Item 1. Financial Statements
Item 1. Financial Statements (unaudited)
TRICO BANCSHARES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data; unaudited)
March 31, 2024 December 31, 2023
Assets:
Cash and due from banks $ 73,322 $ 81,626
Cash at Federal Reserve and other banks 9,514 17,075
Cash and cash equivalents 82,836 98,701
Investment securities:
Marketable equity securities 2,606 2,634
Available for sale debt securities, at fair value (amortized cost of $ 2,321,608 and $ 2,384,325 )
2,073,888 2,152,504
Held to maturity debt securities, at amortized cost, net of allowance for credit losses of $ 0
127,811 133,494
Restricted equity securities 17,250 17,250
Loans held for sale 1,346 458
Loans 6,800,695 6,794,470
Allowance for credit losses ( 124,394 ) ( 121,522 )
Total loans, net 6,676,301 6,672,948
Premises and equipment, net 71,001 71,347
Cash value of life insurance 137,695 136,892
Accrued interest receivable 35,783 36,768
Goodwill 304,442 304,442
Other intangible assets, net 9,522 10,552
Operating leases, right-of-use
26,240 26,133
Other assets 247,046 245,966
Total assets $ 9,813,767 $ 9,910,089
Liabilities and Shareholders’ Equity:
Liabilities:
Deposits:
Noninterest-bearing demand $ 2,600,448 $ 2,722,689
Interest-bearing 5,387,210 5,111,349
Total deposits 7,987,658 7,834,038
Accrued interest payable 10,224 8,445
Operating lease liability 28,299 28,261
Other liabilities 131,006 145,982
Other borrowings 392,409 632,582
Junior subordinated debt 101,120 101,099
Total liabilities 8,650,716 8,750,407
Commitments and contingencies (Note 9)
Shareholders’ equity:
Preferred stock, no par value: 1,000,000 shares authorized, zero issued and outstanding at March 31, 2024 and December 31, 2023
— —
Common stock, no par value: 50,000,000 shares authorized; 33,168,770 and 33,268,102 issued and outstanding at March 31, 2024 and December 31, 2023, respectively
696,464 697,349
Retained earnings 630,954 615,502
Accumulated other comprehensive loss, net of tax ( 164,367 ) ( 153,169 )
Total shareholders’ equity 1,163,051 1,159,682
Total liabilities and shareholders’ equity $ 9,813,767 $ 9,910,089
See accompanying notes to unaudited condensed consolidated financial statements.
3
Table of Contents
TRICO BANCSHARES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data; unaudited)
Three months ended
March 31,
2024 2023
Interest and dividend income:
Loans, including fees $ 96,485 $ 82,415
Investments:
Taxable securities 17,449 18,622
Tax exempt securities 917 1,307
Dividends 380 304
Interest bearing cash at Federal Reserve and other banks 186 259
Total interest and dividend income 115,417 102,907
Interest expense:
Deposits 23,529 5,145
Other borrowings 7,378 2,809
Junior subordinated debt 1,774 1,617
Total interest expense 32,681 9,571
Net interest income 82,736 93,336
Provision for credit losses 4,305 4,195
Net interest income after credit loss provision 78,431 89,141
Non-interest income:
Service charges and fees 12,637 11,197
Gain on sale of loans 261 206
Loss on sale of investment securities — ( 164 )
Asset management and commission income 1,128 934
Increase in cash value of life insurance 803 802
Other 942 660
Total non-interest income 15,771 13,635
Non-interest expense:
Salaries and related benefits 34,304 32,563
Other 22,200 21,231
Total non-interest expense 56,504 53,794
Income before provision for income taxes 37,698 48,982
Provision for income taxes 9,949 13,149
Net income $ 27,749 $ 35,833
Per share data:
Basic earnings per share $ 0.83 $ 1.08
Diluted earnings per share $ 0.83 $ 1.07
Dividends per share $ 0.33 $ 0.30
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(In thousands; unaudited)
Three months ended
March 31,
2024 2023
Net income $ 27,749 $ 35,833
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on available for sale securities arising during the period ( 11,198 ) 24,444
Change in minimum pension liability — —
Change in joint beneficiary agreements — —
Other comprehensive income (loss) ( 11,198 ) 24,444
Comprehensive income $ 16,551 $ 60,277
See accompanying notes to unaudited condensed consolidated financial statements.
4
Table of Contents
TRICO BANCSHARES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(In thousands, except share and per share data; unaudited)
Shares of
Common
Stock Common
Stock Retained
Earnings Accumulated
Other
Comprehensive Income (Loss) Total
Balance at January 1, 2023 33,331,513 $ 697,448 $ 542,873 $ ( 193,905 ) $ 1,046,416
Net income 35,833 35,833
Other comprehensive income 24,444 24,444
Stock options exercised 4,000 78 78
RSU vesting 728 728
PSU vesting 313 313
RSUs released 22,118 —
Repurchase of common stock ( 162,381 ) ( 3,399 ) ( 4,196 ) ( 7,595 )
Dividends paid ($ 0.30 per share)
( 9,972 ) ( 9,972 )
Three months ended March 31, 2023 33,195,250 $ 695,168 $ 564,538 $ ( 169,461 ) $ 1,090,245
Balance at January 1, 2024 33,268,102 $ 697,349 $ 615,502 $ ( 153,169 ) $ 1,159,682
Net income 27,749 27,749
Other comprehensive loss ( 11,198 ) ( 11,198 )
Stock options exercised — — —
RSU vesting 767 767
PSU vesting 431 431
RSUs released — —
Repurchase of common stock ( 99,332 ) ( 2,083 ) ( 1,325 ) ( 3,408 )
Dividends paid ($ 0.33 per share)
( 10,972 ) ( 10,972 )
Three months ended March 31, 2024 33,168,770 $ 696,464 $ 630,954 $ ( 164,367 ) $ 1,163,051
See accompanying notes to unaudited condensed consolidated financial statements.
5
Table of Contents
TRICO BANCSHARES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands; unaudited)
For the three months ended March 31,
2024 2023
Operating activities:
Net income $ 27,749 $ 35,833
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of premises and equipment, and amortization 1,508 1,566
Amortization of intangible assets 1,030 1,656
Provision for credit losses on loans 4,015 4,195
Amortization of investment securities premium, net 6 174
Loss on sale of investment securities — 164
Originations of loans for resale ( 10,858 ) ( 6,281 )
Proceeds from sale of loans originated for resale 10,151 8,058
Gain on sale of loans ( 261 ) ( 206 )
Change in fair market value of mortgage servicing rights ( 11 ) 209
Provision for losses on foreclosed assets 262 —
Gain on transfer of loans to foreclosed assets ( 38 ) —
Operating lease expense payments ( 1,568 ) ( 1,653 )
Loss on disposal of fixed assets 5 —
Increase in cash value of life insurance ( 803 ) ( 802 )
(Gain) loss on marketable equity securities 28 ( 42 )
Equity compensation vesting expense 1,198 1,041
Change in:
Interest receivable 985 468
Interest payable 1,779 476
Amortization of operating lease ROUA 1,499 1,739
Other assets and liabilities, net ( 11,596 ) ( 7,640 )
Net cash from operating activities 25,080 38,955
Investing activities:
Proceeds from maturities of securities available for sale 62,770 56,905
Proceeds from maturities of securities held to maturity 5,625 8,842
Proceeds from sale of available for sale securities — 24,160
Loan origination and principal collections, net ( 7,379 ) 26,558
Purchases of premises and equipment ( 1,028 ) ( 1,213 )
Net cash from investing activities 59,988 115,252
Financing activities:
Net change in deposits 153,620 ( 303,148 )
Net change in other borrowings ( 240,173 ) 169,535
Repurchase of common stock, net of option exercises ( 3,408 ) ( 7,595 )
Dividends paid ( 10,972 ) ( 9,972 )
Exercise of stock options — 78
Net cash used by financing activities ( 100,933 ) ( 151,102 )
Net change in cash and cash equivalents ( 15,865 ) 3,105
Cash and cash equivalents, beginning of period 98,701 107,230
Cash and cash equivalents, end of period $ 82,836 $ 110,335
6
Table of Contents
Supplemental disclosure of noncash activities:
Unrealized gain (loss) on securities available for sale $ ( 15,898 ) $ 34,540
Market value of shares tendered in-lieu of cash to pay for exercise of options and/or related taxes — 621
Obligations incurred in conjunction with leased assets 1,327 4,484
Loans transferred to foreclosed assets 12 —
Supplemental disclosure of cash flow activity:
Cash paid for interest expense $ 30,902 $ 9,095
Cash paid for income taxes — —
See accompanying notes to unaudited condensed consolidated financial statements.
7
Table of Contents
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Summary of Significant Accounting Policies
Description of Business and Basis of Presentation
TriCo Bancshares (the “Company” or “we”) is a California corporation organized to act as a bank holding company for Tri Counties Bank (the “Bank”). The Company and the Bank are headquartered in Chico, California. The Bank is a California-chartered bank that is engaged in the general commercial banking business in 33 California counties. The consolidated financial statements are prepared in accordance with accounting policies generally accepted in the United States of America and general practices in the banking industry. All adjustments necessary for a fair presentation of these consolidated financial statements have been included and are of a normal and recurring nature. The financial statements include the accounts of the Company. All inter-company accounts and transactions have been eliminated in consolidation.
The Company has five capital subsidiary business trusts (collectively, the “Capital Trusts”) that issued trust preferred securities, including two organized by the Company and three acquired with the acquisition of North Valley Bancorp. For financial reporting purposes, the Company’s investments in the Capital Trusts of $ 1.8 million are accounted for under the equity method and, accordingly, are not consolidated and are included in other assets on the consolidated balance sheet. See the footnote Junior Subordinated Debt for additional information on borrowings outstanding.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the “2023 Annual Report”). The Company believes that the disclosures made are adequate to make the information not misleading.
Segment and Significant Group Concentration of Credit Risk
The Company grants agribusiness, commercial, consumer, and residential loans to customers located throughout California. The Company has a diversified loan portfolio within the business segments located in this geographical area. The Company currently classifies all its operation into one business segment that it denotes as community banking.
Geographical Descriptions
For the purpose of describing the geographical location of the Company’s operations, the Company has defined northern California as that area of California north of, and including, Stockton to the east and San Jose to the west; central California as that area of the state south of Stockton and San Jose, to and including, Bakersfield to the east and San Luis Obispo to the west; and southern California as that area of the state south of Bakersfield and San Luis Obispo.
Reclassification
Some items in the prior year consolidated financial statements were reclassified to conform to the current presentation. Reclassifications had no effect on prior year net income or shareholders’ equity.
Cash and Cash Equivalents
Net cash flows are reported for loan and deposit transactions and other borrowings. For purposes of the consolidated statement of cash flows, cash, due from banks with original maturities less than 90 days, interest-earning deposits in other banks, and Federal funds sold are considered to be cash equivalents.
Allowance for Credit Losses - Securities
The Company measures expected credit losses on HTM debt securities on a collective basis by major security type, then further disaggregated by sector and bond rating. Accrued interest receivable on HTM debt securities was considered insignificant at March 31, 2024 and December 31, 2023 and is therefore excluded from the estimate of credit losses. The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts based on current and expected changes in credit ratings and default rates. Based on the implied guarantees of the U. S. Government or its agencies related to certain of these investment securities, and the absence of any historical or expected losses, substantially all qualify for a zero loss
8
Table of Contents
assumption. Management has separately evaluated its HTM investment securities from obligations of state and political subdivisions utilizing the historical loss data represented by similar securities over a period of time spanning nearly 50 years. As a result of this evaluation, management determined that the expected credit losses associated with these securities is not significant for financial reporting purposes and therefore, no allowance for credit losses has been recognized.
The Company evaluates AFS debt securities in an unrealized loss position to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or noncredit-related factors. Any impairment that is not credit related is recognized in other comprehensive income, net of applicable taxes. Credit-related impairment is recognized as an allowance for credit losses on the balance sheet, limited to the amount by which the amortized cost basis exceeds the fair value, with a corresponding adjustment to earnings. Both the allowance for credit losses and the adjustment to net income may be reversed if conditions change. However, if the Company intends to sell an impaired available for sale debt security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. In evaluating available for sale debt securities in unrealized loss positions for impairment and the criteria regarding its intent or requirement to sell such securities, the Company considers the extent to which fair value is less than amortized cost, whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuers' financial condition, among other factors. Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the ACL when management believes the uncollectability of an available for sale debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met. No security credit losses were recognized during the three month periods ended March 31, 2024 and 2023, respectively.
Loans
Loans that management has the intent and ability to hold until maturity or payoff are reported at principle amount outstanding, net of deferred loan fees and costs. Loans are placed in nonaccrual status when reasonable doubt exists as to the full, timely collection of interest or principal, or a loan becomes contractually past due by 90 days or more with respect to interest or principal and is not well secured and in the process of collection. When a loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed against interest income. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is considered probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of Management, the loan is estimated to be fully collectible as to both principal and interest. Accrued interest receivable is not included in the calculation of the allowance for credit losses.
Allowance for Credit Losses - Loans
The ACL is a valuation account that is deducted from the loan's amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged-off against the allowance when management believes the recorded loan balance is confirmed as uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Regardless of the determination that a charge-off is appropriate for financial accounting purposes, the Company manages its loan portfolio by continually monitoring, where possible, a borrower's ability to pay through the collection of financial information, delinquency status, borrower discussion and the encouragement to repay in accordance with the original contract or modified terms, if appropriate.
Management estimates the allowance balance using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. Historical credit loss experience provides the basis for the estimation of expected credit losses, which captures loan balances as of a point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over the remaining life. The Company identified and accumulated loan cohort historical loss data beginning with the fourth quarter of 2008 and through the current period. In situations where the Company's actual loss history was not statistically relevant, the loss history of peers, defined as financial institutions with assets greater than three billion and less than ten billion, were utilized to create a minimum loss rate. Adjustments to historical loss information are made for differences in relevant current loan-specific risk characteristics, such as historical timing of losses relative to the loan origination. In its loss forecasting framework, the Company incorporates forward-looking information through the use of macroeconomic scenarios applied over the forecasted life of the assets. These macroeconomic scenarios incorporate variables that have historically been key drivers of increases and decreases in credit losses. These variables include, but are not limited to changes in environmental conditions, such as California unemployment rates, household debt levels, changes in corporate debt yields, and U.S. gross domestic product.
PCD assets are assets acquired at a discount that is due, in part, to credit quality deterioration since origination. PCD assets are accounted for in accordance with ASC 326-20 and are initially recorded at fair value, by taking the sum of the present value of expected future cash flows and an allowance for credit losses, at acquisition. The allowance for credit losses for PCD assets is recorded through a gross-up of reserves on the balance sheet, while the allowance for acquired non-PCD assets, such as loans, is recorded through the provision for credit losses on the income statement, consistent with originated loans. Subsequent to acquisition, the allowance for credit losses for PCD loans will generally follow the same forward-looking estimation, provision, and charge-off process as non-PCD acquired and originated loans.
The Company has identified the following portfolio segments to evaluate and measure the allowance for credit loss:
Commercial real estate :
Commercial real estate - Non-owner occupied: These commercial properties typically consist of buildings which are leased to others for their use and rely on rents as the primary source of repayment. Property types are predominantly office, retail, or light industrial but the portfolio also has some special use properties. As such, the risk of loss associated with these properties is primarily driven by general
9
Table of Contents
economic changes or changes in regional economies and the impact of such on a tenant’s ability to pay. Ultimately this can affect occupancy, rental rates, or both. Additional risk of loss can come from new construction resulting in oversupply, the costs to hold or operate the property, or changes in interest rates. The terms on these loans at origination typically have maturities from five to ten years with amortization periods from fifteen to thirty years .
Commercial real estate - Owner occupied: These credits are primarily susceptible to changes in the financial condition of the business operated by the property owner. This may be driven by changes in, among other things, industry challenges, factors unique to the operating geography of the borrower, change in the individual fortunes of the business owner, general economic conditions and changes in business cycles. When default is driven by issues related specifically to the business owner, collateral values tend to provide better repayment support and may result in little or no loss. Alternatively, when default is driven more by general economic conditions, the underlying collateral may have devalued more and thus result in larger losses in the event of default. The terms on these loans at origination typically have maturities from five to ten years with amortization periods from fifteen to thirty years .
Multifamily: These commercial properties are generally comprised of more than four rentable units, such as apartment buildings, with each unit intended to be occupied as the primary residence for one or more persons. Multifamily properties are also subject to changes in general or regional economic conditions, such as unemployment, ultimately resulting in increased vacancy rates or reduced rents or both. In addition, new construction can create an oversupply condition and market competition resulting in increased vacancy, reduced market rents, or both. Due to the nature of their use and the greater likelihood of tenant turnover, the management of these properties is more intensive and therefore is more critical to the preclusion of loss.
Farmland: While the Company has few loans that were originated for the purpose of the acquisition of these commercial properties, loans secured by farmland represent unique risks that are associated with the operation of an agricultural businesses. The valuation of farmland can vary greatly over time based on the property's access to resources including but not limited to water, crop prices, foreign exchange rates, government regulation or restrictions, and the nature of ongoing capital investment needed to maintain the quality of the property. Loans secured by farmland typically represent less risk to the Company than other agriculture loans as the real estate typically provides greater support in the event of default or need for longer term repayment.
Consumer loans :
SFR 1-4 1st DT Liens: The most significant drivers of potential loss within the Company's residential real estate portfolio relate general, regional, or individual changes in economic conditions and their effect on employment and borrowers cash flow. Risk in this portfolio is best measured by changes in borrower credit score and loan-to-value. Loss estimates are based on the general movement in credit score, economic outlook and its effects on employment and the value of homes and the Bank’s historical loss experience adjusted to reflect the economic outlook and the unemployment rate.
SFR HELOCs and Junior Liens: Similar to residential real estate term loans, HELOCs and junior liens performance is also primarily driven by borrower cash flows based on employment status. However, HELOCs carry additional risks associated with the fact that most of these loans are secured by a deed of trust in a position that is junior to the primary lien holder. Furthermore, the risk that as the borrower's financial strength deteriorates, the outstanding balance on these credit lines may increase as they may only be canceled by the Company if certain limited criteria are met. In addition to the allowance for credit losses maintained as a percent of the outstanding loan balance, the Company maintains additional reserves for the unfunded portion of the HELOC.
Other: The majority of consumer loans are secured by automobiles, with the remainder primarily unsecured revolving debt (credit cards). These loans are susceptible to three primary risks; non-payment due to income loss, over-extension of credit and, when the borrower is unable to pay, shortfall in collateral value, if any. Typically non-payment is due to loss of job and will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate. Loss of collateral value can be due to market demand shifts, damage to collateral itself or a combination of those factors. Credit card loans are unsecured and while collection efforts are pursued in the event of default, there is typically limited opportunity for recovery. Loss estimates are based on the general movement in credit score, economic outlook and its effects on employment and the Bank’s historical loss experience adjusted to reflect the economic outlook and the unemployment rate.
Commercial and Industrial:
Repayment of these loans is primarily based on the cash flow of the borrower, and secondarily on the underlying collateral provided by the borrower. A borrower's cash flow may be unpredictable, and collateral securing these loans may fluctuate in value. Most often, collateral includes accounts receivable, inventory, or equipment. Collateral securing these loans may depreciate over time, may be difficult to appraise, may be illiquid and may fluctuate in value based on the success of the business. Actual and forecast changes in gross domestic product are believed to be corollary to losses associated with these credits.
Construction :
While secured by real estate, construction loans represent a greater level of risk than term real estate loans due to the nature of the additional risks associated with the not only the completion of construction within an estimated time period and budget, but also the need to either sell the building or reach a level of stabilized occupancy sufficient to generate the cash flows necessary to support debt service and operating costs. The Company seeks to mitigate the additional risks associated with construction lending by requiring borrowers to comply with lower loan to value ratios and additional covenants as well as strong tertiary support of guarantors. The loss forecasting model applies the historical rate of loss for similar loans over the expected life of the asset as adjusted for macroeconomic factors.
10
Table of Contents
Agriculture Production:
Repayment of agricultural loans is dependent upon successful operation of the agricultural business, which is greatly impacted by factors outside the control of the borrower. These factors include adverse weather conditions, including access to water, that may impact crop yields, loss of livestock due to disease or other factors, declines in market prices for agriculture products, changes in foreign exchange, and the impact of government regulations. In addition, many farms are dependent on a limited number of key individuals whose injury or death may significantly affect the successful operation of the business. Consequently, agricultural production loans may involve a greater degree of risk than other types of loans.
Leases:
The loss forecasting model applies the historical rate of loss for similar loans over the expected life of the asset. Leases typically represent an elevated level of credit risk as compared to loans secured by real estate as the collateral for leases is often subject to a more rapid rate of depreciation or depletion. The ultimate severity of loss is impacted by the type of collateral securing the exposure, the size of the exposure, the borrower’s industry sector, any guarantors and the geographic market. Assumptions of expected loss are conditioned to the economic outlook and the other variables discussed above.
Unfunded commitments :
The estimated credit losses associated with these unfunded lending commitments is calculated using the same models and methodologies noted above and incorporate utilization assumptions at time of default. The reserve for unfunded commitments is maintained on the consolidated balance sheet in other liabilities.
Accounting Standards Recently Issued or Adopted
FASB issued ASU 2024-02, Codification Improvements— Amendments to Remove References to the Concepts Statements. This ASU facilitates Codification updates for technical corrections such as conforming amendments, clarifications to guidance, simplifications to wording or the structure of guidance, and other minor improvements. The resulting amendments are referred to as Codification improvements. The amendments in this Update are not intended to result in significant accounting change for most entities. However, the Board recognizes that changes to that guidance may result in accounting change for some entities. Therefore, the amendments in this Update are effective for public business entities for fiscal years beginning after December 15, 2024. The adoption of this accounting guidance is not expected to have a material impact on the Company’s consolidated financial statements.
Note 2 - Investment Securities
The amortized cost, estimated fair values and allowance for credit losses of investments in debt securities are summarized in the following tables:
March 31, 2024
(in thousands) Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Allowance for Credit Losses Estimated
Fair
Value
Debt Securities Available for Sale
Obligations of U.S. government agencies $ 1,349,679 $ 1 $ ( 179,488 ) $ — $ 1,170,192
Obligations of states and political subdivisions 262,777 132 ( 28,732 ) — 234,177
Corporate bonds 6,175 — ( 429 ) — 5,746
Asset backed securities 362,877 623 ( 3,827 ) — 359,673
Non-agency collateralized mortgage obligations 340,100 — ( 36,000 ) — 304,100
Total debt securities available for sale $ 2,321,608 $ 756 $ ( 248,476 ) $ — $ 2,073,888
Debt Securities Held to Maturity
Obligations of U.S. government agencies $ 125,131 $ 1 $ ( 9,239 ) — 115,893
Obligations of states and political subdivisions 2,680 — ( 45 ) — 2,635
Total debt securities held to maturity $ 127,811 $ 1 $ ( 9,284 ) $ — $ 118,528
11
Table of Contents
December 31, 2023
(in thousands) Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Allowance for Credit Losses Estimated
Fair
Value
Debt Securities Available for Sale
Obligations of U.S. government agencies $ 1,386,772 $ 2 $ ( 165,037 ) $ — $ 1,221,737
Obligations of states and political subdivisions 262,879 268 ( 26,772 ) — 236,375
Corporate bonds 6,173 — ( 571 ) — 5,602
Asset backed securities 359,214 255 ( 4,188 ) — 355,281
Non-agency collateralized mortgage obligations 369,287 — ( 35,778 ) — 333,509
Total debt securities available for sale $ 2,384,325 $ 525 $ ( 232,346 ) $ — $ 2,152,504
Debt Securities Held to Maturity
Obligations of U.S. government agencies $ 130,823 $ — $ ( 8,331 ) $ — $ 122,492
Obligations of states and political subdivisions 2,671 6 ( 43 ) — 2,634
Total debt securities held to maturity $ 133,494 $ 6 $ ( 8,374 ) $ — $ 125,126
There were no sales of investment securities during the three months ended March 31, 2024. Proceeds from the sale of investment securities totaled $ 24.2 million for the three months ended March 31, 2023, resulting in gross realized losses of $ 0.2 million. Investment securities with an aggregate carrying value of $ 741.5 million and $ 702.2 million at March 31, 2024 and December 31, 2023, respectively, were pledged as collateral for specific borrowings, lines of credit or local agency deposits.
The amortized cost and estimated fair value of debt securities at March 31, 2024 by contractual maturity are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. At March 31, 2024, obligations of U.S. government corporations and agencies with a cost basis totaling $ 1.3 billion consist almost entirely of residential real estate mortgage-backed securities whose contractual maturity, or principal repayment, will follow the repayment of the underlying mortgages. For purposes of the following table, the entire outstanding balance of these mortgage-backed securities issued by U.S. government corporations and agencies is categorized based on final maturity date. At March 31, 2024, the Company estimates the average remaining life of these mortgage-backed securities issued by U.S. government corporations and agencies to be approximately 7.25 years. Average remaining life is defined as the time span after which the principal balance has been reduced by half.
As of March 31, 2024, the contractual final maturity for available for sale and held to maturity investment securities is as follows:
Debt Securities Available for Sale Held to Maturity
(in thousands) Amortized
Cost Estimated
Fair Value Amortized
Cost Estimated
Fair Value
Due in one year $ 51,718 $ 51,226 $ — $ —
Due after one year through five years 49,150 46,062 5,396 5,206
Due after five years through ten years 371,852 358,110 92,951 86,475
Due after ten years 1,848,888 1,618,490 29,464 26,847
Totals $ 2,321,608 $ 2,073,888 $ 127,811 $ 118,528
Gross unrealized losses on debt securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows:
12
Table of Contents
March 31, 2024: Less than 12 months 12 months or more Total
(in thousands) Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
Debt Securities Available for Sale
Obligations of U.S. government agencies $ 442 $ ( 3 ) $ 1,169,687 $ ( 179,485 ) $ 1,170,129 $ ( 179,488 )
Obligations of states and political subdivisions 6,760 ( 152 ) 219,908 ( 28,580 ) 226,668 ( 28,732 )
Corporate bonds — — 5,746 ( 429 ) 5,746 ( 429 )
Asset backed securities 94,861 ( 350 ) 146,838 ( 3,477 ) 241,699 ( 3,827 )
Non-agency collateralized mortgage obligations 43,223 ( 523 ) 260,877 ( 35,477 ) 304,100 ( 36,000 )
Total debt securities available for sale $ 145,286 $ ( 1,028 ) $ 1,803,056 $ ( 247,448 ) $ 1,948,342 $ ( 248,476 )
Debt Securities Held to Maturity
Obligations of U.S. government agencies $ — $ — $ 115,660 $ ( 9,239 ) $ 115,660 $ ( 9,239 )
Obligations of states and political subdivisions 1,618 ( 8 ) 1,018 ( 37 ) 2,636 ( 45 )
Total debt securities held to maturity $ 1,618 $ ( 8 ) $ 116,678 $ ( 9,276 ) $ 118,296 $ ( 9,284 )
December 31, 2023: Less than 12 months 12 months or more Total
(in thousands) Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
Debt Securities Available for Sale
Obligations of U.S. government agencies $ 224 $ — $ 1,221,320 $ ( 165,037 ) $ 1,221,544 $ ( 165,037 )
Obligations of states and political subdivisions 6,229 ( 75 ) 216,497 ( 26,697 ) 222,726 ( 26,772 )
Corporate bonds — — 5,602 ( 571 ) 5,602 ( 571 )
Asset backed securities 15,928 ( 93 ) 264,731 ( 4,095 ) 280,659 ( 4,188 )
Non-agency collateralized mortgage obligations 44,276 ( 583 ) 289,233 ( 35,195 ) 333,509 ( 35,778 )
Total debt securities available for sale $ 66,657 $ ( 751 ) $ 1,997,383 $ ( 231,595 ) $ 2,064,040 $ ( 232,346 )
Debt Securities Held to Maturity
Obligations of U.S. government agencies $ — $ — $ 122,259 $ ( 8,331 ) $ 122,259 $ ( 8,331 )
Obligations of states and political subdivisions — — 1,012 ( 43 ) 1,012 ( 43 )
Total debt securities held to maturity $ — $ — $ 123,271 $ ( 8,374 ) $ 123,271 $ ( 8,374 )
Obligations of U.S. government agencies: The unrealized losses on investments in obligations of U.S. government agencies are caused by interest rate increases and illiquidity. The contractual cash flows of these securities are guaranteed by U.S. Government Sponsored Entities (principally Fannie Mae and Freddie Mac). It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, there is no impairment on these securities and there has been no allowance for credit losses recorded. At March 31, 2024, 168 debt securities representing obligations of U.S. government agencies had unrealized losses with aggregate depreciation of 13.29 % from the Company’s amortized cost basis.
Obligations of states and political subdivisions: The unrealized losses on investments in obligations of states and political subdivisions were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, there is no impairment on these securities and there has been no allowance for credit losses recorded as of March 31, 2024. At March 31, 2024, 157 debt securities representing obligations of states and political subdivisions had unrealized losses with aggregate depreciation of 11.25 % from the Company’s amortized cost basis.
Corporate bonds: The unrealized losses on investments in corporate bonds were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, there is no impairment on these securities and there has been no allowance for credit losses recorded as of March 31, 2024. At March 31, 2024, 6 debt securities representing corporate bonds had unrealized losses with aggregate depreciation of 6.95 % from the Company’s amortized cost basis.
Asset backed securities: The unrealized losses on investments in asset backed securities were caused by increases in required yields by investors for these types of securities. At the time of purchase, each of these securities was rated AA or AAA and through March 31, 2024
13
Table of Contents
has not experienced any deterioration in credit rating. At March 31, 2024, 29 asset backed securities had unrealized losses with aggregate depreciation of 1.56 % from the Company’s amortized cost basis. The Company continues to monitor these securities for changes in credit rating or other indications of credit deterioration. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, there is no impairment on these securities and there has been no allowance for credit losses recorded as of March 31, 2024.
Non-agency collateralized mortgage obligations: The unrealized losses on investments in asset backed securities were caused by increases in required yields by investors in these types of securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because management believes the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell and more likely than not will not be required to sell, there is no impairment on these securities and there has been no allowance for credit losses as of and for the year ended March 31, 2024. At March 31, 2024, 22 asset backed securities had unrealized losses with aggregate depreciation of 10.59 % from the Company’s amortized cost basis.
The Company monitors credit quality of debt securities held-to-maturity through the use of credit rating. The Company monitors the credit rating on a monthly basis. The following table summarizes the amortized cost of debt securities held-to-maturity at the dates indicated, aggregated by credit quality indicator:
March 31, 2024 December 31, 2023
(in thousands)
AAA/AA/A BBB/BB/B AAA/AA/A BBB/BB/B
Obligations of U.S. government agencies $ 125,131 $ — $ 130,823 $ —
Obligations of states and political subdivisions 2,680 — 2,671 —
Total debt securities held to maturity $ 127,811 $ — $ 133,494 $ —
Note 3 – Loans
A summary of loan balances at amortized cost are as follows:
(in thousands) March 31, 2024 December 31, 2023
Commercial real estate:
CRE non-owner occupied $ 2,220,568 $ 2,217,806
CRE owner occupied 974,968 956,440
Multifamily 982,290 949,502
Farmland 265,942 271,054
Total commercial real estate loans 4,443,768 4,394,802
Consumer:
SFR 1-4 1st DT liens 883,520 883,438
SFR HELOCs and junior liens 345,223 356,813
Other 75,014 73,017
Total consumer loans 1,303,757 1,313,268
Commercial and industrial 549,780 586,455
Construction 348,981 347,198
Agriculture production 145,159 144,497
Leases 9,250 8,250
Total loans, net of deferred loan fees and discounts $ 6,800,695 $ 6,794,470
Total principal balance of loans owed, net of charge-offs $ 6,839,589 $ 6,834,935
Unamortized net deferred loan fees ( 15,588 ) ( 15,826 )
Discounts to principal balance of loans owed, net of charge-offs ( 23,306 ) ( 24,639 )
Total loans, net of unamortized deferred loan fees and discounts $ 6,800,695 $ 6,794,470
Allowance for credit losses on loans $ ( 124,394 ) $ ( 121,522 )
14
Table of Contents
Note 4 – Allowance for Credit Losses
For the periods indicated, the following tables summarize the activity in the allowance for credit losses on loans which is recorded as a contra asset, and the reserve for unfunded commitments which is recorded on the balance sheet within other liabilities:
Allowance for credit losses – Three months ended March 31, 2024
(in thousands) Beginning
Balance Charge-offs Recoveries Provision (benefit) Ending
Balance
Commercial real estate:
CRE non-owner occupied $ 35,077 $ — $ — $ 1,610 $ 36,687
CRE owner occupied 15,081 — — 1,030 16,111
Multifamily 14,418 — — 1,264 15,682
Farmland 4,288 — — ( 593 ) 3,695
Total commercial real estate loans 68,864 — — 3,311 72,175
Consumer:
SFR 1-4 1st DT liens 14,009 ( 26 ) — 157 14,140
SFR HELOCs and junior liens 10,273 ( 32 ) 49 ( 348 ) 9,942
Other 3,171 ( 250 ) 40 398 3,359
Total consumer loans 27,453 ( 308 ) 89 207 27,441
Commercial and industrial 12,750 ( 130 ) 22 ( 775 ) 11,867
Construction 8,856 — — 306 9,162
Agriculture production 3,589 ( 837 ) 21 935 3,708
Leases 10 — — 31 41
Allowance for credit losses on loans 121,522 ( 1,275 ) 132 4,015 124,394
Reserve for unfunded commitments 5,850 — — 290 6,140
Total $ 127,372 $ ( 1,275 ) $ 132 $ 4,305 $ 130,534
In determining the allowance for credit losses, accruing loans with similar risk characteristics are generally evaluated collectively. To estimate expected losses the Company generally utilizes historical loss trends and the remaining contractual lives of the loan portfolios to determine estimated credit losses through a reasonable and supportable forecast period. Individual loan credit quality indicators including loan grade and borrower repayment performance have been statistically correlated with historical credit losses and various econometrics, including California unemployment, gross domestic product, and corporate bond yields. Model forecasts may be adjusted for inherent limitations or biases that have been identified through independent validation and back-testing of model performance to actual realized results.
The Company utilizes a forecast period of approximately eight quarters and obtains the forecast data from publicly available sources as of the balance sheet date. This forecast data continues to evolve and includes improving shifts in the magnitude of changes for both the unemployment and GDP factors leading up to the balance sheet date. Despite continued declines on a year over year comparative basis, core inflation remains elevated from wage pressures, and higher living costs such as housing, energy and food prices. Management notes the rapid intervals of rate increases by the Federal Reserve may create repricing risk for certain borrowers and continued inversion of the yield curve, creates informed expectations of the US potentially entering a recession within 12 months. While projected cuts in interest rates from the Federal Reserve during 2024 may improve this outlook, the uncertainty associated with the extent and timing of these potential reductions has inhibited a change to forecasted reserve levels. As a result, management continues to believe that certain credit weaknesses are likely present in the overall economy and that it is appropriate to maintain a reserve level that incorporates such risk factors.
15
Table of Contents
For the periods indicated, the following tables summarize the activity in the allowance for credit losses on loans which is recorded as a contra asset, and the reserve for unfunded commitments which is recorded on the balance sheet within other liabilities:
Allowance for credit losses – Year ended December 31, 2023
(in thousands) Beginning
Balance Charge-offs Recoveries Provision
(benefit) Ending Balance
Commercial real estate:
CRE non-owner occupied $ 30,962 $ — $ — $ 4,115 $ 35,077
CRE owner occupied 14,014 ( 3,637 ) 2 4,702 15,081
Multifamily 13,132 — — 1,286 14,418
Farmland 3,273 — — 1,015 4,288
Total commercial real estate loans 61,381 ( 3,637 ) 2 11,118 68,864
Consumer:
SFR 1-4 1st DT liens 11,268 — 262 2,479 14,009
SFR HELOCs and junior liens 11,413 ( 66 ) 723 ( 1,797 ) 10,273
Other 1,958 ( 558 ) 190 1,581 3,171
Total consumer loans 24,639 ( 624 ) 1,175 2,263 27,453
Commercial and industrial 13,597 ( 3,879 ) 316 2,716 12,750
Construction 5,142 — — 3,714 8,856
Agriculture production 906 — 34 2,649 3,589
Leases 15 — — ( 5 ) 10
Allowance for credit losses on loans 105,680 ( 8,140 ) 1,527 22,455 121,522
Reserve for unfunded commitments 4,315 — — 1,535 5,850
Total $ 109,995 $ ( 8,140 ) $ 1,527 $ 23,990 $ 127,372
Allowance for credit losses – Three months ended March 31, 2023
(in thousands) Beginning
Balance Charge-offs Recoveries Provision
(benefit) Ending Balance
Commercial real estate:
CRE non-owner occupied $ 30,962 $ — $ — $ 2,001 $ 32,963
CRE owner occupied 14,014 — — 545 14,559
Multifamily 13,132 — — 741 13,873
Farmland 3,273 — — 269 3,542
Total commercial real estate loans 61,381 — — 3,556 64,937
Consumer:
SFR 1-4 1st DT liens 11,268 — — 652 11,920
SFR HELOCs and junior liens 11,413 ( 42 ) 65 ( 522 ) 10,914
Other 1,958 ( 142 ) 51 195 2,062
Total consumer loans 24,639 ( 184 ) 116 325 24,896
Commercial and industrial 13,597 ( 1,574 ) 53 ( 7 ) 12,069
Construction 5,142 — — 513 5,655
Agriculture production 906 — 1 ( 74 ) 833
Leases 15 — — 2 17
Allowance for credit losses on loans 105,680 ( 1,758 ) 170 4,315 108,407
Reserve for unfunded commitments 4,315 — — ( 120 ) 4,195
Total $ 109,995 $ ( 1,758 ) $ 170 $ 4,195 $ 112,602
As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including, but not limited to, trends relating to (i) the level of criticized and classified loans, (ii) net charge-offs, (iii) non-performing loans, and (iv) delinquency within the portfolio. The Company analyzes loans individually to classify the loans as to credit risk and grading. This analysis is performed annually for all outstanding balances greater than $ 1 million and non-homogeneous loans, such as commercial real
16
Table of Contents
estate loans, unless other indicators, such as delinquency, trigger more frequent evaluation. Loans below the $ 1 million threshold and homogenous in nature are evaluated as needed for proper grading based on delinquency and borrower credit scores.
The Company utilizes a risk grading system to assign a risk grade to each of its loans. Loans are graded on a scale ranging from Pass to Loss. A description of the general characteristics of the risk grades is as follows:
• Pass – This grade represents loans ranging from acceptable to very little or no credit risk. These loans typically meet most if not all policy standards in regard to: loan amount as a percentage of collateral value, debt service coverage, profitability, leverage, and working capital.
• Special Mention – This grade represents “Other Assets Especially Mentioned” in accordance with regulatory guidelines and includes loans that display some potential weaknesses which, if left unaddressed, may result in deterioration of the repayment prospects for the asset or may inadequately protect the Company’s position in the future. These loans warrant more than normal supervision and attention.
• Substandard – This grade represents “Substandard” loans in accordance with regulatory guidelines. Loans within this rating typically exhibit weaknesses that are well defined to the point that repayment is jeopardized. Loss potential is, however, not necessarily evident. The underlying collateral supporting the credit appears to have sufficient value to protect the Company from loss of principal and accrued interest, or the loan has been written down to the point where this is true. There is a definite need for a well-defined workout/rehabilitation program.
• Doubtful – This grade represents “Doubtful” loans in accordance with regulatory guidelines. An asset classified as Doubtful has all the weaknesses inherent in a loan classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and financing plans.
• Loss – This grade represents “Loss” loans in accordance with regulatory guidelines. A loan classified as Loss is considered uncollectible and of such little value that its continuance as a bankable asset is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off the loan, even though some recovery may be affected in the future. The portion of the loan that is graded loss should be charged off no later than the end of the quarter in which the loss is identified.
Based on the most recent analysis performed, the risk category of loans by class of loans is as follows for the period indicated:
Term Loans Amortized Cost Basis by Origination Year – As of March 31, 2024
(in thousands) 2024 2023 2022 2021 2020 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Commercial real estate:
CRE non-owner occupied risk ratings
Pass $ 11,059 $ 184,318 $ 418,964 $ 282,676 $ 142,738 $ 983,609 $ 147,552 $ — $ 2,170,916
Special Mention — — 1,295 — — 34,021 2,252 — 37,568
Substandard — — — 767 — 11,317 — — 12,084
Doubtful/Loss — — — — — — — — —
Total $ 11,059 $ 184,318 $ 420,259 $ 283,443 $ 142,738 $ 1,028,947 $ 149,804 $ — $ 2,220,568
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate:
CRE owner occupied risk ratings
Pass $ 33,662 $ 75,002 $ 201,423 $ 185,995 $ 114,912 $ 313,351 $ 23,631 $ — $ 947,976
Special Mention — — 5,724 2,318 2,935 4,372 — — 15,349
Substandard — — 2,912 7,706 — 1,025 — — 11,643
Doubtful/Loss — — — — — — — — —
Total $ 33,662 $ 75,002 $ 210,059 $ 196,019 $ 117,847 $ 318,748 $ 23,631 $ — $ 974,968
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
17
Table of Contents
Term Loans Amortized Cost Basis by Origination Year – As of March 31, 2024
(in thousands) 2024 2023 2022 2021 2020 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Commercial real estate:
Multifamily risk ratings
Pass $ 4,063 $ 28,655 $ 176,410 $ 278,671 $ 120,526 $ 323,784 $ 37,749 $ — $ 969,858
Special Mention — — — 11,917 — 515 — — $ 12,432
Substandard — — — — — — — — —
Doubtful/Loss — — — — — — — — —
Total $ 4,063 $ 28,655 $ 176,410 $ 290,588 $ 120,526 $ 324,299 $ 37,749 $ — $ 982,290
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate:
Farmland risk ratings
Pass $ 1,396 $ 21,093 $ 45,682 $ 36,854 $ 15,571 $ 55,897 $ 46,551 $ — $ 223,044
Special Mention — — 2,984 5,803 427 4,674 1,155 — 15,043
Substandard — 101 — 8,913 — 11,904 6,937 — 27,855
Doubtful/Loss — — — — — — — — —
Total $ 1,396 $ 21,194 $ 48,666 $ 51,570 $ 15,998 $ 72,475 $ 54,643 $ — $ 265,942
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Consumer loans:
SFR 1-4 1st DT liens risk ratings
Pass $ 21,136 $ 127,324 $ 187,809 $ 257,773 $ 121,334 $ 152,951 $ — $ 3,847 $ 872,174
Special Mention — 70 — — — 2,068 — 27 2,165
Substandard — 268 144 1,280 1,479 5,571 — 439 9,181
Doubtful/Loss — — — — — — — — —
Total $ 21,136 $ 127,662 $ 187,953 $ 259,053 $ 122,813 $ 160,590 $ — $ 4,313 $ 883,520
Current period gross write-offs $ — $ 26 $ — $ — $ — $ — $ — $ — $ 26
Consumer loans:
SFR HELOCs and Junior Liens
Pass $ 278 $ — $ — $ — $ — $ 89 $ 330,942 $ 6,527 $ 337,836
Special Mention — — — — — — 3,416 204 3,620
Substandard — — — — — — 3,260 507 3,767
Doubtful/Loss —
Total $ 278 $ — $ — $ — $ — $ 89 $ 337,618 $ 7,238 $ 345,223
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ 32 $ — $ 32
Consumer loans:
Other risk ratings
Pass $ 9,305 $ 30,615 $ 8,361 $ 7,941 $ 6,856 $ 10,413 $ 618 $ — $ 74,109
Special Mention — — 52 131 60 72 20 — 335
Substandard — 85 177 157 3 146 2 — 570
Doubtful/Loss — — — — — — — — —
Total $ 9,305 $ 30,700 $ 8,590 $ 8,229 $ 6,919 $ 10,631 $ 640 $ — $ 75,014
Current period gross write-offs $ 76 $ 67 $ — $ 60 $ 28 $ 15 $ 4 $ — $ 250
18
Table of Contents
Term Loans Amortized Cost Basis by Origination Year – As of March 31, 2024
(in thousands) 2024 2023 2022 2021 2020 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Commercial and industrial loans:
Commercial and industrial risk ratings
Pass $ 17,591 $ 62,336 $ 70,850 $ 46,756 $ 7,801 $ 15,418 $ 316,769 $ 246 $ 537,767
Special Mention — — 743 156 86 — 2,046 — 3,031
Substandard — — 2,082 768 83 721 5,255 73 8,982
Doubtful/Loss — — — — — — — — —
Total $ 17,591 $ 62,336 $ 73,675 $ 47,680 $ 7,970 $ 16,139 $ 324,070 $ 319 $ 549,780
Current period gross write-offs $ 10 $ — $ — $ — $ — $ — $ 120 $ — $ 130
Construction loans:
Construction risk ratings
Pass $ 1,979 $ 71,893 $ 141,212 $ 89,345 $ 22,345 $ 10,574 $ — $ — $ 337,348
Special Mention — — 11,569 — — — — — 11,569
Substandard — — — — — 64 — — 64
Doubtful/Loss — — — — — — — — —
Total $ 1,979 $ 71,893 $ 152,781 $ 89,345 $ 22,345 $ 10,638 $ — $ — $ 348,981
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Agriculture production loans:
Agriculture production risk ratings
Pass $ 586 $ 1,378 $ 2,857 $ 1,539 $ 349 $ 8,897 $ 120,410 $ — $ 136,016
Special Mention — 33 — — — — 6,928 — 6,961
Substandard — — 164 490 152 — 1,376 — 2,182
Doubtful/Loss — — — — — — — — —
Total $ 586 $ 1,411 $ 3,021 $ 2,029 $ 501 $ 8,897 $ 128,714 $ — $ 145,159
Current period gross write-offs $ — $ — $ 173 $ — $ — $ — $ 664 $ — $ 837
Leases:
Lease risk ratings
Pass $ 9,250 $ — $ — $ — $ — $ — $ — $ — $ 9,250
Special Mention — — — — — — — — —
Substandard — — — — — — — — —
Doubtful/Loss — — — — — — — — —
Total $ 9,250 $ — $ — $ — $ — $ — $ — $ — $ 9,250
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Total loans outstanding:
Risk ratings
Pass $ 110,305 $ 602,614 $ 1,253,568 $ 1,187,550 $ 552,432 $ 1,874,983 $ 1,024,222 $ 10,620 $ 6,616,294
Special Mention — 103 22,367 20,325 3,508 45,722 15,817 231 108,073
Substandard — 454 5,479 20,081 1,717 30,748 16,830 1,019 76,328
Doubtful/Loss — — — — — — — — —
Total $ 110,305 $ 603,171 $ 1,281,414 $ 1,227,956 $ 557,657 $ 1,951,453 $ 1,056,869 $ 11,870 $ 6,800,695
Current period gross write-offs $ 86 $ 93 $ 173 $ 60 $ 28 $ 15 $ 820 $ — $ 1,275
19
Table of Contents
Term Loans Amortized Cost Basis by Origination Year – As of December 31, 2023
(in thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Commercial real estate:
CRE non-owner occupied risk ratings
Pass $ 180,326 $ 413,863 $ 290,210 $ 137,656 $ 206,408 $ 792,875 $ 141,686 $ — $ 2,163,024
Special Mention — 1,329 — 5,281 17,093 14,174 1,247 — 39,124
Substandard — — 767 — 2,139 12,540 212 — 15,658
Doubtful/Loss — — — — — — — — —
Total $ 180,326 $ 415,192 $ 290,977 $ 142,937 $ 225,640 $ 819,589 $ 143,145 $ — $ 2,217,806
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate:
CRE owner occupied risk ratings
Pass $ 71,288 $ 196,915 $ 190,384 $ 118,457 $ 59,220 $ 268,990 $ 23,740 $ — $ 928,994
Special Mention — 5,773 1,513 2,754 703 2,678 — — 13,421
Substandard — 2,972 7,835 — 111 3,107 — — 14,025
Doubtful/Loss — — — — — — — — —
Total $ 71,288 $ 205,660 $ 199,732 $ 121,211 $ 60,034 $ 274,775 $ 23,740 $ — $ 956,440
Current period gross write-offs $ — $ — $ — $ 1,380 $ — $ 2,228 $ 29 $ — $ 3,637
Commercial real estate:
Multifamily risk ratings
Pass $ 28,445 $ 177,032 $ 279,660 $ 89,106 $ 104,108 $ 225,446 $ 33,470 $ — $ 937,267
Special Mention — — 11,914 — — 321 — — 12,235
Substandard — — — — — — — — —
Doubtful/Loss — — — — — — — — —
Total $ 28,445 $ 177,032 $ 291,574 $ 89,106 $ 104,108 $ 225,767 $ 33,470 $ — $ 949,502
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate:
Farmland risk ratings
Pass $ 21,729 $ 46,398 $ 37,134 $ 16,006 $ 16,780 $ 41,663 $ 50,857 $ — $ 230,567
Special Mention — 2,170 5,802 51 261 734 — — 9,018
Substandard 101 813 9,053 377 — 13,266 7,859 — 31,469
Doubtful/Loss — — — — — — — — —
Total $ 21,830 $ 49,381 $ 51,989 $ 16,434 $ 17,041 $ 55,663 $ 58,716 $ — $ 271,054
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Consumer loans:
SFR 1-4 1st DT liens risk ratings
Pass $ 135,741 $ 189,920 $ 260,870 $ 125,081 $ 29,568 $ 126,975 $ — $ 4,079 $ 872,234
Special Mention 71 — — — — 1,948 — 27 2,046
Substandard — 140 1,296 1,490 531 5,265 — 436 9,158
Doubtful/Loss — — — — — — — — —
Total $ 135,812 $ 190,060 $ 262,166 $ 126,571 $ 30,099 $ 134,188 $ — $ 4,542 $ 883,438
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
20
Table of Contents
Term Loans Amortized Cost Basis by Origination Year – As of December 31, 2023
(in thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Consumer loans:
SFR HELOCs and Junior Liens
Pass $ 297 $ — $ — $ — $ — $ 96 $ 343,698 $ 6,444 $ 350,535
Special Mention — — — — — — 2,274 138 2,412
Substandard — — — — — — 3,212 654 3,866
Doubtful/Loss — — — — — — — — —
Total $ 297 $ — $ — $ — $ — $ 96 $ 349,184 $ 7,236 $ 356,813
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ 66 $ 66
Consumer loans:
Other risk ratings
Pass $ 34,441 $ 9,061 $ 8,908 $ 7,419 $ 6,825 $ 4,619 $ 659 $ — $ 71,932
Special Mention 21 54 203 63 54 37 18 — 450
Substandard 87 183 164 30 116 52 3 — 635
Doubtful/Loss — — — — — — — — —
Total $ 34,549 $ 9,298 $ 9,275 $ 7,512 $ 6,995 $ 4,708 $ 680 $ — $ 73,017
Current period gross write-offs $ 376 $ 82 $ — $ 36 $ 39 $ 9 $ 16 $ — $ 558
Commercial and industrial loans:
Commercial and industrial risk ratings
Pass $ 70,930 $ 83,184 $ 51,455 $ 9,504 $ 10,193 $ 7,636 $ 340,858 $ 318 $ 574,078
Special Mention 33 663 237 83 — 178 1,126 — 2,320
Substandard — 2,014 782 103 4 762 6,318 74 10,057
Doubtful/Loss — — — — — — — — —
Total $ 70,963 $ 85,861 $ 52,474 $ 9,690 $ 10,197 $ 8,576 $ 348,302 $ 392 $ 586,455
Current period gross write-offs $ 153 $ 287 $ 240 $ 2,285 $ — $ — $ 896 $ 18 $ 3,879
Construction loans:
Construction risk ratings
Pass $ 56,378 $ 136,294 $ 85,144 $ 47,632 $ 4,583 $ 6,518 $ — $ — $ 336,549
Special Mention — 10,582 — — — — — — 10,582
Substandard — — — — 67 — — — 67
Doubtful/Loss — — — — — — — — —
Total $ 56,378 $ 146,876 $ 85,144 $ 47,632 $ 4,650 $ 6,518 $ — $ — $ 347,198
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Agriculture production loans:
Agriculture production risk ratings
Pass $ 945 $ 2,749 $ 1,595 $ 396 $ 620 $ 8,491 $ 114,935 $ — $ 129,731
Special Mention — 183 543 176 — — 11,302 — 12,204
Substandard — — — — — — 2,562 — 2,562
Doubtful/Loss — — — — — — — — —
Total $ 945 $ 2,932 $ 2,138 $ 572 $ 620 $ 8,491 $ 128,799 $ — $ 144,497
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
21
Table of Contents
Term Loans Amortized Cost Basis by Origination Year – As of December 31, 2023
(in thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Revolving Loans Converted to Term Total
Leases:
Lease risk ratings
Pass $ 8,250 $ — $ — $ — $ — $ — $ — $ — $ 8,250
Special Mention — — — — — — — — —
Substandard — — — — — — — — —
Doubtful/Loss — — — — — — — — —
Total $ 8,250 $ — $ — $ — $ — $ — $ — $ — $ 8,250
Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Total loans outstanding:
Risk ratings
Pass $ 608,770 $ 1,255,416 $ 1,205,360 $ 551,257 $ 438,305 $ 1,483,309 $ 1,049,903 $ 10,841 $ 6,603,161
Special Mention 125 20,754 20,212 8,408 18,111 20,070 15,967 165 103,812
Substandard 188 6,122 19,897 2,000 2,968 34,992 20,166 1,164 87,497
Doubtful/Loss — — — — — — — — —
Total $ 609,083 $ 1,282,292 $ 1,245,469 $ 561,665 $ 459,384 $ 1,538,371 $ 1,086,036 $ 12,170 $ 6,794,470
Current period gross write-offs $ 529 $ 369 $ 240 $ 3,701 $ 39 $ 2,237 $ 941 $ 84 $ 8,140
The following table shows the ending balance of current and past due originated loans by loan category as of the date indicated:
Analysis of Past Due Loans - As of March 31, 2024
(in thousands) 30-59 days 60-89 days > 90 days Total Past
Due Loans Current Total
Commercial real estate:
CRE non-owner occupied $ 1,182 $ 232 $ 3,104 $ 4,518 $ 2,216,050 $ 2,220,568
CRE owner occupied 1,803 32 244 2,079 972,889 974,968
Multifamily — — — — 982,290 982,290
Farmland — — 4,608 4,608 261,334 265,942
Total commercial real estate loans 2,985 264 7,956 11,205 4,432,563 4,443,768
Consumer:
SFR 1-4 1st DT liens 141 6 534 681 882,839 883,520
SFR HELOCs and junior liens — 282 572 854 344,369 345,223
Other 76 — 84 160 74,854 75,014
Total consumer loans 217 288 1,190 1,695 1,302,062 1,303,757
Commercial and industrial 482 352 1,270 2,104 547,676 549,780
Construction 52 — — 52 348,929 348,981
Agriculture production — — 1,376 1,376 143,783 145,159
Leases — 42 — 42 9,208 9,250
Total $ 3,736 $ 946 $ 11,792 $ 16,474 $ 6,784,221 $ 6,800,695
22
Table of Contents
Analysis of Past Due Loans - As of December 31, 2023
(in thousands) 30-59 days 60-89 days > 90 days Total Past
Due Loans Current Total
Commercial real estate:
CRE non-owner occupied $ 3,876 $ — $ 1,382 $ 5,258 $ 2,212,548 $ 2,217,806
CRE owner occupied 34 — 247 281 956,159 956,440
Multifamily — — — — 949,502 949,502
Farmland 635 3,798 2,052 6485 264,569 271,054
Total commercial real estate loans 4,545 3,798 3,681 12,024 4,382,778 4,394,802
Consumer:
SFR 1-4 1st DT liens 141 1,449 490 2,080 881,358 883,438
SFR HELOCs and junior liens 16 — 623 639 356,174 356,813
Other 148 40 30 218 72,799 73,017
Total consumer loans 305 1,489 1,143 2,937 1,310,331 1,313,268
Commercial and industrial 244 605 1,654 2,503 583,952 586,455
Construction — — — — 347,198 347,198
Agriculture production 593 878 33 1,504 142,993 144,497
Leases 447 — — 447 7,803 8,250
Total $ 6,134 $ 6,770 $ 6,511 $ 19,415 $ 6,775,055 $ 6,794,470
The following table shows the ending balance of non accrual loans by loan category as of the date indicated:
Non Accrual Loans
As of March 31, 2024 As of December 31, 2023
(in thousands) Non accrual with no allowance for credit losses Total non accrual Past due 90 days or more and still accruing Non accrual with no allowance for credit losses Total non accrual Past due 90 days or more and still accruing
Commercial real estate:
CRE non-owner occupied $ 4,113 $ 4,113 $ — $ 2,024 $ 2,024 $ —
CRE owner occupied 3,905 3,905 — 3,994 3,994 —
Multifamily — — — — — —
Farmland 8,926 13,780 — 5,996 14,484 —
Total commercial real estate loans 16,944 21,798 — 12,014 20,502 —
Consumer:
SFR 1-4 1st DT liens 4,821 5,094 — 2,808 2,811 —
SFR HELOCs and junior liens 3,110 3,403 — 3,281 3,571 —
Other 64 99 — 39 105 —
Total consumer loans 7,995 8,596 — 6,128 6,487 —
Commercial and industrial 1,535 2,301 107 1,379 2,503 10
Construction 64 64 — 67 67 —
Agriculture production 311 1,376 — — 2,322 —
Leases — — — — — —
Sub-total 26,849 34,135 107 19,588 31,881 10
Less: Guaranteed loans ( 801 ) ( 872 ) — ( 766 ) ( 878 )
Total, net $ 26,048 $ 33,263 $ 107 $ 18,822 $ 31,003 $ 10
Interest income on non accrual loans that would have been recognized during the three months ended March 31, 2024 and 2023, if all such loans had been current in accordance with their original terms, totaled $ 0.85 million and $ 0.32 million, respectively. Interest income actually recognized on these originated loans during the three months ended March 31, 2024 and 2023 was $ 0.1 million and $ 0.02 million, respectively.
23
Table of Contents
The following tables present the amortized cost basis of collateral dependent loans by class of loans as of the following periods:
As of March 31, 2024
(in thousands) Retail Office Warehouse Other Multifamily Farmland SFR-1st Deed SFR-2nd Deed Automobile/Truck A/R and Inventory Equipment Total
Commercial real estate:
CRE non-owner occupied $ 2,459 $ 381 $ 506 $ 767 $ — $ — $ — $ — $ — $ — $ — $ 4,113
CRE owner occupied 593 — 293 3,019 — — — — — — — 3,905
Multifamily — — — — — — — — — — — —
Farmland — — — — — 13,780 — — — — — 13,780
Total commercial real estate loans 3,052 381 799 3,786 — 13,780 — — — — — 21,798
Consumer:
SFR 1-4 1st DT liens — — — — — — 5,089 — — — — 5,089
SFR HELOCs and junior liens — — — — — — 1,403 1,739 — — — 3,142
Other — — — — — — — — 89 — — 89
Total consumer loans — — — — — — 6,492 1,739 89 — — 8,320
Commercial and industrial — — — — — — — — — 1,294 807 2,101
Construction — — — — — — 64 — — — — 64
Agriculture production — — — 1,376 — — — — — — — 1,376
Leases — — — — — — — — — — — —
Total $ 3,052 $ 381 $ 799 $ 5,162 $ — $ 13,780 $ 6,556 $ 1,739 $ 89 $ 1,294 $ 807 $ 33,659
As of December 31, 2023
(in thousands) Retail Office Warehouse Other Multifamily Farmland SFR -1st Deed SFR -2nd Deed Automobile/Truck A/R and Inventory Equipment Total
Commercial real estate:
CRE non-owner occupied $ 124 $ 615 $ 519 $ 766 $ — $ — $ — $ — $ — $ — $ — $ 2,024
CRE owner occupied 614 — 297 3,083 — — — — — — — 3,994
Multifamily — — — — — — — — — — — —
Farmland — — — 635 — 13,849 — — — — — 14,484
Total commercial real estate loans 738 615 816 4,484 — 13,849 — — — — — 20,502
Consumer:
SFR 1-4 1st DT liens — — — — — — 2,808 — — — — 2,808
SFR HELOCs and junior liens — — — — — — 1,816 1,467 — — — 3,283
Other — — — — — — — — 95 — — 95
Total consumer loans — — — — — — 4,624 1,467 95 — — 6,186
Commercial and industrial — — — — — — — — — 1,712 791 2,503
Construction — — — — — — 67 — — — — 67
Agriculture production — — — 2,288 — — — — — — 33 2,321
Leases — — — — — — — — — — — —
Total $ 738 $ 615 $ 816 $ 6,772 $ — $ 13,849 $ 4,691 $ 1,467 $ 95 $ 1,712 $ 824 $ 31,579
24
Table of Contents
Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral.
The following tables show the amortized cost basis of loans that were both experiencing financial difficulty and modified during the periods presented. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivables is also presented below.
For the three months ended
March 31, 2024 March 31, 2023
(in thousands) Combination - Term Extension/Rate Change Payment Delay/Term Extension Total % of Loans Outstanding Payment Delay/Term Extension Total % of Loans Outstanding
CRE non-owner occupied $ 211 $ — 0.03 % $ — — %
SFR HELOCs and junior liens — 41 0.01 — —
Commercial and industrial — 516 0.07 177 0.03
Total $ 211 $ 557 0.11 % $ 177 0.03 %
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty during the quarter ended March 31, 2024.
Modification Type Loan Type Financial Effect
Combination - Term extension / rate change CRE non-owner occupied Added 120 months to the life of the loan; converted from variable to fixed interest rate
Payment delay / term extension SFR HELOCs and junior liens Added 60 months to the life of the loan
Payment delay / term extension Commercial and industrial Added 66 months to the life of the loan
Payment delay / term extension Commercial and industrial Added 12 months to the life of the loan
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty during the quarter ended March 31, 2023.
Modification Type Loan Type Financial Effect
Payment delay / term extension Commercial and industrial Added 12 months to the life of the loan to delay balloon repayment
During the quarters ended March 31, 2024 and March 31, 2023, respectively, there were no loans with payment defaults by borrowers experiencing financial difficulty which had material modifications in rate, term or principal forgiveness during the twelve months prior to default.
Note 5 - Leases
The Company records a ROUA on the consolidated balance sheets for those leases that convey rights to control use of identified assets for a period of time in exchange for consideration. The Company also records a lease liability on the consolidated balance sheets for the present value of future payment commitments. All of the Company’s leases are comprised of operating leases in which the Company is lessee of real estate property for branches, ATM locations, and general administration and operations. The Company has elected not to include short-term leases (i.e. leases with initial terms of 12 month or less) within the ROUA and lease liability. Known or determinable adjustments to the required minimum future lease payments were included in the calculation of the Company’s ROUA and lease liability. Adjustments to the required minimum future lease payments that are variable and will not be determinable until a future period, such as changes in the consumer price index, are included as variable lease costs. Additionally, expected variable payments for common area maintenance, taxes and insurance were unknown and not determinable at lease commencement and therefore, were not included in the determination of the Company’s ROUA or lease liability.
The value of the ROUA and lease liability is impacted by the amount of the periodic payment required, length of the lease term, and the discount rate used to calculate the present value of the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion. If at lease inception, the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the ROU asset and lease liability. Topic 842 requires the use of the rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company utilizes its incremental borrowing rate at lease inception, on a collateralized basis, over a similar term. The lease liability is reduced based on the discounted present value of remaining payments as of each reporting period. The ROUA value is measured using the amount of lease liability and adjusted for prepaid or accrued lease payments, remaining lease incentives, unamortized direct costs (if any), and impairment (if any).
25
Table of Contents
The following table presents the components of lease expense for the periods ended:
Three months ended March 31,
(in thousands) 2024 2023
Operating lease cost $ 1,434 $ 1,609
Short-term lease cost 52 118
Variable lease cost 13 12
Sublease income — —
Total lease cost $ 1,499 $ 1,739
The following table presents supplemental cash flow information related to leases for the periods ended:
Three months ended March 31,
(in thousands) 2024 2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases $ 1,568 $ 1,653
ROUA obtained in exchange for operating lease liabilities $ 1,327 $ 4,484
The following table presents the weighted average operating lease term and discount rate as of the period ended:
March 31,
2024 2023
Weighted-average remaining lease term (years) 7.9 8.3
Weighted-average discount rate 3.42 % 3.27 %
At March 31, 2024, future expected operating lease payments are as follows:
(in thousands)
Periods ending December 31,
2024 $ 4,376
2025 5,337
2026 4,799
2027 4,114
2028 3,061
Thereafter 10,973
32,660
Discount for present value of expected cash flows ( 4,361 )
Lease liability at March 31, 2024 $ 28,299
Note 6 - Deposits
A summary of the balances of deposits follows:
(in thousands) March 31,
2024 December 31,
2023
Noninterest-bearing demand $ 2,600,448 $ 2,722,689
Interest-bearing demand 1,742,875 1,731,814
Savings 2,672,537 2,682,068
Time certificates, $250,000 or more 375,222 250,180
Other time certificates 596,576 447,287
Total deposits $ 7,987,658 $ 7,834,038
Certificate of deposit balances of $ 100.0 million and $ 50.0 million from the State of California were included in time certificates, over $250,000, at March 31, 2024 and December 31, 2023, respectively. The Company participates in a deposit program offered by the State of California whereby the State may make deposits at the Company’s request subject to collateral and credit worthiness constraints. The negotiated rates on these State deposits are generally more favorable than other wholesale funding sources available to the Company.
26
Table of Contents
Overdrawn deposit balances of $ 1.7 million and $ 1.8 million were classified as consumer loans at March 31, 2024 and December 31, 2023, respectively.
Note 7 - Other Borrowings
A summary of the balances of other borrowings follows:
March 31,
2024 December 31,
2023
(in thousands)
Term borrowing at FHLB, fixed rate of 4.75 %, payable on April 8, 2024
$ 200,000 $ 200,000
Overnight borrowing at FHLB, fixed rate of 5.69 %, payable on April 1, 2024
167,000 —
Overnight borrowing at FHLB, fixed rate of 5.70 %, payable on January 2, 2024
— 400,000
Other collateralized borrowings, fixed rate, as of March 31, 2024 and December 31, 2023 of 0.05 %, payable on April 1, 2024 and January 2, 2024, respectively
25,409 32,582
Total other borrowings $ 392,409 $ 632,582
Note 8 - Junior Subordinated Debt
The following table summarizes the terms and recorded balances of each debenture as of the date indicated:
(in thousands) Coupon Rate (Variable) 3 mo. SOFR + As of March 31, 2024 As of December 31, 2023
Subordinated Debt Series Maturity
Date Face
Value Current
Coupon Rate Recorded
Book Value Recorded
Book Value
TriCo Cap Trust I 10/7/2033 $ 20,619 3.05 % 8.63 % $ 20,619 $ 20,619
TriCo Cap Trust II 7/23/2034 20,619 2.55 % 8.13 % 20,619 20,619
North Valley Trust II 4/24/2033 6,186 3.25 % 8.82 % 5,629 5,602
North Valley Trust III 7/23/2034 5,155 2.80 % 8.38 % 4,495 4,472
North Valley Trust IV 3/15/2036 10,310 1.33 % 6.92 % 7,673 7,615
VRB Subordinated 3/29/2029 16,000 3.52 % 9.08 % 16,953 17,000
VRB Subordinated - 5 %
8/27/2035 20,000 Fixed 5.00 % 25,132 25,172
$ 98,889 $ 101,120 $ 101,099
The VRB - 5 % Subordinated Debt issuance is fixed at 5.0 % through August 27, 2025, then will have a floating rate of 90-day average SOFR plus 4.9 % until maturity.
Note 9 - Commitments and Contingencies
The following table presents a summary of the Bank’s commitments and contingent liabilities:
(in thousands) March 31,
2024 December 31,
2023
Financial instruments whose amounts represent risk:
Commitments to extend credit:
Commercial loans $ 793,157 $ 788,742
Consumer loans 642,028 652,110
Real estate mortgage loans 447,443 453,647
Real estate construction loans 324,254 331,178
Standby letters of credit 41,912 38,449
Deposit account overdraft privilege 129,273 121,539
27
Table of Contents
Note 10 - Shareholders’ Equity
Dividends Paid
The Bank paid to the Company cash dividends in the aggregate amounts of $ 20.4 million and $ 18.2 million during the three months ended March 31, 2024 and 2023, respectively. The Bank is regulated by the FDIC and the DFPI. Absent approval from the Commissioner of the DFPI, California banking laws generally limit the Bank’s ability to pay dividends to the lesser of (1) retained earnings or (2) net income for the last three fiscal years, less cash distributions paid during such period.
Stock Repurchase Plan
On February 25, 2021, the Board of Directors authorized the repurchase of up to 2.0 million shares of the Company's common stock (the 2021 Repurchase Plan), which approximated 6.7 % of the shares outstanding as of the approval date. The actual timing of any share repurchases can be determined by the Company's management and therefore the total value of the shares to be purchased under the 2021 Repurchase Plan is subject to change. The 2021 Repurchase Plan has no expiration date (in accordance with applicable laws and regulations). During the three months ended March 31, 2024 and 2023, the Company repurchased 99,332 and 150,000 shares with market values of $ 3.4 million and $ 7.0 million, respectively.
Stock Repurchased Under Equity Compensation Plans
The Company's shareholder-approved equity compensation plans permit employees to tender recently vested shares in lieu of cash for the payment of exercise price, if applicable, and the tax withholding on such shares. During the three months ended March 31, 2024 and 2023, exercising option holders tendered zero shares, respectively, of the Company’s common stock in connection with option exercises. Employees also tendered zero and 12,381 shares in connection with the tax withholding requirements of other share-based awards during the three months ended March 31, 2024 and 2023, respectively. In total, shares of the Company's common stock tendered had market values of zero and $ 0.6 million during the quarters ended March 31, 2024 and 2023, respectively. The tendered shares were retired. The market value of tendered shares is the last market trade price at closing on the day an option is exercised or the other share-based award vests. Stock repurchased under equity incentive plans are not included in the total of stock repurchased under the 2021 Stock Repurchase Plans.
Note 11 - Stock Options and Other Equity-Based Incentive Instruments
On April 16, 2019, the Board of Directors adopted the 2019 Equity Incentive Plan (2019 Plan) which was approved by shareholders on May 21, 2019. The 2019 Plan allows for up to 1,500,000 shares to be issued in connection with equity-based incentives. The Company’s 2009 Equity Incentive Plan (2009 Plan) expired on March 26, 2019. While no new awards can be granted under the 2009 Plan, existing grants continue to be governed by the terms, conditions and procedures set forth in any applicable award agreement.
Stock option activity during the three months ended March 31, 2024, is summarized in the following table:
Number
of Shares Weighted
Average
Exercise Price
Outstanding at December 31, 2023 7,500 $ 23.21
Options granted — —
Options exercised — —
Options forfeited — —
Outstanding at March 31, 2024 7,500 $ 23.21
The following table shows the number, weighted-average exercise price, intrinsic value, and weighted average remaining contractual life of options exercisable, options not yet exercisable and total options outstanding as of March 31, 2024:
Currently
Exercisable Currently Not
Exercisable Total
Outstanding
Number of options 7,500 — 7,500
Weighted average exercise price $ 23.21 $ — $ 23.21
Intrinsic value (in thousands) $ 102 $ — $ 102
Weighted average remaining contractual term (yrs.) 0.5 n/a 0.5
As of March 31, 2024, all options outstanding are fully vested and are expected to be exercised prior to expiration. The Company did not modify any option grants during the three months ended March 31, 2024 or 2023.
Activity related to restricted stock unit awards during the three months ended March 31, 2024 is summarized in the following table:
28
Table of Contents
Service
Condition
Vesting RSUs Market Plus
Service
Condition
Vesting RSUs
Outstanding at December 31, 2023 144,487 123,102
RSUs granted 65,167 56,516
RSUs added through dividend and performance credits 1,968 —
RSUs released — —
RSUs forfeited ( 1,063 ) ( 1,204 )
Outstanding at March 31, 2024 210,559 178,414
The 210,559 of service condition vesting RSUs outstanding as of March 31, 2024 include a feature whereby each RSU outstanding is credited with a dividend amount equal to any common stock cash dividend declared and paid, and the credited amount is divided by the closing price of the Company’s stock on the dividend payable date to arrive at an additional amount of RSUs outstanding under the original grant. The dividend credits follow the same vesting requirements as the RSU awards and are not considered participating securities. The 210,559 of service condition vesting RSUs outstanding as of March 31, 2024 are expected to vest, and be released, on a weighted-average basis, over the next 2.2 years. The Company expects to recognize $ 5.4 million of pre-tax compensation costs related to these service condition vesting RSUs between March 31, 2024 and their vesting dates. The Company did not modify any service condition vesting RSUs during the three months ended March 31, 2024 or 2023.
The 178,414 of market plus service condition vesting RSUs outstanding as of March 31, 2024 are expected to vest, and be released, on a weighted-average basis, over the next 2.3 years. The Company expects to recognize $ 3.0 million of pre-tax compensation costs related to these RSUs between March 31, 2024 and their vesting dates. As of March 31, 2024, the number of market plus service condition vesting RSUs outstanding that will actually vest, and be released, may be reduced to zero or increased to 267,621 depending on the total return of the Company’s common stock versus the total return of an index of bank stocks from the grant date to the vesting date. The Company did not modify any market plus service condition vesting RSUs during 2023 or during the three months ended March 31, 2024 .
Note 12 - Non-interest Income and Expense
The following table summarizes the Company’s non-interest income for the periods indicated:
Three months ended
March 31,
(in thousands) 2024 2023
ATM and interchange fees $ 6,169 $ 6,344
Service charges on deposit accounts 4,663 3,431
Other service fees 1,366 1,166
Mortgage banking service fees 428 465
Change in value of mortgage servicing rights 11 ( 209 )
Total service charges and fees 12,637 11,197
Increase in cash value of life insurance 803 802
Asset management and commission income 1,128 934
Gain on sale of loans 261 206
Lease brokerage income 161 98
Sale of customer checks 312 288
Loss on sale of investment securities — ( 164 )
(Loss) gain on marketable equity securities ( 28 ) 42
Other 497 232
Total other non-interest income 3,134 2,438
Total non-interest income $ 15,771 $ 13,635
29
Table of Contents
The components of non-interest expense were as follows:
Three months ended
March 31,
(in thousands) 2024 2023
Base salaries, net of deferred loan origination costs $ 24,020 $ 23,000
Incentive compensation 3,257 2,895
Benefits and other compensation costs 7,027 6,668
Total salaries and benefits expense 34,304 32,563
Occupancy 3,951 4,160
Data processing and software 5,107 4,032
Equipment 1,356 1,383
Intangible amortization 1,030 1,656
Advertising 762 759
ATM and POS network charges 1,661 1,709
Professional fees 1,340 1,589
Telecommunications 511 595
Regulatory assessments and insurance 1,251 792
Postage 308 299
Operational losses 352 435
Courier service 480 339
(Gain) on sale or acquisition of foreclosed assets ( 38 ) —
Gain on disposal of fixed assets 5 —
Other miscellaneous expense 4,124 3,483
Total other non-interest expense 22,200 21,231
Total non-interest expense $ 56,504 $ 53,794
Note 13 - Earnings Per Share
Basic earnings per share represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustments to income that would result from assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock units (RSUs), and are determined using the treasury stock method. Earnings per share have been computed based on the following:
Three months ended March 31,
(in thousands) 2024 2023
Net income $ 27,749 $ 35,833
Average number of common shares outstanding 33,245 33,296
Effect of dilutive stock options and restricted stock 125 142
Average number of common shares outstanding used to calculate diluted earnings per share 33,370 33,438
Options excluded from diluted earnings per share because of their antidilutive effect — —
Note 14 – Comprehensive Income (Loss)
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet identified as accumulated other comprehensive income (AOCI), such items, along with net income, are components of other comprehensive income (loss) (OCI).
30
Table of Contents
The components of other comprehensive income (loss) and related tax effects are as follows:
Three months ended March 31,
(in thousands) 2024 2023
Unrealized holding gains (losses) on available for sale securities before reclassifications $ ( 15,899 ) $ 34,540
Amounts reclassified out of AOCI:
Realized loss on debt securities — 164
Unrealized holding gains (losses) on available for sale securities after reclassifications ( 15,899 ) 34,704
Tax effect 4,701 ( 10,260 )
Unrealized holding gains (losses) on available for sale securities, net of tax ( 11,198 ) 24,444
Change in unfunded status of the supplemental retirement plans before reclassifications 459 114
Amounts reclassified out of AOCI:
Amortization of prior service cost — —
Amortization of actuarial losses ( 459 ) ( 114 )
Total amounts reclassified out of accumulated other comprehensive loss ( 459 ) ( 114 )
Change in unfunded status of the supplemental retirement plans after reclassifications — —
Tax effect — —
Change in unfunded status of the supplemental retirement plans, net of tax — —
Change in joint beneficiary agreement liability before reclassifications — —
Tax effect — —
Change in joint beneficiary agreement liability before reclassifications, net of tax — —
Total other comprehensive income (loss) $ ( 11,198 ) $ 24,444
The components of accumulated other comprehensive loss, included in shareholders’ equity, are as follows:
(in thousands) March 31,
2024 December 31,
2023
Net unrealized loss on available for sale securities $ ( 247,720 ) $ ( 231,821 )
Tax effect 73,235 68,534
Unrealized holding loss on available for sale securities, net of tax ( 174,485 ) ( 163,287 )
Unfunded status of the supplemental retirement plans 13,527 13,527
Tax effect ( 3,999 ) ( 3,999 )
Unfunded status of the supplemental retirement plans, net of tax 9,528 9,528
Joint beneficiary agreement liability 590 590
Tax effect — —
Joint beneficiary agreement liability, net of tax 590 590
Accumulated other comprehensive loss $ ( 164,367 ) $ ( 153,169 )
Note 15 - Fair Value Measurement
The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, income approach, and/or the cost approach. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability including assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset and the risk of nonperformance. Marketable equity securities, debt securities available-for-sale, loans held for sale, and mortgage servicing rights are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application impairment write-downs of individual assets.
The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the observable nature of the assumptions used to determine fair value. These levels are:
Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 - Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in
31
Table of Contents
markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 - Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
Marketable equity securities and debt securities available for sale - Marketable equity securities and debt securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. The Company had no securities classified as Level 3 during any of the periods covered in these consolidated financial statements.
Loans held for sale - Loans held for sale are carried at the lower of cost or fair value. The fair value of loans held for sale is based on what secondary markets are currently offering for loans with similar characteristics. As such, we classify those loans subjected to recurring fair value adjustments as Level 2.
Individually evaluated loans - Loans are not recorded at fair value on a recurring basis. However, from time to time, certain loans have individual risk characteristics not consistent with a pool of loans and is individually evaluated for credit reserves. Loans for which it is probable that payment of interest and principal will not be made in accordance with the original contractual terms of the loan agreement are typically individually evaluated. The fair value of these loans are estimated using one of several methods, including collateral value, fair value of similar debt, enterprise value, liquidation value and discounted cash flows. Those loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value which uses substantially observable data, the Company records the loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value, or the appraised value contains a significant unobservable assumption, such as deviations from comparable sales, and there is no observable market price, the Company records the loan as nonrecurring Level 3.
Foreclosed assets - Foreclosed assets include assets acquired through, or in lieu of, loan foreclosure. Foreclosed assets are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, management periodically performs valuations and the assets are carried at the lower of carrying amount or fair value less cost to sell. When the fair value of foreclosed assets is based on an observable market price or a current appraised value which uses substantially observable data, the Company records the loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value, or the appraised value contains a significant unobservable assumption, such as deviations from comparable sales, and there is no observable market price, the Company records the foreclosed asset as nonrecurring Level 3. Revenue and expenses from operations and changes in the valuation allowance are included in other non-interest expense.
Mortgage servicing rights - Mortgage servicing rights are carried at fair value. A valuation model, which utilizes a discounted cash flow analysis using a discount rate and prepayment speed assumptions is used in the computation of the fair value measurement. While the prepayment speed assumption is currently quoted for comparable instruments, the discount rate assumption currently requires a significant degree of management judgment and is therefore considered an unobservable input. As such, the Company classifies mortgage servicing rights subjected to recurring fair value adjustments as Level 3.
The table below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis (in thousands):
Fair value at March 31, 2024 Total Level 1 Level 2 Level 3
Marketable equity securities $ 2,606 $ 2,606 $ — $ —
Debt securities available for sale:
Obligations of U.S. government corporations and agencies 1,170,192 — 1,170,192 —
Obligations of states and political subdivisions 234,177 — 234,177 —
Corporate bonds 5,746 — 5,746 —
Asset backed securities 359,673 — 359,673 —
Non-agency mortgage backed securities 304,100 — 304,100 —
Loans held for sale 1,346 — 1,346 —
Mortgage servicing rights 6,697 — — 6,697
Total assets measured at fair value $ 2,084,537 $ 2,606 $ 2,075,234 $ 6,697
32
Table of Contents
Fair value at December 31, 2023 Total Level 1 Level 2 Level 3
Marketable equity securities $ 2,634 $ 2,634 $ — $ —
Debt securities available for sale:
Obligations of U.S. government corporations and agencies 1,221,737 — 1,221,737 —
Obligations of states and political subdivisions 236,375 — 236,375 —
Corporate bonds 5,602 — 5,602 —
Asset backed securities 355,281 — 355,281 —
Non-agency mortgage backed securities 333,509 — 333,509 —
Loans held for sale 458 — 458 —
Mortgage servicing rights 6,606 — — 6,606
Total assets measured at fair value $ 2,162,202 $ 2,634 $ 2,152,962 $ 6,606
Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally corresponds with the Company’s quarterly valuation process. There were no transfers between any levels during the three months ended March 31, 2024 or March 31, 2023, respectively.
The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the time periods indicated. Had there been any transfer into or out of Level 3 during the time periods indicated, the amount included in the “Transfers into (out of) Level 3” column would represent the beginning balance of an item in the period (interim quarter) during which it was transferred (in thousands):
Three months ended March 31, Beginning
Balance Transfers
into (out of)
Level 3 Change
Included
in Earnings Issuances Ending
Balance
2024: Mortgage servicing rights
$ 6,606 — $ 11 $ 80 $ 6,697
2023: Mortgage servicing rights
$ 6,712 — $ ( 209 ) $ 50 $ 6,553
Three months ended March 31,
The key unobservable inputs used in determining the fair value of mortgage servicing rights are mortgage prepayment speeds and the discount rate used to discount cash projected cash flows. Generally, any significant increases in the mortgage prepayment speed and discount rate utilized in the fair value measurement of the mortgage servicing rights will result in a negative fair value adjustments (and decrease in the fair value measurement). Conversely, a decrease in the mortgage prepayment speed and discount rate will result in a positive fair value adjustment (and increase in the fair value measurement).
The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2024 and December 31, 2023:
As of March 31, 2024: Fair Value
(in thousands) Valuation
Technique Unobservable
Inputs Range,
Weighted
Average
Mortgage Servicing Rights $ 6,697 Discounted cash flow Constant prepayment rate 6 % - 11 %; 6.4 %
Discount rate 10 % - 14 %; 12 %
As of December 31, 2023:
Mortgage Servicing Rights $ 6,606 Discounted cash flow Constant prepayment rate 6 % - 12.8 %; 7.0 %
Discount rate 10 % - 14 %; 12 %
The tables below present the recorded investment in assets and liabilities measured at fair value on a nonrecurring basis, as of the dates indicated, that had a write-down or an additional allowance provided during the periods indicated (in thousands):
March 31, 2024 Total Level 1 Level 2 Level 3
Fair value:
Collateral dependent loans $ 5,056 — — $ 5,056
Foreclosed assets 831 — — 831
Total assets measured at fair value $ 5,887 — — $ 5,887
33
Table of Contents
December 31, 2023 Total Level 1 Level 2 Level 3
Fair value:
Collateral dependent loans $ 4,175 — — $ 4,175
Foreclosed assets 50 — — 50
Total assets measured at fair value $ 4,225 — — $ 4,225
The tables below present the gains (losses) resulting from non-recurring fair value adjustments of assets and liabilities for the periods indicated (in thousands):
Three months ended March 31,
2024 2023
Collateral dependent loans $ 128 $ ( 277 )
Foreclosed assets ( 224 ) —
Total losses from non-recurring measurements $ ( 96 ) $ ( 277 )
The individually evaluated loan amounts above represent collateral dependent loans that have been adjusted to fair value. When the Company identifies a collateral dependent loan with unique risk characteristics, the Company evaluates the need for an allowance using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals. If the Company determines that the value of the loan is less than the recorded investment in the loan, the Company recognizes this impairment and adjust the carrying value of the loan to fair value through the allowance for credit losses. The loss represents charge-offs or impairments on collateral dependent loans for fair value adjustments based on the fair value of collateral. The carrying value of loans fully charged-off is zero .
The foreclosed assets amount above represents impaired real estate that has been adjusted to fair value. Foreclosed assets represent real estate which the Company has taken control of in partial or full satisfaction of loans. At the time of foreclosure, other real estate owned is recorded at fair value less costs to sell, which becomes the property’s new basis. Any write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for credit losses. After foreclosure, management periodically performs valuations such that the real estate is carried at the lower of its new cost basis or fair value, net of estimated costs to sell. Fair value adjustments on other real estate owned are recognized within net loss on real estate owned. The loss represents impairments on real estate owned for fair value adjustments based on the fair value of the real estate.
The Company’s property appraisals are primarily based on the sales comparison approach and income approach methodologies, which consider recent sales of comparable properties, including their income generating characteristics, and then make adjustments to reflect the general assumptions that a market participant would make when analyzing the property for purchase. These adjustments may increase or decrease an appraised value and can vary significantly depending on the location, physical characteristics and income producing potential of each property. Additionally, the quality and volume of market information available at the time of the appraisal can vary from period to period and cause significant changes to the nature and magnitude of comparable sale adjustments. Given these variations, comparable sale adjustments are generally not a reliable indicator for how fair value will increase or decrease from period to period. Under certain circumstances, management discounts are applied based on specific characteristics of an individual property.
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at March 31, 2024:
March 31, 2024 Fair Value
(in thousands) Valuation
Technique Unobservable Inputs Range,
Weighted Average
Collateral dependent loans $ 5,056 Sales comparison
approach
Income approach Adjustment for differences between
comparable sales;
Capitalization rate Not meaningful
N/A
Foreclosed assets (Residential real estate) $ 831 Sales comparison
approach Adjustment for differences between
comparable sales Not meaningful
N/A
34
Table of Contents
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2023:
December 31, 2023 Fair Value
(in thousands) Valuation
Technique Unobservable Inputs Range,
Weighted Average
Collateral dependent loans $ 4,175 Sales comparison
approach
Income approach Adjustment for differences between
comparable sales;
Capitalization rate Not meaningful
N/A
Foreclosed assets (Residential real estate) $ 50 Sales comparison
approach Adjustment for differences between
comparable sales Not meaningful
N/A
Fair values for financial instruments are management’s estimates of the values at which the instruments could be exchanged in a transaction between willing parties. The Company uses the exit price notion when measuring the fair value of financial instruments. These estimates are subjective and may vary significantly from amounts that would be realized in actual transactions. In addition, other significant assets are not considered financial assets including, any mortgage banking operations, deferred tax assets, and premises and equipment. Further, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on the fair value estimates and have not been considered in any of these estimates.
March 31, 2024 December 31, 2023
(in thousands) Carrying
Amount Fair
Value Carrying
Amount Fair
Value
Financial assets:
Level 1 inputs:
Cash and due from banks $ 73,322 $ 73,322 $ 81,626 $ 81,626
Cash at Federal Reserve and other banks 9,514 9,514 17,075 17,075
Level 2 inputs:
Securities held to maturity 127,811 118,528 133,494 125,126
Restricted equity securities 17,250 N/A 17,250 n/a
Level 3 inputs:
Loans, net 6,676,301 6,291,078 6,672,948 6,278,577
Financial liabilities:
Level 2 inputs:
Deposits 7,987,658 7,982,067 7,834,038 7,828,554
Other borrowings 392,409 329,409 632,582 632,582
Level 3 inputs:
Junior subordinated debt 101,120 101,090 101,099 95,407
(in thousands) Contract
Amount Fair
Value Contract
Amount Fair
Value
Off-balance sheet:
Level 3 inputs:
Commitments $ 2,206,882 $ 22,069 $ 2,225,677 $ 22,257
Standby letters of credit 41,912 419 38,449 385
Overdraft privilege commitments 129,273 1,293 121,539 1,215
Note 16 - Regulatory Matters
The Company is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios
35
Table of Contents
(set forth in the table below) of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. The following tables present actual and required capital ratios as of March 31, 2024 and December 31, 2023 for the Company and the Bank under applicable Basel III Capital Rules. The minimum capital amounts presented include the minimum required capital levels as of March 31, 2024 and December 31, 2023 based on the then phased-in provisions of the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.
Actual Required for Capital Adequacy Purposes Required to be
Considered Well
Capitalized
As of March 31, 2024: Amount Ratio Amount Ratio Amount Ratio
(dollars in thousands)
Total Capital (to Risk Weighted Assets):
Consolidated $ 1,212,626 14.97 % $ 850,469 10.50 % N/A N/A
Tri Counties Bank $ 1,202,415 14.85 % $ 850,265 10.50 % $ 809,776 10.00 %
Tier 1 Capital (to Risk Weighted Assets):
Consolidated $ 1,068,911 13.20 % $ 688,475 8.50 % N/A N/A
Tri Counties Bank $ 1,100,831 13.59 % $ 688,310 8.50 % $ 647,821 8.00 %
Common equity Tier 1 Capital (to Risk Weighted Assets):
Consolidated $ 1,011,649 12.49 % $ 566,979 7.00 % N/A N/A
Tri Counties Bank $ 1,100,831 13.59 % $ 566,843 7.00 % $ 526,355 6.50 %
Tier 1 Capital (to Average Assets):
Consolidated $ 1,068,911 11.01 % $ 388,326 4.00 % N/A N/A
Tri Counties Bank $ 1,100,831 11.34 % $ 388,253 4.00 % $ 485,316 5.00 %
Actual Required for Capital Adequacy Purposes Required to be
Considered Well
Capitalized
As of December 31, 2023: Amount Ratio Amount Ratio Amount Ratio
(dollars in thousands)
Total Capital (to Risk Weighted Assets):
Consolidated $ 1,196,106 14.73 % $ 852,850 10.50 % N/A N/A
Tri Counties Bank $ 1,190,542 14.66 % $ 852,648 10.50 % $ 812,046 10.00 %
Tier 1 Capital (to Risk Weighted Assets):
Consolidated $ 1,052,063 12.95 % $ 690,402 8.50 % N/A N/A
Tri Counties Bank $ 1,088,717 13.41 % $ 690,239 8.50 % $ 649,637 8.00 %
Common equity Tier 1 Capital (to Risk Weighted Assets):
Consolidated $ 994,907 12.25 % $ 568,566 7.00 % N/A N/A
Tri Counties Bank $ 1,088,717 13.41 % $ 568,432 7.00 % $ 527,830 6.50 %
Tier 1 Capital (to Average Assets):
Consolidated $ 1,052,063 10.75 % $ 391,620 4.00 % N/A N/A
Tri Counties Bank $ 1,088,717 11.12 % $ 391,574 4.00 % $ 489,468 5.00 %
As of March 31, 2024 and December 31, 2023, capital levels at the Company and the Bank exceed all capital adequacy requirements under the Basel III Capital Rules. Also, at March 31, 2024 and December 31, 2023, the Bank’s capital levels exceeded the minimum amounts necessary to be considered well capitalized under the current regulatory framework for prompt corrective action.
The Basel III Capital Rules require for all banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively composed of common equity tier 1 capital, and it applies to each of the risk-based capital ratios but not the leverage ratio. At March 31, 2024, the Company and the Bank are in compliance with the capital conservation buffer requirement.
36
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.