Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
______________________________________________ 
FORM 10-Q
______________________________________________ 
(Mark One)
x
Quarterly report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 2016
or
o
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from              to             
Commission File Number: 000-50245
______________________________________________ 
HOPE BANCORP, INC.
(Exact name of registrant as specified in its charter)
______________________________________________ 
Delaware
 
95-4849715
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
 
 
 
3200 Wilshire Boulevard, Suite 1400, Los Angeles, California
 
90010
(Address of principal executive offices)
 
(Zip Code)
(213) 387-3200
(Registrant’s telephone number, including area code)
BBCN Bancorp, Inc. 3731 Wilshire Blvd, Suite 1000, Los Angeles, CA, 90010
(Former name, former address and former fiscal year, if changed since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
x
 
Accelerated filer
o
 
 
 
 
 
Non-accelerated filer
o
(Do not check it a smaller reporting company)
Smaller Reporting Company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  o   No  x
As of November 4, 2016, there were 135,234,889 outstanding shares of the issuer’s common stock, $0.001 par value.



Table of Contents
 
 
 
Page

 
 
 
 
 
 
 
Item 1.
 
 
 
 
 
Condensed Consolidated Statements of Financial Condition - September 30, 2016 (Unaudited) and December 31, 2015

 
 
 
 
Condensed Consolidated Statements of Income - Three and Nine Months Ended September 30, 2016 and 2015 (Unaudited)

 
 
 
 
Condensed Consolidated Statements of Comprehensive Income - Three and Nine Months Ended September 30, 2016 and 2015 (Unaudited)

 
 
 
 
Condensed Consolidated Statements of Changes in Stockholders’ Equity - Nine Months Ended September 30, 2016 and 2015 (Unaudited)

 
 
 
 
Condensed Consolidated Statements of Cash Flows - Nine Months Ended September 30, 2016 and 2015 (Unaudited)

 
 
 
 
12

 
 
 
Item 2
60

 
 
 
Item 3.
83

 
 
 
Item 4.
85

 
 
 
 
 
 
Item 1.
LEGAL PROCEEDINGS
86

 
 
 
Item 1A.
RISK FACTORS
86

 
 
 
Item 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
88

 
 
 
Item 3.
DEFAULT UPON SENIOR SECURITIES
88

 
 
 
Item 4.
MINE SAFETY DISCLOSURES
88

 
 
 
Item 5.
OTHER INFORMATION
88

 
 
 
Item 6.
EXHIBITS
88

 
 
 
 
SIGNATURES
89

 
 
 
 
INDEX TO EXHIBITS
90

 
 
 


2

Table of Contents

Forward-Looking Statements

Some statements in this Quarterly Report on Form 10-Q constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to, among other things, expectations regarding the business environment in which we operate, projections of future performance, perceived opportunities in the market and statements regarding our business strategies, objectives and vision. Forward-looking statements include, but are not limited to, statements preceded by, followed by or that include the words “will,” “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions. With respect to any such forward-looking statements, the Company claims the protection provided for in the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties. Our actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in any forward-looking statements. The risks and uncertainties include: possible deterioration in economic conditions in our areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; risks associated with the merger with Wilshire Bancorp, Inc. and failure to successfully integrate and operate the combined banking franchise; and regulatory risks associated with current and future regulations. For additional information concerning these and other risk factors, see Part II, Item 1A. Risk Factors contained herein and Part I, Item 1A. Risk Factors contained in our Annual Report on Form 10-K for the year ended December 31, 2015.
The Company does not undertake, and specifically disclaims any obligation, to update any forward looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.


3

Table of Contents

PART I
FINANCIAL INFORMATION

Item 1.
Financial Statements

 
HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
(Unaudited)
 
 
 
September 30,
2016
 
December 31,
2015
ASSETS
(In thousands, except share data)
Cash and cash equivalents:
 
 
 
Cash and due from banks
$
182,152

 
$
94,934

Interest bearing deposits in other banks
261,751

 
203,455

Total cash and cash equivalents
443,903

 
298,389

Other investments
45,670

 
47,895

Securities available for sale, at fair value
1,558,719

 
1,010,556

Loans held for sale, at the lower of cost or fair value
58,186

 
8,273

Loans receivable (net of allowance for loan losses of $79,976 and $76,408 at
September 30, 2016 and December 31, 2015, respectively)
10,481,221

 
6,171,933

Other real estate owned (“OREO”), net
27,457

 
21,035

Federal Home Loan Bank (“FHLB”) stock, at cost
23,449

 
18,964

Premises and equipment (net of accumulated depreciation and amortization of
$35,164 and $35,792 at September 30, 2016 and December 31, 2015, respectively)
53,966

 
34,575

Accrued interest receivable
24,165

 
15,195

Deferred tax assets, net
69,044

 
67,004

Customers’ liabilities on acceptances
2,694

 
1,463

Bank owned life insurance (“BOLI”)
73,290

 
47,018

Investments in affordable housing partnerships
69,025

 
25,014

Goodwill
464,419

 
105,401

Core deposit intangible assets, net
19,968

 
2,820

Servicing assets
26,529

 
12,000

Other assets
68,924

 
25,113

Total assets
$
13,510,629

 
$
7,912,648

 
 
 
 
(Continued)
 

4

Table of Contents


HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
(Unaudited)
 
 
 
September 30,
2016
 
December 31,
2015
LIABILITIES AND STOCKHOLDERS’ EQUITY
(In thousands, except share data)
LIABILITIES:
 
 
 
Deposits:
 
 
 
Noninterest bearing
$
2,903,658

 
$
1,694,427

Interest bearing:
 
 
 
Money market and NOW accounts
3,318,728

 
1,983,250

Savings deposits
304,719

 
187,498

Time deposits of $100,000 or more
3,077,629

 
1,772,975

Other time deposits
1,097,771

 
702,826

Total deposits
10,702,505

 
6,340,976

FHLB advances
754,739

 
530,591

Subordinated debentures
99,548

 
42,327

Accrued interest payable
9,708

 
6,007

Acceptances outstanding
2,694

 
1,463

Other liabilities
86,864

 
53,189

Total liabilities
11,656,058

 
6,974,553

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock, $0.001 par value; authorized 150,000,000 shares at September 30, 2016 and December 31, 2015; issued and outstanding, 135,109,641 and 79,566,356 shares at September 30, 2016 and December 31, 2015, respectively
135

 
80

Additional paid-in capital
1,400,915

 
541,596

Retained earnings
445,104

 
398,251

Accumulated other comprehensive income (loss), net
8,417

 
(1,832
)
Total stockholders’ equity
1,854,571

 
938,095

Total liabilities and stockholders’ equity
$
13,510,629

 
$
7,912,648


See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).

5

Table of Contents

HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands, except per share data)
INTEREST INCOME:
 
 
 
 
 
 
 
Interest and fees on loans
$
112,132

 
$
73,650

 
$
266,336

 
$
214,537

Interest on securities
6,645

 
4,658

 
18,051

 
13,067

Interest on federal funds sold and other investments
775

 
751

 
2,160

 
3,084

Total interest income
119,552

 
79,059

 
286,547

 
230,688

INTEREST EXPENSE:
 
 
 
 
 
 
 
Interest on deposits
13,017

 
8,390

 
33,276

 
24,115

Interest on FHLB advances
2,161

 
1,514

 
5,370

 
4,138

Interest on other borrowings
900

 
394

 
1,755

 
1,160

Total interest expense
16,078

 
10,298

 
40,401

 
29,413

NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES
103,474

 
68,761

 
246,146

 
201,275

PROVISION FOR LOAN LOSSES
6,500

 
600

 
8,200

 
3,100

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
96,974

 
68,161

 
237,946

 
198,175

NONINTEREST INCOME:
 
 
 
 
 
 
 
Service fees on deposit accounts
4,778

 
3,170

 
10,363

 
9,261

International service fees
1,010

 
838

 
2,601

 
2,656

Loan servicing fees, net
955

 
800

 
2,234

 
2,374

Wire transfer fees
1,158

 
1,001

 
2,966

 
2,635

Other income and fees
3,591

 
1,958

 
7,906

 
5,558

Net gains on sales of SBA loans
230

 
3,390

 
5,090

 
9,553

Net gains on sales of other loans
1,476

 
26

 
1,519

 
253

Net gains on sales of securities available for sale
948

 

 
948

 
424

Total noninterest income
14,146

 
11,183

 
33,627

 
32,714

NONINTEREST EXPENSE:
 
 
 
 
 
 
 
Salaries and employee benefits
30,456

 
21,457

 
73,782

 
63,570

Occupancy
6,889

 
4,941

 
16,626

 
14,443

Furniture and equipment
3,297

 
2,329

 
7,921

 
6,915

Advertising and marketing
2,306

 
1,309

 
4,845

 
4,184

Data processing and communication
3,199

 
2,192

 
7,499

 
7,004

Professional fees
1,898

 
1,289

 
4,255

 
3,966

FDIC assessments
1,564

 
1,027

 
3,697

 
3,048

Credit related expenses
810

 
75

 
2,142


1,600

OREO expense (income), net
(423
)
 
(721
)
 
1,138

 
1,677

Merger and integration expense
11,222

 
24

 
13,962

 
102

Other
6,628

 
2,833

 
12,377

 
7,937

Total noninterest expense
67,846

 
36,755

 
148,244

 
114,446

INCOME BEFORE INCOME TAX PROVISION
43,274

 
42,589

 
123,329

 
116,443

INCOME TAX PROVISION
17,169

 
17,497

 
50,212

 
47,053

NET INCOME
$
26,105

 
$
25,092

 
$
73,117

 
$
69,390

EARNINGS PER COMMON SHARE
 
 
 
 
 
 
 
Basic
$
0.22

 
$
0.32

 
$
0.80

 
$
0.87

Diluted
$
0.22

 
$
0.32

 
$
0.79

 
$
0.87


See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).

6

Table of Contents



HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
(In thousands)
 
 
Net income
$
26,105

 
$
25,092

 
$
73,117

 
$
69,390

Other comprehensive income:
 
 
 
 
 
 
 
Unrealized (loss) gains on securities available for sale and interest only strips
(2,848
)
 
7,617

 
19,347

 
4,426

Reclassification adjustments for gains realized in income
(948
)
 

 
(948
)
 
(424
)
Tax (benefit) expense
(1,239
)
 
3,235

 
8,150

 
1,700

Change in unrealized (losses) gains on securities available for sale and interest only strips
(2,557
)
 
4,382

 
10,249

 
2,302

Total comprehensive income
$
23,548

 
$
29,474

 
$
83,366

 
$
71,692



See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).


7

Table of Contents


HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
 
 
Common stock
 
 
 
 
 
 
 
 
 
 
Shares
 
Amount
 
Additional paid-in capital
 
Retained
earnings
 
Accumulated other comprehensive income (loss), net
 
Total Stockholders’ Equity
 
(Dollars in thousands, except share data)
 
 
BALANCE, JANUARY 1, 2015
 
79,503,552

 
$
79

 
$
541,589

 
$
339,400

 
$
1,705

 
$
882,773

Issuance of shares pursuant to various stock plans
 
49,908

 
1

 
(22
)
 

 

 
(21
)
Tax effect of stock plans
 

 

 
43

 

 

 
43

Stock-based compensation
 

 

 
889

 

 

 
889

Redemption of common stock warrant
 

 
 
 
(1,150
)
 
 
 
 
 
(1,150
)
Cash dividends declared on common stock
 
 
 
 
 
 
 
(24,657
)
 
 
 
(24,657
)
Comprehensive income:
 

 

 

 

 

 
 
Net income
 

 

 

 
69,390

 

 
69,390

Other comprehensive loss
 

 

 

 

 
2,302

 
2,302

BALANCE, SEPTEMBER 30, 2015
 
79,553,460

 
$
80

 
$
541,349

 
$
384,133

 
$
4,007

 
$
929,569

 
 
 
 
 
 
 
 
 
 
 
 
 
BALANCE, JANUARY 1, 2016
 
79,566,356

 
$
80

 
$
541,596

 
$
398,251

 
$
(1,832
)
 
$
938,095

Issuance of shares pursuant to various stock plans
 
49,559

 

 
1,098

 


 


 
1,098

Stock-based compensation
 


 


 
1,967

 


 


 
1,967

Issuance of Hope stock options in exchange for
  Wilshire stock options
 
 
 
 
 
3,370

 
 
 
 
 
3,370

Issuance of shares in exchange for Wilshire common stock
 
55,493,726

 
55

 
852,884

 
 
 
 
 
852,939

Cash dividends declared on common stock
 


 


 


 
(26,264
)
 


 
(26,264
)
Comprehensive income:
 


 


 


 


 


 


Net income
 


 


 


 
73,117

 


 
73,117

Other comprehensive income
 


 


 


 


 
10,249

 
10,249

BALANCE, SEPTEMBER 30, 2016
 
135,109,641

 
$
135

 
$
1,400,915

 
$
445,104

 
$
8,417

 
$
1,854,571


See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).


8

Table of Contents

HOPE BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
 
  Nine Months Ended September 30,
 
2016
 
2015
 
(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES (net of acquisition)

 

Net income
$
73,117

 
$
69,390

Adjustments to reconcile net income to net cash from operating activities:

 


      Depreciation, amortization, net of discount accretion
(1,574
)
 
(2,878
)
Stock-based compensation expense
1,967

 
889

Provision for loan losses
8,200

 
3,100

Valuation adjustment of OREO
1,025

 
1,145

Change in deferred income taxes, net
5,183

 
2,225

Proceeds from sales of loans held for sale
127,467

 
120,352

Originations of loans held for sale
(156,908
)
 
(107,895
)
Net gains on sales of SBA and other loans
(6,609
)
 
(9,806
)
Additions in servicing assets
(2,472
)
 
(3,570
)
Net change in BOLI
(1,032
)
 
(814
)
Loss on disposal of equipment
2,449

 
64

Net gains on sales of securities available for sale
(948
)
 
(424
)
Net loss (gain) on sales of OREO
97

 
(516
)
Change in accrued interest receivable
256

 
(347
)
Change in investments in affordable housing partnership
3,057

 
1,022

Change in other assets
(3,369
)
 
(2,658
)
Change in accrued interest payable
1,092

 
376

Change in other liabilities
(18,467
)
 
10,842

            Net cash provided by operating activities
32,531

 
80,497

CASH FLOWS FROM INVESTING ACTIVITIES (net of acquisition)
 
 
 
Net change in loans receivable
(500,329
)
 
(407,095
)
Proceeds from sales of securities available for sale
217,077

 
22,510

Proceeds from sales of OREO
12,196

 
7,122

Proceeds from sales of other loans held for sale

 
7,438

Proceeds from sales and disposals of equipment

 
7

Purchase of premises and equipment
(10,788
)
 
(9,419
)
Purchase of securities available for sale
(428,867
)
 
(310,572
)
Purchases of other investments
(1,960
)
 
(40,651
)
Purchase of FHLB stock
(30
)
 
(150
)
Redemption of FHLB stock
12,084

 
9,510

Proceeds from matured or paid-down securities available for sale and other investments
167,101

 
108,287

Net cash received from acquisition - Wilshire Bancorp, Inc.
100,124

 

Purchases of investments in affordable housing partnerships

 
(11,055
)
          Net cash used in investing activities
(433,392
)
 
(624,068
)
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
Net change in deposits
551,541

 
335,571

Cash dividends paid on Common Stock
(26,264
)
 
(24,657
)
Proceeds from FHLB advances
725,000

 
250,000

Repayment of FHLB advances
(705,000
)
 
(200,000
)
Issuance of additional stock pursuant to various stock plans
1,098

 
(21
)
Tax effects of issuance of shares from various stock plans

 
43

Redemption of common stock warrant

 
(1,150
)
            Net cash provided by financing activities
546,375

 
359,786

NET CHANGE IN CASH AND CASH EQUIVALENTS
145,514

 
(183,785
)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
298,389

 
462,160

CASH AND CASH EQUIVALENTS, END OF PERIOD
$
443,903

 
$
278,375

 
 
 
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
 
 
 
      Interest paid
$
36,700

 
$
29,037

      Income taxes paid
$
48,378

 
$
41,334

SUPPLEMENTAL DISCLOSURES OF NON-CASH ACTIVITIES
 
 
 
Transfer from loans receivable to OREO
$
4,823

 
$
7,759

Transfer from loans receivable to other loans held for sale
$
795

 
$
6,881

Assets acquired from Wilshire
$
4,627,636

 
$

Liabilities assumed from Wilshire
$
4,130,342

 
$

Equity issued in consideration for Wilshire
$
856,309

 
$

See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).

9

Table of Contents
HOPE BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)




1.
Hope Bancorp, Inc.
Effective at the close of business on July 29, 2016, Hope Bancorp, Inc. (previously known as BBCN Bancorp, Inc., the “Company”) completed its previously-announced merger with Wilshire Bancorp, Inc. (“Wilshire”) pursuant to the Agreement and Plan of Merger, dated as of December 7, 2015, by and between the Company and Wilshire (the “Merger Agreement”). On the date of the acquisition, Wilshire merged with and into the Company, with Company being the surviving corporation (the “Merger”). On the date of the Merger, the Company changed its name to “Hope Bancorp, Inc.” and changed its ticker symbol to “HOPE”. This quarterly report on Form 10-Q covers the interim period ended September 30, 2016.
Hope Bancorp, Inc. (“Hope Bancorp” on a parent-only basis and the “Company” on a consolidated basis), headquartered in Los Angeles, California, is the holding company for Bank of Hope (the “Bank”, previously known as BBCN Bank). As of September 30, 2016, the Bank operated branches in California, Washington, Texas, Illinois, Alabama, Georgia, Virginia, New Jersey, and New York, as well as loan production offices in Atlanta, Annandale, Dallas, Denver, Portland, Seattle, and Northern California. The Company is a corporation organized under the laws of the state of Delaware and a bank holding company registered under the Bank Holding Company Act of 1956, as amended.
         
2.
Basis of Presentation
The condensed consolidated financial statements included herein have been prepared without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”), except for the Condensed Consolidated Statement of Financial Condition as of December 31, 2015 which was derived from audited financial statements included in the Company’s 2015 Annual Report on Form 10-K. Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such SEC rules and regulations.
The condensed consolidated financial statements include the accounts of Hope Bancorp and its wholly owned subsidiaries, principally Bank of Hope. All intercompany transactions and balances have been eliminated in consolidation. The Company has made all adjustments, consisting solely of normal accruals, that in the opinion of management, are necessary to fairly present the Company’s financial position at September 30, 2016 and the results of operations for the three and nine months ended September 30, 2016. Certain reclassifications have been made to prior period amounts to conform to the current year presentation. The results of operations for the interim periods are not necessarily indicative of results to be anticipated for the full year.
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) 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. Actual results could differ materially from those estimates. Material estimates that are susceptible to change in the near term relate to the determination of the allowance and provision for loan losses, the evaluation of other than temporary impairment of investment securities, accounting for derivatives and hedging activities, the determination of the carrying value for cash surrender value of life insurance, the determination of the carrying value of goodwill and other intangible assets, accounting for deferred tax assets and related valuation allowances, the determination of the fair values of investment securities and other financial instruments, accounting for lease arrangements, accounting for incentive compensation, profit sharing and bonus payments, and the valuation of servicing assets.
The assets acquired and liabilities assumed from Wilshire were accounted for in accordance with ASC 805 “Business Combinations,” using the acquisition method of accounting and were recorded at their estimated fair values on the date of acquisition. These fair value estimates are considered provisional, as additional analysis may be performed on certain assets and liabilities in which fair values are primarily determined through the use of inputs that are not observable from market-based information. Management may further adjust the provisional fair values for a period of up to one year from the date of the acquisition. Any adjustment made to provisional amounts will be recorded in the reporting period in which the adjustment is recognized and will not be applied retrospectively as stated in ASU 2015-16 “Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments”. The assets and liabilities that continue to be provisional include fixed asset, loans, intangible assets, OREO, deferred tax assets, accrued assets and liabilities, and the residual effects that the adjustments would have on goodwill.
These unaudited condensed consolidated financial statements should be read along with the audited consolidated financial statements and accompanying notes included in the Company’s 2015 Annual Report on Form 10-K.


10

Table of Contents

Recent Accounting Pronouncements:
In May 2016, the FASB issued ASU 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients.” ASU 2016-12 provides clarity and simplification to the transition guidance from the previously issued ASU 2014-09. The amendment provides narrow scope improvements to assessing the collectability criterion, the presentation of sales and other similar taxes, non-cash consideration, contract modifications, completed contracts, and technical corrections. ASU 2106-12 becomes effective for annual periods, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is currently in the process of evaluating the impact of the pending adoption of the new standard on its consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. ASU 2016-13 becomes effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2019. The Company is currently in the process of evaluating the impact of the pending adoption of the new standard on its consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.” ASU 2016-15 provides guidance on classification and presentation of certain cash receipts and cash payments on an institution’s statement of cash flows. The amendment aims to reduce the diversity in practice with respects to certain types of cash flows. ASU 2016-15 becomes effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2017. The Company is currently in the process of evaluating the impact of the pending adoption of the new standard on its consolidated financial statements.

11

Table of Contents


3.
Business Combinations
The Company applies the acquisition method of accounting for business combinations, including the acquisition of Wilshire under ASC 805 “Business Combinations”. Under the acquisition method of accounting, the acquiring entity in a business combination recognizes 100 percent of the assets acquired and liabilities assumed at their acquisition date fair values. Management utilizes valuation techniques appropriate for the asset or liability being measured in determining these fair values. Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain is recognized. Acquisition-related costs are expensed as incurred as merger and integration expense.
Acquisition of Wilshire Bancorp, Inc.     
On July 29, 2016, the Company completed the acquisition of Wilshire Bancorp, Inc. (“Wilshire”), the holding company of Wilshire Bank. The Company acquired Wilshire in order to expand its network of branch locations and to provide enhanced products and services to our customers. Wilshire’s primary subsidiary, Wilshire Bank, previously operated thirty-five branches located in California, New York, New Jersey, Texas, Georgia, and Alabama. Approximately $4.63 billion in assets were acquired through the transaction including $3.80 billion loans receivable and $3.81 billion in deposits. Subsequent to the acquisition, the Bank now operates 85 branches in nine difference states throughout the United States and also has loan production offices throughout the Unites States and a representative office in Seoul, Korea.
Under the terms of the acquisition agreement, Wilshire shareholders received 0.7034 shares of Hope Bancorp common stock for each share of Wilshire common stock owned. As a result, 55.5 million shares of Hope Bancorp common stock were issued to Wilshire shareholders in addition to $3.1 thousand that was paid for fractional shares. In addition, the Company issued Hope stock options and restricted stock in exchange for Wilshire stock options and restricted stock outstanding at July 29, 2016 under substantially the same terms as were applicable immediately prior to the merger, subject to adjustment for the exchange ratio. Total consideration for the acquisition was $856.3 million.

12

Table of Contents

The consideration paid, the assets acquired, and the liabilities assumed are summarized in the following table:
 
(In thousands)

Consideration Paid:
 
Hope common stock issued in exchange for Wilshire common stock
$
852,939

Cash paid for fractional shares
3

Hope stock options issued in exchange Wilshire stock options
3,370

     Total consideration paid
$
856,312

 
 
Assets Acquired:
 
Cash and cash equivalents
$
100,127

Investment securities available for sale
478,938

Loans receivable
3,800,807

FRB and FHLB stock
16,539

OREO
14,866

Premises and equipment
16,812

Bank owned life insurance
25,240

Servicing assets
16,203

Low income housing tax credit investments
47,111

Core deposit intangibles
18,138

Deferred tax assets, net
15,373

Other assets
77,482

Liabilities Assumed:
 
Deposits
(3,812,367
)
Borrowings
(206,282
)
Subordinated debentures
(56,942
)
Other liabilities
(54,751
)
Total identifiable net assets
$
497,294

Excess of consideration paid over fair value of net assets acquired (goodwill)
$
359,018

The fair value estimates above are considered provisional and additional analysis may be performed. Fair values are primarily determined through the use of inputs that are not observable from market-based information. Management may further adjust the provisional fair values for a period of up to one year from the date of the acquisition. Any adjustment to provisional amounts will be applied prospectively. The assets and liabilities that continue to be provisional include fixed asset, loans, intangible assets, OREO, deferred tax assets, accrued assets and liabilities, and the residual effects that the adjustments would have on goodwill.
Acquired Loans
The fair value of loans were estimated on an individual basis based on the characteristics for each loan. A discounted cash flow analysis was used to project cash flows for each loan using assumptions for rate, remaining maturity, prepayment speeds, projected default probabilities, loss give defaults, and estimate of prevailing discount rates. The following table presents loans acquired from Wilshire with deteriorated credit quality as of the date of acquisition included as loans receivable in the table above:
 
Fair Value At
July 29, 2016
 
(In thousands)
Contractually required principal and interest at acquisition
$
292,380

Contractual cash flows not expected to be collected (nonaccretable discount)
(40,560
)
Expected cash flows at acquisition
251,820

Interest component of expected cash flows (accretable discount)
(8,713
)
Fair value of acquired impaired loans
$
243,107


13

Table of Contents

The outstanding principal balances and the related carrying amounts of the acquired loans included in the statement of financial condition at September 30, 2016 were $4.58 billion and $3.88 billion, respectively, for loan acquired from Wilshire.
Pro Forma Information
The operating results for Wilshire from the date of acquisition through September 30, 2016 are included in the Condensed Consolidated Statement of Income for 2016. The following unaudited combined pro forma information presents the operating results for the three and nine months ended September 30, 2016 and 2015, as if the Wilshire acquisition had occurred on January 1, 2015:
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands, except share data)
Net interest income
$
114,530

 
$
113,687

 
$
343,829

 
$
335,598

Provision for loan losses
6,500

 
1,300

 
8,500

 
3,800

 
 
 
 
 
 
 
 
Non interest income
18,119

 
22,754

 
55,751

 
71,108

Non interest expense
66,605

 
65,135

 
192,728

 
191,839

 
 
 
 
 
 
 
 
Income before tax provision
59,544


70,006

 
198,352

 
211,067

Tax provision
25,008

 
29,403

 
83,308

 
88,648

Net income
$
34,536

 
$
40,603

 
$
115,044

 
$
122,419

 
 
 
 
 
 
 
 
Pro forma earnings per share:
 
 
 
 
 
 
 
     Basic
$
0.26

 
$
0.30

 
$
0.85

 
$
0.91

     Diluted
$
0.26

 
$
0.30

 
$
0.85

 
$
0.91

The above pro forma results are presented for illustrative purposes only and are not intended to represent or be indicative of the actual results of operations of the merged companies that would have been achieved had the acquisitions occurred at January 1, 2015, nor are they intended to represent or be indicative of future results of operations. The pro forma results do not include expected operating cost savings or income synergies as a result of the acquisitions. In addition, merger-related costs, including those incurred by Wilshire, of $19.1 million for the three months ended September 30, 2016, and $22.8 million for the nine months ended September 30, 2016, were not included in the pro forma information. These pro forma results require significant estimates and judgments particularly as it relates to the valuation and accretion of income associated with acquired loans.

Acquisition-Related Expenses
The following table presents acquisition-related expenses associated with the acquisition Wilshire and other previous acquisitions which were reflected in the Condensed Consolidated Statements of Income in merger and integration expense. These expenses are comprised primarily of salaries and benefits, professional services, and other noninterest expense related to prior acquisitions.
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands)
Wilshire
$
11,198

 
$

 
$
13,890

 
$

Other
24

 
24

 
72

 
102

Total merger related expenses
$
11,222

 
$
24

 
$
13,962

 
$
102


Federally Assisted Acquisition of Mirae Bank
The FDIC placed Mirae Bank (“Mirae”) under receivership upon Mirae’s closure by the California Department of Business Oversight (“DBO”) at the close of business on June 26, 2009. Wilshire purchased substantially all of Mirae’s assets and assumed all of Mirae’s deposits and certain other liabilities. Further, the Company entered into loss sharing agreements with the FDIC in connection with the Mirae acquisition. In June, 2014, the remaining loss-share agreement with the FDIC

14

Table of Contents

related to losses expired. As such, losses on loans acquired from Mirae Bank are no longer covered by the FDIC. However, recoveries will still be shared with the FDIC until June 2017.
4.     Stock-Based Compensation
The Company has a stock-based incentive plan (the “2007 Plan”) to award equity as form of compensation. The 2007 Plan, approved by the Company’s stockholders on May 31, 2007, was amended and restated on July 25, 2007 and again on December 1, 2011. The 2007 Plan provides for grants of stock options, stock appreciation rights (“SARs”), restricted stock, performance shares and performance units (sometimes referred to individually or collectively as “awards”) to non-employee directors, officers, employees, and consultants of the Company. Stock options may be either incentive stock options (“ISOs”), as defined in Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”), or nonqualified stock options (“NQSOs”).
The 2007 Plan gives the Company flexibility to (i) attract and retain qualified non-employee directors, executives and other key employees and consultants with appropriate equity-based awards; (ii) motivate high levels of performance; (iii) recognize employee contributions to the Company’s success; and (iv) align the interests of the 2007 Plan participants with those of the Company’s stockholders. The exercise price for shares under an ISO may not be less than 100% of fair market value on the date the award is granted under Code Section 422. Similarly, under the terms of the 2007 Plan the exercise price for SARs and NQSOs may not be less than 100% of fair market value on the date of grant. Performance units are awarded to a participant at the market price of the Company’s common stock on the date of award (after the lapse of the restriction period and the attainment of the performance criteria). No minimum exercise price is prescribed for performance shares and restricted stock awarded under the 2007 Plan.
ISOs, SARs and NQSOs have vesting periods of three to five years and have 10-year contractual terms. Restricted stock, performance shares, and performance units will be granted with a restriction period of not less than one year from the grant date for performance-based awards and not more than three years from the grant date for time-based vesting of grants. Compensation expense for awards is recognized over the vesting period. 
The Company has another stock-based incentive plan, the 2016 Stock Incentive Plan, adopted September 1, 2016. Stock options and restricted stock were assumed from the acquisition of Wilshire at substantially the same terms as those prior to the acquisition after applying the exchange ratio of 0.7034. These stock awards were issued to former Wilshire employees and directors through the 2016 Plan. The 2016 Plan provides for the granting of incentive stock option, stock appreciation right, and restricted stock award to officers, employees, and consultants. The plan has 2,400,000 shares available for grant to participants. The option prices of all options granted under the 2016 Plan may not be less than 100% of the fair market value at the date of grant. All options not exercised generally expire ten years after the date of grant.
Under the 2007 Plan and 2016 Plan, 1,369,416 shares were available for future grants as of September 30, 2016.
The total shares reserved for issuance will serve as the underlying value for all equity awards under the 2007 Plan and 2016 Plan. With the exception of the shares underlying stock options and restricted stock awards, the board of directors may choose to settle the awards by paying the equivalent cash value or by delivering the appropriate number of shares.
The following is a summary of stock option activity under the 2007 Plan and 2016 Plan for the nine months ended September 30, 2016:
 
 
Number of
Shares
 
Weighted-
Average
Exercise
Price Per
Share
 
Weighted-
Average
Remaining
Contractual
Life (Years)
 
Aggregate
Intrinsic
Value
Outstanding - January 1, 2016
457,851

 
$
19.29

 
 
 
 
Granted
1,281,552

 
13.89

 
 
 
 
Exercised
(76,669
)
 
14.33

 
 
 
 
Expired
(27,276
)
 
19.96

 
 
 
 
Forfeited
(4,395
)
 
14.79

 
 
 
 
Outstanding - September 30, 2016
1,631,063

 
$
15.28

 
6.85
 
$
4,497,563

Options exercisable - September 30, 2016
886,930

 
$
13.91

 
4.62
 
$
4,391,041



15

Table of Contents

The following is a summary of restricted stock and performance unit activity under the 2007 Plan and 2016 Plan for the nine months ended September 30, 2016:
 
 
Number of
Shares
 
Weighted-
Average Grant Date
Fair Value
Outstanding - January 1, 2016
107,049

 
$
13.72

Granted
424,908

 
16.56

Vested
(106,681
)
 
14.66

Forfeited
(11,536
)
 
13.23

Outstanding - September 30, 2016
413,740

 
$
16.27


The total fair value of restricted performance units vested for the nine months ended September 30, 2016 and 2015 was $1.7 million and $746 thousand, respectively.
The amount charged against income related to stock-based payment arrangements was $1.9 million and $261 thousand for the three months ended September 30, 2016 and 2015, respectively. For the nine months ended September 30, 2016 and 2015, $2.0 million and $889 thousand, respectively, of stock-based payment arrangements were charged against income.
The income tax benefit recognized was $761 thousand and $107 thousand for the three months ended September 30, 2016 and 2015, respectively, and the amount recognized was $821 thousand and $359 thousand for the nine months ended September 30, 2016 and 2015, respectively.
At September 30, 2016, the unrecognized compensation expense related to non-vested stock option grants was $2.2 million which is expected to be recognized over a weighted average vesting period of 3.55 years. At September 30, 2016, the unrecognized compensation expense related to non-vested restricted units and performance units was $6.3 million which is expected to be recognized over a weighted average vesting period of 2.97 years.


16

Table of Contents

5.    Earnings Per Share (“EPS”)
Basic EPS does not reflect the possibility of dilution that could result from the issuance of additional shares of common stock upon exercise or conversion of outstanding equity awards, and is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if stock options or other contracts to issue common stock were exercised or converted to common stock that would then share in our earnings. For the three months ended September 30, 2016, stock options and restricted shares awards for 609,186 shares of common stock were excluded in computing diluted earnings per common share because they were anti-dilutive. For the nine months ended September 30, 2016, stock options and restricted share awards of 559,790 shares were excluded in computing diluted earnings per share because they were anti-dilutive. Additionally, warrants issued pursuant to the Company’s participation in the U.S. Treasury’s TARP Capital Purchase Plan, to purchase 19,703 shares and 19,151 shares of common stock were anti-dilutive and excluded for the three and nine months ended September 30, 2016 and 2015, respectively.
The following tables show the computation of basic and diluted EPS for the three and nine months ended September 30, 2016 and 2015.
 
 
Three Months Ended September 30,
 
2016

2015
 
Net Income
(Numerator)
 
Weighted-Average Shares
(Denominator)
 
Per
Share
(Amount)
 
Net Income
(Numerator)
 
Weighted-Average Shares
(Denominator)
 
Per
Share
(Amount)
 
(In thousands, except share and per share data)
Basic EPS - common stock
$
26,105

 
116,622,920

 
$
0.22

 
$
25,092

 
79,552,873

 
$
0.32

Effect of dilutive securities:
 
 
 
 
 
 
 
 
 
 
 
Stock options and restricted stock
 
 
328,154

 
 
 
 
 
31,663

 
 
Diluted EPS - common stock
$
26,105

 
116,951,074

 
$
0.22

 
$
25,092

 
79,584,536

 
$
0.32


 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30,
 
2016
 
2015
 
Net Income
(Numerator)
 
Weighted-Average Shares
(Denominator)
 
Per
Share
(Amount)
 
Net Income
(Numerator)
 
Weighted-Average Shares
(Denominator)
 
Per
Share
(Amount)
 
(In thousands, except share and per share data)
Basic EPS - common stock
$
73,117

 
91,940,070

 
$
0.80

 
$
69,390

 
79,545,681

 
$
0.87

Effect of dilutive securities:
 
 
 
 
 
 
 
 
 
 
 
Stock options and restricted stock
 
 
326,175

 
 
 
 
 
26,828

 
 
Common stock warrants
 
 

 
 
 
 
 
33,715

 
 
Diluted EPS - common stock
$
73,117

 
92,266,245

 
$
0.79

 
$
69,390

 
79,606,224

 
$
0.87




17

Table of Contents


6.    Securities Available for Sale
The following is a summary of securities available for sale as of the dates indicated:
 
 
At September 30, 2016
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Estimated
Fair Value
 
(In thousands)
Debt securities:
 
 
 
 
 
 
 
U.S. Government agency and U.S. Government sponsored enterprises
 
 
 
 
 
 
 
Debt securities
$
12,009

 
$
17

 
$

 
$
12,026

Collateralized mortgage obligations
714,877

 
5,138

 
(768
)
 
719,247

Mortgage-backed securities
708,968

 
9,165

 
(573
)
 
717,560

Corporate securities
19,637

 
9

 
(768
)
 
18,878

Municipal bonds
75,398

 
2,137

 
(6
)
 
77,529

Total debt securities
1,530,889

 
16,466

 
(2,115
)
 
1,545,240

Mutual funds
13,425

 
54

 

 
13,479

Total investment securities available-for-sale
$
1,544,314

 
$
16,520

 
$
(2,115
)
 
$
1,558,719

 
 
 
 
 
 
 
 
 
At December 31, 2015
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Estimated
Fair Value
 
(In thousands)
Debt securities:
 
 
 
 
 
 
 
U.S. Government agency and U.S. Government sponsored enterprises
 
 
 
 
 
 
 
Collateralized mortgage obligations
$
454,096

 
$
839

 
$
(4,955
)
 
$
449,980

Mortgage-backed securities
497,889

 
3,003

 
(2,845
)
 
498,047

Corporate securities
4,545

 

 
(796
)
 
3,749

Municipal bonds
44,105

 
1,406

 

 
45,511

Total debt securities
1,000,635

 
5,248

 
(8,596
)
 
997,287

Mutual funds
13,425

 

 
(156
)
 
13,269

Total investment securities available-for-sale
$
1,014,060

 
$
5,248

 
$
(8,752
)
 
$
1,010,556

 
As of September 30, 2016 and December 31, 2015, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
For the three months ended September 30, 2016 and 2015, $2.8 million of unrealized losses and $7.6 million of unrealized gains, respectively, were included in accumulated other comprehensive income (loss). For the nine months ended September 30, 2016 and 2015, $19.3 million of unrealized gains and $4.4 million of unrealized gains, respectively, were included in accumulated other comprehensive income (loss). A total of $948 thousand and $424 thousand of net gains on sales of securities were reclassified out of accumulated other comprehensive income (loss) into earnings for the nine months ended September 30, 2016 and 2015, respectively.
The fair value of investments sold and the associated gross gains and losses recorded in earnings are listed below:

18

Table of Contents

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Fair value of investments sold
$
217,077

 
$

 
$
217,077

 
$
22,510

Gross gains
1,032

 

 
1,032

 
424

Gross losses
(84
)
 

 
(84
)
 


The amortized cost and estimated fair value of investment securities at September 30, 2016, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.
 
 
Amortized
Cost
 
Estimated
Fair Value
 
(In thousands)
Available for sale:
 
 
 
Due within one year
$
22,090

 
$
22,107

Due after one year through five years
12,628

 
12,935

Due after five years through ten years
37,157

 
38,512

Due after ten years
35,169

 
34,879

U.S. Government agency and U.S. Government sponsored enterprises
 
 
 
Collateralized mortgage obligations
714,877

 
719,247

Mortgage-backed securities
708,968

 
717,560

Mutual funds
13,425

 
13,479

 
$
1,544,314

 
$
1,558,719


Securities with carrying values of approximately $414.2 million and $359.6 million at September 30, 2016 and December 31, 2015, respectively, were pledged to secure public deposits, various borrowings and for other purposes as required or permitted by law.
The following tables show our investments’ gross unrealized losses and estimated fair value, aggregated by investment category and the length of time that the individual securities have been in a continuous unrealized loss position as of the dates indicated.
 
As of September 30, 2016
 
Less than 12 months
 
12 months or longer
 
Total
Description of
Securities
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
 (In thousands)
Collateralized mortgage obligations*
14

 
$
156,248

 
$
(428
)
 
4

 
$
39,250

 
$
(340
)
 
18

 
$
195,498

 
$
(768
)
Mortgage-backed securities*
7

 
124,583

 
(573
)
 

 

 

 
7

 
124,583

 
(573
)
Corporate securities

 

 

 
1

 
3,787

 
(768
)
 
1

 
3,787

 
(768
)
Municipal bonds
2

 
1,073

 
(6
)
 

 

 

 
2

 
1,073

 
(6
)
Mutual funds

 

 

 

 

 

 

 

 

 
23

 
$
281,904

 
$
(1,007
)
 
5

 
$
43,037

 
$
(1,108
)
 
28

 
$
324,941

 
$
(2,115
)
* Investments in U.S. Government agency and U.S. Government sponsored enterprises


19

Table of Contents

 
As of December 31, 2015
 
Less than 12 months
 
12 months or longer
 
Total
Description of
Securities
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
Number of
Securities
 
Fair Value
 
Gross
Unrealized
Losses
 
 (In thousands)
Collateralized mortgage obligations*
31

 
$
300,202

 
$
(2,611
)
 
8

 
$
70,857

 
$
(2,344
)
 
39

 
$
371,059

 
$
(4,955
)
Mortgage-backed securities*
28

 
247,160

 
(1,487
)
 
3

 
27,947

 
(1,358
)
 
31

 
275,107

 
(2,845
)
Corporate securities

 

 

 
1

 
3,750

 
(796
)
 
1

 
3,750

 
(796
)
Municipal bonds
1

 
127

 

 

 

 

 
1

 
127

 

Mutual funds
1

 
13,269

 
(156
)
 

 

 

 
1

 
13,269

 
(156
)
 
61

 
$
560,758

 
$
(4,254
)
 
12

 
$
102,554

 
$
(4,498
)
 
73

 
$
663,312

 
$
(8,752
)
* Investments in U.S. Government agency and U.S. Government sponsored enterprises
The Company evaluates securities for other-than-temporary-impairment (“OTTI”) on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to the financial condition and near-term prospects of the issuer, the length of time and the extent to which the fair values of the securities have been less than the cost of the securities, and management’s intention to sell, or whether it is more likely than not that management will be required to sell a security in an unrealized loss position before recovery of its amortized cost basis. In analyzing an issuer’s financial condition, the Company considers, among other considerations, 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 issuer’s financial condition.
The Company has certain collateralized mortgage obligations, mortgage-backed securities, and corporate securities that were in a continuous unrealized loss position for twelve months or longer as of September 30, 2016. The corporate securities at September 30, 2016 had a total amortized cost of $19.6 million and an unrealized loss of $768 thousand at September 30, 2016. The last of the corporate securities are scheduled to mature in May 2047. These securities were rated investment grade and there were no credit quality concerns with the issuer. The collateralized mortgage obligations and mortgage-backed securities in a continuous loss position for twelve months or longer had an unrealized loss of $340 thousand and $0 thousand, respectively at September 30, 2016. These securities were issued by U.S. Government agency and U.S. Government sponsored enterprises and have high credit ratings of “AA” grade or better. Interest on the corporate securities and the U.S. Government agency and U.S. Government sponsored enterprise investments have been paid as agreed, and management believes this will continue in the future and that the securities will be repaid in full as scheduled. The market value declines for these securities were primarily due to movements in interest rates and are not reflective of management’s expectations of the Company’s ability to fully recover these investments, which may be at maturity. For these reasons, no OTTI was recognized on the corporate securities and the U.S. Government agency and U.S. Government sponsored collateralized mortgage obligations and mortgage-backed securities that were in an unrealized loss position at September 30, 2016.
The Company considers the losses on the investments in unrealized loss positions at September 30, 2016 to be temporary based on: 1) the likelihood of recovery; 2) the information relative to the extent and duration of the decline in market value; and 3) the Company’s intention not to sell, and management’s determination that it is more likely than not that the Company will not be required to sell a security in an unrealized loss position before recovery of its amortized cost basis.



20

Table of Contents


7.    Loans Receivable and Allowance for Loan Losses
The following is a summary of loans receivable by major category:
 
September 30, 2016
 
December 31, 2015
 
(In thousands)
Loan portfolio composition
 
 
 
Real estate loans:
 
 
 
Residential
$
60,280

 
$
33,797

Commercial & industrial
7,887,734

 
4,912,655

Construction
210,857

 
123,030

Total real estate loans
8,158,871

 
5,069,482

Commercial business
1,829,785

 
980,153

Trade finance
182,128

 
99,163

Consumer and other
392,608

 
102,573

Total loans outstanding
10,563,392

 
6,251,371

      Deferred loan fees
(2,195
)
 
(3,030
)
Loans receivable
10,561,197

 
6,248,341

      Allowance for loan losses
(79,976
)
 
(76,408
)
Loans receivable, net of allowance for loan losses
$
10,481,221

 
$
6,171,933


The loan portfolio is made up of four segments: real estate loans, commercial business, trade finance and consumer and other. These segments are further segregated between loans accounted for under the amortized cost method (“Legacy Loans”) and previously acquired loans that were originally recorded at fair value with no carryover of the related pre-acquisition allowance for loan losses (“Acquired Loans”). Acquired Loans are further segregated between Purchased Credit Impaired Loans (loans with credit deterioration on the acquisition date and accounted for under ASC 310-30, or “PCIs”) and Acquired Performing Loans (loans that were pass graded on the acquisition date and the fair value adjustment is amortized over the contractual life under ASC 310-20, or “non-PCIs”).
The following table presents changes in the accretable discount on the PCI loans for the three and nine months ended September 30, 2016 and 2015:
 
Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

2016

2015

(In thousands)
Balance at beginning of period
$
20,150


$
21,389


$
23,777


$
24,051

Additions due to acquisitions during the period
8,713




8,713



Accretion
(2,630
)

(2,978
)

(8,133
)

(9,211
)
Changes in expected cash flows
40


7,042


1,916


10,613

Balance at end of period
$
26,273


$
25,453


$
26,273


$
25,453

On the acquisition date, the amount by which the undiscounted expected cash flows exceed the estimated fair value of the PCI loans is the “accretable yield.” The accretable yield is then measured at each financial reporting date and represents the difference between the remaining undiscounted expected cash flows and the current carrying value of the loans. The accretable yield will change from period to period due to the following: 1) estimates of the remaining life of acquired loans will affect the amount of future interest income; 2) indices for variable rates of interest on PCI loans may change; and 3) estimates of the amount of the contractual principal and interest that will not be collected (nonaccretable difference) may change.

21

Table of Contents

The following tables detail the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2016 and 2015:
 
Legacy
 
Acquired
 
Total
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer
and Other
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
 
(In thousands)
Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
43,666

 
$
16,576

 
$
2,449

 
$
926

 
$
12,607

 
$
148

 
$

 
$
53

 
$
76,425

Provision (credit) for loan losses
(2,474
)
 
7,444

 
(32
)
 
970

 
527

 
72

 

 
(7
)
 
6,500

Loans charged off
(132
)
 
(3,219
)
 

 
(162
)
 
(435
)
 
(10
)
 

 

 
(3,958
)
Recoveries of charge offs
432

 
539

 

 
2

 
8

 
27

 

 
1

 
1,009

Balance, end of period
$
41,492

 
$
21,340

 
$
2,417

 
$
1,736

 
$
12,707

 
$
237

 
$

 
$
47

 
$
79,976

Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
42,829

 
$
16,332

 
$
3,592

 
$
556

 
$
12,823

 
$
214

 
$

 
$
62

 
$
76,408

Provision (credit) for loan losses
(2,318
)
 
9,792

 
(1,175
)
 
1,370

 
633

 
(82
)
 

 
(20
)
 
8,200

Loans charged off
(151
)
 
(5,845
)
 

 
(278
)
 
(758
)
 
(43
)
 

 

 
(7,075
)
Recoveries of charge offs
1,132

 
1,061

 

 
88

 
9

 
148

 

 
5

 
2,443

Balance, end of period
$
41,492

 
$
21,340

 
$
2,417

 
$
1,736

 
$
12,707

 
$
237

 
$

 
$
47

 
$
79,976


 
 
Legacy
 
Acquired
 
Total
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer
and Other
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
 
(In thousands)
Three Months Ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
36,996

 
$
15,778

 
$
1,760

 
$
1,029

 
$
13,991

 
$
500

 
$

 
$
64

 
$
70,118

Provision (credit) for loan losses
2,261

 
(266
)
 
(86
)
 
(470
)
 
(729
)
 
(110
)
 

 

 
600

Loans charged off
(29
)
 
(802
)
 
(300
)
 
(616
)
 
(11
)
 
(14
)
 

 
(7
)
 
(1,779
)
Recoveries of charge offs
383

 
1,083

 

 
479

 
163

 
58

 

 
5

 
2,171

Balance, end of period
$
39,611

 
$
15,793

 
$
1,374

 
$
422

 
$
13,414

 
$
434

 
$

 
$
62

 
$
71,110

Nine Months Ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
38,775

 
$
15,986

 
$
3,456

 
$
427

 
$
8,573

 
$
485

 
$

 
$
56

 
$
67,758

Provision (credit) for loan losses
(136
)
 
(1,038
)
 
(794
)
 
50

 
4,861

 
152

 

 
5

 
3,100

Loans charged off
(272
)
 
(1,701
)
 
(1,288
)
 
(629
)
 
(183
)
 
(271
)
 

 
(11
)
 
(4,355
)
Recoveries of charge offs
1,244

 
2,546

 

 
574

 
163

 
68

 

 
12

 
4,607

Balance, end of period
$
39,611

 
$
15,793

 
$
1,374

 
$
422

 
$
13,414

 
$
434

 
$

 
$
62

 
$
71,110



22

Table of Contents

The following tables disaggregate the allowance for loan losses and the loans outstanding by impairment methodology and general valuation methodology at September 30, 2016 and December 31, 2015:
 
September 30, 2016
 
Legacy
 
Acquired
 
Total
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
 
(In thousands)
Allowance for loan losses:
Individually evaluated for impairment
$
1,916

 
$
5,397

 
$
1,413

 
$
61

 
$
107

 
$
195

 
$

 
$

 
$
9,089

Collectively evaluated for impairment
39,576

 
15,943

 
1,004

 
1,675

 
548

 
42

 

 
47

 
58,835

PCI loans

 

 

 

 
12,052

 

 

 

 
12,052

Total
$
41,492

 
$
21,340

 
$
2,417

 
$
1,736

 
$
12,707

 
$
237

 
$

 
$
47

 
$
79,976

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
62,609

 
$
40,321

 
$
8,439

 
$
1,047

 
$
14,153

 
$
1,106

 
$

 
$
436

 
$
128,111

Collectively evaluated for impairment
5,203,707

 
1,043,856

 
81,681

 
153,399

 
2,671,162

 
670,823

 
86,401

 
221,310

 
10,132,339

PCI loans

 

 

 

 
207,239

 
73,679

 
5,608

 
16,416

 
302,942

Total
$
5,266,316

 
$
1,084,177

 
$
90,120

 
$
154,446

 
$
2,892,554

 
$
745,608

 
$
92,009

 
$
238,162

 
$
10,563,392


 
December 31, 2015
 
Legacy
 
Acquired
 
Total
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
Real Estate
 
Commercial Business
 
Trade Finance
 
Consumer and Other
 
 
(In thousands)
Allowance for loan losses:
Individually evaluated for impairment
$
1,663

 
$
4,188

 
$
2,603

 
$

 
$
225

 
$
128

 
$

 
$

 
$
8,807

Collectively evaluated for impairment
41,166

 
12,144

 
989

 
556

 
616

 
86

 

 
62

 
55,619

PCI loans

 

 

 

 
11,982

 

 

 

 
11,982

Total
$
42,829

 
$
16,332

 
$
3,592

 
$
556

 
$
12,823

 
$
214

 
$

 
$
62

 
$
76,408

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
63,376

 
$
40,352

 
$
12,548

 
$
812

 
$
19,109

 
$
1,235

 
$

 
$
658

 
$
138,090

Collectively evaluated for impairment
4,717,300

 
896,041

 
86,615

 
60,570

 
200,753

 
22,660

 

 
20,533

 
6,004,472

PCI loans

 

 

 

 
68,944

 
19,865

 

 
20,000

 
108,809

Total
$
4,780,676

 
$
936,393

 
$
99,163

 
$
61,382

 
$
288,806

 
$
43,760

 
$

 
$
41,191

 
$
6,251,371


As of September 30, 2016 and December 31, 2015, the reserve for unfunded commitments recorded in other liabilities was $2.8 million and $2.0 million, respectively. For the three months ended September 30, 2016 and 2015, the recognized provisions for credit losses related to unfunded commitments was $270 thousand and $220 thousand, respectively. For the nine months ended September 30, 2016 and 2015, the recognized provision for credit losses (benefits) related to unfunded commitments was $(191) thousand and $74 thousand, respectively.

23

Table of Contents

The recorded investment in individually impaired loans was as follows:
 
September 30, 2016
 
December 31, 2015
 
(In thousands)
With allocated allowance
 
 
 
Without charge off
$
68,989

 
$
77,922

With charge off
1,124

 
155

With no allocated allowance
 
 
 
Without charge off
54,877

 
57,585

With charge off
3,121

 
2,428

Allowance on impaired loans
(9,089
)
 
(8,807
)
Impaired loans, net of allowance
$
119,022

 
$
129,283

        
The following tables detail impaired loans (legacy and acquired loans that became impaired subsequent to being acquired) as of September 30, 2016 and December 31, 2015, for the three and nine months ended September 30, 2016 and 2015, and for the year ended December 31, 2015. Loans with no related allowance for loan losses are believed by management to have adequate collateral securing their carrying value.
 
 
As of September 30, 2016
 
For the Nine Months Ended September 30, 2016
 
For the Three Months Ended September 30, 2016
Total Impaired Loans
 
Recorded Investment*
 
Unpaid Contractual Principal Balance
 
Related
Allowance
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 

 

 

 

Retail
 
2,004

 
2,289

 
81

 
1,711

 

 
1,711

 

Hotel & motel
 
1,315

 
1,315

 
115

 
2,965

 
48

 
1,320

 
16

Gas station & car wash
 
1,046

 
1,058

 
292

 
1,051

 
28

 
1,052

 
9

Mixed use
 
207

 
734

 
26

 
386

 
5

 
208

 
2

Industrial & warehouse
 
537

 
537

 

 
551

 
18

 
542

 
6

Other
 
22,755

 
23,000

 
1,509

 
23,968

 
776

 
23,474

 
259

Real estate—construction
 

 

 

 

 

 

 

Commercial business
 
33,409

 
34,068

 
5,592

 
34,147

 
821

 
32,553

 
296

Trade finance
 
8,439

 
8,468

 
1,413

 
8,390

 
237

 
6,465

 
70

Consumer and other
 
401

 
401

 
61

 
338

 
2

 
548

 
1

 
 
$
70,113

 
$
71,870

 
$
9,089

 
$
73,507

 
$
1,935

 
$
67,873

 
$
659

With no related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 

 

 

 

Retail
 
9,610

 
10,082

 

 
10,243

 
296

 
9,381

 
95

Hotel & motel
 
9,815

 
14,201

 

 
8,813

 
163

 
9,776

 
54

Gas station & car wash
 
4,750

 
7,327

 

 
4,760

 
75

 
4,855

 
25

Mixed use
 
2,075

 
2,354

 

 
2,279

 
28

 
2,195

 
9

Industrial & warehouse
 
10,703

 
11,027

 

 
10,396

 
268

 
10,905

 
89

Other
 
10,645

 
12,214

 

 
11,312

 
177

 
9,912

 
59

Real estate—construction
 
1,300

 
1,441

 

 
1,328

 

 
1,300

 

Commercial business
 
8,018

 
10,247

 

 
11,030

 
79

 
13,111

 
26

Trade finance
 

 

 

 
1,113

 

 
2,225

 

Consumer and other
 
1,082

 
1,142

 

 
1,014

 
23

 
800

 
7

 
 
$
57,998

 
$
70,035

 
$

 
$
62,288

 
$
1,109

 
$
64,460

 
$
364

Total
 
$
128,111

 
$
141,905

 
$
9,089

 
$
135,795

 
$
3,044

 
$
132,333

 
$
1,023


*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.

24

Table of Contents

 
 
For the Nine Months Ended September 30, 2015
 
For the Three Months Ended September 30, 2015
Total Impaired Loans
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
Retail
 
3,767

 
42

 
3,128

 
14

Hotel & motel
 
11,966

 
378

 
11,440

 
126

Gas station & car wash
 
1,535

 
44

 
1,711

 
15

Mixed use
 
481

 

 
481

 

Industrial & warehouse
 
4,467

 
127

 
4,418

 
42

Other
 
9,581

 
409

 
10,317

 
137

Real estate—construction
 

 

 

 

Commercial business
 
31,856

 
925

 
29,856

 
304

Trade finance
 
4,625

 
159

 
4,741

 
51

Consumer and other
 
157

 

 
307

 

 
 
$
68,435

 
$
2,084

 
$
66,399

 
$
689

With no related allowance:
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
Retail
 
10,648

 
348

 
10,503

 
117

Hotel & motel
 
6,171

 
30

 
6,421

 
10

Gas station & car wash
 
3,668

 
50

 
4,091

 
17

Mixed use
 
2,373

 
28

 
2,953

 
9

Industrial & warehouse
 
10,491

 
235

 
9,064

 
79

Other
 
8,382

 
133

 
8,143

 
45

Real estate—construction
 
1,099

 

 
698

 

Commercial business
 
8,387

 
186

 
8,817

 
59

Trade finance
 
1,232

 

 
827

 

Consumer and other
 
1,138

 
20

 
1,191

 
7

 
 
$
53,589

 
$
1,030

 
$
52,708

 
$
343

Total
 
$
122,024

 
$
3,114

 
$
119,107

 
$
1,032

*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.


25

Table of Contents

 
 
As of September 30, 2016
 
For the Nine Months Ended September 30, 2016
 
For the Three Months Ended September 30, 2016
Impaired acquired loans
 
Recorded Investment*
 
Unpaid
Contractual Principal
Balance
 
Related
Allowance
 
Average
Recorded Investment*
 
Interest Income Recognized during Impairment
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
1,734

 
2,019

 
73

 
1,277

 

 
1,386

 

Hotel & motel
 

 

 

 

 

 

 

Gas station & car wash
 

 

 

 
254

 

 

 

Mixed use
 
138

 
138

 
2

 
316

 
5

 
139

 
2

Industrial & warehouse
 

 

 

 

 

 

 

Other
 
341

 
346

 
32

 
324

 
13

 
344

 
4

Real estate—construction
 

 

 

 

 

 

 

Commercial business
 
366

 
412

 
195

 
486

 

 
396

 

Trade finance
 

 

 

 

 

 

 

Consumer and other
 

 

 

 
40

 

 
80

 

 
 
$
2,579

 
$
2,915

 
$
302

 
$
2,697

 
$
18

 
$
2,345

 
$
6

With no related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
1,707

 
1,748

 

 
2,333

 
72

 
2,095

 
21

Hotel & motel
 
4,911

 
7,253

 

 
5,933

 
10

 
4,983

 
3

Gas station & car wash
 
1,586

 
1,824

 

 
1,490

 
75

 
1,589

 
25

Mixed use
 
61

 
73

 

 
219

 

 
166

 

Industrial & warehouse
 
991

 
1,251

 

 
1,075

 
7

 
1,038

 
2

Other
 
2,684

 
5,284

 

 
3,520

 
39

 
3,215

 
13

Real estate—construction
 

 

 

 

 

 

 

Commercial business
 
740

 
1,122

 

 
690

 
13

 
707

 
4

Trade finance
 

 

 

 

 

 

 

Consumer and other
 
436

 
487

 

 
459

 
7

 
361

 
2

 
 
$
13,116

 
$
19,042

 
$

 
$
15,719

 
$
223

 
$
14,154

 
$
70

Total
 
$
15,695

 
$
21,957

 
$
302

 
$
18,416

 
$
241

 
$
16,499

 
$
76


*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.




26

Table of Contents

 
 
For the Nine Months Ended September 30, 2015
 
For the Three Months Ended September 30, 2015
Impaired acquired loans
 
Average
Recorded Investment*
 
Interest Income Recognized during Impairment
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
Retail
 
2,001

 
42

 
1,875

 
14

Hotel & motel
 

 

 

 

Gas station & car wash
 
1,303

 
44

 
1,368

 
15

Mixed use
 
352

 

 
352

 

Industrial & warehouse
 
90

 

 

 

Other
 
920

 
12

 
799

 
4

Real estate—construction
 

 

 

 

Commercial business
 
697

 
12

 
682

 
4

Trade finance
 

 

 

 

Consumer and other
 

 

 

 

 
 
$
5,363

 
$
110

 
$
5,076

 
$
37

With no related allowance:
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
Retail
 
2,215

 
79

 
2,060

 
26

Hotel & motel
 
5,608

 
15

 
5,661

 
5

Gas station & car wash
 
516

 
18

 
512

 
6

Mixed use
 
195

 

 
278

 

Industrial & warehouse
 
1,311

 
7

 
1,142

 
2

Other
 
4,234

 
47

 
3,977

 
16

Real estate—construction
 

 

 

 

Commercial business
 
948

 
45

 
875

 
12

Trade finance
 

 

 

 

Consumer and other
 
622

 
5

 
621

 
2

 
 
$
15,649

 
$
216

 
$
15,126

 
$
69

Total
 
$
21,012

 
$
326

 
$
20,202

 
$
106


*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.







27

Table of Contents

 
 
As of December 31, 2015
 
For the Year Ended
December 31, 2015
Total Impaired Loans
 
Recorded Investment*
 
Unpaid
Contractual Principal
Balance
 
Related
Allowance
 
Average
Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
Retail
 
1,871

 
1,984

 
230

 
3,388

 

Hotel & motel
 
4,697

 
4,707

 
158

 
10,512

 
230

Gas station & car wash
 
1,569

 
1,625

 
47

 
1,542

 
59

Mixed use
 
564

 
1,087

 
13

 
498

 
9

Industrial & warehouse
 
563

 
563

 

 
3,686

 
25

Other
 
24,603

 
24,851

 
1,440

 
12,585

 
1,110

Real estate—construction
 

 

 

 

 

Commercial business
 
31,527

 
31,832

 
4,316

 
31,790

 
998

Trade finance
 
12,548

 
12,548

 
2,603

 
6,209

 
527

Consumer and other
 
135

 
135

 

 
153

 
7

 
 
$
78,077

 
$
79,332

 
$
8,807

 
$
70,363

 
$
2,965

With no related allowance:
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
Retail
 
11,305

 
12,051

 

 
10,779

 
464

Hotel & motel
 
7,592

 
10,180

 

 
6,455

 
93

Gas station & car wash
 
3,754

 
6,435

 

 
3,685

 
107

Mixed use
 
2,382

 
2,604

 

 
2,375

 
51

Industrial & warehouse
 
8,967

 
10,608

 

 
10,186

 
254

Other
 
13,250

 
14,234

 

 
9,355

 
362

Real estate—construction
 
1,369

 
1,470

 

 
1,153

 

Commercial business
 
10,059

 
12,063

 

 
8,722

 
345

Trade finance
 

 

 

 
986

 

Consumer and other
 
1,335

 
1,431

 

 
1,177

 
26

 
 
$
60,013

 
$
71,076

 
$

 
$
54,873

 
$
1,702

Total
 
$
138,090

 
$
150,408

 
$
8,807

 
$
125,236

 
$
4,667


*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.





28

Table of Contents

 
 
As of December 31, 2015
 
For the Year Ended
December 31, 2015
Impaired acquired loans
 
Recorded Investment*
 
Unpaid Contractual Principal Balance
 
Related Allowance
 
Average Recorded Investment*
 
Interest Income Recognized during Impairment
 
 
(In thousands)
With related allowance:
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
Retail
 
1,171

 
1,173

 
197

 
1,835

 

Hotel & motel
 

 

 

 

 

Gas station & car wash
 
1,017

 
1,062

 
6

 
1,246

 
59

Mixed use
 
494

 
491

 
5

 
380

 
9

Industrial & warehouse
 

 

 

 
72

 

Other
 
306

 
306

 
17

 
797

 
16

Real estate—construction
 

 

 

 

 

Commercial business
 
566

 
645

 
128

 
671

 
15

Trade finance
 

 

 

 

 

Consumer and other
 

 

 

 

 

 
 
$
3,554

 
$
3,677

 
$
353

 
$
5,001

 
$
99

With no related allowance:
 
 
 
 
 
 
 
 
 
 
Real estate—residential
 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 

 
 
 
 
 
 
Retail
 
2,642

 
2,756

 

 
2,301

 
105

Hotel & motel
 
7,014

 
9,303

 

 
5,889

 
73

Gas station & car wash
 
1,188

 
1,299

 

 
651

 
64

Mixed use
 
273

 
282

 

 
210

 
13

Industrial & warehouse
 
1,127

 
1,298

 

 
1,275

 
9

Other
 
3,876

 
4,615

 

 
4,162

 
53

Real estate—construction
 

 

 

 

 

Commercial business
 
668

 
1,039

 

 
892

 
55

Trade finance
 

 

 

 

 

Consumer and other
 
658

 
748

 

 
629

 
7

 
 
$
17,446

 
$
21,340

 
$

 
$
16,009

 
$
379

Total
 
$
21,000

 
$
25,017

 
$
353

 
$
21,010

 
$
478

*
Unpaid contractual principal balance less charge offs, interest applied to principal and purchase discounts.


Generally, loans are placed on nonaccrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Loans to a customer whose financial condition has deteriorated are considered for nonaccrual status whether or not the loan is 90 days or more past due. Generally, payments received on nonaccrual loans are recorded as principal reductions. Loans are returned to accrual status only when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

29

Table of Contents

The following tables present past due loans by the number of days past due as of September 30, 2016 and December 31, 2015 by class of loans:
 
As of September 30, 2016
 
Past Due and Accruing
 
 
 
 
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 or More Days Past Due
 
Total
 
Nonaccrual Loans (2)
 
Total Delinquent Loans
 
(In thousands)
Legacy Loans:
 
Real estate—residential
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
Retail
729

 


 

 
729

 
1,923

 
2,652

Hotel & motel

 
388

 

 
388

 
973

 
1,361

Gas station & car wash

 

 

 

 
3,382

 
3,382

Mixed use

 

 

 

 
1,327

 
1,327

Industrial & warehouse
106

 

 

 
106

 
1,944

 
2,050

Other
1,291

 
164

 

 
1,455

 
4,290

 
5,745

Real estate—construction

 

 

 

 
1,300

 
1,300

Commercial business
985

 
460

 

 
1,445

 
11,608

 
13,053

Trade finance
359

 

 

 
359

 
3,275

 
3,634

Consumer and other
110

 
88

 
192

 
390

 
531

 
921

     Subtotal
$
3,580

 
$
1,100

 
$
192

 
$
4,872

 
$
30,553

 
$
35,425

Acquired Loans: (1)
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
Retail
1,730

 

 

 
1,730

 
1,781

 
3,511

Hotel & motel

 

 

 

 
4,643

 
4,643

Gas station & car wash

 
1,007

 

 
1,007

 
(123
)
 
884

Mixed use

 

 

 

 
61

 
61

Industrial & warehouse
435

 

 

 
435

 
857

 
1,292

Other
589

 

 

 
589

 
1,697

 
2,286

Real estate—construction

 

 

 

 

 

Commercial business
696

 
162

 

 
858

 
859

 
1,717

Trade finance

 

 

 

 

 

Consumer and other

 

 

 

 
274

 
274

     Subtotal
$
3,450

 
$
1,169

 
$

 
$
4,619

 
$
10,049

 
$
14,668

TOTAL
$
7,030

 
$
2,269

 
$
192

 
$
9,491

 
$
40,602

 
$
50,093

(1) 
The Acquired Loans exclude PCI loans.
(2) 
Nonaccrual loans exclude the guaranteed portion of delinquent SBA loans that are in liquidation totaling $14.1 million.


30

Table of Contents

 
As of December 31, 2015
 
Past Due and Accruing
 
 
 
 
 
30-59 Days Past Due
 
60-89 Days Past Due
 
90 or More Days Past Due
 
Total
 
Nonaccrual Loans (2)
 
Total Delinquent Loans
 
(In Thousands)
Legacy Loans:
 
Real estate—residential
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
Retail
574

 

 

 
574

 
2,383

 
2,957

Hotel & motel
854

 

 

 
854

 
318

 
1,172

Gas station & car wash

 
640

 
330

 
970

 
2,418

 
3,388

Mixed use

 

 

 

 
1,407

 
1,407

Industrial & warehouse

 
110

 

 
110

 
2,275

 
2,385

Other

 

 

 

 
2,930

 
2,930

Real estate—construction

 

 

 

 
1,369

 
1,369

Commercial business
905

 
770

 

 
1,675

 
13,393

 
15,068

Trade finance

 

 

 

 
1,731

 
1,731

Consumer and other
770

 
158

 
45

 
973

 
245

 
1,218

     Subtotal
$
3,103

 
$
1,678

 
$
375

 
$
5,156

 
$
28,469

 
$
33,625

Acquired Loans: (1)
 
 
 
 
 
 
 
 
 
 
 
Real estate—residential
$

 
$

 
$

 
$

 
$

 
$

Real estate—commercial
 
 
 
 
 
 
 
 
 
 
 
Retail
2,572

 

 

 
2,572

 
2,113

 
4,685

Hotel & motel

 

 

 

 
5,072

 
5,072

Gas station & car wash

 

 

 

 

 

Mixed use

 

 

 

 
415

 
415

Industrial & warehouse

 

 

 

 
990

 
990

Other

 

 

 

 
2,684

 
2,684

Real estate—construction

 

 

 

 

 

Commercial business
310

 
39

 

 
349

 
476

 
825

Trade finance

 

 

 

 

 

Consumer and other
287

 

 

 
287

 
582

 
869

     Subtotal
$
3,169

 
$
39

 
$

 
$
3,208

 
$
12,332

 
$
15,540

TOTAL
$
6,272

 
$
1,717

 
$
375

 
$
8,364

 
$
40,801

 
$
49,165

(1) 
The Acquired Loans exclude PCI loans.
(2) 
Nonaccrual loans exclude guaranteed portion of delinquent SBA loans that are in liquidation totaling $18.7 million.

Loans accounted for under ASC 310-30 are generally considered accruing and performing loans and the accretable discount is accreted to interest income over the estimated life of the loan when cash flows are reasonably estimable. Accordingly, PCI loans that are contractually past due are still considered to be accruing and performing loans. The loans may be classified as nonaccrual if the timing and amount of future cash flows is not reasonably estimable.
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including, but not limited to, current financial information, historical payment experience, credit documentation, public information, and current economic trends. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes all non-homogeneous loans. This analysis is performed at least on a quarterly basis. The definitions for risk ratings are as follows:
Pass: Loans that meet a preponderance or more of the Company’s underwriting criteria and evidence an acceptable level of risk.
Special Mention: Loans that have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

31

Table of Contents

Substandard: Loans that are inadequately protected by the current net worth and paying capacity of the borrower or by the collateral pledged, if any. Loans in this classification have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful/Loss: Loans that have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
The following tables present the risk rating for Legacy and Acquired Loans as of September 30, 2016 and December 31, 2015 by class of loans:
 
As of September 30, 2016
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful/Loss
 
Total
 
(In thousands)
Legacy Loans:
 
 
 
Real estate—residential
$
32,124

 
$
2,901

 
$

 
$

 
$
35,025

Real estate—commercial
 
 
 
 
 
 
 
 
 
Retail
1,279,197

 
14,325

 
13,372

 

 
1,306,894

Hotel & motel
1,182,036

 
12,436

 
7,513

 

 
1,201,985

Gas station & car wash
651,456

 
8,430

 
3,381

 

 
663,267

Mixed use
364,631

 
613

 
1,491

 

 
366,735

Industrial & warehouse
477,787

 
29,041

 
14,435

 

 
521,263

Other
951,764

 
32,444

 
34,106

 

 
1,018,314

Real estate—construction
139,148

 
12,385

 
1,300

 

 
152,833

Commercial business
995,315

 
49,615

 
39,106

 
141

 
1,084,177

Trade finance
74,780

 
5,951

 
9,389

 

 
90,120

Consumer and other
153,153

 
148

 
845

 
300

 
154,446

Subtotal
$
6,301,391

 
$
168,289

 
$
124,938

 
$
441

 
$
6,595,059

Acquired Loans:
 
 
 
 
 
 
 
 
 
Real estate—residential
$
23,432

 
$
1,822

 
$

 
$

 
$
25,254

Real estate—commercial
 
 
 
 
 
 
 
 
 
Retail
782,362

 
14,871

 
16,021

 

 
813,254

Hotel & motel
338,076

 
10,466

 
17,160

 

 
365,702

Gas station & car wash
256,208

 
7,618

 
12,024

 

 
275,850

Mixed use
120,890

 
8,654

 
9,262

 
8

 
138,814

Industrial & warehouse
338,183

 
35,762

 
11,406

 
338

 
385,689

Other
780,525

 
19,940

 
29,503

 

 
829,968

Real estate—construction
58,023

 

 

 

 
58,023

Commercial business
680,304

 
40,310

 
24,612

 
382

 
745,608

Trade finance
86,402

 
163

 
5,444

 

 
92,009

Consumer and other
229,435

 
998

 
5,966

 
1,763

 
238,162

Subtotal
$
3,693,840

 
$
140,604

 
$
131,398

 
$
2,491

 
$
3,968,333

Total
$
9,995,231

 
$
308,893

 
$
256,336

 
$
2,932

 
$
10,563,392


 

32

Table of Contents

 
As of December 31, 2015
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful/Loss
 
Total
 
(In thousands)
Legacy Loans:
 
 
 
Real estate—residential
$
32,543

 
$
465

 
$

 
$

 
$
33,008

Real estate—commercial
 
 
 
 
 
 
 
 
 
Retail
1,168,844

 
25,686

 
14,838

 

 
1,209,368

Hotel & motel
1,009,493

 
789

 
5,937

 

 
1,016,219

Gas station & car wash
610,749

 
6,192

 
3,758

 

 
620,699

Mixed use
326,902

 
1,191

 
2,610

 

 
330,703

Industrial & warehouse
461,938

 
10,099

 
11,966

 

 
484,003

Other
913,304

 
15,805

 
34,537

 

 
963,646

Real estate—construction
121,661

 

 
1,369

 

 
123,030

Commercial business
875,989

 
21,886

 
38,505

 
13

 
936,393

Trade finance
82,797

 
3,818

 
12,548

 

 
99,163

Consumer and other
60,549

 
14

 
812

 
7

 
61,382

Subtotal
$
5,664,769

 
$
85,945

 
$
126,880

 
$
20

 
$
5,877,614

Acquired Loans:
 
 
 
Real estate—residential
$
508

 
$
281

 
$

 
$

 
$
789

Real estate—commercial
 
 
 
 
 
 
 
 
 
Retail
91,076

 
2,364

 
14,926

 

 
108,366

Hotel & motel
21,306

 
4,339

 
13,835

 

 
39,480

Gas station & car wash
22,231

 
356

 
6,548

 

 
29,135

Mixed use
14,195

 
6,382

 
3,762

 

 
24,339

Industrial & warehouse
31,606

 
1,361

 
4,708

 
378

 
38,053

Other
38,311

 
366

 
9,967

 

 
48,644

Real estate—construction

 

 

 

 

Commercial business
27,413

 
1,149

 
14,835

 
363

 
43,760

Trade finance

 

 

 

 

Consumer and other
32,194

 
1,643

 
5,901

 
1,453

 
41,191

Subtotal
$
278,840

 
$
18,241

 
$
74,482

 
$
2,194

 
$
373,757

Total
$
5,943,609

 
$
104,186

 
$
201,362

 
$
2,214

 
$
6,251,371

 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Reclassification to held for sale
(In thousands)
Real estate - Commercial
$
992

 
$

 
$
992

 
$
685

Real estate - Construction

 

 

 

Commercial Business

 

 

 

Consumer

 
5,108

 
400

 
6,196

     Total
$
992

 
$
5,108

 
$
1,392

 
$
6,881



The adequacy of the allowance for loan losses is determined by management based upon an evaluation and review of the credit quality of the loan portfolio, consideration of historical loan loss experience, relevant internal and external factors that affect the collection of a loan, and other pertinent factors.
Migration analysis is a formula methodology derived from the Bank’s actual historical net charge off experience for each loan class (type) pool and risk grade. The migration analysis (“Migration Analysis”) is centered on the Bank’s internal credit risk rating system. Management’s internal loan review and external contracted credit review examinations are used to determine and validate loan risk grades. This credit review system takes into consideration factors such as: borrower’s background and experience; historical and current financial condition; credit history and payment performance; economic conditions and their impact on various industries; type, fair value and volatility of the fair value of collateral; lien position; and the financial strength of any guarantors.

33

Table of Contents

A general loan loss allowance is provided on loans not specifically identified as impaired (“non-impaired loans”). The Bank’s general loan loss allowance has two components: quantitative and qualitative risk factors. The quantitative risk factors are based on a migration analysis methodology described above. The loans are classified by class and risk grade and the historical loss migration is tracked for the various classes. Loss experience is quantified for a specified period and then weighted to place more significance on the most recent loss history. That loss experience is then applied to the stratified portfolio at each quarter end. For PCI loans, a general loan loss allowance is provided to the extent that there has been credit deterioration since the date of acquisition. 
Additionally, in order to systematically quantify the credit risk impact of other trends and changes within the loan portfolio, the Bank utilizes qualitative adjustments to the Migration Analysis within established parameters. The parameters for making adjustments are established under a Credit Risk Matrix that provides seven possible scenarios for each of the factors below. The matrix allows for up to three positive (Major, Moderate, and Minor), three negative (Major, Moderate, and Minor), and one neutral credit risk scenarios within each factor for each loan type pool. However, if information exists to warrant adjustment to the Migration Analysis, changes are made in accordance with the established parameters supported by narrative and/or statistical analysis. The Credit Risk Matrix and the nine possible scenarios enable the Bank to qualitatively adjust the Loss Migration Ratio by as much as 50 basis points in either direction (positive or negative) for each loan type pool. This matrix considers the following nine factors, which are patterned after the guidelines provided under the FFIEC Interagency Policy Statement on the Allowance for Loan and Lease Losses:
Changes in lending policies and procedures, including underwriting standards and collection, charge off, and recovery practices;
Changes in national and local economic and business conditions and developments, including the condition of various market segments;
Changes in the nature and volume of the loan portfolio;
Changes in the experience, ability and depth of lending management and staff;
Changes in the trends of the volume and severity of past due loans, classified loans, nonaccrual loans, troubled debt restructurings and other loan modifications;
Changes in the quality of our loan review system and the degree of oversight by the Directors;
Changes in the value of underlying collateral for collateral-dependent loans;
The existence and effect of any concentrations of credit and changes in the level of such concentrations; and
The effect of external factors, such as competition and legal and regulatory requirements, on the level of estimated losses in our loan portfolio.
The Company also establishes specific loss allowances for loans that have identified potential credit risk conditions or circumstances related to a specific individual credit. The specific allowance amounts are determined by a method prescribed by ASC 310-10-35-22, “Measurement of Impairment.” The loans identified as impaired will be accounted for in accordance with one of the three acceptable valuation methods: 1) the present value of future cash flows discounted at the loan’s effective interest rate; 2) the loan’s observable market price; or 3) the fair value of the collateral, if the loan is collateral dependent. For the collateral dependent impaired loans, management obtains a new appraisal to determine the amount of impairment as of the date that the loan became impaired. The appraisals are based on an “as is” valuation. To ensure that appraised values remain current, management either obtains updated appraisals every twelve months from a qualified independent appraiser or an internal evaluation of the collateral is performed by qualified personnel. If the third party market data indicates that the value of the collateral property has declined since the most recent valuation date, management adjusts the value of the property downward to reflect current market conditions. If the fair value of the collateral is less than the recorded amount of the loan, management recognizes impairment by creating or adjusting an existing valuation allowance with a corresponding charge to the provision for loan losses. If an impaired loan is expected to be collected through liquidation of the underlying collateral, the loan is deemed to be collateral dependent and the amount of impairment is charged off against the allowance for loan losses.
The Company considers a loan to be impaired when it is probable that not all amounts due (principal and interest) will be collectible in accordance with the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. The significance of payment delays and payment shortfalls is determined on a case-by-case basis by taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
For commercial business loans, real estate loans and certain consumer loans, management bases the measurement of loan impairment on the present value of the expected future cash flows, discounted at the loan’s effective interest rate or on the fair value of the loan’s collateral if the loan is collateral dependent. Management evaluates most consumer loans for impairment on a

34

Table of Contents

collective basis because these loans generally have smaller balances and are homogeneous in the underwriting of terms and conditions and in the type of collateral.
For PCI loans, the allowance for loan losses is based upon expected cash flows for these loans. To the extent that a deterioration in borrower credit quality results in a decrease in expected cash flows subsequent to the acquisition of the loans, an allowance for loan losses would be established based on an estimate of future credit losses over the remaining life of the loans. Provision for loan losses on acquired loans for the three months ended September 30, 2016 was $591 thousand of which $478 thousand was related to PCI loans. Provision for loan losses for the nine months ended September 30, 2016 was $531 thousand for acquired loans of which $445 thousand was related to PCI loans.
The following table presents loans by portfolio segment and impairment method at September 30, 2016 and December 31, 2015:
 
 
As of September 30, 2016
 
Real Estate—
Residential
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Commercial
Business
 
Trade
Finance
 
Consumer
and Other
 
Total
 
(In thousands)
Impaired loans (gross carrying value)
$

 
$
75,462

 
$
1,300

 
$
41,427

 
$
8,439

 
$
1,483

 
$
128,111

Specific allowance
$

 
$
2,023

 
$

 
$
5,592

 
$
1,413

 
$
61

 
$
9,089

Loss coverage ratio
N/A

 
2.7
%
 
0.0
%
 
13.5
%
 
16.7
%
 
4.1
%
 
7.1
%
Non-impaired loans
$
60,280

 
$
7,812,272

 
$
209,557

 
$
1,788,358

 
$
173,689

 
$
391,125

 
$
10,435,281

General allowance
$
106

 
$
50,894

 
$
1,176

 
$
15,985

 
$
1,004

 
$
1,722

 
$
70,887

Loss coverage ratio
0.2
%
 
0.7
%
 
0.6
%
 
0.9
%
 
0.6
%
 
0.4
%
 
0.7
%
Total loans
$
60,280

 
$
7,887,734

 
$
210,857

 
$
1,829,785

 
$
182,128

 
$
392,608

 
$
10,563,392

Total allowance for loan losses
$
106

 
$
52,917

 
$
1,176

 
$
21,577

 
$
2,417

 
$
1,783

 
$
79,976

Loss coverage ratio
0.2
%
 
0.7
%
 
0.6
%
 
1.2
%
 
1.3
%
 
0.5
%
 
0.8
%

 
As of December 31, 2015
 
Real Estate—
Residential
 
Real Estate—
Commercial
 
Real Estate—
Construction
 
Commercial
Business
 
Trade
Finance
 
Consumer
and Other
 
Total
 
(In thousands)
Impaired loans (gross carrying value)
$

 
$
81,117

 
$
1,369

 
$
41,586

 
$
12,548

 
$
1,470

 
$
138,090

Specific allowance
$

 
$
1,888

 
$

 
$
4,316

 
$
2,603

 
$

 
$
8,807

Loss coverage ratio
N/A

 
2.3
%
 
0.0
%
 
10.4
%
 
20.7
%
 
0.0
%
 
6.4
%
Non-impaired loans
$
33,797

 
$
4,831,538

 
$
121,661

 
$
938,567

 
$
86,615

 
$
101,103

 
$
6,113,281

General allowance
$
230

 
$
52,617

 
$
917

 
$
12,231

 
$
989

 
$
617

 
$
67,601

Loss coverage ratio
0.7
%
 
1.1
%
 
0.8
%
 
1.3
%
 
1.1
%
 
0.6
%
 
1.1
%
Total loans
$
33,797

 
$
4,912,655

 
$
123,030

 
$
980,153

 
$
99,163

 
$
102,573

 
$
6,251,371

Total allowance for loan losses
$
230

 
$
54,505

 
$
917

 
$
16,547

 
$
3,592

 
$
617

 
$
76,408

Loss coverage ratio
0.7
%
 
1.1
%
 
0.7
%
 
1.7
%
 
3.6
%
 
0.6
%
 
1.2
%

35

Table of Contents

Under certain circumstances, the Company provides borrowers relief through loan modifications. These modifications are either temporary in nature (“temporary modifications”) or are more substantive. At September 30, 2016, total modified loans were $72.5 million, compared to $72.2 million at December 31, 2015. The temporary modifications generally consist of interest only payments for a three to six month period, whereby principal payments are deferred. At the end of the modification period, the remaining principal balance is re-amortized based on the original maturity date. Loans subject to temporary modifications are generally downgraded to Special Mention or Substandard. At the end of the modification period, the loan either 1) returns to the original contractual terms; 2) is further modified and accounted for as a troubled debt restructuring in accordance with ASC 310-10-35; or 3) is disposed of through foreclosure or liquidation.
 
Troubled Debt Restructurings (“TDRs”) of loans are defined by ASC 310-40, “Troubled Debt Restructurings by Creditors” and ASC 470-60, “Troubled Debt Restructurings by Debtors” and evaluated for impairment in accordance with ASC 310-10-35. The concessions may be granted in various forms, including reduction in the stated interest rate, reduction in the amount of principal amortization, forgiveness of a portion of a loan balance or accrued interest, or extension of the maturity date. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed on the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Bank’s internal underwriting policy.
A summary of TDRs on accrual and nonaccrual status by type of concession as of September 30, 2016 and December 31, 2015 is presented below:
 
As of September 30, 2016
 
TDRs on Accrual
 
TDRs on Nonaccrual
 
Total
 
Real Estate—
Commercial
 
Commercial Business
 
Other
 
Total
 
Real Estate—
Commercial
 
Commercial Business
 
Other
 
Total
 
 
(In thousands)
Payment concession
$
11,288

 
$
135

 
$

 
$
11,423

 
$
3,788

 
$
1,697

 
$

 
$
5,485

 
$
16,908

Maturity / amortization concession
3,453

 
18,467

 
5,776

 
27,696

 
1,364

 
7,157

 
3,506

 
12,027

 
39,723

Rate concession
7,735

 
1,762

 
85

 
9,582

 
5,755

 
408

 
158

 
6,321

 
15,903

Principal forgiveness

 

 

 

 

 

 

 

 

 
$
22,476

 
$
20,364

 
$
5,861

 
$
48,701

 
$
10,907

 
$
9,262

 
$
3,664

 
$
23,833

 
$
72,534


 
As of December 31, 2015
 
TDRs on Accrual
 
TDRs on Nonaccrual
 
Total
 
Real Estate—
Commercial
 
Commercial Business
 
Other
 
Total
 
Real Estate—
Commercial
 
Commercial Business
 
Other
 
Total
 
 
(In thousands)
Payment concession
$
11,604

 
$
375

 
$

 
$
11,979

 
$
3,891

 
$
2,410

 
$

 
$
6,301

 
$
18,280

Maturity / amortization concession
4,009

 
18,192

 
5,311

 
27,512

 
1,583

 
6,818

 
2,297

 
10,698

 
38,210

Rate concession
7,215

 
1,278

 

 
8,493

 
6,445

 
641

 
166

 
7,252

 
15,745

Principal forgiveness

 

 

 

 

 

 

 

 

 
$
22,828

 
$
19,845

 
$
5,311

 
$
47,984

 
$
11,919

 
$
9,869

 
$
2,463

 
$
24,251

 
$
72,235

TDRs on accrual status are comprised of loans that were accruing at the time of restructuring and for which the Bank anticipates full repayment of both principal and interest under the restructured terms. TDRs that are on nonaccrual status can be returned to accrual status after a period of sustained performance, generally determined to be six months of timely payments as modified.  Sustained performance includes the periods prior to the modification if the prior performance met or exceeded the modified terms. TDRs on accrual status at September 30, 2016 were comprised of 22 commercial real estate loans totaling $22.5 million, 25 commercial business loans totaling $20.4 million, and 7 other loans totaling $5.9 million. TDRs on accrual status at December 31, 2015 were comprised of 24 commercial real estate loans totaling $22.8 million, 28 commercial business loans totaling $19.8 million and 4 consumer and other loans totaling $5.3 million.  The Company expects that the TDRs on accrual status as of September 30, 2016, which were all performing in accordance with their restructured terms, to continue to comply with the restructured terms because of the reduced principal or interest payments on these loans. TDRs that were restructured at market interest rates and had sustained performance as agreed under the modified loan terms may be reclassified as non-TDRs after each year end but are reserved for under ASC 310-10.
 

36

Table of Contents

The Company has allocated $4.5 million and $5.7 million of specific reserves to TDRs as of September 30, 2016 and December 31, 2015, respectively. 
The following table presents loans by class modified as TDRs that occurred during the three and nine months ended September 30, 2016:
 
Three Months Ended September 30, 2016
 
Nine Months Ended September 30, 2016
 
Number of
Loans 
 
Pre-
Modification
 
Post-
Modification 
 
Number of
Loans 
 
Pre-
Modification
 
Post-
Modification 
 
(Dollars in thousands)
Legacy Loans:
 
 
 
 
 
 
 
 
 
 
 
Real estate—commercial
 
 
 

 
 

 
 
 
 
 
 
Retail

 
$

 
$

 

 
$

 
$

Hotel & motel

 

 

 

 

 

Gas station & car wash

 

 

 

 

 

Mixed use

 

 

 

 

 

Industrial & warehouse

 

 

 

 

 

Other
1

 
845

 
836

 
1

 
845

 
836

Real estate - construction

 

 

 

 

 

Commercial business
4

 
265

 
314

 
12

 
11,465

 
8,178

Trade finance

 

 

 
1

 
2,199

 
1,439

Consumer and other

 

 

 
1

 

 
101

Subtotal
5

 
$
1,110

 
$
1,150

 
15

 
$
14,509

 
$
10,554

Acquired Loans:
 
 
 
 
 
 
 
 
 
 
 
Real estate—commercial
 
 
 

 
 

 
 
 
 
 
 
Retail
1

 
$
1,377

 
$
1,344

 
1

 
$
1,377

 
$
1,344

Hotel & motel

 

 

 

 

 

Gas station & car wash

 

 

 

 

 

Mixed use

 

 

 

 

 

Industrial & warehouse

 

 

 

 

 

Other
1

 
81

 
79

 
1

 
81

 
79

Real estate—construction

 

 

 

 

 

Commercial business
2

 
31

 
27

 
2

 
31

 
27

Trade finance

 

 

 

 

 

Consumer and other

 

 

 
1

 
30

 
26

Subtotal
4

 
$
1,489

 
$
1,450

 
5

 
$
1,519

 
$
1,476

Total
9

 
$
2,599

 
$
2,600

 
20

 
$
16,028

 
$
12,030

The specific reserves for the TDRs that occurred during the three and nine months ended September 30, 2016 totaled $183 thousand and $2.9 million, respectively, and there were no charge offs for the three and nine months ended September 30, 2016, respectively.





 

37

Table of Contents

The following table presents loans by class for TDRs that have been modified within the previous twelve months and have subsequently had a payment default during the three and nine months ended September 30, 2016:

 
Three Months Ended September 30, 2016
 
Nine Months Ended September 30, 2016
 
Number of Loans
 
Balance
 
Number of Loans
 
Balance
 
(Dollars In thousands)
Legacy Loans:
 
 
 
 
 
 
 
Real estate—commercial
 
 
 
 
 
 
 
Retail

 
$

 

 
$

Gas station & car wash

 

 

 

Industrial & warehouse

 

 

 

Other

 

 

 

Commercial business
6

 
4,296

 
8

 
4,496

Trade finance

 

 
1

 
3,178

Consumer and other

 

 

 

Subtotal
6

 
$
4,296

 
9

 
$
7,674

Acquired Loans:
 
 
 
 
 
 
 
Real estate—commercial
 

 
 

 
 
 
 
Retail

 
$

 

 
$

Gas station & car wash

 

 

 

Hotel & motel

 

 

 

Mixed Use

 

 

 

Industrial & warehouse

 

 

 

Other

 

 

 

Commercial business

 

 

 

Trade finance

 

 

 

Consumer and other
1

 
26

 
1

 
26

Subtotal
1

 
$
26

 
1

 
$
26

 
7

 
$
4,322

 
10

 
$
7,700

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms. As of September 30, 2016, the specific reserves totaled $1.0 million and $2.4 million for the TDRs that had payment defaults during the three and nine months ended September 30, 2016. The total charge offs for the TDRs that had payment defaults during the three and nine months ended September 30, 2016 were $85 thousand and $115 thousand, respectively.
There were six Legacy Loans that subsequently defaulted during the three and nine months ended September 30, 2016 that were modified as follows: two Commercial Business loans totaling $401 thousand were modified through payment concessions, three Commercial Business loans totaling $4.1 million were modified through maturity concessions, and one Trade Finance loan totaling $3.2 million was modified through maturity concession.
There was one Acquired Loan totaling $26 thousand that defaulted during the three and nine months ended September 30, 2016 that was modified through maturity concession.


38

Table of Contents

Covered Assets
On April 16, 2010, the Department of Financial Institutions closed Innovative Bank, California, and appointed the FDIC as its receiver. On the same date, the Bank assumed the banking operations of Innovative Bank from the FDIC under a purchase and assumption agreement and two related loss sharing agreements with the FDIC. These agreements provide for the sharing of losses and recoveries on the covered assets. The loss sharing provisions of the agreements expired on June 30, 2015, however, the Company will continue to reimburse the FDIC for recoveries on its covered assets until June 30, 2018.
Covered nonperforming assets totaled $2.7 million and $1.3 million at September 30, 2016 and December 31, 2015, respectively. These covered nonperforming assets are subject to the loss sharing agreements with the FDIC. The covered nonperforming assets at September 30, 2016 and December 31, 2015 were as follows:
 
September 30, 2016
 
December 31, 2015
 
(In thousands)
Covered loans on nonaccrual status
$
370

 
$
1,118

Covered OREO
2,306

 
220

     Total covered nonperforming assets
$
2,676

 
$
1,338

 
 
 
 
Acquired covered loans
$
18,622

 
$
22,989

Related Party Loans
In the ordinary course of business, the Company enters into loan transactions with certain of its directors or associates of such directors (“Related Parties”). The loans to Related Parties are on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the same time for comparable transactions with unrelated parties. In management’s opinion, these transactions did not involve more than normal credit risk or present other unfavorable features. All loans to Related Parties were current as of September 30, 2016 and December 31, 2015, and the outstanding principal balance as of September 30, 2016 and December 31, 2015 was $18.8 million and $3.8 million, respectively.


39

Table of Contents

8.    Borrowings

The Company maintains a line of credit with the FHLB of San Francisco for use as a secondary source of funds. The borrowing capacity with the FHLB is limited to the lower of 25% of the Bank’s total assets which was $2.08 billion at September 30, 2016, and $2.36 billion at December 31, 2015. The terms of this credit facility require the Company to pledge eligible collateral with the FHLB equal to at least 100% of outstanding advances.
At September 30, 2016 and December 31, 2015, real estate secured loans with a carrying amount of approximately $3.46 billion and $3.13 billion, respectively, were pledged as collateral for borrowings from the FHLB. At September 30, 2016 and December 31, 2015, other than FHLB stock, no securities were pledged as collateral for borrowings from the FHLB.
At September 30, 2016 and December 31, 2015, FHLB advances totaled $754.7 million and $530.6 million, respectively, and had a weighted average interest rate of 1.19% and 1.15%, respectively, and had various maturities through July 2021. At September 30, 2016 and December 31, 2015, $20.3 million and $20.6 million, respectively, of the advances were putable advances with various putable dates and strike prices. The stated rate of FHLB advances as of September 30, 2016 ranged between 0.36% and 2.02%. At September 30, 2016, the Company had a remaining borrowing capacity of $1.32 billion.
At September 30, 2016, the contractual maturities for FHLB advances were as follows:

Contractual
Maturities

Maturity/
Put Date
 
(In thousands)
Due within one year
$
180,299

 
$
180,299

Due after one year through five years
574,440

 
574,440


$
754,739

 
$
754,739


Through the acquisition of Wilshire, the Company acquired three FHLB advances totaling $200.0 million with an average weighted rate of 1.82%. Two of these advances totaling $100.0 million was paid off on August 1, 2016. The remaining $100.0 million FHLB advance is a term advances maturing on September 23, 2019 with a fixed rate of 2.48%. The remaining acquired advance was acquired at a premium of $4.7 million with $4.4 million remaining at September 30, 2016.
As a member of the FRB system, the Bank may also borrow from the FRB of San Francisco. The maximum amount that the Bank may borrow from the FRB’s discount window is up to 95% of the outstanding principal balance of the qualifying loans and the fair value of the securities that are pledged. At September 30, 2016, the outstanding principal balance of the qualifying loans was $751.7 million, and the collateral value of investment securities was $1.1 million. There were no borrowings outstanding against this line as of September 30, 2016 and December 31, 2015.

9.    Subordinated Debentures
At September 30, 2016, the Company had nine wholly owned subsidiary grantor trusts that had issued $126 million of pooled trust preferred securities. Trust preferred securities accrue and pay distributions periodically at specified annual rates as provided in the indentures. The trusts used the net proceeds from the offering to purchase a like amount of subordinated debentures (the “Debentures”). The Debentures are the sole assets of the trusts. The Company’s obligations under the subordinated debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the obligations of the trusts. The trust preferred securities are mandatorily redeemable upon the maturity of the Debentures, or upon earlier redemption as provided in the indentures. The Company has the right to redeem the Debentures in whole (but not in part) on or after specific dates, at a redemption price specified in the indentures plus any accrued but unpaid interest to the redemption date. The Company also has a right to defer consecutive payments of interest on the debentures for up to five years.

40

Table of Contents

The following table is a summary of trust preferred securities and Debentures at September 30, 2016:
Issuance Trust

Issuance
Date

Trust
Preferred
Security
Amount

Carrying Value of Subordinated
Debentures

Rate
Type

Current Rate

Maturity
Date
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
Nara Capital Trust III

6/5/2003

$
5,000


$
5,155


Variable

4.00
%

6/15/2033
Nara Statutory Trust IV

12/22/2003

5,000


5,155


Variable

3.53
%

1/7/2034
Nara Statutory Trust V

12/17/2003

10,000


10,310


Variable

3.81
%

12/17/2033
Nara Statutory Trust VI

3/22/2007

8,000


8,248


Variable

2.50
%

6/15/2037
Center Capital Trust I

12/30/2003

18,000


13,593


Variable

3.53
%

1/7/2034
Wilshire Statutory Trust II
 
3/17/2005
 
20,000

 
15,055

 
Variable
 
2.65
%
 
3/17/2035
Wilshire Statutory Trust III
 
9/15/2005
 
15,000

 
10,547

 
Variable
 
2.25
%
 
9/15/2035
Wilshire Statutory Trust IV
 
7/10/2007
 
25,000

 
17,138

 
Variable
 
2.23
%
 
9/15/2037
Saehan Capital Trust I
 
3/30/2007
 
20,000

 
14,347

 
Variable
 
2.46
%
 
6/30/2037
TOTAL ISSUANCE



$
126,000


$
99,548








The Company’s investment in the common trust securities of the issuer trusts of $4.0 million and $1.5 million at September 30, 2016 and December 31, 2015, respectively, is included in other assets. Although the subordinated debt issued by the trusts are not included as a component of stockholders’ equity in the consolidated balance sheets, the debt is treated as capital for regulatory purposes. The trust preferred security debt issuances are includable in Tier I capital up to a maximum of 25% of capital on an aggregate basis. Any amount that exceeds 25% qualifies as Tier 2 capital.
The Company acquired four subordinated debentures from the acquisition of Wilshire at the fair value of $56.9 million, which was net of purchase accounting discount of $25.5 million. The remaining discount on these debentures at September 30, 2016 was $25.4 million. All the acquired debentures are callable on quarterly basis.
    

10.    Derivative Financial Instruments

The Company offers a loan hedging program to certain loan customers.  Through this program, the Company originates a variable rate loan with the customer.  The Company and the customer will then enter into a fixed interest rate swap. Lastly, an identical offsetting swap is entered into by the Company with a correspondent bank. These “back-to-back” swap arrangements are intended to offset each other and allow the Company to book a variable rate loan, while providing the customer with a contract for fixed interest payments. In these arrangements, the Company’s net cash flow is equal to the interest income received from the variable rate loan originated with the customer. These customer swaps are not designated as hedging instruments and are recorded at fair value in other assets and other liabilities.  The changes in fair value are recognized in the income statement in other income and fees.


41

Table of Contents

At September 30, 2016, the following interest rate swaps related to our loan hedging program were outstanding:
 
 
As of September 30, 2016
 
 
(Dollars in thousands)
Interest rate swaps on loans with loan customers
 
 
Notional amount
 
$
198,776

Weighted average remaining term
 
7.4 years

Received fixed rate (weighted average)
 
4.27
%
Pay variable rate (weighted average)
 
2.95
%
Estimated fair value
 
$
8,910

Back to back interest rate swaps with correspondent banks
 
 
Notional amount
 
$
198,776

Weighted average remaining term
 
7.4 years

Received variable rate (weighted average)
 
2.95
%
Pay fixed rate (weighted average)
 
4.27
%
Estimated fair value
 
$
(8,910
)
 
Subsequent to the acquisition of Wilshire, the Company began to enter into various stand-alone mortgage-banking derivatives in order to hedge the risk associated with the fluctuation of interest rates. Changes in fair value are recorded as mortgage banking revenue. Residential mortgage loans funded with interest rate lock commitments and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. At September 30, 2016, we had approximately $34.2 million in interest rate lock commitments and $26.8 million in total forward sales commitments for the future delivery of residential mortgage loans. There were no interest rate lock commitments or forward sales commitments in quarters prior to the quarter ended September 30, 2016.
The following table reflects the notional amount and fair value of mortgage banking derivatives for the dates indicated:
 
As of September 30, 2016
(Dollars in Thousands)
Notional Amount
 
Fair Value
Assets:
 
 
 
Interest rate lock commitments
$
23,687

 
$
322

Forward sale contracts related to mortgage banking:
$
8,123

 
$
24

 
 
 
 
Liabilities:
 
 
 
Interest rate lock commitments
$
3,165

 
$
(18
)
Forward sale contracts related to mortgage banking:
$
18,729

 
$
(64
)


42

Table of Contents

11.    Intangible Assets

Goodwill represents the excess of the purchase price over the sum of the estimated fair values of the tangible and identifiable intangible assets acquired less the estimated fair value of the liabilities assumed. Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. At December 31, 2015, management assessed the qualitative factors related to goodwill for the year to determine whether it was more-likely-than-not that the fair value was less than its carrying amount. Based on the analysis of these factors, management determined that it was more-likely-than-not that the fair value of goodwill exceeded the carrying value and that the two-step impairment test was not needed. Goodwill is not amortized for book purposes and is not tax deductible.
The carrying amount of the Company’s goodwill as of September 30, 2016 and December 31, 2015 was $464.4 million, and $105.4 million, respectively. There was no impairment of goodwill during the three and nine months ended September 30, 2016 and 2015. Goodwill recorded in the third quarter of 2016 from the acquisition of Wilshire totaled $359.0 million.
Core deposit intangible assets are amortized over their estimated lives, which range from seven to ten years. Amortization expense related to core deposit intangible assets totaled $565 thousand and $267 thousand for the three months ended September 30, 2016 and 2015, respectively. The amortization expense related to core deposit intangible assets totaled $990 thousand and $801 thousand for the nine months ended September 30, 2016 and 2015. The following table provides information regarding the core deposit intangibles at September 30, 2016:
 
 
 
As of September 30, 2016
 
Amortization period
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
 
 
 (In thousands)
Core deposit—Center Financial Corporation acquisition
7 years
 
$
4,100

 
$
(3,578
)
Core deposit—PIB acquisition
7 years
 
603

 
(445
)
Core deposit—Foster acquisition
10 years
 
2,763

 
(1,260
)
Core deposit—Wilshire Bank acquisition
10 years
 
18,138

 
(353
)
Total
 
 
$
25,604

 
$
(5,636
)
 
 
 
 
 
 
 
 
 
 
The acquisition of the Wilshire on July 29, 2016 resulted in goodwill totaling $359.0 million and core deposits intangibles of $18.1 million. The core deposits intangibles from the acquisition of Wilshire represents 0.87% of core deposits and is currently scheduled to amortize for a period of 10 year ending 2026.
Servicing assets are recognized when SBA or residential mortgage loans are sold with servicing retained with the income statement effect recorded in net gains on sales of SBA and other loans. Servicing assets are initially recorded at fair value based on the present value of the contractually specified servicing fee, net of servicing costs, over the estimated life of the loan, using a discount rate based on the related note rate. The Company’s servicing costs approximates the industry average servicing costs. All classes of servicing assets are subsequently measured using the amortization method which requires servicing rights to be amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
Management periodically evaluates servicing assets for impairment based upon the fair value of the rights as compared to the carrying amount. Impairment is determined by stratifying rights into groupings based on loan type. Impairment is recognized through a valuation allowance for an individual grouping, to the extent that fair value is less than the carrying amount.
The changes in servicing assets for the three and nine months ended September 30, 2016 and 2015 were as follows:


43

Table of Contents

 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(In thousands)
Balance at beginning of period
 
$
12,193

 
$
10,935

 
$
12,000

 
$
10,341

Additions through originations of servicing assets
 
385

 
1,381

 
2,472

 
3,570

Additions through acquisition of Wilshire
 
16,203

 

 
16,203

 

Amortization
 
(2,252
)
 
(811
)
 
(4,146
)
 
(2,406
)
Balance at end of period
 
$
26,529

 
$
11,505

 
$
26,529

 
$
11,505


The Company utilizes the discounted cash flow method to calculate the initial excess servicing assets. The inputs used in determining the fair value of the servicing assets at September 30, 2016 and December 31, 2015 are presented below.
 
 
September 30, 2016
 
December 31, 2015
 
 
Range
 
Range
Weighted-average discount rate
 
5.54% ~ 6.07%
 
5.32% ~ 5.92%
Constant prepayment rate
 
7.20% ~ 9.00%
 
7.00% ~11.90%

44

Table of Contents

12.    Income Taxes
The Company and its subsidiaries are subject to U.S. federal income tax, as well as state income taxes.  The Company had total unrecognized tax benefits of $3.6 million and $1.8 million at September 30, 2016 and December 31, 2015, respectively that relate to uncertainties associated with federal and state income tax matters. Other than the accrued interest of $166 thousand related to uncertain tax positions from an acquired entity, the Company recognizes interest and penalties on income tax matters in income tax expense. The Company recorded approximately $376 thousand and $154 thousand for accrued interest and penalties (no portion was related to penalties) at September 30, 2016 and December 31, 2015, respectively.
Management believes it is reasonably possible that the unrecognized tax benefits may decrease by approximately $329 thousand in the next twelve months.
The statute of limitations for the assessment of income taxes related to the consolidated Federal income tax returns is closed for all tax years up to and including 2012. The expiration of the statute of limitations for the assessment of income and franchise taxes related to the various state income and franchise tax returns varies by state. The Company is currently under examination by the California Franchise Tax Board (FTB) for the 2012 and 2013 tax years. Wilshire Bancorp, Inc., an acquired entity, is currently under examination by the California Franchise Tax Board (FTB) for the 2011, 2012, and 2013 tax years and by the New York State Department of Taxation and Finance for the 2011, 2012, 2013, and 2014 tax years. While the outcome of the examinations is unknown, the Company expects no material adjustments.
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion, or all, of the deferred tax asset will not be realized. In assessing the realization of deferred tax assets, management evaluates both positive and negative evidence, including the existence of any cumulative losses in the current year and the prior two years, the amount of taxes paid in available carry-back years, the forecasts of future income, applicable tax planning strategies, and assessments of current and future economic and business conditions. This analysis is updated quarterly and adjusted as necessary. Based on the analysis, the Company has determined that a valuation allowance for deferred tax assets was not required as of September 30, 2016.


45

Table of Contents

13.    Fair Value Measurements

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair value. The fair value inputs of the instruments are classified and disclosed in one of the following categories pursuant to ASC 820:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. The quoted price shall not be adjusted for any blockage factor (i.e., size of the position relative to trading volume).
Level 2 - Pricing inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Fair value is determined through the use of models or other valuation methodologies, including the use of pricing matrices. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset or liability.
Level 3 - Pricing inputs are unobservable for the asset or liability. Unobservable inputs are used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at the measurement date. The inputs into the determination of fair value require significant management judgment or estimation.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
The Company uses the following methods and assumptions in estimating our fair value disclosures for financial instruments. Financial assets and liabilities recorded at fair value on a recurring and non-recurring basis are listed as follows:
Securities Available for Sale
The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).
The fair values of the Company’s Level 3 securities available for sale were measured using an income approach valuation technique. The primary inputs and assumptions used in the fair value measurement were derived from the securities’ underlying collateral, which included discount rates, prepayment speeds, payment delays, and an assessment of the risk of default of the underlying collateral, among other factors. Significant increases or decreases in any of the inputs or assumptions would result in a significant increase or decrease in the fair value measurement.
Impaired Loans
The fair values of impaired loans are generally measured for impairment using the practical expedients permitted by FASB ASC 310-10-35 including impaired loans measured at an observable market price (if available), or at the fair value of the loan’s collateral (if the loan is collateral dependent). Fair value of the loan’s collateral, when the loan is dependent on collateral, is determined by appraisals or independent valuation, less costs to sell of 8.5%. For commercial and industrial and asset backed loans, independent valuations may be comprised of a 20-60% discount for accounts receivable and a 50-70% discount for inventory. These result in a Level 3 classification.
OREO
OREO is fair valued at the time the loan is foreclosed upon and the asset is transferred to OREO. The value is based primarily on third party appraisals, less costs to sell of 8.5% and result in a Level 3 classification of the inputs for determining fair value. OREO is reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted to lower of cost or market accordingly, based on the same factors identified above.
Loans held for sale
Loans held for sale are carried at the lower of cost or fair value, as determined by outstanding commitments from investors, or based on recent comparable sales (Level 2 inputs), if available, and if not available, are based on discounted cash flows using current market rates applied to the estimated life and credit risk (Level 3 inputs) or may be assessed based upon the fair value of the collateral, which is obtained from recent real estate appraisals (Level 3 inputs). These appraisals may utilize a single valuation

46

Table of Contents

approach or a combination of approaches including the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in Level 3 classification of the inputs for determining fair value.

Mortgage banking derivatives
Mortgage banking derivative instruments consist of interest rate lock commitments and forward sale contracts that trade in liquid markets. The fair value is based on the prices available from third party investors. Due to the observable nature of the inputs used in deriving the fair value, the valuation of mortgage banking derivatives are classified as Level 2.

Assets and liabilities measured at fair value on a recurring basis are summarized below:

 
 

Fair Value Measurements at the End of the Reporting Period Using
 
September 30, 2016

Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
 
(In thousands)
Assets:







Securities available for sale:







GSE debt securities
$
12,026

 
$

 
$
12,026

 
$

GSE collateralized mortgage obligations
719,247




719,247



GSE mortgage-backed securities
717,560




717,560



Corporate securities
18,878




18,878



Municipal bonds
77,529




76,300


1,229

Mutual funds
13,479


13,479





Interest rate swaps
8,910

 

 
8,910

 

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
8,910

 

 
8,910

 



 
 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
December 31, 2015
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
(In thousands)
Assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
GSE collateralized mortgage obligations
$
449,980

 
$

 
$
449,980

 
$

GSE mortgage-backed securities
498,047

 

 
498,047

 

Corporate securities
3,749

 

 
3,749

 

Municipal bonds
45,511

 

 
44,345

 
1,166

Mutual funds
13,269

 
13,269

 

 

Interest rate swaps
2,680

 

 
2,680

 

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
2,680

 

 
2,680

 


47

Table of Contents


There were no transfers between Level 1, 2 and 3 during the three and nine months ended September 30, 2016 and 2015. There was $948 thousand in gain recorded for the three months ended September 30, 2016, but no gains or losses recognized in earnings during the three months ended September 30, 2015. For the nine months ended September 30, 2016 and 2015, there were $948 thousand and $424 thousand in gains recorded in earnings, respectively.

The following table reflects the notional amount and fair value of mortgage banking derivatives for the date indicated:
 
As of September 30, 2016
(Dollars in Thousands)
Notional Amount
 
Fair Value
Assets:
 
 
 
Interest rate lock commitments
$
23,687

 
$
322

Forward sale contracts related to mortgage banking
$
8,123

 
$
24

 
 
 
 
Liabilities:
 
 
 
Interest rate lock commitments
$
3,165

 
$
(18
)
Forward sale contracts related to mortgage banking
$
18,729

 
$
(64
)

The table below presents a reconciliation and income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the nine months ended September 30, 2016:
 
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
 
(In thousands)
Beginning Balance, January 1
 
$
1,166

 
$
1,178

Total gains or (losses) included in other comprehensive income
 
63

 
(3
)
Ending Balance, September 30
 
$
1,229

 
$
1,175



Assets measured at fair value on a non-recurring basis are summarized below:
 
 
 

Fair Value Measurements at the End of the Reporting Period Using
 
September 30, 2016

Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
 
(In thousands)
Assets:







Impaired loans at fair value:







Real estate loans
$
42,013


$


$


$
42,013

Commercial business
7,374






7,374

Trade finance

 

 

 

Consumer
158

 

 

 
158

Loans held for sale, net
16,784




16,784



OREO
10,193






10,193



48

Table of Contents

 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
December 31, 2015
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
(In thousands)
Assets:
 
 
 
 
 
 
 
Impaired loans at fair value:
 
 
 
 
 
 
 
Real estate loans
$
18,251

 
$

 
$

 
$
18,251

Commercial business
9,366

 

 

 
9,366

Trade Finance
15,540

 

 

 
15,540

Consumer
391

 

 

 
391

Impaired loans held for sale, net
348

 

 
348

 

OREO
18,308

 

 

 
18,308


For assets measured at fair value on a non-recurring basis, the total net gains (losses), which include charge offs, recoveries, specific reserves, and gains and losses on sales recognized are summarized below:

 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Assets:
 
 
 
 
 
 
 
Impaired loans at fair value:
 
 
 
 
 
 
 
Real estate loans
$
(154
)
 
$
(263
)
 
$
97

 
$
182

Commercial business
(3,108
)
 
328

 
(5,956
)
 
3,252

Trade Finance
109

 
19

 
1,190

 
24

Consumer
(151
)
 
754

 
(245
)
 
(54
)
Impaired loans held for sale, net
1,476

 
26

 
1,519

 
253

OREO
(162
)
 
996

 
(1,408
)
 
2,014



49

Table of Contents

Fair Value of Financial Instruments
Carrying amounts and estimated fair values of financial instruments, not previously presented, at September 30, 2016 and December 31, 2015 were as follows:

 
September 30, 2016
 
Carrying
Amount

Estimated
Fair Value
 
Fair Value Measurement Using
 
(In thousands)
Financial Assets:



 

Cash and cash equivalents
$
443,903


$
443,903

 
Level 1
Other investments
45,670

 
45,540

 
Level 3
Loans held for sale
58,186


60,256

 
Level 2
Loans receivable—net
10,481,221


10,561,131

 
Level 3
Customers’ liabilities on acceptances
2,694


2,694

 
Level 2
Financial Liabilities:



 

Noninterest bearing deposits
$
2,903,658


$
2,903,658

 
Level 2
Saving and other interest bearing demand deposits
3,623,447


3,623,447

 
Level 2
Time deposits
4,175,400


4,179,595

 
Level 2
FHLB advances
754,739


759,785

 
Level 2
Subordinated debentures
99,548


99,548

 
Level 2
Bank’s liabilities on acceptances outstanding
2,694


2,694

 
Level 2
 
December 31, 2015
 
Carrying
Amount

Estimated
Fair Value
 
Fair Value Measurement Using
 
(In thousands)
Financial Assets:



 
 
Cash and cash equivalents
$
298,389


$
298,389

 
Level 1
Other investments
47,895

 
47,919

 
Level 3
Loans held for sale
8,273


8,669

 
Level 2
Loans receivable—net
6,171,933


6,559,838

 
Level 3
Customers’ liabilities on acceptances
1,463


1,463

 
Level 2
Financial Liabilities:
 
 
 
 
 
Noninterest bearing deposits
$
1,694,427


$
1,694,427

 
Level 2
Saving and other interest bearing demand deposits
2,170,748


2,170,748

 
Level 2
Time deposits
2,475,801


2,478,858

 
Level 2
FHLB advances
530,591


532,137

 
Level 2
Subordinated debentures
42,327


44,084

 
Level 2
Bank’s liabilities on acceptances outstanding
1,463


1,463

 
Level 2

The methods and assumptions used to estimate fair value are described as follows:
The carrying amount is the estimated fair value for cash and cash equivalents, savings and other interest bearing demand deposits, customer’s and Bank’s liabilities on acceptances, noninterest bearing deposits, short-term debt, secured borrowings and variable rate loans or deposits that reprice frequently and fully. For fixed rate loans or deposits and for variable rate loans or deposits with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. The allowance for loan losses is considered to be a reasonable estimate of discount for credit quality concerns. Fair value of SBA loans held for sale is based on market quotes. For fair value of non-SBA loans held for sale, see the measurement method discussed previously. Fair value of time deposits and debt is based on current rates for similar financing. It was not practicable to determine the fair value of FRB stock or FHLB stock due to restrictions placed on their transferability. The fair value of commitments to fund loans represents fees currently charged to enter into similar agreements

50

Table of Contents

with similar remaining maturities and is not presented herein. The fair value of these financial instruments is not material to the consolidated financial statements.

14.    Stockholders’ Equity

On July 29, 2016 the Company acquired Wilshire in an all-stock transaction. Pursuant to the merger agreement, Wilshire shareholders received 0.7034 shares of the Company’s common stock for each share of Wilshire stock owned. Based on this exchange ratio, $55.5 million shares of the Company’s common stock were issued to Wilshire shareholders at $15.37 per share, the closing price of the Company’s stock on July 29, 2016. As a result, $852.9 million in common stock was issued as consideration in the transaction and$3.4 million in additional paid-in capital was recorded to account for the fair value of stock options assumed. Total stockholders’ equity at September 30, 2016 was $1.85 billion, compared to $938.1 million at December 31, 2015.
In June 2012, the Company redeemed all of the Fixed Rate Cumulative Perpetual Preferred Stock issued under the U.S. Treasury Department’s TARP Capital Purchase Program.
The Company assumed certain warrants (related to the TARP Capital Purchase Plan) to purchase shares of the Company’s common stock. On May 20, 2015, the U.S. Treasury Department completed an auction to sell certain of its warrant positions, and the Company submitted the winning bid to repurchase an outstanding warrant to purchase 350,767 shares of the Company’s common stock. The Company repurchased this warrant for $1.2 million. As of September 30, 2016, the U.S. Treasury Department held one remaining warrant for the purchase of 19,703 shares of the Company’s common stock.
The Company’s Board of Directors paid quarterly dividends of $0.11 per common share for the third quarter of 2016 compared to $0.11 per common share for the third quarter of 2015.
The following table presents the quarterly changes to accumulated other comprehensive income (loss) for the three months ended September 30, 2016 and September 30, 2015:
 
Three months ended,
 
September 30, 2016
 
September 30, 2015
 
(In thousands)
Balance at beginning of period
$
10,974

 
$
(375
)
Unrealized gains (losses) on securities available for sale and interest only strips
(2,848
)
 
7,617

Reclassification adjustments for gains realized in income
(948
)
 

Tax expense (benefit)
(1,239
)
 
3,235

Total other comprehensive income (loss)
(2,557
)
 
4,382

Balance at end of period
$
8,417

 
$
4,007

    
 
Nine months ended,
 
September 30, 2016
 
September 30, 2015
 
(In thousands)
Balance at beginning of period
$
(1,832
)
 
$
1,705

Unrealized gains on securities available for sale and interest only strips
19,347

 
4,426

Reclassification adjustments for gains realized in income
(948
)
 
(424
)
Tax expense
8,150

 
1,700

Total other comprehensive income
10,249

 
2,302

Balance at end of period
$
8,417

 
$
4,007



51

Table of Contents

15.    Regulatory Matters

The Company and the Bank are subject to various regulatory capital requirements administered by the federal and state 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 material and adverse effect on the Company’s and the Bank’s business, financial condition and results of operation, such as restrictions on growth or the payment of dividends or other capital distributions or management fees. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
In July, 2013, the federal bank regulatory agencies adopted final regulations, which revised their risk-based and leverage capital requirements for banking organizations to meet requirements of Dodd-Frank and to implement Basel III international agreements reached by the Basel Committee. The final rules began for the Company and the Bank on January 1, 2015 and are subject to a phase-in period through January 1, 2019. The final rules that had an impact on the Company and the Bank include:
An increase in the minimum Tier 1 capital ratio from 4.00% to 6.00% of risk-weighted assets;
A new category and a required 4.50% of risk-weighted assets ratio is established for “Common Equity Tier 1” as a subset of Tier 1 capital limited to common equity;
A minimum non-risk-based leverage ratio is set at 4.00%, eliminating a 3.00% exception for higher rated banks;
Changes in the permitted composition of Tier 1 capital to exclude trust preferred securities, mortgage servicing rights and certain deferred tax assets and include unrealized gains and losses on available for sale debt and equity securities;
The risk-weights of certain assets for purposes of calculating the risk-based capital ratios are changed for high volatility commercial real estate acquisition, development and construction loans, certain past due non-residential mortgage loans and certain mortgage-backed and other securities exposures; and
A new additional capital conservation buffer of 2.5% of risk weighted assets over each of the required capital ratios is being phased in from 2016 to 2019 and must be met to avoid limitations on the ability of the Bank to pay dividends, repurchase shares, or pay discretionary bonuses. The capital conservation buffer for the Company was 0.625% in 2016, to be increased in 0.625% annually until 2019.
As of September 30, 2016, the ratios for the Company and the Bank are sufficient to meet the fully phased-in conservation buffer.
As of September 30, 2016 and December 31, 2015, the most recent regulatory notification categorized the Bank as “well-capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well-capitalized”, the Bank must maintain minimum total risk-based, Tier I risk-based, common equity Tier 1, and Tier I leverage ratios as set forth in the table below.

52

Table of Contents

The Company’s and the Bank’s actual capital amounts and ratios are presented in the table below:
 
Actual
 
Required
For Capital
Adequacy Purposes
 
Minimum Capital Adequacy With Capital Buffer
 
Required
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
(Dollars in thousands)
As of September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital (to risk weighted assets):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
$
1,374,055

 
11.96
%
 
$
517,104

 
4.50
%
 
$
588,924

 
5.125
%
 
N/A

 
N/A

Bank
$
1,448,934

 
12.62
%
 
$
516,826

 
4.50
%
 
$
588,607

 
5.125
%
 
$
746,526

 
6.50
%
Total capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
$
1,552,499

 
13.51
%
 
$
919,296

 
8.00
%
 
$
991,116

 
8.625
%
 
N/A

 
N/A

Bank
$
1,531,734

 
13.34
%
 
$
918,801

 
8.00
%
 
$
990,583

 
8.625
%
 
$
1,148,502

 
10.00
%
Tier I capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
$
1,469,699

 
12.79
%
 
$
689,472

 
6.00
%
 
$
761,292

 
6.625
%
 
N/A

 
N/A

Bank
$
1,448,934

 
12.62
%
 
$
689,101

 
6.00
%
 
$
760,882

 
6.625
%
 
$
918,801

 
8.00
%
Tier I capital (to average assets):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
$
1,469,699

 
13.02
%
 
$
451,476

 
4.00
%
 
N/A

 
N/A

 
N/A

 
N/A

Bank
$
1,448,934

 
12.84
%
 
$
451,411

 
4.00
%
 
N/A

 
N/A

 
$
564,263

 
5.00
%
 
Actual
 
Required
For Capital
Adequacy Purposes
 
Required
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
(Dollars in thousands)
As of December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital (to risk weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Company
$
833,868

 
12.08
%
 
$
310,732

 
4.50
%
 
N/A

 
N/A

Bank
$
866,652

 
12.56
%
 
$
310,627

 
4.50
%
 
$
448,684

 
6.5
%
Total capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Company
$
953,132

 
13.80
%
 
$
552,412

 
8.00
%
 
N/A

 
N/A

Bank
$
945,013

 
13.69
%
 
$
552,226

 
8.00
%
 
$
690,283

 
10.00
%
Tier I capital (to risk-weighted assets):
 
 
 
 
 
 
 
 
 
 
 
Company
$
874,771

 
12.67
%
 
$
414,309

 
6.00
%
 
N/A

 
N/A

Bank
$
866,652

 
12.56
%
 
$
414,170

 
6.00
%
 
$
552,226

 
8.00
%
Tier I capital (to average assets):
 
 
 
 
 
 
 
 
 
 
 
Company
$
874,771

 
11.53
%
 
$
303,528

 
4.00
%
 
N/A

 
N/A

Bank
$
866,652

 
11.43
%
 
$
303,410

 
4.00
%
 
$
379,262

 
5.00
%


53

Table of Contents

Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A)
The following discussion and analysis should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2015 and the unaudited consolidated financial statements and notes set forth elsewhere in this Quarterly Report on Form 10-Q.

GENERAL
Selected Financial Data
The following tables set forth a performance overview concerning the periods indicated and should be read in conjunction with the unaudited consolidated financial statements and notes set forth elsewhere in this Quarterly Report on Form 10-Q and the following Results of Operations and Financial Condition sections in the MD&A.
 
 
At or for the Three Months Ended September 30,
 
At or for the Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands, except
share and per share data)
Income Statement Data:
 
 
 
 
 
 
 
Interest income
$
119,552

 
$
79,059

 
$
286,547

 
$
230,688

Interest expense
16,078

 
10,298

 
40,401

 
29,413

Net interest income
103,474

 
68,761

 
246,146

 
201,275

Provision for loan losses
6,500

 
600

 
8,200

 
3,100

Net interest income after provision for loan losses
96,974

 
68,161

 
237,946

 
198,175

Noninterest income
14,146

 
11,183

 
33,627

 
32,714

Noninterest expense
67,846

 
36,755

 
148,244

 
114,446

Income before income tax provision
43,274

 
42,589

 
123,329

 
116,443

Income tax provision
17,169

 
17,497

 
50,212

 
47,053

Net income
$
26,105

 
$
25,092

 
$
73,117

 
$
69,390

Per Share Data:
 
 
 
 
 
 
 
Earnings per common share - basic
$
0.22

 
$
0.32

 
$
0.80

 
$
0.87

Earnings per common share - diluted
$
0.22

 
$
0.32

 
$
0.79

 
$
0.87

Book value per common share (period end)
$
13.70

 
$
11.68

 
$
13.70

 
$
11.68

Cash dividends declared per common share
$

 
$
0.11

 
$
0.33

 
$
0.32

Tangible book value per common share (period end) (9)
$
10.14

 
$
10.32

 
$
10.14

 
$
10.32

Number of common shares outstanding (period end)
135,109,641

 
79,553,460

 
135,109,641

 
79,553,460

Weighted average shares - basic
116,622,920

 
79,552,873

 
91,940,070

 
79,545,681

Weighted average shares - diluted
116,951,074

 
79,584,536

 
92,266,245

 
79,606,224

Tangible common equity to tangible assets
10.52
%
 
10.99
%
 
10.52
%
 
10.99
%
 
 
 
 
 
 
 
 
Average Balance Sheet Data:
 
 
 
 
 
 
 
Assets
$
11,777,564

 
$
7,424,598

 
$
9,279,509

 
$
7,284,661

Securities available for sale
1,406,919

 
877,054

 
1,171,816

 
824,088

Loans receivable and loans held for sale
9,292,814

 
5,918,005

 
7,347,740

 
5,760,376

Deposits
9,328,179

 
5,877,631

 
7,385,796

 
5,789,712

Stockholders’ equity
1,585,100

 
915,702

 
1,167,747

 
904,166

          

54

Table of Contents

 
At or for the Three Months Ended September 30,
 
At or for the Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Selected Performance Ratios:
 
 
 
 
 
 
 
Return on average assets (1)
0.89
%
 
1.35
%
 
1.05
%
 
1.27
%
Return on average stockholders’ equity (1)
6.59
%
 
10.96
%
 
8.35
%
 
10.23
%
Return on average tangible equity (1) (8)
8.61
%
 
12.44
%
 
10.04
%
 
11.63
%
Dividend payout ratio
(dividends per share / earnings per share)
50.00
%
 
34.38
%
 
41.25
%
 
36.78
%
Efficiency ratio (2)
57.68
%
 
45.98
%
 
52.99
%
 
48.91
%
Net interest spread
3.51
%
 
3.60
%
 
3.49
%
 
3.62
%
Net interest margin (3)
3.77
%
 
3.87
%
 
3.76
%
 
3.88
%
 
 
 
 
 
 
 
 
 
As of September 30,
 
 
 
 
 
2016
 
2015
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
Statement of Financial Condition Data - at Period End:
 
 
 
 
 
 
 
Assets
$
13,510,629

 
$
7,583,002

 
 
 
 
Securities available for sale
1,558,719

 
972,962

 
 
 
 
Loans receivable
10,561,197

 
5,972,724

 
 
 
 
Deposits
10,702,505

 
6,028,865

 
 
 
 
FHLB advances
754,739

 
530,689

 
 
 
 
Subordinated debentures
99,548

 
42,284

 
 
 
 
Stockholders’ equity
1,854,571

 
929,569

 
 
 
 
 
 
 
 
 
 
 
 
Regulatory Capital Ratios (4)
 
 
 
 
 
 
 
Leverage capital ratio (5)
13.02
%
 
11.76
%
 
 
 
 
Tier 1 risk-based capital ratio
12.79
%
 
12.95
%
 
 
 
 
Total risk-based capital ratio
13.51
%
 
14.05
%
 
 
 
 
Common equity tier 1 capital ratio (10)
11.96
%
 
12.34
%
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality Ratios:
 
 
 
 
 
 
 
Allowance for loan losses to loans receivable
0.76
%
 
1.19
%
 
 
 
 
Allowance for loan losses to nonaccrual loans
196.98
%
 
219.16
%
 
 
 
 
Allowance for loan losses to nonperforming loans(6)
89.36
%
 
82.00
%
 
 
 
 
Allowance for loan losses to nonperforming assets(7)
68.38
%
 
65.80
%
 
 
 
 
Nonaccrual loans to loans receivable
0.38
%
 
0.54
%
 
 
 
 
Nonperforming loans to loans receivable (6)
0.85
%
 
1.45
%
 
 
 
 
Nonperforming assets to loans receivable and OREO (7)
1.10
%
 
1.80
%
 
 
 
 
Nonperforming assets to total assets (7)
0.87
%
 
1.43
%
 
 
 
 
 
 
 
 
 
 
 
 
Legacy Portfolio:
 
 
 
 
 
 
 
Nonaccrual loans to loans receivable
0.47
%
 
0.35
%
 
 
 
 
Nonperforming loans to loans receivable
1.18
%
 
1.29
%
 
 
 
 
Allowance for loan losses to loans receivable
1.04
%
 
1.04
%
 
 
 
 
Allowance for loan losses to nonaccrual loans
219.24
%
 
176.30
%
 
 
 
 
Allowance for loan losses to nonperforming loans
87.95
%
 
65.96
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

55

Table of Contents

 
As of September 30,
 
 
 
 
 
2016
 
2015
 
 
 
 
Asset Quality Ratios (continued):
 
 
 
 
 
 
 
Acquired Portfolio:
 
 
 
 
 
 
 
Nonaccrual loans to loans receivable
0.24
%
 
2.83
%
 
 
 
 
Nonperforming loans to loans receivable
0.32
%
 
3.37
%
 
 
 
 
Allowance for loan losses to loans receivable
0.31
%
 
3.03
%
 
 
 
 
Allowance for loan losses to nonaccrual loans
129.28
%
 
107.08
%
 
 
 
 
Allowance for loan losses to nonperforming loans
97.45
%
 
89.81
%
 
 
 
 

(1) 
Annualized.
(2) 
Efficiency ratio is defined as noninterest expense divided by the sum of net interest income before provision for loan losses and noninterest income.
(3) 
Net interest margin is calculated by dividing annualized net interest income by average total interest earning assets.
(4) 
The ratios generally required to meet the definition of a “well-capitalized” institution under certain banking regulations are 5% leverage capital, 8% tier I risk-based capital, 10% total risk-based capital, and 6.5% common equity tier 1 capital.
(5) 
Calculations are based on average quarterly asset balances.
(6) 
Nonperforming loans include nonaccrual loans, Legacy and acquired loans past due 90 days or more and still accruing interest, and accruing restructured loans.
(7) 
Nonperforming assets consist of nonperforming loans and OREO.
(8) 
Average tangible equity is calculated by subtracting average goodwill and average core deposit intangibles assets from average stockholders’ equity. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(Dollars in thousands)
Net income
 
$
26,105

 
$
25,092

 
$
73,117

 
$
69,390

 
 
 
 
 
 
 
 
 
Average stockholders’ equity
 
$
1,585,100

 
$
915,702

 
$
1,167,747

 
$
904,166

Less: Average goodwill and core deposit intangible assets, net
 
(370,003
)
 
(108,648
)
 
(195,984
)
 
(108,910
)
Average tangible equity
 
$
1,215,097

 
$
807,054

 
$
971,763

 
$
795,256

 
 
 
 
 
 
 
 
 
Net income (annualized) to average tangible equity
 
8.59
%
 
12.44
%
 
10.03
%
 
11.63
%

(9) Tangible book value per common share is calculated by subtracting goodwill and core deposit intangible assets from total stockholders’ equity and dividing the difference by the number of shares of common stock outstanding. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position.
 
 
September 30, 2016
 
September 30, 2015
 
 
(In thousands, except per share data)
Total stockholders’ equity
 
$
1,854,571

 
$
929,569

Less: Goodwill and core deposit intangible assets, net
 
(484,387
)
 
(108,487
)
Tangible common equity
 
$
1,370,184

 
$
821,082

 
 
 
 
 
Common shares outstanding
 
135,109,641

 
79,553,460

 
 
 
 
 
Tangible book value per common share
 
$
10.14

 
$
10.32


(10) 
The Common equity tier 1 capital ratio is calculated by dividing Tier 1 capital less non-common elements, including perpetual preferred stock and related surplus, minority interest in subsidiaries, trust preferred securities and mandatory convertible preferred securities by total risk-weighted assets less the disallowed allowance for loan losses.

56

Table of Contents

 
 
September 30, 2016
 
September 30, 2015
 
 
(Dollars in thousands)
Tier 1 capital
 
$
1,469,699

 
$
860,404

Less: Trust preferred securities less unamortized acquisition discount
 
(95,644
)
 
(40,859
)
Common equity tier 1 capital
 
$
1,374,055

 
$
819,545

 
 
 
 
 
Total risk weighted assets less disallowed allowance for loan losses
 
$
11,491,204

 
$
6,641,660

 
 
 
 
 
Common equity tier 1 capital ratio
 
11.96
%
 
12.34
%




57

Table of Contents


Results of Operations
Overview
Total assets increased $5.60 billion from $7.91 billion at December 31, 2015 to $13.51 billion at September 30, 2016. The increase in total assets was primarily due the acquisition of Wilshire in the third quarter of 2016. The acquisition of Wilshire resulted in the addition of approximately $3.80 billion in loans, $478.9 million in investments, and $359.0 million in goodwill was recorded. In addition the Company acquired approximately $3.81 billion in deposits.
Net income for the third quarter of 2016 was $26.1 million, or $0.22 per diluted common share, compared to $25.1 million, or $0.32 per diluted common share, for the same period of 2015, which was an increase of $1.0 million, or 4.04%. The increase in net income was largely due to the addition of income from the interest earning assets acquired in the merger with Wilshire during the third quarter of 2016. Net interest income increased $34.7 million from the third quarter of 2015 compared to the third quarter of 2016. This increase was offset by an increase in non interest expense of $31.1 million for the same period.
Net income for the nine months ended September 30, 2016 was $73.1 million, or $0.79 per diluted common share, compared to $69.4 million, or $0.87 per diluted common share, for the same period of 2015, an increase of $3.7 million, or 5.37%. The increase in net income was primarily due to the acquisition of Wilshire during the third quarter of 2016.
The following table summarizes the accretion and amortization adjustments that are included in net interest income for the three and nine months ended September 30, 2016 and 2015:

 
Three Months Ended
September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands)
Accretion of discounts on acquired performing loans
$
3,111

 
$
2,496

 
$
5,975

 
$
7,194

Accretion of discounts on purchased credit impaired loans
1,673

 
1,723

 
5,074

 
4,972

Amortization of premiums on low income housing tax credit investments
(54
)
 

 
(54
)
 

Amortization of premiums on assumed FHLB advances
1,940

 
97

 
2,134

 
286

Accretion of discounts on assumed subordinated debt
(190
)
 
(43
)
 
(278
)
 
(126
)
Amortization of premiums on assumed time deposits and savings
2,336

 
34

 
2,379

 
158

Total
$
8,816

 
$
4,307

 
$
15,230

 
$
12,484


The annualized return on average assets was 0.89% for the third quarter of 2016 compared to 1.35% for the same period of 2015. The annualized return on average stockholders’ equity was 6.59% for the third quarter of 2016 compared to 10.96% for the same period of 2015. The efficiency ratio was 57.68% for the third quarter of 2016 compared to 45.98% for the same period of 2015.
The annualized return on average assets was 1.05% for the nine months ended September 30, 2016 compared to 1.27% for the same period of 2015. The annualized return on average stockholders' equity was 8.35% for the nine months ended September 30, 2016 compared to 10.23% for the same period of 2015. The efficiency ratio was 52.99% for the nine months ended September 30, 2016 compared to 48.91% for the same period of 2015.

Net Interest Income and Net Interest Margin
Net Interest Income
A principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans and investments and the interest paid on deposits and borrowed funds. Net interest income expressed as a percentage of average interest earning assets is referred to as the net interest margin. The net interest spread is the yield on average interest earning assets less the cost of average interest bearing liabilities. Net interest income is affected by changes in the balances of interest earning assets and interest bearing liabilities and changes in the yields earned on interest earning assets and the rates paid on interest bearing liabilities.

58

Table of Contents

Comparison of Three Months Ended September 30, 2016 with the Same Period of 2015
Net interest income before provision for loan losses was $103.5 million for the third quarter of 2016, compared to $68.8 million for the same period of 2015, an increase of $34.7 million, or 50.4%.
Interest income for the third quarter of 2016 was $119.6 million, an increase of $40.5 million, or 51.2%, compared to $79.1 million for the same period of 2015. The increase in interest income was primarily attributed to the increase in loans and investments resulting from the acquisition of Wilshire during the third quarter of 2016.
Interest expense for the third quarter of 2016 was $16.1 million, an increase of $5.8 million, or 56.1% compared to $10.3 million for the same period of 2015. The increase in interest expense was primarily due to the acquisition of deposits and borrowings from the acquisition of Wilshire.
Comparison of Nine Months Ended September 30, 2016 with the Same Period of 2015
Net interest income before provision for loan losses was $246.1 million for the nine months ended September 30, 2016, compared to $201.3 million for the same period of 2015, an increase of $44.8 million, or 22.3%.
Interest income for the nine months ended September 30, 2016 was $286.5 million, an increase of $55.8 million, or 24.2%, compared to $230.7 million for the same period of 2015. The increase in interest income was primarily attributed to the increase in loans and investments resulting from the acquisition of Wilshire during the third quarter of 2016.
Interest expense for the nine months ended September 30, 2016 was $40.4 million, an increase of $11.0 million, or 37.4% compared to $29.4 million for the same period of 2015. The increased interest expense was primarily due to the acquisition of deposits and borrowings resulting from the acquisition of Wilshire.
Net Interest Margin
Our net interest margin is impacted by the weighted average rates we earn on interest earning assets and pay on interest bearing liabilities and the effect of acquisition accounting adjustments. The net interest margin for the third quarter of 2016 was 3.77%, a decrease of 10 basis points from 3.87% for the same period of 2015. Net interest margin for the nine months ended September 30, 2016 was 3.76%, a decrease of 12 basis points from 3.88% for the same period of 2015.

The change in our net interest margin and the impact from acquisition accounting adjustments for the three and nine months ended September 30, 2016 and 2015 is summarized in the table below.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
Net interest margin, excluding the effect of acquisition accounting adjustments
 
3.48
%
 
3.60
%
 
3.53
%
 
3.61
%
Acquisition accounting adjustments(1)
 
0.29
%
 
0.27
%
 
0.23
%
 
0.27
%
Reported net interest margin
 
3.77
%
 
3.87
%
 
3.76
%
 
3.88
%
(1) Acquisition accounting adjustments are calculated by subtracting net interest margin, excluding the effect of acquisition accounting adjustments, from reported net interest margin.

As noted in the table above, excluding the effect of acquisition accounting adjustments, the net interest margin for the third quarter of 2016 decreased 12 basis points to 3.48% from 3.60% for the same period of 2015. Excluding the effect of acquisition accounting adjustments, the net interest margin for the nine months ended September 30, 2016 decreased 8 basis points to 3.53% from 3.61% for the same period of 2015.
The acquisition related adjustments that impact net interest margin increased by $4.5 million, totaling $8.8 million during the third quarter of 2016, compared to $4.3 million for the same period of 2015. The acquisition related adjustments increased by $2.7 million when comparing the total adjustments of $15.2 million during the nine months ended September 30, 2016 to a total of $12.5 million in adjustments for the same period in 2015.
The weighted average yield on loans decreased to 4.80% for the third quarter of 2016 from 4.94% for the third quarter of 2015 and decreased to 4.84% for the nine months ended September 30, 2016 from 4.98% for the same period in 2015. The change in the yield was due to continued pricing pressure on loan interest rates and a 7 basis points and 9 basis points decline in the effects of acquisition accounting adjustments for the three and nine months ended September 30, 2016, respectively, as summarized in the following table:


59

Table of Contents

 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
The weighted average yield on loans, excluding the effect of acquisition accounting adjustments
 
4.55
%
 
4.62
%
 
4.60
%
 
4.65
%
Acquisition accounting adjustments(1)
 
0.25
%
 
0.32
%
 
0.24
%
 
0.33
%
Reported weighted average yield on loans
 
4.80
%
 
4.94
%
 
4.84
%
 
4.98
%
(1)     Acquisition accounting adjustments are calculated by subtracting the weighted average yield on loans, excluding the effect of acquisition accounting adjustments, from the reported weighted average yield on loans.

Excluding the effect of acquisition accounting adjustments, the weighted average yield on loans for the third quarter of 2016 decreased 7 basis points to 4.55%, from 4.62% for the same period of 2015. Excluding the effects of acquisition accounting adjustments, the weighted average yield on loans for the nine months ended September 30, 2016 decreased 5 basis points to 4.60% from 4.65% for the same period of 2015. In addition to continued pricing pressures, the decline in loan yields was caused by a higher mix of lower yielding variable rate loans during the three and nine months ended September 30, 2016 as compared to the same period in 2015. At September 30, 2016, fixed rate loans accounted for 54% of the loan portfolio compared to 52% at September 30, 2015. The weighted average yield on the variable rate and fixed rate loan portfolios (excluding loan discount accretion) at September 30, 2016 was 4.10% and 4.50%, respectively, compared with 4.04% and 4.68% at September 30, 2015.
The weighted average yield on securities available for sale for the third quarter of 2016 was 1.89% compared to 2.12% for the same period of 2015. The weighted average yield on securities available for sale for the nine months ended September 30, 2016 was 2.05% compared to 2.11% for the same period of 2015. The decrease in weighted average yield was primarily attributable to the inclusion of the investment portfolio acquired from Wilshire, which had a lower average yield compared to the Company’s legacy investment portfolio.
The weighted average cost of deposits for the third quarter of 2016 was 0.56%, a decrease of 1 basis point from 0.57% for the same period of 2015. The weighted average cost of deposits for the nine months ended September 30, 2016 was 0.60%, an increase of 4 basis points from 0.56% for the same period of 2015. The amortization of the premium on time deposits assumed in prior acquisitions affected the weighted average cost of deposits, as summarized in the following table:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
The weighted average cost of deposits, excluding the effect of acquisition accounting adjustments
 
0.64
 %
 
0.57
%
 
0.64
 %
 
0.56
%
Acquisition accounting adjustments(1)
 
(0.08
)%
 
0.00
%
 
(0.04
)%
 
0.00
%
Reported weighted average cost of deposits
 
0.56
 %
 
0.57
%
 
0.60
 %
 
0.56
%
(1)     Acquisition accounting adjustments are calculated by subtracting the weighted average cost on deposits, excluding the effect of acquisition accounting adjustments, from reported weighted average cost of deposits.

Excluding the amortization of premiums on time deposits assumed in acquisitions, the weighted average cost of deposits was 0.64% for the third quarter of 2016, compared to 0.57% for the same period of 2015 and 0.64% for the nine months ended September 30, 2016 compared to 0.56% for the same period of 2015. This increase was due to an increase in retail deposits, primarily money market and time deposits, as a result of our deposit campaigns and promotions.
The weighted average cost of FHLB advances for the third quarter of 2016 was 1.23%, an increase of 10 basis points from 1.13% for the same period of 2015. For the nine months ended September 30, 2016, the weighted average cost of FHLB advances was 1.20%, an increase of 9 basis points from 1.11% for the same period of 2015.

60

Table of Contents

 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
The weighted average cost of FHLB advances, excluding the effect of acquisition accounting adjustments
 
1.43
 %
 
1.20
 %
 
1.32
 %
 
1.19
 %
Acquisition accounting adjustments(1)
 
(0.20
)%
 
(0.07
)%
 
(0.12
)%
 
(0.08
)%
Reported weighted average cost of FHLB advances
 
1.23
 %
 
1.13
 %
 
1.20
 %
 
1.11
 %
(1)     Acquisition accounting adjustments are calculated by subtracting the weighted average cost on FHLB advances, excluding the effect of acquisition accounting adjustments, from reported weighted average cost on FHLB advances.

Excluding amortization of premiums on FHLB advances assumed in acquisitions, the weighted average cost of FHLB advances increased to 1.43% for the third quarter of 2016 from 1.20% for the same period of 2015 and 1.32% for the nine months ended September 30, 2016 compared to 1.19% for the same period of 2015.

61

Table of Contents

The following table presents our condensed consolidated average balance sheet information, together with interest rates earned and paid on the various sources and uses of funds for the periods indicated:
 
Three Months Ended September 30, 2016
 
Three Months Ended September 30, 2015
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Yield/
Rate *
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Yield/
Rate *
 
(Dollars in thousands)
INTEREST EARNINGS ASSETS:
 
 
 
 
 
 
 
 
 
 
 
Loans(1) (2)
$
9,292,814

 
$
112,132

 
4.80
%
 
$
5,918,005

 
$
73,650

 
4.94
%
Securities available for sale(3)
1,406,919

 
6,645

 
1.89
%
 
877,054

 
4,658

 
2.12
%
FRB and FHLB stock and other investments
237,981

 
775

 
1.30
%
 
265,044

 
751

 
1.11
%
Total interest earning assets
$
10,937,714

 
$
119,552

 
4.35
%
 
$
7,060,103

 
$
79,059

 
4.44
%
INTEREST BEARING LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Demand, interest bearing
$
2,924,340

 
$
5,932

 
0.81
%
 
$
1,695,709

 
$
3,141

 
0.73
%
Savings
268,424

 
311

 
0.46
%
 
196,090

 
419

 
0.85
%
Time deposits:
 
 
 
 
 
 
 
 
 
 
 
$100,000 or more
2,687,108

 
4,913

 
0.73
%
 
1,677,861

 
3,450

 
0.82
%
Other
913,292

 
1,861

 
0.81
%
 
677,338

 
1,380

 
0.81
%
Total time deposits
3,600,400

 
6,774

 
0.75
%
 
2,355,199

 
4,830

 
0.81
%
Total interest bearing deposits
6,793,164

 
13,017

 
0.76
%
 
4,246,998

 
8,390

 
0.78
%
FHLB advances
698,081

 
2,161

 
1.23
%
 
532,926

 
1,514

 
1.13
%
Other borrowings
78,828

 
900

 
4.47
%
 
40,716

 
394

 
3.79
%
Total interest bearing liabilities
7,570,073

 
$
16,078

 
0.84
%
 
4,820,640

 
$
10,298

 
0.85
%
Noninterest bearing demand deposits
2,535,015

 
 
 
 
 
1,630,633

 
 
 
 
Total funding liabilities/cost of funds
$
10,105,088

 
 
 
0.63
%
 
$
6,451,273

 
 
 
0.63
%
Net interest income/net interest spread
 
 
$
103,474

 
3.51
%
 
 
 
$
68,761

 
3.60
%
Net interest margin
 
 
 
 
3.77
%
 
 
 
 
 
3.87
%
Net interest margin, excluding the effect of nonaccrual loan expense(4)
 
 
 
 
3.77
%
 
 
 
 
 
3.87
%
Net interest margin, excluding the effect of nonaccrual loan expense and prepayment fee income(4) (5)
 
 
 
 
3.73
%
 
 
 
 
 
3.85
%
Cost of deposits:
 
 
 
 
 
 
 
 
 
 
 
Noninterest bearing demand deposits
$
2,535,015

 
$

 
 
 
$
1,630,633

 

 
 
Interest bearing deposits
6,793,164

 
13,017

 
0.76
%
 
4,246,998

 
8,390

 
0.78
%
Total deposits
$
9,328,179

 
$
13,017

 
0.56
%
 
$
5,877,631

 
$
8,390

 
0.57
%
 
 
 
 
 
 
 
 
 
 
 
 
*
Annualized
(1) 
Interest income on loans includes loan fees.
(2) 
Average balances of loans consist of loans receivable and loans held for sale.
(3) 
Interest income and yields are not presented on a tax-equivalent basis.
(4) 
Nonaccrual interest income reversed was $147 thousand and $0 for the three months ended September 30, 2016 and 2015, respectively.
(5) 
Loan prepayment fee income excluded was $1.02 million and $333 thousand for the three months ended September 30, 2016 and 2015, respectively.

62

Table of Contents

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
 
Nine Months Ended September 30, 2015
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Yield/
Rate *
 
Average
Balance
 
Interest
Income/
Expense
 
Average
Yield/
Rate *
 
(Dollars in thousands)
INTEREST EARNINGS ASSETS:
 
 
 
 
 
 
 
 
 
 
 
Loans(1) (2)
$
7,347,740

 
$
266,336

 
4.84
%
 
$
5,760,376

 
$
214,537

 
4.98
%
Securities available for sale(3)
1,171,816

 
18,051

 
2.06
%
 
824,088

 
13,067

 
2.11
%
FRB and FHLB stock and other investments
230,993

 
2,160

 
1.25
%
 
343,686

 
3,084

 
1.18
%
Total interest earning assets
$
8,750,549

 
$
286,547

 
4.37
%
 
$
6,928,150

 
$
230,688

 
4.45
%
INTEREST BEARING LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Demand, interest bearing
$
2,310,000

 
$
14,083

 
0.81
%
 
$
1,643,539

 
$
8,779

 
0.71
%
Savings
211,255

 
962

 
0.61
%
 
195,072

 
1,260

 
0.86
%
Time deposits:
 
 
 
 
 
 
 
 
 
 
 
$100,000 or more
2,130,243

 
13,210

 
0.83
%
 
1,713,631

 
10,340

 
0.81
%
Other
786,625

 
5,021

 
0.85
%
 
637,916

 
3,736

 
0.78
%
Total time deposits
2,916,868

 
18,231

 
0.83
%
 
2,351,547

 
14,076

 
0.80
%
Total interest bearing deposits
5,438,123

 
33,276

 
0.82
%
 
4,190,158

 
24,115

 
0.77
%
FHLB advances
598,672

 
5,370

 
1.20
%
 
498,795

 
4,138

 
1.11
%
Other borrowings
53,593

 
1,755

 
4.30
%
 
40,670

 
1,160

 
3.76
%
Total interest bearing liabilities
6,090,388

 
$
40,401

 
0.89
%
 
4,729,623

 
$
29,413

 
0.83
%
Noninterest bearing demand deposits
1,947,673

 
 
 
 
 
1,599,554

 
 
 
 
Total funding liabilities/cost of funds
$
8,038,061

 
 
 
0.67
%
 
$
6,329,177

 
 
 
0.62
%
Net interest income/net interest spread
 
 
$
246,146

 
3.49
%
 
 
 
$
201,275

 
3.62
%
Net interest margin
 
 
 
 
3.76
%
 
 
 
 
 
3.88
%
Net interest margin, excluding the effect of nonaccrual loan expense(4)
 
 
 
 
3.76
%
 
 
 
 
 
3.88
%
Net interest margin, excluding the effect of nonaccrual loan expense and prepayment fee income(4) (5)
 
 
 
 
3.73
%
 
 
 
 
 
3.86
%
Cost of deposits:
 
 
 
 
 
 
 
 
 
 
 
Noninterest bearing demand deposits
$
1,947,673

 
$

 
 
 
$
1,599,554

 
$

 
 
Interest bearing deposits
5,438,123

 
33,276

 
0.82
%
 
4,190,158

 
24,115

 
0.77
%
Total deposits
$
7,385,796

 
$
33,276

 
0.60
%
 
$
5,789,712

 
$
24,115

 
0.56
%
*
Annualized
(1) 
Interest income on loans includes loan fees.
(2) 
Average balances of loans consist of loans receivable and loans held for sale.
(3) 
Interest income and yields are not presented on a tax-equivalent basis.
(4) 
Nonaccrual interest income reversed was $144 thousand and $45 thousand for the nine months ended September 30, 2016 and 2015, respectively.
(5) 
Loan prepayment fee income excluded was $2.2 million and $1.3 million for the nine months ended September 30, 2016 and 2015, respectively.



63

Table of Contents

Changes in net interest income are a function of changes in interest rates and volumes of interest earning assets and interest bearing liabilities. The following table sets forth information regarding the changes in interest income and interest expense for the periods indicated. The total change for each category of interest earning assets and interest bearing liabilities is segmented into the change attributable to variations in volume (changes in volume multiplied by the old rate) and the change attributable to variations in interest rates (changes in rates multiplied by the old volume). Nonaccrual loans are included in average loans used to compute this table.
 
 
 
 
 
 
 
Three Months Ended
September 30, 2016 over September 30, 2015
 
Net
Increase
(Decrease)
 
 
 
 
 
Change due to
 
Rate
 
Volume
 
(In thousands)
INTEREST INCOME:
 
 
 
 
 
Interest and fees on loans
$
38,482

 
$
(2,102
)
 
$
40,584

Interest on securities
1,987

 
(569
)
 
2,556

Interest on FRB and FHLB stock and other investments
24

 
106

 
(82
)
Total interest income
$
40,493

 
$
(2,565
)
 
$
43,058

INTEREST EXPENSE:
 
 
 
 
 
Interest on demand, interest bearing
$
2,791

 
$
333

 
$
2,458

Interest on savings
(108
)
 
(230
)
 
122

Interest on time deposits
1,944

 
(414
)
 
2,358

Interest on FHLB advances
647

 
149

 
498

Interest on other borrowings
506

 
82

 
424

Total interest expense
$
5,780

 
$
(80
)
 
$
5,860

NET INTEREST INCOME
$
34,713

 
$
(2,485
)
 
$
37,198

 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
over September 30, 2015
 
Net
Increase
(Decrease)
 
 
 
 
 
Change due to
 
Rate
 
Volume
 
(In thousands)
INTEREST INCOME:
 
 
 
 
 
Interest and fees on loans
$
51,799

 
$
(6,060
)
 
$
57,859

Interest on securities
4,984

 
(394
)
 
5,378

Interest on FRB and FHLB stock and other investments
(924
)
 
123

 
(1,047
)
Total interest income
$
55,859

 
$
(6,331
)
 
$
62,190

INTEREST EXPENSE:
 
 
 
 
 
Interest on demand, interest bearing
$
5,304

 
$
1,363

 
$
3,941

Interest on savings
(298
)
 
(396
)
 
98

Interest on time deposits
4,155

 
633

 
3,522

Interest on FHLB advances
1,232

 
352

 
880

Interest on other borrowings
595

 
188

 
407

Total interest expense
$
10,988

 
$
2,140

 
$
8,848

NET INTEREST INCOME
$
44,871

 
$
(8,471
)
 
$
53,342



64

Table of Contents


Provision for Loan Losses
The provision for loan losses reflects the Company’s judgment of the current period cost associated with credit risk inherent in our loan portfolio. The loan loss provision for each period is dependent upon many factors, including loan growth, net charge offs, changes in the composition of the loan portfolio, delinquencies, assessments by management and third parties’ regulators’ examination of the loan portfolio, the value of the underlying collateral for problem loans and the general economic conditions in our market areas. Specifically, the provision for loan losses represents the amount charged against current period earnings to achieve an allowance for loan losses that, in our judgment, is adequate to absorb probable incurred losses inherent in our loan portfolio. Periodic fluctuations in the provision for loan losses result from management’s assessment of the adequacy of the allowance for loan losses; however, actual loan losses may vary in material and adverse respects from current estimates. If the allowance for loan losses is inadequate, it may have a material adverse effect on our financial condition and results of operations.
The provision for loan losses for the third quarter of 2016 was $6.5 million, an increase of $5.9 million, or 983.3%, from $600 thousand for the same period last year. The provision for loan losses for the nine months period ended September 30, 2016 was $8.2 million, an increase of $5.1 million, or 164.5%, from $3.1 million for the same period last year. The increase in provision was mostly due to the increase in historical loss rates. The Company had a $3.0 million charge-off of a commercial loan rated pass which increased historical loss rates for loans in that category resulting in additional required reserves. In addition, the increase in loan volume from the acquisition of Wilshire increased qualitative factors used in our allowance calculation.
See Financial Condition section of this MD&A for additional information and further discussion.

Noninterest Income
Noninterest income is primarily comprised of service fees on deposit accounts, fees received on trade finance letters of credit, net gains on sales of loans, and other income. Noninterest income for the third quarter of 2016 was $14.1 million compared to $11.2 million for the same quarter of 2015, an increase of $3.0 million, or 26.5%. The increase was primarily due to an increase of $1.6 million, or 83.4%, in other income and fees and an increase of $1.6 million, or 50.7%, in service fees on deposit accounts. These increases were partially offset by a $3.2 million, or 93.2%, decrease from net gains on sales of SBA loans. The overall increase in noninterest income was primarily due to the additional noninterest income resulting from the acquisition of Wilshire during the third quarter of 2016.
Noninterest income for the nine months ended September 30, 2016 was $33.6 million compared to $32.7 million for the same period of 2015, an increase of $913 thousand, or 2.8%. The increase was principally due to a $2.3 million, or 42.2%, increase in other income and fees, a $1.3 million, or 500.4%, increase from net gains on sales of other loans, and an increase in service charges on deposits accounts of $1.1 million, or 11.9%. These increases were partially offset by a $4.5 million, or 46.7%, decrease from net gains on sales of SBA loans.

65

Table of Contents

Noninterest income by category is summarized in the table below:
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Increase (Decrease)
 
2016

2015
 
Amount
 
Percent (%)
 
(Dollars in thousands)
Service fees on deposit accounts
$
4,778

 
$
3,170

 
$
1,608

 
50.7
 %
International service fees
1,010

 
838

 
172

 
20.5
 %
Loan servicing fees, net
955

 
800

 
155

 
19.4
 %
Wire transfer fees
1,158

 
1,001

 
157

 
15.7
 %
Other income and fees
3,591

 
1,958

 
1,633

 
83.4
 %
Net gains on sales of SBA loans
230

 
3,390

 
(3,160
)
 
(93.2
)%
Net gains on sales of other loans
1,476

 
26

 
1,450

 
5,576.9
 %
Net gains on sales of securities available for sale
948

 

 
948

 
100.0
 %
Total noninterest income
$
14,146

 
$
11,183

 
$
2,963

 
26.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30,
 
Increase (Decrease)
 
2016
 
2015
 
Amount
 
Percent (%)
 
(Dollars in thousands)
Service fees on deposit accounts
$
10,363

 
$
9,261

 
$
1,102

 
11.9
%
International service fees
2,601

 
2,656

 
(55
)
 
(2.1
%)
Loan servicing fees, net
2,234

 
2,374

 
(140
)
 
(5.9
%)
Wire transfer fees
2,966

 
2,635

 
331

 
12.6
%
Other income and fees
7,906

 
5,558

 
2,348

 
42.2
%
Net gains on sales of SBA loans
5,090

 
9,553

 
(4,463
)
 
(46.7
%)
Net gains on sales of other loans
1,519

 
253

 
1,266

 
500.4
%
Net gains on sales of securities available for sale
948

 
424

 
524

 
123.6
%
Total noninterest income
$
33,627

 
$
32,714

 
$
913

 
2.8
%

Noninterest Expense
Noninterest expense for the third quarter of 2016 was $67.8 million, an increase of $31.1 million, or 84.6%, from $36.8 million for the same period of 2015. Merger and integration expenses increased $11.2 million during the third quarter of 2016 as compared to the same period in 2015, primarily consisting of fees for legal counsel and financial advisor fees which were associated with the acquisition of Wilshire. Salaries and employee benefits expense increased $9.0 million during the third quarter of 2016 as compared to the same period in 2015 due to an increase in the number of full-time equivalent employees primarily as a result of the acquisition of Wilshire. Other noninterest expense increased $3.8 million for the third quarter of 2016 as compared to the same period in 2015 due to additional expenses from the acquisition of Wilshire.
Noninterest expense for the nine months ended September 30, 2016 was $148.2 million, an increase of $33.8 million, or 29.5%, from $114.4 million for the same period of 2015. Merger and integration expenses increased by $13.9 million during the nine months ended September 30, 2016 as compared to the same period in 2015, primarily consisting of fees for legal counsel and financial advisor fees, which were associated with the acquisition with Wilshire. Salaries and employee benefits expense increased $10.2 million, and other expense increased by $4.4 million each during the nine months ended September 30, 2016 as compared to the same period in 2015.
The increase in noninterest expense for periods in 2016 compared to period in 2015 were from additional expenses that resulted from the acquisition of Wilshire. At September 30, 2016, a large portion of expected cost savings from the acquisition of Wilshire were not realized due to the continued integration of Wilshire into the Company. During the third quarter of 2016, the Company announced a branch optimization plan which will result in the closure of 12 overlapping branch offices in the first phase and an additional number of branches in the second phase. The branch consolidation plan is expected to reduce salaries and benefits, occupancy expense, and other noninterest expenses once implemented. With the full integration of Wilshire into the Company, cost savings is expected to be realized in the remaining period of 2016 and 2017.

66

Table of Contents

At September 30, 2016, total future lease commitments totaled $60.3 million with the last of the commitments ending in 2030. Approximately $20.1 million in lease commitments were related to leases acquired from Wilshire during the third quarter of 2016.
The breakdown of changes in noninterest expense by category is shown in the following table:
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Increase (Decrease)
 
2016
 
2015
 
Amount
 
Percent (%)
 
(Dollars in thousands)
Salaries and employee benefits
$
30,456

 
$
21,457

 
$
8,999

 
41.9
 %
Occupancy
6,889

 
4,941

 
1,948

 
39.4
 %
Furniture and equipment
3,297

 
2,329

 
968

 
41.6
 %
Advertising and marketing
2,306

 
1,309

 
997

 
76.2
 %
Data processing and communications
3,199

 
2,192

 
1,007

 
45.9
 %
Professional fees
1,898

 
1,289

 
609

 
47.2
 %
FDIC assessment
1,564

 
1,027

 
537

 
52.3
 %
Credit related expenses
810

 
75

 
735

 
980.0
 %
OREO expense, net
(423
)
 
(721
)
 
298

 
(41.3
)%
Merger and integration expenses
11,222

 
24

 
11,198

 
46,658.3
 %
Other
6,628

 
2,833

 
3,795

 
134.0
 %
Total noninterest expense
$
67,846

 
$
36,755

 
$
31,091

 
84.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30,
 
Increase (Decrease)
 
2016
 
2015
 
Amount
 
Percent (%)
 
(Dollars in thousands)
Salaries and employee benefits
$
73,782

 
$
63,570

 
$
10,212

 
16.1
 %
Occupancy
16,626

 
14,443

 
2,183

 
15.1
 %
Furniture and equipment
7,921

 
6,915

 
1,006

 
14.5
 %
Advertising and marketing
4,845

 
4,184

 
661

 
15.8
 %
Data processing and communications
7,499

 
7,004

 
495

 
7.1
 %
Professional fees
4,255

 
3,966

 
289

 
7.3
 %
FDIC assessment
3,697

 
3,048

 
649

 
21.3
 %
Credit related expenses
2,142

 
1,600

 
542

 
33.9
 %
OREO expense, net
1,138

 
1,677

 
(539
)
 
(32.1
)%
Merger and integration expenses
13,962

 
102

 
13,860

 
13,588.2
 %
Other
12,377

 
7,937

 
4,440

 
55.9
 %
Total noninterest expense
$
148,244

 
$
114,446

 
$
33,798

 
29.5
 %

Provision for Income Taxes
Income tax provision expense was $17.2 million and $17.5 million for the quarters ended September 30, 2016 and 2015, respectively. The effective income tax rates were 39.7% and 41.1% for the quarters ended September 30, 2016 and 2015, respectively. Income tax provision expense was $50.2 million and $47.1 million for the nine months ended September 30, 2016 and 2015, respectively. The effective income tax rates for the nine months ended September 30, 2016 and 2015 were 40.7% and 40.4%, respectively.

67

Table of Contents

Financial Condition
At September 30, 2016, our total assets were $13.51 billion, an increase of $5.59 billion, or 70.7% from $7.91 billion at December 31, 2015. The increase in assets was principally due to assets acquired from the acquisition of Wilshire during the third quarter of 2016. The acquisition resulted in an increase in assets of approximately $4.98 billion in assets including fair value adjustments and goodwill created from the transaction.
Investment Securities Portfolio
As of September 30, 2016, we had $1.56 billion in available for sale securities, compared to $1.01 billion at December 31, 2015. The net unrealized gain on the available for sale securities at September 30, 2016 was $14.40 billion, compared to a net unrealized loss on such securities of $3.5 million at December 31, 2015.
The Company acquired $478.9 million in investment securities from the acquisition of Wilshire. Investments acquired from Wilshire included government sponsored agency securities, mortgage-backed securities, and collateralized mortgage obligations in addition to municipal and corporate securities. During the nine months ended September 30, 2016, $428.9 million in securities were purchased, $108.3 million in mortgage related securities were paid down, and $22.5 million in securities were sold including $162.3 million in investments that were acquired from Wilshire. During the same period last year, $310.6 million in securities were purchased, $69.2 million in mortgage related securities were paid down, and $22.5 million in securities were sold. The weighted average life of the available for sale securities was 3.90 years and 5.07 years at September 30, 2016 and December 31, 2015, respectively.

Investments in Affordable Housing Partnerships
At September 30, 2016 the Company had $69.0 million in investments in affordable housing partnerships compared to $25.0 million at December 31, 2015. The increase in investments in affordable housing partnerships was due to investments acquired from Wilshire in the third quarter of 2016. The Company acquired 19 investments from Wilshire at a fair value of $47.1 million in the third quarter of 2016. Commitments to fund investments in affordable housing partnerships totaled $26.4 million at September 30, 2016 compared to $14.9 million at December 31, 2015.
Loan Portfolio
As of September 30, 2016, loans outstanding totaled $10.56 billion, an increase of $4.31 billion from $6.25 billion at December 31, 2015. The following table summarizes our loan portfolio by amount and percentage of total loans outstanding in each major loan category at the dates indicated:
 
September 30, 2016
 
December 31, 2015
 
Amount
 
Percent (%)
 
Amount
 
Percent (%)
 
 
 
(Dollars in thousands)
 
 
Loan portfolio composition
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Residential
$
60,280

 
1
%
 
$
33,797

 
0
%
Commercial & industrial
7,887,734

 
74
%
 
4,912,655

 
78
%
Construction
210,857

 
2
%
 
123,030

 
2
%
Total real estate loans
8,158,871

 
77
%
 
5,069,482

 
80
%
Commercial business
1,829,785

 
17
%
 
980,153

 
16
%
Trade finance
182,128

 
2
%
 
99,163

 
2
%
Consumer and other
392,608

 
4
%
 
102,573

 
2
%
Total loans outstanding
10,563,392

 
100
%
 
6,251,371

 
100
%
Less: deferred loan fees
(2,195
)
 
 
 
(3,030
)
 
 
Loans receivable
10,561,197

 
 
 
6,248,341

 
 
Less: allowance for loan losses
(79,976
)
 
 
 
(76,408
)
 
 
Loans receivable, net of allowance for loan losses
$
10,481,221

 
 
 
$
6,171,933

 
 
All of the loan categories above increased from December 31, 2015 to September 30, 2016 due to loans acquired from the acquisition of Wilshire. Approximately $3.80 billion in loans receivable were acquired from Wilshire, which includes a discount of $87.3 million that was taken at July 29, 2016 in accordance with mark-to-market accounting required in connection with the acquisition.

68

Table of Contents

We normally do not extend lines of credit or make loan commitments to business customers for periods in excess of one year. We use the same credit policies in making commitments and conditional obligations as we do for providing loan facilities to our customers. We perform annual reviews of such commitments prior to renewal.
The following table shows our loan commitments and letters of credit outstanding at the dates indicated:
 
September 30, 2016
 
December 31, 2015
 
(In thousands)
Loan commitments
$
1,398,547

 
$
802,251

Standby letters of credit
59,855

 
45,083

Other commercial letters of credit
59,370

 
36,256

 
$
1,517,772

 
$
883,590


Nonperforming Assets
Nonperforming assets, which consist of nonaccrual loans, loans 90 days or more past due and on accrual status, accruing restructured loans and OREO, totaled $117.0 million at September 30, 2016, compared to $110.2 million at December 31, 2015. The ratio of nonperforming assets to loans receivable and OREO was 1.10% and 1.76% at September 30, 2016 and December 31, 2015, respectively.
The following table summarizes the composition of our nonperforming assets as of the dates indicated.
 
September 30, 2016
 
December 31, 2015
 
(Dollars in thousands)
Nonaccrual loans (1)
$
40,602

 
$
40,801

Loans 90 days or more days past due, still accruing
192

 
375

Accruing restructured loans
48,701

 
47,984

Total nonperforming loans
89,495

 
89,160

OREO
27,457

 
21,035

Total nonperforming assets
$
116,952

 
$
110,195

 
 
 
 
Nonaccrual loans:
 
 
 
Legacy Portfolio
$
30,553

 
$
28,469

Acquired Portfolio
10,049

 
12,332

Total nonaccrual loans
$
40,602

 
$
40,801

 
 
 
 
Nonperforming loans:
 
 
 
Legacy Portfolio
$
76,164

 
$
73,422

Acquired Portfolio
13,331

 
15,738

Total nonperforming loans
$
89,495

 
$
89,160

 
 
 
 
Nonperforming loans to loans receivable
0.85
%
 
1.43
%
Nonperforming assets to loans receivable and OREO
1.10
%
 
1.76
%
Nonperforming assets to total assets
0.87
%
 
1.39
%
Allowance for loan losses to nonperforming loans
89.36
%
 
85.70
%
Allowance for loan losses to nonperforming assets
68.38
%
 
69.34
%
(1) 
Nonaccrual loans exclude the guaranteed portion of delinquent SBA loans that are in liquidation totaling $14.1 million and $18.7 million as of September 30, 2016 and December 31, 2015, respectively.


69

Table of Contents

Allowance for Loan Losses
The allowance for loan losses was $80.0 million at September 30, 2016 compared to $76.4 million at December 31, 2015. The allowance for loan losses was 0.76% of loans receivable at September 30, 2016 and 1.22% of loans receivable at December 31, 2015. The change in the allowance for loan losses was driven by an increase in general valuation allowances and loss rates on non-impaired loans. These increases were offset by decreases in the quantitative reserves which was caused by decreasing historical losses. Impaired loan reserves increased to $9.1 million at September 30, 2016 from $8.8 million at December 31, 2015.
The following table reflects our allocation of the allowance for loan and lease losses (“ALLL”) by loan type and the ratio of each loan segment to total loans as of the dates indicated:
 
Allocation of Allowance for Loan Losses
 
September 30, 2016
 
December 31, 2015
 
Amount of Allowance for Loan Losses
 
Percent of loans to total loans
 
Amount of Allowance for Loan Losses
 
Percent of loans to total loans
 
(Dollars in thousands)
Loan Type
 
 
 
 
 
 
 
Real estate - residential
$
106

 
0
%
 
$
230

 
0
%
Real estate - commercial
52,917

 
66
%
 
54,505

 
78
%
Real estate - construction
1,176

 
2
%
 
917

 
2
%
Commercial business
21,577

 
27
%
 
16,547

 
16
%
Trade finance
2,417

 
3
%
 
3,592

 
2
%
Consumer and other
1,783

 
2
%
 
617

 
2
%
Total
$
79,976

 
100
%
 
$
76,408

 
100
%

For a better understanding of the changes in the ALLL, the loan portfolio has been segmented for disclosures purposes between loans which are accounted for under the amortized cost method (Legacy Loans) and loans acquired from acquisitions (Acquired Loans). Acquired Loans have been further segregated between Purchase Credit Impaired Loans (loans with credit deterioration at the time they were acquired and accounted for under ASC 310-30, or “PCIs”) and performing loans (loans that were pass graded at the time they were acquired, or “non-PCI”). The activity in the ALLL for the three and nine months ended September 30, 2016 is as follows:



70

Table of Contents

 
 
 
 
Acquired Loans(2)
 
 
Three Months Ended September 30, 2016
 
Legacy Loans(1)
 
PCI Loans
 
Non-PCI Loans
 
Total
 
 
(Dollars in thousands)
Balance, beginning of period
 
$
63,617

 
$
11,949

 
$
859

 
$
76,425

Provision for loan losses
 
5,908

 
103

 
489

 
6,500

Loans charged off
 
(3,513
)
 

 
(445
)
 
(3,958
)
Recoveries of loan charge offs
 
973

 

 
36

 
1,009

Balance, end of period
 
$
66,985

 
$
12,052

 
$
939

 
$
79,976

 
 
 
 
 
 
 
 
 
Total loans outstanding
 
$
6,436,147

 
$
302,942

 
$
3,824,303

 
$
10,563,392

Loss coverage ratio
 
1.04
%
 
3.98
%
 
0.02
%
 
0.76
%
Net loan charge offs to beginning allowance
 
3.99
%
 
%
 
47.61
%
 
3.86
%
Net loan charge offs to provision for loan losses
 
42.99
%
 
%
 
83.64
%
 
45.37
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired Loans (2)
 
 
Nine Months Ended September 30, 2016
 
Legacy Loans (1)
 
PCI Loans
 
Non-PCI Loans
 
Total
 
 
(Dollars in thousands)
Balance, beginning of period
 
$
63,309

 
$
11,982

 
$
1,117

 
$
76,408

Provision (credit) for loan losses
 
7,669

 
70

 
461

 
8,200

Loans charged off
 
(6,274
)
 

 
(801
)
 
(7,075
)
Recoveries of loan charge offs
 
2,281

 

 
162

 
2,443

Balance, end of period
 
$
66,985

 
$
12,052

 
$
939

 
$
79,976

 
 
 
 
 
 
 
 
 
Total loans outstanding
 
$
6,436,147


$
302,942


$
3,824,303


$
10,563,392

Loss coverage ratio
 
1.04
%

3.98
%

0.02
%

0.76
%
Net loan charge offs to beginning allowance
 
6.31
%
 
%
 
57.21
%
 
6.06
%
Net loan charge offs to provision for loan losses
 
52.07
%
 
%
 
138.61
%
 
56.49
%
 
 
 
 
 
 
 
 
 
(1)  Legacy Loans includes Acquired Loans that have been renewed or refinanced subsequent to the acquisition date.
(2)  Acquired Loans were marked to fair value at the acquisition date and provisions for loan losses reflect credit deterioration subsequent to the acquisition date.


71

Table of Contents

The following table shows the provisions made for loan losses, the amount of loans charged off and the recoveries on loans previously charged off, together with the balance in the ALLL at the beginning and end of each period, the amount of average and loans receivable outstanding, and certain other ratios as of the dates and for the periods indicated:
 
At or for the Three Months Ended September 30,
 
2016
 
2015
 
(Dollars in thousands)
LOANS:
 
 
 
Average loans receivable, including loans held for sale
$
9,292,814

 
$
5,918,005

Loans receivable
$
10,561,197

 
$
5,972,724

ALLOWANCE:
 
 
 
Balance, beginning of period
$
76,425

 
$
70,118

Less loan charge offs:
 
 
 
Commercial & industrial real estate
(567
)
 
(40
)
Commercial business loans
(3,229
)
 
(816
)
Trade finance

 
(300
)
Consumer and other loans
(162
)
 
(623
)
Total loan charge offs
(3,958
)
 
(1,779
)
Plus loan recoveries:
 
 
 
Commercial & industrial real estate
440

 
546

Commercial business loans
566

 
1,141

Trade Finance

 

Consumer and other loans
3

 
484

Total loans recoveries
1,009

 
2,171

Net loan charge offs
(2,949
)
 
392

Provision for loan losses
6,500

 
600

Balance, end of period
$
79,976

 
$
71,110

Net loan charge offs to average loans receivable, including loans held for sale*
0.13
%
 
(0.03
)%
Allowance for loan losses to loans receivable at end of period
0.76
%
 
1.19
 %
Net loan charge offs to beginning allowance *
15.43
%
 
(2.24
)%
Net loan charge offs to provision for loan losses
45.37
%
 
(65.33
)%
* Annualized
 
 
 
The Company believes the allowance for loan losses as of September 30, 2016 was adequate to absorb probable incurred losses in the loan portfolio. However, no assurance can be given that actual losses will not exceed the estimated amounts, and if actual losses exceed the estimated amounts it could have a material and adverse effect on our financial condition and results of operations.
Deposits and Other Borrowings
Deposits
Deposits are our primary source of funds used in our lending and investment activities. At September 30, 2016, deposits increased $4.36 billion, or 68.8%, to $10.70 billion from $6.34 billion at December 31, 2015. The increase in deposits was primarily due to the $3.81 billion in deposits acquired from the acquisition of Wilshire during the third quarter of 2016. The Company recorded $10.7 million in time deposit premiums and installments savings at the date of acquisition. At September 30, 2016, the remaining balance of deposit premiums from prior acquisitions totaled $8.4 million.
At September 30, 2016, 27.1% of total deposits were noninterest bearing demand deposits, 39.0% were time deposits, and 33.9% were interest bearing demand and savings deposits. At December 31, 2015, 26.7% of total deposits were noninterest bearing demand deposits, 39.1% were time deposits, and 34.2% were interest bearing demand and savings deposits.
At September 30, 2016, the Company had $629.4 million in brokered deposits and $300.0 million in California State Treasurer deposits, compared to $374.6 million and $300.0 million of such deposits at December 31, 2015, respectively. The California State Treasurer deposits had three-month maturities with a weighted average interest rate of 0.34% at September 30, 2016 and were collateralized with securities with a carrying value of $414.2 million.

72

Table of Contents

The following is a schedule of certificates of deposit maturities as of September 30, 2016:
 
 
 
 
 
Balance
 
Percent (%)
 
(Dollars in thousands)
Three months or less
$
983,080

 
23.54
%
Over three months through six months
716,958

 
17.17
%
Over six months through nine months
697,238

 
16.70
%
Over nine months through twelve months
1,078,920

 
25.84
%
Over twelve months
699,204

 
16.75
%
Total time deposits
$
4,175,400

 
100.00
%

Other Borrowings
From time to time the Company utilizes FHLB advances as a secondary source of funds. FHLB advances are typically secured by a pledge of commercial real estate loans and/or securities with a market value at least equal to the outstanding advances plus our investment in FHLB stock.
At September 30, 2016, we had $754.7 million of FHLB advances with average remaining maturities of 2.4 years, compared to $530.6 million with average remaining maturities of 1.9 years at December 31, 2015. The weighted average rate net of acquisition adjustments was 1.19% and 1.15%, at September 30, 2016 and December 31, 2015, respectively. The Company acquired $200.0 million in FHLB borrowings from the acquisition of Wilshire at a premium of $6.2 million. In August 2016, the Company prepaid $100.0 million in advances. As a result, only one fix rate advance acquired from Wilshire remained at September 30, 2016, with a fair value of $104.4 million.
Subordinated debentures totaled $99.5 million at September 30, 2016 and $42.3 million at December 31, 2015. The Trust Preferred Securities accrue and pay distributions periodically at specified annual rates as provided in the related indentures for the securities. The trusts used the net proceeds from their respective offerings to purchase a like amount of subordinated debentures (the “Debentures”) issued by us. The Debentures are the sole assets of the trusts. Our obligations under the Debentures and related documents, taken together, constitute a full and unconditional guarantee by us of the obligations of the trusts. The Trust Preferred Securities are mandatorily redeemable upon the maturity of the Debentures, or upon earlier redemption as provided in the indentures. We have the right to redeem the Debentures in whole (but not in part) on or after specific dates, at a redemption price specified in the indentures plus any accrued but unpaid interest to the redemption date.
The Company acquired $56.9 million in Debentures with the acquisition of Wilshire, net of a discount of $25.5 million at the time of the acquisition. At September 30, 2016, these Debentures had a balance of $57.1 million.
Off-Balance-Sheet Activities and Contractual Obligations
We routinely engage in activities that involve, to varying degrees, elements of risk that are not reflected, in whole or in part, in the consolidated financial statements. These activities are part of our normal course of business and include traditional off-balance-sheet credit-related financial instruments, interest rate swap contracts, operating leases and long-term debt.
Traditional off-balance-sheet credit-related financial instruments are primarily commitments to extend credit and standby letters of credit. These activities could require us to make cash payments to third parties if certain specified future events occur. The contractual amounts represent the extent of our exposure in these off-balance-sheet activities. However, since certain off-balance-sheet commitments, particularly standby letters of credit, are expected to expire or be only partially used, the total amount of commitments does not necessarily represent future cash requirements. These activities are necessary to meet the financing needs of our customers.
We enter into interest rate swap contracts under which we are required to either receive cash from or pay cash to counterparties depending on changes in interest rates. We also purchase interest rate caps to protect against increases in market interest rates. We utilize interest rate swap contracts and interest rate caps to help manage the risk of changing interest rates.
We sell interest rate swaps to certain adjustable rate commercial loan customers to fix the interest rate on their floating rate loans. When the fixed rate swap is originated with the customer, an identical offsetting swap is also entered into by us with a correspondent bank.
With the acquisition of Wilshire’s mortgage lending platform, the Company began utilizing mortgage banking derivatives during the third quarter of 2016. The first type of derivative, an interest rate lock commitment, is a commitment to originate loans whereby the interest rate on the loan is determined prior to funding. To mitigate interest rate risk on these rate lock commitments, the Company also enters into forward commitments, or commitments to deliver residential mortgage loans on a future date, also

73

Table of Contents

considered derivatives. Net change in the fair value of derivatives represents income recorded from changes of fair value for these mortgage derivatives instruments.
We do not anticipate that our current off-balance-sheet activities will have a material impact on our future results of operations or our financial condition. Further information regarding our financial instruments with off-balance-sheet risk can be found in Item 3 “Quantitative and Qualitative Disclosures about Market Risk.”

Stockholders’ Equity and Regulatory Capital
Historically, our primary source of capital has been the retention of earnings, net of dividend payments to shareholders. We seek to maintain capital at a level sufficient to assure our stockholders, our customers, and our regulators that our Company and our bank subsidiary are financially sound. For this purpose, we perform ongoing assessments of our components of capital, as well as projected sources and uses of capital in conjunction with projected increases in assets and levels of risks.
Total stockholders’ equity was $1.85 billion at September 30, 2016, compared to $938.1 million at December 31, 2015.
The federal banking agencies require a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, a minimum ratio of Tier I capital to risk-weighted assets of 6.0%, and a minimum ratio of Tier I common equity capital to risk-weighted assets of 4.5% to generally be considered “adequately capitalized” under the Prompt Corrective Action regulations. In addition to the risk-based guidelines, federal banking agencies require banking organizations to maintain a minimum amount of Tier I capital to average total assets, referred to as the leverage ratio, of 4.0% to generally be considered “adequately capitalized” under the Prompt Corrective Action regulations. Beginning January 1, 2016, federal banking agencies required a capital conservation buffer of 0.625% in addition to the ratios required to generally be considered “adequately capitalized” under the Prompt Corrective Action regulations. Failure to maintain this capital conservation buffer results in limits or prohibitions on capital distributions and discretionary compensation payments. Capital requirements apply to the Company and the Bank separately. In addition to these uniform risk-based capital guidelines and leverage ratios that apply across the industry, the regulators have the discretion to set individual minimum capital requirements for specific institutions at rates significantly above the minimum guidelines and ratios.
At September 30, 2016, our common equity Tier 1 capital was $1.37 billion compared to $833.9 million at December 31, 2015. Our Tier I capital, defined as stockholders’ equity less intangible assets, was $1.47 billion, compared to $874.8 million at December 31, 2015, representing an increase of $594.9 million, or 68.0%. The increase was primarily due to equity issued from the acquisition of Wilshire during the third quarter of 2016.. At September 30, 2016, the Common Equity Tier 1 capital ratio was 11.96%. The total capital to risk-weighted assets ratio was 13.51% and the Tier I capital to risk-weighted assets ratio was 12.79%. The Tier I leverage capital ratio was 13.02%.
As of September 30, 2016 and December 31, 2015, the most recent regulatory notification categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective action. To be generally categorized as “well-capitalized”, the Bank must maintain minimum common equity Tier 1 capital, total risk-based, Tier I risk-based and Tier I leverage capital ratios as set forth in the table below:
 

74

Table of Contents

 
As of September 30, 2016 (Dollars in thousands)
 
Actual
 
To Be Well-Capitalized
 
Excess
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Hope Bancorp, Inc.
 
 
 
 
 
 
 
 
 
 
 
Common equity Tier 1 capital ratio
$
1,374,055

 
11.96
%
 
N/A

 
N/A

 
 
 
 
Total risk-based capital ratio
$
1,552,499

 
13.51
%
 
N/A

 
N/A

 
 
 
 
Tier 1 risk-based capital ratio
$
1,469,699

 
12.79
%
 
N/A

 
N/A

 
 
 
 
Tier 1 capital to total assets
$
1,469,699

 
13.02
%
 
N/A

 
N/A

 


 


Bank of Hope
 
 
 
 
 
 
 
 
 
 
 
Common equity Tier 1 capital ratio
$
1,448,934

 
12.62
%
 
$
746,526

 
6.50
%
 
$
702,408

 
6.12
%
Total risk-based capital ratio
$
1,531,734

 
13.34
%
 
$
1,148,502

 
10.00
%
 
$
383,232

 
3.34
%
Tier 1 risk-based capital ratio
$
1,448,934

 
12.62
%
 
$
918,801

 
8.00
%
 
$
530,133

 
4.62
%
Tier I capital to total assets
$
1,448,934

 
12.84
%
 
$
564,263

 
5.00
%
 
$
884,671

 
7.84
%
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2015 (Dollars in thousands)
 
Actual
 
To Be Well-Capitalized
 
Excess
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Hope Bancorp, Inc.
 
 
 
 
 
 
 
 
 
 
 
Common equity Tier 1 capital ratio
$
833,868

 
12.08
%
 
N/A

 
N/A

 
 
 
 
Total risk-based capital ratio
$
953,132

 
13.80
%
 
N/A

 
N/A

 
 
 
 
Tier 1 risk-based capital ratio
$
874,771

 
12.67
%
 
N/A

 
N/A

 
 
 
 
Tier 1 capital to total assets
$
874,771

 
11.53
%
 
N/A

 
N/A

 


 


Bank of Hope
 
 
 
 
 
 
 
 
 
 
 
Common equity Tier 1 capital ratio
$
866,652

 
12.56
%
 
$
448,684

 
6.50
%
 
$
417,968

 
6.06
%
Total risk-based capital ratio
$
945,013

 
13.69
%
 
$
690,283

 
10.00
%
 
$
254,730

 
3.69
%
Tier 1 risk-based capital ratio
$
866,652

 
12.56
%
 
$
552,226

 
8.00
%
 
$
314,426

 
4.56
%
Tier I capital to total assets
$
866,652

 
11.43
%
 
$
379,262

 
5.00
%
 
$
487,390

 
6.43
%

75

Table of Contents

Liquidity Management
Liquidity risk is the risk of reduction in our earnings or capital that would result if we were not able to meet our obligations when they come due without incurring unacceptable losses.  Liquidity risk includes the risk of unplanned decreases or changes in funding sources and changes in market conditions that affect our ability to liquidate assets quickly and with minimum loss of value.  Factors considered in liquidity risk management are the stability of the deposit base; the marketability, maturity, and pledging of our investments; the availability of alternative sources of funds; and our demand for credit. The objective of our liquidity management is to have funds available to meet cash flow requirements arising from fluctuations in deposit levels and the demands of daily operations, which include funding of securities purchases, providing for customers’ credit needs, and ongoing repayment of borrowings.
Our primary sources of liquidity are derived from financing activities, which include customer and broker deposits, federal funds facilities, and borrowings from the FHLB and the FRB Discount Window.  These funding sources are augmented by payments of principal and interest on loans and securities, proceeds from sale of loans and the liquidation or sale of securities from our available for sale portfolio.  Primary uses of funds include withdrawal of and interest payments on deposits, originations of loans, purchases of investment securities, and payment of operating expenses.
At September 30, 2016, our total borrowing capacity from the FHLB was $2.08 billion, of which $1.32 billion was unused and available to borrow. At September 30, 2016, our total borrowing capacity from the FRB was $576.7 million, which was unused and available to borrow. In addition to these lines, our liquid assets, consisting of cash and cash equivalents, interest bearing cash deposits and time deposits with other banks, overnight federal funds sold to other banks, liquid investment securities available for sale, and loan repayments within 30 days, were $1.64 billion at September 30, 2016 compared to $1.0 billion at December 31, 2015. Cash and cash equivalents, including federal funds sold, were $443.9 million at September 30, 2016 compared to $298.4 million at December 31, 2015. We believe our liquidity sources are sufficient to meet all reasonably foreseeable short-term and intermediate-term needs.


76

Table of Contents

Item 3.
Quantitative and Qualitative Disclosures About Market Risk
The objective of our asset and liability management activities is to maximize our earnings while maintaining adequate liquidity and an exposure to interest rate risk deemed by management to be acceptable by adjusting the type and mix of assets and liabilities to seek to effectively address changing conditions and risks. Through overall management of our balance sheet and by seeking to manage various risks, we seek to optimize our financial returns within safe and sound parameters. Our operating strategies for attaining this objective include managing net interest margin through appropriate risk/return pricing of assets and liabilities and emphasizing growth in retail deposits, as a percentage of interest bearing liabilities, to reduce our cost of funds. We also seek to improve earnings by controlling noninterest expense, and enhancing noninterest income. We also use risk management instruments to modify interest rate characteristics of certain assets and liabilities to hedge against our exposure to interest rate fluctuations with the objective of reducing the effects fluctuations might have on associated cash flows or values. Finally, we perform internal analysis to measure, evaluate, and monitor risk.
Interest Rate Risk
Interest rate risk is the most significant market risk impacting us. Interest rate risk occurs when interest rate sensitive assets and liabilities do not reprice simultaneously and in equal volume. A key objective of asset and liability management is to manage interest rate risk associated with changing asset and liability cash flows and values of our assets and liabilities and market interest rate movements. The management of interest rate risk is governed by policies reviewed and approved annually by the Board of Directors. Our Board delegates responsibility for interest rate risk management to the Asset and Liability Committee of the Board (“ALCO”) and to the Asset and Liability Management Committee (“ALM”), which is composed of the Bank’s senior executives and other designated officers.
The fundamental objective of our ALM is to manage our exposure to interest rate fluctuations while maintaining adequate levels of liquidity and capital. Our ALM meets regularly to monitor interest rate risk, the sensitivity of our assets and liabilities to interest rate changes, the book and market values of our assets and liabilities, and our investment activities. It also directs changes in the composition of our assets and liabilities. Our strategy has been to reduce the sensitivity of our earnings to interest rate fluctuations by more closely matching the effective maturities or repricing characteristics of our assets and liabilities. Certain assets and liabilities, however, may react in different degrees to changes in market interest rates. Furthermore, interest rates on certain types of assets and liabilities may fluctuate prior to changes in market interest rates, while interest rates on other types may lag behind changes in market interest rates. We consider the anticipated effects of these factors when implementing our interest rate risk management objectives.
Interest Rate Sensitivity
We monitor interest rate risk through the use of a simulation model that provides us with the ability to simulate our net interest income. In order to measure, at September 30, 2016, the sensitivity of our forecasted net interest income to changing interest rates, both rising and falling interest rate scenarios were projected and compared to base market interest rate forecasts. One application of our simulation model measures the impact of market interest rate changes on the net present value of estimated cash flows from our assets and liabilities, defined as our market value of equity. This analysis assesses the changes in market values of interest rate sensitive financial instruments that would occur in response to immediate and parallel changes in market interest rates.
The impacts on our net interest income and market value of equity exposed to immediate and parallel hypothetical changes in market interest rates as projected by the model we use for this purpose are illustrated in the following table:
 
 
September 30, 2016
 
December 31, 2015
Simulated
Estimated Net
Interest Income
Sensitivity
 
Market Value
Of Equity
Volatility
 
Estimated Net
Interest Income
Sensitivity
 
Market Value
Of Equity
Volatility
Rate Changes
 
 
 
 + 200 basis points
4.08
 %
 
(1.67
)%
 
3.38
 %
 
(5.57
)%
 + 100 basis points
1.91
 %
 
(0.64
)%
 
1.49
 %
 
(2.47
)%
 - 100 basis points
(1.82
)%
 
(0.60
)%
 
0.37
 %
 
1.33
 %
 - 200 basis points
(10.89
)%
 
(3.62
)%
 
(0.71
)%
 
0.41
 %


 

77

Table of Contents

Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to management, including the Principal Executive Officer and the Principal Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
The Company’s management, with the participation of our Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on such evaluation, our Principal Executive Officer and Principal Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and is accumulated and communicated to management, including the Principal Executive Officer and the Principal Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting during the quarter ended September 30, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.




78

Table of Contents


PART II
OTHER INFORMATION

Item 1.
Legal Proceedings
    
We are involved in routine litigation incidental to our business, none of which is expected to have a material adverse effect on us.
Item 1A.
Risk Factors
Set forth below are the material changes to the risk factors discussed in Item 1A of Part 1 of the Annual Report on Form 10-K for the year ended December 31, 2015, which arise following the consummation, on July 29, 2016, of the merger between BBCN Bancorp, Inc. (“BBCN”) and Wilshire Bancorp, Inc. (“Wilshire”). In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risk factors discussed below and in Item 1A of Part 1 of the Annual Report on Form 10-K for the year ended December 31, 2015, which could materially and adversely affect the Company’s business, financial condition, results of operations and stock price. The risks described below and in the Annual Report on Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not presently known to management or that management presently believes not to be material may also result in material and adverse effects on our business, financial condition and results of operations.
Following the recently completed merger of BBCN and Wilshire, combining the two companies may be more difficult, costly or time-consuming than expected.
The success of the merger will depend, in part, on our ability to successfully combine the businesses of BBCN and Wilshire. It is possible that the integration process could result in:
the loss of key employees,
the disruption of each company’s ongoing businesses, or
inconsistencies in standards, controls, procedures and policies that adversely affect the combined company’s ability to maintain relationships with clients, customers, depositors and employees or to achieve the anticipated benefits of the merger.
The loss of key employees could adversely affect the ability of the Company to successfully conduct businesses in the markets in which it operates, which could have an adverse effect on the financial condition, results of operation and value of the Company’s common stock. In addition, if the Company experiences difficulties with the integration process, the anticipated benefits of the merger may not be realized fully or at all, or may take longer to realize than expected. As with any merger of financial institutions, there also may be business disruptions that cause the Company to lose customers or cause customers to remove their accounts from the Company and move their business to competing financial institutions. These integration matters could have an adverse effect on the Company for an undetermined period of time.
The Company may fail to realize cost savings from the merger.
Although the Company expects to realize cost savings from the merger when fully phased in, it is possible that these potential cost savings may not be realized fully or realized at all, or may take longer to realize than expected. For example, future business developments may require the Company to continue to operate or maintain some facilities or support functions that are currently expected to be combined or reduced. Cost savings also depend on the Company’s ability to combine the businesses of BBCN and Wilshire in a manner that permits those costs savings to be realized. If the Company is not able to combine the two companies successfully, these anticipated cost savings may not be fully realized or realized at all, or may take longer to realize than expected, which could have a material adverse effect on the Company’s financial condition, results of operation and stock price.
Impairment of goodwill resulting from the merger may adversely affect our results of operations.
Goodwill of approximately $361.9 million and core deposits intangibles of $18.1 million were recorded by the Company as a result of the merger. Potential impairment of goodwill and amortization of other intangible assets could adversely affect our financial condition, results of operations and stock price. We assess our goodwill and other intangible assets and long-lived assets for impairment annually and more frequently when required by generally accepted accounting principles. We are required to record an impairment charge if circumstances indicate that the asset carrying values exceed their fair values. Our assessment of goodwill, other intangible assets, or long-lived assets could indicate that an impairment of the carrying value of such assets may have occurred that could result in a material, non-cash write-down of such assets, which could have a material adverse effect on our results of operations and future earnings.

79

Table of Contents

Implementation of the various provisions of the Dodd-Frank Act-in particular provisions that are applicable to banks and bank holding companies with $10 billion or more in assets-may delay the receipt of regulatory approvals and increase our operating costs or otherwise have a material effect on our financial condition, results of operations and stock price.
The Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) enacted in 2010 significantly changes the bank regulatory structure and affects the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies. The Dodd-Frank Act requires various federal agencies to adopt a broad range of new implementing rules and regulations and to prepare numerous studies and reports for Congress. The federal agencies are given significant discretion in drafting the implementing rules and regulations, and the rule-making process is still underway.
Several requirements in the Dodd-Frank Act for new banking regulations are applicable to certain banks and bank holding companies with $10 billion or more in assets. As a result of the merger, the Company surpassed this threshold, and these provisions, subject to a phase in period, will significantly increase compliance and operating costs of the Company and otherwise may have a significant impact on the business, financial condition, results of operations and stock price of the Company. Such provisions include the following:
The Dodd-Frank Act created the Consumer Financial Protection Bureau (“CFPB”), which has broad powers to supervise and enforce consumer protection laws. The CFPB has broad rule-making authority for a wide range of consumer protection laws that apply to all banks, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The CFPB has examination and enforcement authority over all banks with more than $10 billion in assets, and accordingly has assumed examination and enforcement authority over the Company post-merger.
The Dodd-Frank Act increased the authority of the Federal Reserve Board to examine the Company and its non-bank subsidiaries and gave the Federal Reserve Board the authority to establish rules regarding interchange fees charged for an electronic debit transaction by a payment card issuer that, together with its affiliates, has assets of $10 billion or more, and to enforce a new statutory requirement that such fees be reasonable and proportional to the actual cost of a transaction to the issuer (the “Durbin Amendment”). By regulation, the Federal Reserve Board has limited the fees for such a transaction to the sum of 21 cents plus five basis points times the value of the transaction, plus up to one cent for fraud prevention costs. The post-merger effect of the Durbin Amendment will be to lower significantly our interchange or “swipe” revenue, but such lower fees are not expected to have a material adverse effect on our results of operation.
The Dodd-Frank Act established 1.35% as the minimum Designated Reserve Ratio (“DRR”). The FDIC has determined that the DRR should be 2.0% and has adopted a plan under which it will meet the statutory minimum DRR of 1.35% by the statutory deadline of September 30, 2020. The Dodd-Frank Act requires the FDIC to offset the effect of the increase in the statutory minimum DRR to 1.35% from the former statutory minimum of 1.15% on institutions with assets less than $10 billion. As a result of the merger, we are no longer entitled to benefit from the offset. The FDIC has not announced how it will implement this offset or how larger institutions will be affected by it.
The Dodd-Frank Act requires a publicly traded bank holding company with $10 billion or more in assets to establish and maintain a risk committee responsible for enterprise-wide risk management practices, comprised of an independent chairman and at least one risk management expert. The risk committee must approve and periodically review the risk-management policies of the bank holding company’s global operations and oversee the operations of its risk-management framework. The bank holding company’s risk-management framework must be commensurate with its structure, risk profile, complexity, activities and size. These requirements will first apply to the Company commencing on October 1, 2018, and the Company will need to build the necessary infrastructure to comply with these enhanced risk management requirements well before the effective date.
A bank holding company with more than $10 billion in assets is required under the Dodd-Frank Act to conduct annual stress tests using various scenarios established by the Federal Reserve, including a baseline, adverse and severely adverse economic conditions (known as “Dodd-Frank Act Stress Tests” or “DFAST”). The stress tests are designed to determine whether the capital planning of the Company, assessment of its capital adequacy and risk management practices, adequately protect it and its affiliates in the event of an economic downturn. The Company must establish adequate internal controls, documentation, policies and procedures to ensure the annual stress adequately meets these objectives. The Board of Directors of the Company are required to review the Company’s policies and procedures at least annually. The Company is also required to report the results of its annual stress tests to the Federal Reserve, and to consider the results of the stress tests as part of its capital planning and risk management practices. The Company will be subject to the DFAST regime commencing on January 1, 2018, but well in advance of that date, the Company will need to undertake the planning and other actions that it deems reasonably necessary to achieve timely compliance.
It is difficult to predict the overall compliance cost of these provisions, which became effective (with phase-in periods) when the merger was consummated. Compliance with these provisions will require additional staffing, engagement of external consultants

80

Table of Contents

and other operating costs that could have a material adverse effect on the future financial condition, results of operations and stock price of the Company.





Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.
 
Item 3.
Defaults Upon Senior Securities
None.
 
Item 4.
Mine Safety Disclosures
 
Not Applicable.

Item 5.
Other Information

None

Item 6.
Exhibits
See “Index to Exhibits.”


81

Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
HOPE BANCORP, INC.
 
 
 
 
 
 
 
 
 
Date:
November 9, 2016
/s/ Kevin S. Kim
 
 
 
Kevin S. Kim
 
 
 
President and Chief Executive Officer
 
 
 
 
 
 
 
 
 
Date:
November 9, 2016
/s/ Douglas J. Goddard
 
 
 
Douglas J. Goddard
 
 
 
Executive Vice President and Chief Financial Officer
 
 
 
 
 
 
 
 
 

82

Table of Contents

INDEX TO EXHIBITS
 
Exhibit Number
 
Description
 
 
 
2.1
 
Agreement and Plan of Merger by and between BBCN Bancorp, Inc. and Wilshire Bancorp, Inc. dated as of December 7, 2015 (Attached as Annex A to the Company’s definitive proxy statement relating to the merger and the Company’s annual meeting of stockholders filed on May 27, 2016 as part of Amendment No. 3 to the Company’s Registration Statement on Form S-4 (Registration No. 333-210002) and incorporated herein by reference).
 
 
 
31.1
 
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
 
 
 
31.2
 
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
 
 
 
32.1
 
Certification of Chief Executive Officer pursuant to Section 906 of the Public Company Accounting Reform and Investor Protection Act of 2002**
 
 
 
32.2
 
Certification of Chief Financial Officer pursuant to section 906 of the Public Company Accounting Reform and Investor Protection Act of 2002**
 
 
 
101.INS
 
XBRL Instance Document**
 
 
 
101.SCH
 
XBRL Taxonomy Extension Schema Document**
 
 
 
101.CAL
 
XBRL Taxonomy Extension Calculation Linkbase Document**
 
 
 
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase Document**
 
 
 
101.LAB
 
XBRL Taxonomy Extension Label Linkbase Document**
 
 
 
101.PRE
 
XBRL Taxonomy Extension Presentation Linkbase Document**
__________________________________
*
Filed herewith
**
Furnished herewith


83