets). Generally, the Company places loans on non-accruing status when (1) the full and timely collection of all amounts due become uncertain, (2) a loan becomes 90 days or more past due (unless well-secured and in the process of collection) or (3) any portion of outstanding principal has been charged-off.  See Note 5. Loans and Allowance for Loan and Lease Losses of the condensed consolidated financial statements filed as part of this Form 10-Q for additional discussion concerning non-performing loans, as well as a discussion concerning credit quality.  At September 30, 2015, the balance of non-accruing loans was $10.0 million, or $0.5 million lower than that reported at December 31, 2014.

 

The following table provides a summary of non-performing loans and foreclosed assets:

 

 

 

September 30,

 

December 31,

 

 

2015

 

2014

 

 

(dollars in thousands)

Non-performing Loans

 

 

 

 

Construction and land

 

  $ 

4,046

 

  $ 

5,237

Commercial and industrial

 

3,549

 

2,102

Commercial real estate

 

2,117

 

2,085

Residential 1 to 4 family

 

171

 

124

Home equity lines of credit

 

85

 

258

Consumer

 

48

 

43

Agriculture

 

-

 

686

Total non-performing loans

 

10,016

 

10,535

Other real estate owned

 

328

 

-

Total non-performing assets

 

  $ 

10,344

 

  $ 

10,535

TDRs

 

 

 

 

Accruing

 

  $ 

8,622

 

  $ 

6,511

Included in non-performing loans

 

7,305

 

7,057

Total TDRs

 

  $ 

15,927

 

  $ 

13,568

 

 

 

 

 

Ratio of allowance for loan and lease losses to total gross loans

 

1.43%

 

1.41%

Ratio of non-performing loans to total gross loans

 

0.83%

 

0.88%

Ratio of non-performing assets to total assets

 

0.55%

 

0.62%

 

The following tables reconcile the change in total non-accruing balances for the nine months ended September 30, 2015:

 

 

 

Balance

 

 

 

 

 

Transfers

 

Returns to

 

 

 

Balance

 

 

 

December 31,

 

 

 

Net

 

to Foreclosed

 

Accrual

 

 

 

September 30,

 

 

 

2014

 

Additions

 

Paydowns

 

Collateral

 

Status

 

Charge-offs

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Real Estate Secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land

 

  $

5,237

 

  $

-

 

  $

(978)

 

  $

(44)

 

  $

(135)

 

  $

(34)

 

  $

4,046

 

Commercial

 

2,085

 

140

 

(108)

 

-

 

-

 

-

 

2,117

 

Residential 1 to 4 family

 

124

 

624

 

(64)

 

-

 

(513)

 

-

 

171

 

Home equity lines of credit

 

258

 

40

 

(113)

 

(61)

 

-

 

(39)

 

85

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

2,102

 

2,761

 

(831)

 

-

 

(296)

 

(187)

 

3,549

 

Agriculture

 

686

 

-

 

(59)

 

-

 

(626)

 

(1)

 

-

 

Consumer

 

43

 

34

 

(24)

 

-

 

-

 

(5)

 

48

 

Totals

 

  $

10,535

 

  $

3,599

 

  $

(2,177)

 

  $

(105)

 

  $

(1,570)

 

  $

(266)

 

  $

10,016

 

 

 

 

 

Heritage Oaks Bancorp |  - 63 -

 



Table of Contents

 

Deposits and Borrowed Funds

 

Deposits

 

The following table provides a summary for the year to date change in various categories of deposit balances:

 

 

 

September 30,

 

December 31,

 

Variance

 

 

 

2015

 

2014

 

Dollar

 

Percent

 

 

 

(dollars in thousands)

 

Non-interest bearing deposits

 

  $

544,782

 

  $

461,479

 

  $

83,303

 

18.05%

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

NOW accounts

 

120,266

 

108,757

 

11,509

 

10.58%

 

Other savings deposits

 

104,130

 

95,619

 

8,511

 

8.90%

 

Money market deposit accounts

 

551,815

 

449,110

 

102,705

 

22.87%

 

Time deposits

 

250,777

 

279,839

 

(29,062)

 

-10.39%

 

Total deposits

 

  $

1,571,770

 

  $

 1,394,804

 

  $

176,966

 

12.69%

 

 

As of September 30, 2015 deposits totaled $1.6 billion, compared to $1.4 billion at December 31, 2014.  Deposits increased $177.0 million or 12.7%, during the first nine months of 2015, as the Company continued its focus on gathering and retaining core relationships.  At September 30, 2015, core deposits, which are defined as total deposits exclusive of time deposits over $100,000, represented 88.5% of total deposits, up from the 85.4% reported at December 31, 2014, due to growth in non-interest bearing demand, NOW accounts, savings, and money market balances during the first nine months of 2015.  Non-interest bearing demand deposits comprise 34.7%, and 33.1% of total deposits at September 30, 2015, and December 31, 2014, respectively.

 

Borrowed Funds

 

The Bank has a variety of sources from which it may obtain secondary funding beyond deposit balances.  These sources include, among others, the FHLB, the FRB and credit lines established with correspondent banks.  At September 30, 2015, FHLB borrowings were $78.5 million, compared to $95.6 million at December 31, 2014.  Borrowings are obtained for a variety of reasons which include, but are not limited to: asset-liability management; funding loan growth; and to provide additional liquidity.  The decrease in the level of FHLB borrowings in 2015 can be attributed to a reduction of longer-term borrowings previously obtained, due to the increase in liquidity from deposit gathering activities during the first nine months of 2015 and loan prepayments during the first half of 2015.  As a result the bank prepaid certain FHLB advances in an effort to reduce overall funding costs going forward.  Certain of these FHLB advances had prepayment incentive fees associated with them, resulting in a gain on the extinguishment of debt of approximately $0.1 million during the third quarter of 2015, while others had prepayment penalties, resulting in additional interest expense of approximately $0.1 million.

 

At September 30, 2015, the Company had $10.4 million in Junior Subordinated Deferrable Interest Debentures (the “debt securities”) issued and outstanding, compared to $13.2 million at December 31, 2014.  These debt securities were issued to three different trusts, as follows:

 

 

 

Amount

 

Carrying

 

Current

 

Issue

 

Scheduled

 

 

 

 

 

Issued

 

Value

 

Rate

 

Date

 

Maturity

 

Rate Type

 

 

 

(dollars in thousands)

 

Heritage Oaks Capital Trust II

 

 $

5,248

 

  $ 

5,248

 

2.05%

 

27-Oct-06

 

Aug-37

 

Variable 3-month LIBOR + 1.72%

 

Mission Community Capital Trust I

 

 $

3,093

 

  $ 

2,952

 

3.24%

 

14-Oct-03

 

Oct-33

 

Variable 3-month LIBOR + 2.95%

 

Santa Lucia Bancorp (CA) Capital Trust

 

 $

5,155

 

  $ 

2,189

 

1.77%

 

28-Apr-06

 

Jul-36

 

Variable 3-month LIBOR + 1.48%

 

 

These three issuances of debt securities are callable by the Company at par.  At September 30, 2015, the Company included $10.0 million of the debt securities in its Tier I Capital for regulatory reporting purposes, as permitted under the Basel III Capital Rules.  For a more detailed discussion regarding junior subordinated debt securities, see Note 10, Borrowings, in the Company’s consolidated financial statements under Item 8 of Part II of the Company’s 2014 Annual Report on Form 10-K.

 

During the third quarter of 2015, the Company redeemed $3.0 million of the original $8.2 million issuance of junior subordinated debentures associated with Heritage Oaks Capital Trust II.  In connection with this redemption, the Company recorded a pretax gain on the extinguishment of debt of approximately $0.5 million.

 

 

 

 

Heritage Oaks Bancorp |  - 64 -

 



Table of Contents

 

Capital

 

At September 30, 2015, the balance of shareholders’ equity was $205.5 million, compared to $197.9 million at December 31, 2014.  The increase in shareholders’ equity for the first nine months of 2015 can be attributed substantially to net earnings of $11.9 million, offset by dividends paid of $5.8 million.  Additionally, activity related to share-based compensation, such as the exercise of stock option, and share-based compensation expense, increased shareholders’ equity by approximately $1.1 million during the first nine months of 2015.

 

Dividends

 

On March 2, 2015, the Company paid a cash dividend of $0.05 per share to holders of the Company’s common and Series C Preferred stock as of February 16, 2015.

 

On June 1, 2015, the Company paid a cash dividend of $0.06 per share to holders of the Company’s common and Series C Preferred stock as of May 15, 2015.

 

On July 22, 2015, the Company’s Board of Directors declared a cash dividend of $0.06 per share, payable on August 31, 2015, to shareholders of the Company’s common stock as of August 17, 2015.

 

During the first nine months of 2014, the Company paid dividends totaling $0.03 per share to shareholders of the Company’s common stock and Series C Preferred Stock.

 

Stock Repurchase Program

 

In June 2015, the Company announced that it had amended its previously announced agreement for the repurchase of up to $5.0 million of its outstanding common stock pursuant to a written plan compliant with Rule 10b5-1 and Rule 10b-18 with repurchase program activity pursuant to the amended plan to potentially recommence on July 1, 2015 and will continue in effect until January 31, 2016 or expire earlier upon completion of the repurchase of $5.0 million of the Company’s common stock, as well as under certain other circumstances set forth in the repurchase plan agreement. The Company has no obligation to repurchase any shares under this program, and may suspend or discontinue it at any time.  All shares as part of the repurchase program will be cancelled, and therefore no longer available for reissuance.

 

As of September 30, 2015, the Company had repurchased 55,428 shares of its common stock under this plan at an average price of $7.47 per share.  Repurchases of common stock during the first nine months of 2015 totaled 3,696 shares, and were purchased at an average price of $7.52 per share.  There were no repurchases of common stock during the third quarter of 2015.

 

Regulatory Capital

 

The Bancorp and the Bank seek to maintain strong levels of capital in order to generally be considered “well-capitalized” under the Prompt Corrective Action framework as determined by regulatory agencies.  The Bancorp’s potential sources of capital include retained earnings and the issuance of equity.  In 2013, the Board of Governors of the Federal Reserve System (“FRB”), the FDIC, and the Office of the Comptroller of the Currency (“OCC”) issued final rules under Basel III (the “Basel III Capital Rules”), establishing a new comprehensive framework for regulatory capital for U.S. banking organizations.  These rules implement the Basel Committee’s December 2010 proposed framework, certain provisions of the Dodd-Frank Act, and revise the risk-based capital requirements applicable to bank-holding companies, and depository institutions, including the Bancorp and the Bank.  These rules became effective for the Bancorp and the Bank on January 1, 2015, and are subject to phase-in periods for certain of their components.

 

The significant changes outlined under the Basel III Capital Rules that are applicable to Bancorp and the Bank include:

 

·                  A new Common Equity Tier I (“CET I”) capital measure, with a minimum ratio requirement of 4.5% CET I to risk-weighted assets, and for Prompt Corrective Action purposes 6.5% or greater to generally be considered “well capitalized.”

·                  A capital conservation buffer in addition to CET I of: 0.625% for 2016; 1.25% for 2017; 1.875% for 2018; and 2.5% for 2019.  The capital conservation buffer does not begin phasing-in until January 1, 2016.

·                  Changes to the calculation of risk-weighted assets from the current four categories (0%, 20%, 50% and 100%) to a much broader and risk-sensitive number of categories.

·                  The inclusion of certain changes in accumulated other comprehensive income (“AOCI”) in the determination of regulatory capital measures; however, “non-advanced approaches banking organizations,” including Bancorp and the Bank may make a one-time permanent election, as of January 1, 2015, to exclude these changes in AOCI from the determination of regulatory capital.  The Bancorp and Bank have made this election.

·                  An exclusion from CET I of certain items on a phased-in basis, such as deferred tax assets, and intangible assets.

 

 

 

 

Heritage Oaks Bancorp |  - 65 -

 



Table of Contents

 

When the Basel III Capital Rules are fully phased-in on January 1, 2019, the Bancorp and the Bank will also be required to maintain a 2.5% “capital conservation buffer,” which is designed to absorb losses during periods of economic stress.  This capital conservation buffer will be comprised entirely of CET I, and will be in addition to minimum risk-weighted asset ratios outlined under the Basel III Capital Rules.  If a banking organization fails to hold capital above minimum capital ratios, including the capital conservation buffer, it will be subject to certain restrictions on capital distributions and discretionary bonus payments.

 

The following table provides a summary of the general capital ratio requirements for the Bancorp and the Bank before and after the implementation of Basel III on January 1, 2015:

 

 

 

Basel III

 

Pre-Basel III

 

 

 

 

 

 

 

Well

 

 

 

 

 

Well

 

 

 

Minimum (1)

 

Capitalized (2)

 

Minimum

 

Capitalized (2)

 

 

 

Bank

 

Company

 

Bank

 

Bank

 

Company

 

Bank

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier I capital

 

4.50%

 

4.50%

 

6.50%

 

N/A

 

N/A

 

N/A

 

Leverage ratio

 

4.00%

 

4.00%

 

5.00%

 

4.00%

 

4.00%

 

5.00%

 

Tier I capital

 

6.00%

 

6.00%

 

8.00%

 

4.00%

 

4.00%

 

6.00%

 

Total risk-based capital

 

8.00%

 

8.00%

 

10.00%

 

8.00%

 

8.00%

 

10.00%

 

 

(1)     On a fully phased-in basis, effective January 1, 2019, under the Basel III Capital Rules, minimum capital ratios will be as follows:
Common Equity Tier I capital: 7.0%; leverage ratio: 6.5%; Tier I capital: 8.5%; Total risk-based capital: 10.5%.

 

(2)     Reflects minimum threshold to be considered “well capitalized” under the Prompt Corrective Action framework, specific to depository institutions.

 

The following table provides the general minimum regulatory capital ratios that are required for the Bank to be considered “well capitalized,” and a summary of Bancorp and Bank regulatory capital ratios, which are reflective of the January 1, 2015 implementation of Basel III:

 

 

 

Basel III

 

Pre-Basel III

 

 

Regulatory
Standard to be
Well

 

September 30, 2015

 

Regulatory
Standard to be
Well

 

December 31, 2014

 

September 30, 2014

 

 

Capitalized (1)

 

Company

 

Bank

 

Capitalized (1)

 

Company

 

Bank

 

Company

 

Bank

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier I capital

 

6.50%

 

12.81%

 

12.52%

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

Leverage ratio

 

5.00%

 

9.96%

 

9.44%

 

5.00%

 

10.22%

 

9.83%

 

10.00%

 

9.77%

Tier I capital

 

8.00%

 

13.20%

 

12.52%

 

6.00%

 

13.13%

 

12.63%

 

12.87%

 

12.58%

Total risk-based capital

 

10.00%

 

14.46%

 

13.77%

 

10.00%

 

14.38%

 

13.88%

 

14.12%

 

13.83%

 

(1)          Reflects minimum threshold to be considered “well capitalized” under the Prompt Corrective Action framework, specific to depository institutions.

 

The Bancorp’s Leverage Ratio was 9.96% at September 30, 2015 compared to 10.22% at December 31, 2014. The decline in the leverage ratio can be attributed to growth in average assets during 2015 outpacing growth in capital.  All other regulatory capital ratios did not significantly change during 2015, as the increase in capital was offset by growth in the level of risk weighted assets.  During the third quarter of 2015, the Company redeemed $3.0 million of junior subordinated debentures, which had previously been included as part of the Company’s Tier I and total risk-based capital.  The impact of this redemption was a reduction in the Company’s leverage ratio of 16 basis points, and a reduction of 22 basis points in both the Tier I capital ratio and total risk-based capital ratio for the Company as of September 30, 2015.  The impact of the January 1, 2015 implementation of Basel III resulted in a nominal increases in our regulatory capital ratios.

 

The Common Equity Tier One Capital Ratio for both the Company and the Bank were 12.81% and 12.52%, as of September 30, 2015, respectively, above the current 6.5% level to generally be considered a “well capitalized” financial institution for regulatory purposes.

 

Off-Balance Sheet Arrangements

 

Off-balance sheet arrangements are any contractual arrangement to which an unconsolidated entity is a party, under which the Company has: (1) any obligation under a guarantee contract; (2) a retained or contingent interest in assets transferred to an unconsolidated entity or similar arrangement that serves as credit, liquidity or market risk support to that entity for such assets; (3) any obligation under certain derivative instruments; or (4) any obligation under a material variable interest held by the Company in an unconsolidated entity that provides financing, liquidity, market risk or credit risk support to the Company, or engages in leasing, hedging or research and development services with the Company.

 

 

 

 

Heritage Oaks Bancorp |  - 66 -

 



Table of Contents

 

The Company has entered into off-balance sheet arrangements consisting of commitments to extend credit, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded in the condensed consolidated financial statements when they are funded or related fees are incurred or received. In the ordinary course of business, the Company is also a party to various operating leases, primarily for several of the Bank’s branch locations.

 

The Company is contingently liable for letters of credit made to its customers in the ordinary course of business totaling $13.0 million at September 30, 2015, compared to the $15.5 million at December 31, 2014. Included in these letter of credit commitments is a single standby letter of credit, which was issued in September 2004, for $11.7 million to guarantee the payment of taxable variable rate demand bonds that has since been reduced to $10.4 million. It is collateralized by a blanket lien with the FHLB that includes all qualifying loans on the Bank’s balance sheet. The primary purpose of the bond issue was to refinance existing debt and provide funds for capital improvements and expansion of an assisted living facility. The letter of credit was renewed and will expire in September 2016.  The letter of credit was undrawn as of September 30, 2015. Additionally at September 30, 2015 and December 31, 2014, the Company had undisbursed loan commitments, totaling $270.0 million and $237.7 million, respectively.

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Commitments to Extend Credit

 

 

 

 

 

Commercial and industrial

 

  $

101,502

 

  $

102,201

 

Agriculture

 

64,028

 

37,302

 

Secured by real estate

 

38,235

 

23,692

 

Not secured by real estate

 

13,316

 

10,856

 

Home equity lines of credit

 

31,312

 

28,915

 

Other unused commitments

 

20,159

 

33,145

 

Credit card lines

 

1,472

 

1,622

 

Standby letters of credit (1)

 

12,960

 

15,542

 

Total commitments and standby letters of credit

 

  $

282,984

 

  $

253,275

 

 

(1)   Includes a standby letter of credit to one customer in the amount of $10.4 million at September 30, 2015 and December 31, 2014.

 

At September 30, 2015, and December 31, 2014, the Company’s allowance for unfunded loan commitments was $0.6 million, and $0.5 million, respectively.

 

The following table presents the Company’s significant fixed and determinable contractual obligations within the categories presented below:

 

 

 

Less Than

 

One to Three

 

Three to Five

 

More than

 

September 30,

 

December 31,

 

 

 

One Year

 

Years

 

Years

 

Five Years

 

2015

 

2014

 

 

 

(dollars in thousands)

 

Deposits (1)

 

 $

1,336,274

 

 $

200,205

 

 $

30,755

 

 $

4,514

 

 $

1,571,748

 

 $

1,394,764

 

FHLB Advances and other borrowings

 

13,500

 

16,000

 

21,000

 

28,000

 

78,500

 

95,500

 

Operating lease obligations

 

1,491

 

1,872

 

1,478

 

2,647

 

7,488

 

8,152

 

Salary continuation payments

 

289

 

524

 

524

 

3,336

 

4,673

 

4,959

 

Junior subordinated debentures

 

-

 

-

 

-

 

13,496

 

13,496

 

16,496

 

Total obligations

 

 $

1,351,554

 

 $

218,601

 

 $

53,757

 

 $

51,993

 

 $

1,675,905

 

 $

1,519,871

 

 

(1)          As of September 30, 2015, deposits with no stated maturity of $1.3 billion have been included in amounts due less than one year.

 

The Company has leases that contain options to extend for periods from five to seven years.  Options to extend which have been exercised and the related lease commitments are included in the table above.

 

In connection with the $13.5 million outstanding contractual balance of debt securities issued to Heritage Oaks Capital Trust II, Mission Community Capital Trust I, and Santa Lucia Bancorp (CA) Capital Trust, the Company is the full and unconditional guarantor of distributions of the issuing trusts. There are no Special Purpose Entity (“SPE”) trusts, corporations, or other legal entities established by the Company which reside off-balance sheet. There are no other off-balance sheet items other than the aforementioned items related to letter of credit accommodations and undisbursed loan commitments. Management is not aware of any other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, results of operations, liquidity, capital expenditures or capital resources that would be material to investors.

 

 

 

 

Heritage Oaks Bancorp |  - 67 -

 



Table of Contents

 

Liquidity

 

The objective of liquidity management is to ensure the continuous availability of funds to meet the demands of depositors, investors and borrowers. Asset liquidity is primarily derived from loan and securities payments and the maturity of other earning assets. Liquidity from liabilities is obtained primarily from the receipt of new deposits. The Company’s Asset Liability Committee (“ALCO”) is responsible for managing the on and off-balance sheet commitments to meet the needs of customers while achieving the Company’s financial objectives, including but not limited to maintaining sufficient liquidity and diversity of funding sources to allow the Bank to meet expected and unexpected obligations in both stable and adverse conditions. ALCO meets regularly to assess projected funding requirements by reviewing historical funding patterns, current and forecasted economic conditions and individual customer funding needs. Deposits generated from the Bank’s customers serve as the primary source of liquidity. The Bank has credit arrangements with correspondent banks that serve as a secondary liquidity source. At September 30, 2015 these credit lines totaled $62.0 million and are unsecured. Additionally, the Bank has a borrowing facility with the FRB. The amount of available credit under the FRB facility is determined by the collateral provided by the Bank. As of September 30, 2015, the borrowing availability related to this facility was $5.0 million. At September 30, 2015, the Bank had no borrowings against the credit lines or the FRB facility. As previously mentioned, the Bank is a member of the FHLB and has available collateralized borrowing capacity of $310.2 million at September 30, 2015, in addition to the $78.5 million currently outstanding. Additionally the Company has a $10.0 million unsecured line of credit available with a correspondent bank as a secondary liquidity source for the holding company.

 

The Bank also manages liquidity by maintaining an investment portfolio of readily marketable and liquid securities. These investments include mortgage backed securities and obligations of state and political subdivisions (municipal bonds) that provide a stream of cash flows. As of September 30, 2015, the Company believes investments in the portfolio can be pledged or liquidated at their current fair values in the event they are needed to provide liquidity. The ratio of liquid assets not pledged for collateral and other purposes to deposits and other liabilities was 27.2% at September 30, 2015, compared to 23.4% at December 31, 2014.

 

The ratio of gross loans to deposits, another key liquidity ratio, decreased to 76.8% at September 30, 2015 compared to 85.6% at December 31, 2014 due to year to date deposit growth through September 30, 2015 outpacing the level of loan growth year to date.

 

Management believes the level of liquid assets and available credit facilities are sufficient to meet current and anticipated funding needs. In addition, the Bank’s ALCO oversees the Company’s liquidity position by reviewing a monthly liquidity report. Management is not aware of any trends, demands, commitments, events or uncertainties that will result or are reasonably likely to result in a material change in the Company’s liquidity.

 

Regulatory Matters

 

BSA Consent Order

 

The Company believes it continues to make progress in addressing the issues identified in the BSA Consent Order that we entered into with our regulators in November of 2014.  However, the Company still has additional work to do in order to fully remediate the issues identified in the BSA Consent Order.  Please also see Note 12. Regulatory Matters, of the condensed consolidated financial statements, filed with this Form 10-Q, for a more detailed discussion concerning the BSA Consent Order.

 

Subsequent Events

 

Dividend Declaration

 

On October 28, 2015, the Company’s Board of Directors declared a cash dividend of $0.06 per share, payable on November 30, 2015, to shareholders of the Company’s common stock as of November 16, 2015.

 

 

 

 

Heritage Oaks Bancorp |  - 68 -

 



Table of Contents

 

Item 3.  Quantitative and Qualitative Disclosure About Market Risk

 

The assets and liabilities of a financial institution are primarily monetary in nature.  As such, they represent obligations to pay or receive fixed and determinable amounts of money that are not affected by future changes in prices.  Generally, the impact of inflation on a financial institution is reflected by fluctuations in interest rates, the ability of customers to repay their obligations and upward pressure on operating expenses.  Although inflationary pressures are not considered to be of any particular hindrance in the current economic environment, they may have an impact on the Company’s future earnings in the event those pressures become more prevalent.

 

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact both the level of interest income and interest expense recorded on a large portion of the Company’s assets and liabilities, and the market value of all interest earning assets and interest bearing liabilities, other than those which possess a short term to maturity. Other than $13.5 million in subordinated debentures issued by the Company’s subsidiary grantor trusts, virtually all of the Company’s interest earning assets and interest bearing liabilities are located at the Bank level.

 

Based on the foregoing, virtually all of the Company’s interest rate risk exposure lies at the Bank level. As a result, all significant interest rate risk procedures are performed at the Bank level. In addition to risk related to interest rate changes, the Bank’s real estate loan portfolio, concentrated primarily within Santa Barbara and San Luis Obispo Counties in California, is subject to the risk of changes in the underlying value of collateral as a result of changes in the local economy.

 

The fundamental objective of the Company’s management of its assets and liabilities is to maximize the Company’s economic value while maintaining adequate liquidity and an exposure to interest rate risk deemed by management to be acceptable. Management believes an acceptable degree of exposure to interest rate risk results from the management of assets and liabilities through maturities, pricing and mix to attempt to neutralize the potential impact of changes in market interest rates. The Company’s profitability is dependent to a large extent upon its net interest income, which is the difference between its interest income on interest earning assets, such as loans and investments, and its interest expense on interest bearing liabilities, such as deposits and borrowings. The Company is subject to interest rate risk to the degree that its interest earning assets re-price differently than its interest bearing liabilities. The Company manages its mix of assets and liabilities with the goals of limiting its exposure to interest rate risk, ensuring adequate liquidity, and coordinating its sources and uses of funds.

 

The Company seeks to control interest rate risk exposure in a manner that will allow for adequate levels of earnings and capital over a range of possible interest rate environments. The Company has adopted formal policies and practices to monitor and manage interest rate risk exposure.  Historically, management believes it has effectively managed the effect of changes in interest rates on its operating results and believes that it can continue to manage the short-term effect of interest rate changes under various interest rate scenarios.

 

Management employs asset and liability management software to measure the Company’s exposure to potential future changes in interest rates. The software measures the expected cash flows and re-pricing of each financial asset/liability separately in measuring the Company’s interest rate sensitivity. Based on the results of the software’s output, management believes the Company’s balance sheet is evenly matched over the short term and moderately asset sensitive over the longer term as of September 30, 2015.  This means that the Company would expect (all other things being equal) to experience a limited change in its net interest income if rates rise or fall over the near term but a positive impact to net interest income over the long term if market rates move higher.

 

The hypothetical impact of sudden interest rate movements applied to the Company’s asset and liability balances are modeled quarterly.  The results of these models indicate how much of the Company’s net interest income is “at risk” from various rate changes over a one year horizon. This exercise is valuable in identifying risk exposures. Management believes the results for the Company’s September 30, 2015 balances indicate that the net interest income at risk over a one year time horizon for a 100 basis points (“bp”) and 200bp rate increase and a 100bp decrease is acceptable to management and within policy guidelines at this time.  Given the low interest rate environment, a 200bp decrease is not considered a realistic possibility and is therefore not modeled.

 

 

 

 

Heritage Oaks Bancorp |  - 69 -

 



Table of Contents

 

The results in the table below indicate the change in net interest income the Company would expect to see, if interest rates were to change in the amounts set forth:

 

 

 

September 30, 2015

 

 

 

-100bp

 

Base

 

+100bp

 

+200bp

 

 

 

(dollars in thousands)

 

Net interest income

 

$

60,026 

 

$

61,459 

 

$

62,149 

 

$

63,281 

 

$ Change from base

 

$

(1,433)

 

$

-      

 

$

690 

 

$

1,822 

 

% Change from base

 

-2.33%

 

0.00%

 

1.12%

 

2.96%

 

 

It is important to note that the above table is a summary of several forecasts, actual results may vary from any of the forecasted amounts and such difference may be material and adverse. The forecasts are based on estimates and assumptions made by management that may turn out to be incorrect and may change over time. Factors affecting these estimates and assumptions include, but are not limited to: 1) competitor behavior, 2) economic conditions both locally and nationally, 3) actions taken by the Federal Reserve Board, 4) customer behavior and 5) management’s responses to each of the preceding factors. Factors that vary significantly from the assumptions and estimates may have a material and adverse effects on the Company’s net interest income; therefore, the results of this analysis should not be relied upon as indicative of actual future results.

 

The following table shows how the loan portfolio is segregated between variable-daily, variable other than daily and fixed rate loans:

 

 

 

September 30, 2015

 

 

 

 

 

Percent of

 

 

 

Balance

 

Total

 

 

 

(dollars in thousands)

 

Rate Type

 

 

 

 

 

Variable - daily

 

$

166,507

 

13.8%

 

Variable other than daily

 

633,861

 

52.5%

 

Fixed rate

 

406,372

 

33.7%

 

Total loans held for investment

 

$

1,206,740

 

100.0%

 

 

The table above identifies approximately 13.8% of the loan portfolio that will re-price immediately in a changing rate environment.  At September 30, 2015, approximately $800.4 million or 66.3% of the Company’s loan portfolio is considered variable.

 

The following table provides a summary of the loans the Company can expect to see adjust above floor rates based on given movements in the index rate:

 

 

 

September 30, 2015

 

 

 

Move in Index Rate (bps)

 

 

 

+100

 

+150

 

+200

 

+250

 

+300

 

+350

 

 

 

(dollars in thousands)

 

Cumulative variable daily

 

$

94,426

 

$

108,867

 

$

117,057

 

$

120,314

 

$

122,109

 

$

129,341

 

Cumulative variable other than daily

 

391,246

 

462,094

 

491,509

 

515,741

 

523,343

 

546,408

 

Cumulative total variable at floor

 

$

485,672

 

$

570,961

 

$

608,566

 

$

636,055

 

$

645,452

 

$

675,749

 

 

Given the significant decline in short-term rates over the last several years, many loans in the portfolio possess floors higher than their fully indexed rate.  As indicated in the table above, the Company will need to see rates increase by 100 basis points before the majority of variable rate loans in the portfolio that contain a minimum floor rate experience a rise in their interest rates above their floors, thereby ending their fixed-rate interest rate risk profile and returning them to a fully variable interest rate risk profile.  When such event occurs, holding all other interest rate risk variables constant, the Company will become more net asset sensitive, which is evidenced by the percentage increase in net interest income at risk in the +200 basis point scenario.  Historically, the Company has placed floors on new loan originations to protect net interest margin.  Management believes this strategy proved successful in insulating net interest margin in the declining interest rate environment experienced over the last several years.  As loans have re-priced, through maturities and refinancing, the average floor rate has come down to remain competitive in the current interest rate environment contributing to compression in the net interest margin.  The lowering of floor rates has contributed to an increasingly asset sensitive profile and decreased the average market rate movement to lift variable rate loans off their floors.

 

 

 

 

Heritage Oaks Bancorp |  - 70 -

 



Table of Contents

 

Item 4.  Controls and Procedures

 

Disclosure Controls and Procedures

 

The Company maintains disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) designed to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to management, including the Principal Executive Officer, and the Principal Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.

 

In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

Management, with the participation of the Principal Executive Officer and the Principal Financial Officer, have evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on such evaluation the Principal Executive Officer and the Principal Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to management, including the Principal Executive Officer and the Principal Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes in internal control over financial reporting in the quarter ended September 30, 2015 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

Part II.  Other Information

 

Item 1.  Legal Proceedings

 

In addition to routine litigation incidental to the business of the Company and/or the Bank, the Company is party to the following litigation.

 

In re Ennis Commercial Properties, LLC (Debtor) / Ennis Commercial Properties LLC et al. (Plaintiffs) v. Heritage Oaks Bancorp, United States Bankruptcy Court, Eastern District of California – Fresno Division.  Case No. 10-12709-A-11.  In January 2015, the Plan of Liquidation Administrator (“Administrator” or “Plaintiff”) appointed by the Bankruptcy Court regarding the bankruptcy of Ennis Commercial Properties, LLC (“Ennis Commercial”) filed a complaint against Heritage Oaks Bancorp (“the Company”).  The complaint generally involves actions taken in 2008 by parties not related to the Company in connection with the transfer by Ennis Commercial of deeds of trust on a property (“Transfers”) in connection with a loan and loan modification to entities affiliated with Ennis Commercial.  One of the deeds of trust was granted by Ennis Commercial in connection with a loan between an unrelated third-party bank and an entity affiliated with Ennis Commercial.  In 2006, prior to the events in 2008, one of the Company’s predecessors had entered into a Loan Participation Agreement with the unrelated third-party bank in connection with that loan.  Subsequent to the Transfers, Ennis Commercial and various affiliated/related entities filed for bankruptcy protection.  On or about June 27, 2013, the Bankruptcy Court entered an order confirming Ennis Commercial’s Plan of Liquidation, with an effective date of July 12, 2013.  The secured loans at issue were originated and modified by unaffiliated third party banks.  According to the complaint, the Administrator named the Company as a defendant because it was assigned a third-party bank’s claim based on the secured debt against Ennis Commercial’s estate on March 14, 2014.

 

Plaintiff seeks to undo the Transfers as fraudulent transfers, and seeks $2.7 million in damages, prejudgment interest and attorneys’ fees.  On March 25, 2015, the Company filed a motion to dismiss the complaint providing a number of reasons:  the Company withdrew the claim against the estate and thus removed itself from the equity jurisdiction of the court, the statute of limitations bars the complaint, the delayed discovery rule does not apply to constructive fraudulent transfer, creditors who assigned claims to the Administrator lack standing, and plaintiff failed to prove that Ennis Commercial did not receive reasonably equivalent value.   On June 17, 2015, the court granted the Company’s motion in part (creditors that assigned their claims lacked standing to set aside the transfers under common law) and denied it in part (other standing issues and the applicability of the statute of limitations).  On July 29, 2015, the Company filed its Answer to Complaint / Separate Defenses / Jury Demand.  On August 24, 2015, the Company filed a motion for determination of core/non-core status (seeking to move the matter from the bankruptcy court jurisdiction).  The matter has been set for mediation on November 30, 2015 and the discovery and motion practice (and the attendant expenses) are stayed until the mediation concludes.

 

 

 

 

Heritage Oaks Bancorp |  - 71 -

 



Table of Contents

 

The Company continues to evaluate the matter, intends to vigorously defend the matter and does not expect the litigation to have a material impact on the long-term financial condition of the Company.

 

The outcome of the litigation summarized above and other legal and regulatory matters is inherently uncertain. While the Company does not believe that any such claims, lawsuits or regulations will have a material adverse effect on its financial condition or results of operations, unfavorable rulings could occur. Were an unfavorable ruling to occur, there exists the possibility of a material adverse impact on our liquidity, reputation, consolidated financial position, results of operations, and/or stock price. Except as indicated above, neither the Company nor the Bank is involved in any legal proceedings other than routine litigation incidental to the business of the Company or the Bank.

 

Item 1A.  Risk Factors

 

In addition to the other information set forth in this Report, you should carefully consider the risk factors discussed in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, which could materially and adversely affect the Company’s business, financial condition and results of operations. The risks described in the Annual Report on Form 10-K are not the only risks facing the Company.  Additional risks and uncertainties not presently known to management or that management currently believes to be immaterial may also materially and adversely affect the Company’s business, financial condition or results of operations.

 

Management is not aware of any material changes to the risk factors discussed in Part 1, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

 

Unregistered Sales of Equity Securities

 

None.

 

Purchases of Equity Securities

 

None.

 

Item 3.  Defaults upon Senior Securities

 

(a)         None.

 

(b)         None.

 

Item 4.   Mine Safety Disclosures

 

None.

 

Item 5.  Other Information

 

None.

 

 

 

 

Heritage Oaks Bancorp |  - 72 -

 



Table of Contents

 

Item 6.  Exhibits

 

(a) Exhibits:

 

Exhibit 10.1 Executive Salary Protection Agreement by and among Jason C. Castle and Heritage Oaks Bancorp and Heritage Oaks Bank, dated August 17, 2015.* **

 

Exhibit 31.1 Rule 13a-14(a) Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

Exhibit 31.2 Rule 13a-14(a)  Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

Exhibit 32.1 Section 1350 Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

Exhibit 32.2 Section 1350  Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

Exhibit 101 The following materials from the Company’s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of September 30, 2015 (unaudited) and December 31, 2014, (ii) Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2015 and 2014 (unaudited), (iii) Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2015 and 2014 (unaudited), (iv) Condensed Consolidated Statements of Shareholders’ Equity, for the nine months ended September 30, 2015 and 2014 (unaudited), (v) Condensed Consolidated Statements of Cash Flows, for the nine months ended September 30, 2015 and 2014 (unaudited), and (vi) Notes to Condensed Consolidated Financial Statements (unaudited).

 

* Filed herewith.

** Management contract.

 

 

 

 

Heritage Oaks Bancorp |  - 73 -

 



Table of Contents

 

Signatures

 

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

 

Heritage Oaks Bancorp

 

Date: October 30, 2015

 

 

/s/ Simone F. Lagomarsino

/s/ Jason C. Castle

Simone F. Lagomarsino

Jason C. Castle

President and Chief Executive Officer

Executive Vice President, Chief Financial Officer

(Principal Executive Officer)

(Principal Financial Officer)

 

 

 

 

Heritage Oaks Bancorp |  - 74 -