Attached files

file filename
EX-99.2 - EX-99.2 - HERITAGE COMMERCE CORPa16-20584_1ex99d2.htm
8-K - 8-K - HERITAGE COMMERCE CORPa16-20584_18k.htm

Exhibit 99.1

 

Heritage Commerce Corp Reports Strong Third Quarter 2016 Earnings of $6.8 Million

 

San Jose, CA — October 27, 2016 — Heritage Commerce Corp (Nasdaq: HTBK), the holding company (the “Company”) for Heritage Bank of Commerce (the “Bank”), today reported net income increased 96% to $6.8 million, or $0.18 per average diluted common share, for the third quarter of 2016, compared to $3.5 million, or $0.10 per average diluted common share for the third quarter of 2015, and decreased 7% from $7.3 million, or $0.19 per average diluted common share for the second quarter of 2016.  The second quarter of 2016 included a $1.0 million pre-tax gain from company-owned life insurance.

 

For the nine months ended September 30, 2016, net income was a record $20.2 million, or $0.53 per average diluted common share, an increase of 67% from $12.1 million, or $0.36 per average diluted common share, for the nine months ended September 30, 2015. All results are unaudited and the 2015 balances include the costs from the acquisition of Focus Business Bank (“Focus”) which was completed on August 20, 2015 (the “acquisition date”).

 

“We achieved record year-to-date earnings, along with strong third quarter 2016 earnings of $6.8 million,” said Walter Kaczmarek, President and Chief Executive Officer.  “Deposits grew by $256.6 million, or 13% year-over-year, and the increased liquidity was invested in lower yielding funds at the Federal Reserve Bank.  Asset quality was sound with nonperforming assets to total assets at 0.19%.”

 

“The strength of our Company continues to be driven by the commitment of our employees.  Their hard work and dedication allow us to continue serving our clients and invest in the future of our franchise,” continued Mr. Kaczmarek.  “As demonstrated by our financial results, we are building a significant and well-diversified community business bank in Northern California.”

 

Third Quarter 2016 Highlights (as of, or for the period ended September 30, 2016, except as noted):

 

·                  Diluted earnings per share totaled $0.18 for the third quarter of 2016, compared to $0.10 for the third quarter of 2015, and $0.19 for the second quarter of 2016.  Diluted earnings per share totaled $0.53 for the first nine months of 2016, compared to $0.36 per diluted share for the first nine months of 2015.

 

·                  The return on average tangible assets was 1.13%, and the return on average tangible equity was 13.06%, for the third quarter of 2016, compared to 0.71% and 7.46%, respectively, for the third quarter of 2015, and 1.28% and 14.68%, respectively, for the second quarter of 2016.   The return on average tangible assets was 1.16%, and the return on average tangible equity was 13.45%, for the first nine months of 2016, compared to 0.93% and 9.22%, respectively, for the first nine months of 2015.

 

·                  The second quarter of 2016 included a $1.0 million pre-tax gain from company-owned life insurance.  The 2015 balances included pre-tax acquisition, severance and retention costs incurred by the Company related to the Focus transaction totaling $2.9 million for the third quarter of 2015, and $3.4 million for the first nine months of 2015.

 

·                  Net interest income increased 17% to $23.0 million for the third quarter of 2016, compared to $19.7 million for the third quarter of 2015, and increased 1% from $22.7 million for the second quarter of 2016.  For the first nine months of 2016, net interest income increased 26% to $68.1 million, compared to $54.2 million for the first nine months of 2015.

 

·                  For the third quarter of 2016, the fully tax equivalent (“FTE”) net interest margin contracted 29 basis points to 4.10% from 4.39% for the third  quarter of 2015, primarily due to lower yields on loans and securities.   The net interest margin contracted 17 basis points for the third quarter of 2016, from 4.27% for the second quarter of 2016, primarily due to higher average balances of lower yielding funds at the Federal Reserve Bank, and a lower yield on securities.  For the first nine months of 2016, the net interest margin declined 35 basis points to 4.19%, compared to 4.54% for the first nine months of 2015, primarily due to higher average balances of lower yielding funds at the Federal Reserve Bank, and lower yields on loans and securities, which was partially offset by an increase in the accretion of the loan purchase discount income from the Focus transaction.

 

1



 

·                  The accretion of the loan purchase discount in loan interest income from the Focus transaction was $299,000 for the third quarter of 2016, compared to $262,000 for the third quarter of 2015, and $276,000 for the second quarter of 2016.    The accretion of the loan purchase discount in loan interest income from the Focus transaction was $1.1 million for the first nine months of 2016, compared to $262,000 for the first nine months of 2015.   The total purchase discount on non-impaired loans from the Focus loan portfolio was $4.6 million at the acquisition date, of which $2.5 million has been accreted to loan interest income from the acquisition date through September 30, 2016.

 

·                  Loans (excluding loans-held-for-sale) increased $117.8 million, or 9%, to $1.45 billion at September 30, 2016, compared to $1.33 billion at September 30, 2015, which included an increase of $68.5 million, or 5% in the Company’s legacy portfolio, and $49.3 million of purchased residential mortgage loans at September 30, 2016.  Loans decreased $13.9 million, or 1%, at September 30, 2016, compared to $1.46 billion at June 30, 2016, primarily due to a net $15.3 million decrease in land and construction loans as a result of the pay-off of $29.7 million in loans from the sale of projects at completion, and a net $7.5 million decrease in commercial real estate loans from $13.9 million in pay-offs, partially offset by an increase of $16.4 million in purchased residential mortgage loans.

 

·                  Nonperforming assets (“NPAs”) were $4.8 million, or 0.19% of total assets, at September 30, 2016, compared to $5.9 million, or 0.26% of total assets, at September 30, 2015, and $4.7 million, or 0.20% of total assets, at June 30, 2016.

 

·                  Classified assets were $18.7 million, or 0.74% of total assets, at September 30, 2016, compared to $18.0 million, or 0.79% of total assets, at September 30, 2015, and $22.8 million, or 0.96% of total assets, at June 30, 2016.

 

·                  Net charge-offs totaled $134,000 for the third quarter of 2016, compared to net recoveries of $281,000 for the third quarter of 2015, and net recoveries of $112,000 for the second quarter of 2016.

 

·                  There was a $245,000 provision for loan losses for the third quarter of 2016, compared to a $301,000 credit provision for loan losses for the third quarter of 2015, and a $351,000 provision for loan losses for the second quarter of 2016.  There was a $997,000 provision for loan losses for the nine months ended September 30, 2016, compared to a $339,000 credit provision for loan losses for the nine months ended September 30, 2015.

 

·                  The allowance for loan losses (“ALLL”) was 1.38% of total loans at September 30, 2016, compared to 1.41% at September 30, 2015, and 1.36% at June 30, 2016.  The ALLL to total nonperforming loans was 445.55% at September 30, 2016, compared to 340.49% at September 30, 2015, and 456.90% at June 30, 2016.

 

·                  Total deposits increased $256.6 million, or 13%, to $2.22 billion at September 30, 2016, compared to $1.96 billion at September 30, 2015, and increased $144.9 million, or 7%, from $2.07 billion at June 30, 2016.  Deposits excluding all time deposits and CDARS deposits increased $291.2 million, or 17%, to $1.98 billion at September 30, 2016, from $1.69 billion at September 30, 2015, and increased $166.0 million, or 9%, from $1.81 billion at June 30, 2016.

 

·                  The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded the regulatory guidelines for a well-capitalized financial institution under the Basel III regulatory requirements at September 30, 2016.

 

2



 

 

 

 

 

 

 

Well-capitalized

 

Fully Phased-in

 

 

 

 

 

 

 

Financial

 

Basel III

 

 

 

 

 

 

 

Institution

 

Minimal

 

 

 

Heritage

 

Heritage

 

Basel III

 

Requirement(1)

 

 

 

Commerce

 

Bank of

 

Regulatory

 

Effective

 

CAPITAL RATIOS

 

Corp

 

Commerce

 

Guidelines

 

January 1, 2019

 

Total Risk-Based

 

12.7%

 

12.6%

 

10.0%

 

10.5%

 

Tier 1 Risk-Based

 

11.6%

 

11.4%

 

8.0%

 

8.5%

 

Common Equity Tier 1 Risk-Based

 

11.6%

 

11.4%

 

6.5%

 

7.0%

 

Leverage

 

8.9%

 

8.7%

 

5.0%

 

4.0%

 

 


(1)Requirements for both the Company and the Bank include a 2.5% capital conservation buffer, except the leverage ratio.

 

Operating Results

 

Net interest income increased 17% to $23.0 million for the third quarter of 2016, compared to $19.7 million for the third quarter of 2015, and increased 1% from $22.7 million for the second quarter of 2016.   Net interest income increased 26% to $68.1 million for the nine months ended September 30, 2016, compared to $54.2 million for the nine months ended September 30, 2015.  Net interest income increased for the third quarter and first nine months of 2016, compared to the respective periods in 2015, primarily due to organic growth in the loan portfolio, the accretion of the loan purchase discount into interest income from the Focus transaction, and an increase in the average balance of investment securities.

 

For the third quarter of 2016, the net interest margin (FTE) contracted 29 basis points to 4.10% from 4.39% for the third quarter of 2015, primarily due to lower yields on loans and securities.   The net interest margin contracted 17 basis points for the third quarter of 2016, from 4.27% for the second quarter of 2016, primarily due to higher average balances of lower yielding funds at the Federal Reserve Bank, and a lower yield on securities. For the first nine months of 2016, the net interest margin decreased 35 basis points to 4.19%, compared to 4.54% for the first nine months of 2015, primarily due to higher average balances of lower yielding funds at the Federal Reserve Bank, and lower yields on loans and securities, which was partially offset by an increase in the accretion of the loan purchase discount from the Focus transaction.

 

There was a $245,000 provision for loan losses for the third quarter of 2016, compared to a $301,000 credit provision for loan losses for the third quarter of 2015, and a $351,000 provision for loan losses for the second quarter of 2016. There was a $997,000 provision for loan losses for the nine months ended September 30, 2016, compared to a $339,000 credit provision for loan losses for the nine months ended September 30, 2015.

 

Noninterest income increased to $2.3 million for the third quarter of 2016, compared to $2.1 million for the third quarter of 2015, and decreased from $3.7 million for the second quarter of 2016.  The decrease in noninterest income for the third quarter of 2016, compared to the second quarter of 2016, was primarily due to a $1.0 million gain from company owned life insurance and a $347,000 gain on sales of securities in the second quarter of 2016.  For the nine months ended September 30, 2016, noninterest income was $8.6 million, compared to $6.2 million at September 30, 2015.  The increase in noninterest income for the first nine months of 2016, compared to the first nine months of 2015, was primarily due to a $1.0 million gain on proceeds from company owned life insurance and higher gains on sales of securities.

 

3



 

The Company maintains life insurance policies for some directors and officers that are subject to split-dollar life insurance agreements, which continue after the participant’s employment termination or retirement.  During the second quarter of 2016, the Company received death benefit proceeds of $3.1 million from the life insurance policy of a former officer of a bank acquired by the Company.  The cash surrender value of the policy was $2.1 million, which resulted in a gain on proceeds from company owned life insurance of $1.0 million.

 

Total noninterest expense for the third quarter of 2016 was $14.3 million, compared to $16.4 million for the third quarter of 2015, and $14.4 million for the second quarter of 2016.   The decrease in noninterest expense in the third quarter of 2016, compared to the third quarter of 2015, was primarily due to pre-tax acquisition, severance and retention costs incurred by the Company related to the Focus transaction totaling $2.9 million for the third quarter of 2015.  Noninterest expense for the nine months ended September 30, 2016 increased to $43.4 million, compared to $41.3 million for the nine months ended September 30, 2015, primarily due to additional employees retained from Focus and an increase in amortization of the core deposit intangible assets as a result of the Focus acquisition, annual salary increases, newly hired employees and higher professional fees, partially offset by $3.4 million of pre-tax acquisition, severance and retention costs incurred by the Company for the first nine months of 2015.  Professional fees were significantly lower in the first nine months of 2015 due to recoveries of legal fees on problem loans that were paid off.  Full time equivalent employees were 264 at September 30, 2016, 272 at September 30, 2015, and 268 at June 30, 2016.

 

The efficiency ratio for the third quarter of 2016 was 56.37%, compared to 75.49% for the third quarter of 2015, and 54.47% for the second quarter of 2016.  The efficiency ratio for the nine months ended September 30, 2016 was 56.55%, compared to 68.47% for the nine months ended September 30, 2015.  The higher efficiency ratio in the third quarter of 2015 and nine months ended September 30, 2015 was primarily due to one-time Focus acquisition, severance and retention costs.  Excluding the one-time Focus acquisition, severance and retention costs, the efficiency ratio was 62.32% for the third quarter of 2015, and 62.76% for the nine months ended September 30, 2015.

 

Income tax expense for the third quarter of 2016 was $4.1 million, compared to $2.2 million for the third quarter of 2015, and $4.4 million for the second quarter of 2016. The effective tax rate for the third quarter of 2016 was 37.5%, compared to 38.6% for the third quarter of 2015, and 37.5% for the second quarter of 2016.  The effective tax rate for the third quarter of 2015 was higher primarily due to the impact of non-deductible merger related expenses.  Income tax expense for the nine months ended September 30, 2016 was $12.2 million, compared to $7.3 million for the nine months ended September 30, 2015. The effective tax rate for the nine months ended September 30, 2016 was 37.6%, compared to 37.7% for the nine months ended September 30, 2015.  The difference in the effective tax rate for the periods reported, compared to the combined Federal and state statutory tax rate of 42%, is primarily the result of the Company’s investment in life insurance policies whose earnings are not subject to taxes, tax credits related to investments in low income housing limited partnerships (net of low income housing investment losses), and tax-exempt interest income earned on municipal bonds.

 

Balance Sheet Review, Capital Management and Credit Quality

 

Total assets were $2.53 billion at September 30, 2016, compared to $2.26 billion at September 30, 2015, and $2.38 billion at June 30, 2016.

 

The investment securities available-for-sale portfolio totaled $370.0 million at September 30, 2016, compared to $257.4 million at September 30, 2015, and $390.4 million at June 30, 2016.  At September 30, 2016, the Company’s securities available-for-sale portfolio was comprised of $352.6 million agency mortgage-backed securities (all issued by U.S. Government sponsored entities), $16.4 million of single entity issue trust preferred securities, and $1.0 million of corporate bonds. The pre-tax unrealized gain on securities available-for-sale at September 30, 2016 was $8.0 million, compared to a pre-tax unrealized gain on securities available-for-sale of $4.5 million at September 30, 2015, and a pre-tax unrealized gain on securities available-for-sale of $7.7 million at June 30, 2016.

 

4



 

At September 30, 2016, investment securities held-to-maturity totaled $202.4 million, compared to $111.0 million at September 30, 2015, and $210.2 million at June 30, 2016.  At September 30, 2016, the Company’s securities held-to-maturity portfolio, at amortized cost, was comprised of $90.8 million tax-exempt municipal bonds, and $111.6 million agency mortgage-backed securities.

 

Loans (excluding loans-held-for-sale) increased $117.8 million, or 9%, to $1.45 billion at September 30, 2016, compared to $1.33 billion at September 30, 2015, which included an increase of $68.5 million, or 5% in the Company’s legacy portfolio, and $49.3 million of purchased residential mortgage loans at September 30, 2016.  Loans decreased $13.9 million, or 1%, at September 30, 2016, compared to $1.46 billion at June 30, 2016, primarily due to a net $15.3 million decrease in land and construction loans as a result of the pay-off of $29.7 million in loans from the sale of projects at completion, and a net $7.5 million decrease in commercial real estate loans from $13.9 million in pay-offs, partially offset by an increase of $16.4 million in purchased residential mortgage loans.

 

The loan portfolio remains well-diversified with commercial and industrial (“C&I”) loans accounting for 42% of the loan portfolio at September 30, 2016, which included $47.8 million of factored receivables at Bay View Funding. Commercial real estate loans accounted for 42% of the total loan portfolio, of which 43% were owner-occupied by businesses.  Consumer and home equity loans accounted for 7% of total loans, land and construction loans accounted for 6% of total loans, and residential mortgage loans accounted for the remaining 3% of total loans at September 30, 2016.   C&I line usage was 41% at September 30, 2016, compared to 42% at June 30, 2016.

 

During the second and third quarters of 2016, the Company purchased jumbo single family residential mortgage loans totaling $51.6 million, all of which are domiciled in California.   The average loan principal amount is approximately $834,000, and the weighted average yield on the portfolio is 3.00%, net of servicing fees to the servicer.  Residential mortgages outstanding at September 30, 2016 totaled $49.3 million, compared to $32.9 million at June 30, 2016.

 

The yield on the loan portfolio was 5.60% for the third quarter of 2016, compared to 5.70% for the third quarter of 2015, and 5.60% for the second quarter of 2016. The yield on the loan portfolio was 5.61% for the nine months ended September 30, 2016, compared to 5.69% for the nine months ended September 30, 2015.  The decrease in the yield on the loan portfolio for the third quarter of 2016 and nine months ended September 30, 2016, compared to the respective periods in 2015, was primarily due to a decrease in the proportion of loans in the higher yielding Bay View Funding factored receivables portfolio relative to the addition of the Focus loans and growth in the Company’s legacy portfolio, partially offset by an increase in the accretion of the loan purchase discount into loan interest income from the Focus transaction.

 

At September 30, 2016, NPAs were $4.8 million, or 0.19% of total assets, compared to $5.9 million, or 0.26% of total assets, at September 30, 2015, and $4.7 million, or 0.20% of total assets, at June 30, 2016.  At September 30, 2016, the NPAs included no loans guaranteed by the SBA.  Foreclosed assets were $292,000 at September 30, 2016, compared to $393,000 at September 30, 2015, and $313,000 at June 30, 2016.  The following is a breakout of NPAs at the periods indicated:

 

 

 

End of Period:

 

NONPERFORMING ASSETS

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

 

(in $000’s, unaudited)

 

Balance

 

% of Total

 

Balance

 

% of Total

 

Balance

 

% of Total

 

Commercial and industrial loans

 

$

3,570

 

75

%

$

504

 

11

%

$

947

 

16

%

Commercial real estate loans

 

440

 

9

%

2,849

 

61

%

3,075

 

52

%

Foreclosed assets

 

292

 

6

%

313

 

7

%

393

 

7

%

Home equity and consumer loans

 

278

 

6

%

760

 

16

%

316

 

5

%

Land and construction loans

 

201

 

4

%

207

 

4

%

492

 

8

%

SBA loans

 

7

 

0

%

40

 

1

%

673

 

12

%

Total nonperforming assets

 

$

4,788

 

100

%

$

4,673

 

100

%

$

5,896

 

100

%

 

5



 

Classified assets were $18.7 million at September 30, 2016, compared to $18.0 million at September 30, 2015, and $22.8 million at June 30, 2016.  Classified assets include Small Business Administration (“SBA”) guarantees of $10,000 at September 30, 2016, $0 at September 30, 2015, and $14,000 at June 30, 2016.

 

The following table summarizes the allowance for loan losses:

 

 

 

For the Quarter Ended

 

For the Nine Months Ended

 

ALLOWANCE FOR LOAN LOSSES

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

(in $000’s, unaudited)

 

2016

 

2016

 

2015

 

2016

 

2015

 

Balance at beginning of period

 

$

19,921

 

$

19,458

 

$

18,757

 

$

18,926

 

$

18,379

 

Provision (credit) for loan losses during the period

 

245

 

351

 

(301

)

997

 

(339

)

Net recoveries (charge-offs) during the period

 

(134

)

112

 

281

 

109

 

697

 

Balance at end of period

 

$

20,032

 

$

19,921

 

$

18,737

 

$

20,032

 

$

18,737

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

1,450,176

 

$

1,464,114

 

$

1,132,405

 

$

1,450,176

 

$

1,332,405

 

Total nonperforming loans

 

$

4,496

 

$

4,360

 

$

5,503

 

$

4,496

 

$

5,503

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

1.38

%

1.36

%

1.41

%

1.38

%

1.41

%

Allowance for loan losses to total nonperforming loans

 

445.55

%

456.90

%

340.49

%

445.55

%

340.49

%

 

The ALLL at September 30, 2016 was 1.38% of total loans, compared to 1.41% at September 30, 2015, and 1.36% at June 30, 2016.  The ALLL to total nonperforming loans was 445.55% at September 30, 2016, compared to 340.49% at September 30, 2015, and 456.90% at June 30, 2016.

 

Total deposits increased $256.6 million, or 13%, to $2.22 billion at September 30, 2016, compared to $1.96 billion at September 30, 2015, and increased $144.9 million, or 7%, at September 30, 2016, compared to $2.07 billion at June 30, 2016.  Deposits excluding all time deposits and CDARS deposits increased $291.2 million, or 17%, to $1.98 billion at September 30, 2016, from $1.69 billion at September 30, 2015, and increased $166.0 million, or 9%, from $1.81 billion at June 30, 2016.

 

The total cost of deposits remained the same at 0.15 % for the third quarter of 2016, the third quarter of 2015, and the second quarter of 2016.  The total cost of deposits was also at 0.15% for the nine months ended September 30, 2016 and September 30, 2015.

 

Tangible equity was $208.3 million at September 30, 2016, compared to $194.2 million at September 30, 2015, and $204.1 million at June 30, 2016.  Tangible book value per common share was $5.49 at September 30, 2016, compared to $5.44 at September 30, 2015, and $5.72 at June 30, 2016.  There was no Series C Preferred Stock outstanding at September 30, 2016, compared to 21,004 shares of Series C Preferred Stock outstanding at September 30, 2015 and June 30, 2016.  Pro forma tangible book value per common share, assuming the outstanding Series C Preferred Stock was converted into common stock, was $5.15 at September 30, 2015, and $5.39 at June 30, 2016.

 

On September 12, 2016, the Company entered into Exchange Agreements with Castle Creek Capital Partners IV, LP, Patriot Financial Partners, L.P. and Patriot Financial Partners Parallel, L.P. (collectively “Preferred Stockholders”) providing for the exchange of 21,004 shares of the Series C Preferred Stock, for 5,601,000 shares of the Company’s common stock. The exchange ratio was equal to the equivalent number of shares the Preferred Stockholders would have received upon conversion of the Series C Preferred Stock.

 

Accumulated other comprehensive loss was ($2.0) million at September 30, 2016, compared to ($2.0) million at September 30, 2015, and ($2.1) million at June 30, 2016. The unrealized gain on securities available-for-sale, net of taxes, included in accumulated other comprehensive loss was an unrealized gain of $4.7 million September 30, 2016, compared to $2.6 million at September 30, 2015, and $4.5 million at June 30, 2016.  The components of accumulated other comprehensive loss, net of taxes, at September 30, 2016 include the following: an unrealized gain on available-for-sale securities of $4.7 million; the remaining unamortized unrealized gain on securities available-for-sale transferred to held-to-maturity of $342,000; a split dollar insurance contracts liability of ($3.6) million; a supplemental executive retirement plan liability of ($4.0) million; and an unrealized gain on interest-only strip from SBA loans of $639,000.

 

6



 

Heritage Commerce Corp, a bank holding company established in February 1998, is the parent company of Heritage Bank of Commerce, established in 1994 and headquartered in San Jose with full-service branches in Danville, Fremont, Gilroy, Hollister, Los Altos, Los Gatos, Morgan Hill, Pleasanton, Sunnyvale, and Walnut Creek.  Heritage Bank of Commerce is an SBA Preferred Lender.  Bay View Funding, a subsidiary of Heritage Bank of Commerce, is based in Santa Clara and provides business-essential working capital factoring financing to various industries throughout the United States.  For more information, please visit www.heritagecommercecorp.com.

 

Forward Looking Statement Disclaimer

 

These forward looking statements are subject to various risks and uncertainties that may be outside our control and our actual results could differ materially from our projected results. In addition, our past results of operations do not necessarily indicate our future results. The forward looking statements could be affected by many factors, including but not limited to: (1) local, regional, and national economic conditions and events and their impact on us and our customers; (2) changes in the financial performance or condition of the Company’s customers; (3) volatility in credit and equity markets and its effect on the global economy; (4) competition for loans and deposits and failure to attract or retain deposits and loans; (5) our ability to increase market share and control expenses; (6) our ability to develop and promote customer acceptance of new products and services in a timely manner; (7) risks associated with concentrations in real estate related loans; (8) other than temporary impairment charges to our securities portfolio; (9) an oversupply of inventory and deterioration in values of California commercial real estate; (10) a prolonged slowdown in construction activity; (11) changes in the level of nonperforming assets and charge offs and other credit quality measures, and their impact on the adequacy of the Company’s allowance for loan losses and the Company’s provision for loan losses; (12) the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Open Market Committee of the Federal Reserve Board; (13) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources; (14) our ability to raise capital or incur debt on reasonable terms; (15) regulatory limits on Heritage Bank of Commerce’s ability to pay dividends to the Company; (16) changes in our capital management policies, including those regarding business combinations, dividends, and share repurchases, among others; (17) operational issues stemming from, and/or capital spending necessitated by, the potential need to adapt to industry changes in information technology systems, on which we are highly dependent; (18) the ability to keep pace with, and implement on a timely basis, technological changes; (19) the impact of cyber security attacks or other disruptions to the Company’s information systems and any resulting compromise of data or disruptions in service; (20) changes in the competitive environment among financial or bank holding companies and other financial service providers; (21) the effect and uncertain impact on the Company of the enactment of the Dodd Frank Wall Street Reform and Consumer Protection Act of 2010 and the rules and regulations promulgated by supervisory and oversight agencies implementing the new legislation; (22) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities; (23) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; (24) the costs and effects of legal and regulatory developments, including resolution of legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations or reviews; (25) the successful integration of the business, employees and operations of Focus Business Bank with the Company and our ability to achieve the projected synergies of this acquisition within the expected time frame; and (26) our success in managing the risks involved in the foregoing factors.

 

Member FDIC

 

7



 

 

 

For the Quarter Ended:

 

Percent Change From:

 

For the Nine Months Ended:

 

 

 

CONSOLIDATED INCOME STATEMENTS

 

September 30,

 

June 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

Percent

 

(in $000’s, unaudited)

 

2016

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

Change

 

Interest income

 

$

23,874

 

$

23,504

 

$

20,306

 

2

%

 

18

 

$

70,440

 

$

55,847

 

26

%

 

Interest expense

 

826

 

760

 

623

 

9

%

 

33

%

 

2,344

 

1,664

 

41

%

 

Net interest income before provision for loan losses

 

23,048

 

22,744

 

19,683

 

1

%

 

17

%

 

68,096

 

54,183

 

26

%

 

Provision (credit) for loan losses

 

245

 

351

 

(301

)

-30

%

 

181

%

 

997

 

(339

)

394

%

 

Net interest income after provision for loan losses

 

22,803

 

22,393

 

19,984

 

2

%

 

14

%

 

67,099

 

54,522

 

23

%

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

798

 

783

 

748

 

2

%

 

7

%

 

2,348

 

2,086

 

13

%

 

Increase in cash surrender value of life insurance

 

428

 

440

 

429

 

-3

%

 

0

%

 

1,317

 

1,225

 

8

%

 

Servicing income

 

364

 

371

 

214

 

-2

%

 

70

%

 

1,106

 

819

 

35

%

 

Gain on sales of SBA loans

 

69

 

279

 

267

 

-75

%

 

-74

%

 

653

 

660

 

-1

%

 

Gain on proceeds from company owned life insurance

 

 

1,019

 

 

-100

%

 

N/A       

 

1,019

 

 

N/A    

 

Gain on sales of securities

 

 

347

 

 

-100

%

 

N/A       

 

527

 

 

N/A    

 

Other

 

653

 

421

 

408

 

55

%

 

60

%

 

1,616

 

1,366

 

18

%

 

Total noninterest income

 

2,312

 

3,660

 

2,066

 

-37

%

 

12

%

 

8,586

 

6,156

 

39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

8,363

 

8,742

 

10,358

 

-4

%

 

-19

%

 

26,052

 

26,112

 

0

%

 

Occupancy and equipment

 

1,120

 

1,081

 

1,063

 

4

%

 

5

%

 

3,277

 

3,135

 

5

%

 

Professional fees

 

1,086

 

708

 

612

 

53

%

 

77

%

 

2,619

 

946

 

177

%

 

Other

 

3,727

 

3,850

 

4,386

 

-3

%

 

-15

%

 

11,414

 

11,119

 

3

%

 

Total noninterest expense

 

14,296

 

14,381

 

16,419

 

-1

%

 

-13

%

 

43,362

 

41,312

 

5

%

 

Income before income taxes

 

10,819

 

11,672

 

5,631

 

-7

%

 

92

%

 

32,323

 

19,366

 

67

%

 

Income tax expense

 

4,054

 

4,377

 

2,172

 

-7

%

 

87

%

 

12,157

 

7,292

 

67

%

 

Net income

 

6,765

 

7,295

 

3,459

 

-7

%

 

96

%

 

20,166

 

12,074

 

67

%

 

Dividends on preferred stock

 

(504

)

(504

)

(448

)

0

%

 

13

%

 

(1,512

)

(1,344

)

13

%

 

Net income available to common shareholders

 

6,261

 

6,791

 

3,011

 

-8

%

 

108

%

 

18,654

 

10,730

 

74

%

 

Undistributed earnings allocated to Series C preferred stock

 

(300

)

(576

)

(111

)

-48

%

 

170

%

 

(1,278

)

(706

)

81

%

 

Distributed and undistributed earnings allocated to common shareholders

 

$

5,961

 

$

6,215

 

$

2,900

 

-4

%

 

106

%

 

$

17,376

 

$

10,024

 

73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.18

 

$

0.19

 

$

0.10

 

-5

%

 

80

%

 

$

0.53

 

$

0.37

 

43

%

 

Diluted earnings per share

 

$

0.18

 

$

0.19

 

$

0.10

 

-5

%

 

80

%

 

$

0.53

 

$

0.36

 

47

%

 

Weighted average shares outstanding - basic

 

33,397,704

 

32,243,935

 

29,075,782

 

4

%

 

15

%

 

32,591,784

 

27,386,471

 

19

%

 

Weighted average shares outstanding - diluted

 

33,693,328

 

32,512,611

 

29,332,452

 

4

%

 

15

%

 

32,863,855

 

27,589,464

 

19

%

 

Common shares outstanding at period-end

 

37,915,736

 

32,294,063

 

32,076,505

 

17

%

 

18

%

 

37,915,736

 

32,076,505

 

18

%

 

Pro forma common shares outstanding at period-end, assuming Series C preferred stock was converted into common stock

 

N/A

 

37,895,063

 

37,677,505

 

N/A       

 

N/A       

 

N/A

 

37,677,505

 

N/A    

 

Book value per share

 

$

6.89

 

$

7.37

 

$

7.12

 

-7

%

 

-3

%

 

$

6.89

 

$

7.12

 

-3

%

 

Tangible book value per share

 

$

5.49

 

$

5.72

 

$

5.44

 

-4

%

 

1

%

 

$

5.49

 

$

5.44

 

1

%

 

Pro forma tangible book value per share, assuming Series C preferred stock was converted into common stock

 

N/A

 

$

5.39

 

$

5.15

 

N/A       

 

N/A       

 

N/A

 

$

5.15

 

N/A    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average equity

 

10.38

%

11.58

%

6.41

%

-10

%

 

62

%

 

10.61

%

8.25

%

29

%

 

Annualized return on average tangible equity

 

13.06

%

14.68

%

7.46

%

-11

%

 

75

%

 

13.45

%

9.22

%

46

%

 

Annualized return on average assets

 

1.11

%

1.25

%

0.70

%

-11

%

 

59

%

 

1.13

%

0.92

%

23

%

 

Annualized return on average tangible assets

 

1.13

%

1.28

%

0.71

%

-12

%

 

59

%

 

1.16

%

0.93

%

25

%

 

Net interest margin

 

4.10

%

4.27

%

4.39

%

-4

%

 

-7

%

 

4.19

%

4.54

%

-8

%

 

Efficiency ratio

 

56.37

%

54.47

%

75.49

%

3

%

 

-25

%

 

56.55

%

68.47

%

-17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in $000’s, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,431,303

 

$

2,345,874

 

$

1,956,047

 

4

%

 

24

%

 

$

2,375,958

 

$

1,752,778

 

36

%

 

Average tangible assets

 

$

2,378,045

 

$

2,292,248

 

$

1,925,912

 

4

%

 

23

%

 

$

2,322,317

 

$

1,732,057

 

34

%

 

Average earning assets

 

$

2,263,997

 

$

2,172,349

 

$

1,805,801

 

4

%

 

25

%

 

$

2,198,178

 

$

1,622,605

 

35

%

 

Average loans held-for-sale

 

$

5,992

 

$

2,951

 

$

3,197

 

103

%

 

87

%

 

$

4,568

 

$

1,985

 

130

%

 

Average total loans

 

$

1,436,014

 

$

1,415,001

 

$

1,229,792

 

1

%

 

17

%

 

$

1,405,069

 

$

1,134,223

 

24

%

 

Average deposits

 

$

2,121,469

 

$

2,042,524

 

$

1,693,282

 

4

%

 

25

%

 

$

2,065,170

 

$

1,509,210

 

37

%

 

Average demand deposits - noninterest-bearing

 

$

842,565

 

$

780,116

 

$

652,529

 

8

%

 

29

%

 

$

800,049

 

$

578,117

 

38

%

 

Average interest-bearing deposits

 

$

1,278,904

 

$

1,262,408

 

$

1,040,753

 

1

%

 

23

%

 

$

1,265,121

 

$

931,093

 

36

%

 

Average interest-bearing liabilities

 

$

1,278,959

 

$

1,262,415

 

$

1,040,919

 

1

%

 

23

%

 

$

1,265,722

 

$

931,173

 

36

%

 

Average equity

 

$

259,395

 

$

253,430

 

$

214,105

 

2

%

 

21

%

 

$

253,862

 

$

195,731

 

30

%

 

Average tangible equity

 

$

206,137

 

$

199,804

 

$

183,970

 

3

%

 

12

%

 

$

200,221

 

$

175,010

 

14

%

 

 

8



 

 

 

End of Period:

 

Percent Change From:

 

CONSOLIDATED BALANCE SHEETS

 

September 30,

 

June 30,

 

September 30,

 

June 30,

 

September 30,

 

(in $000’s, unaudited)

 

2016

 

2016

 

2015

 

2016

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

39,838

 

$

30,820

 

$

28,691

 

29

%

39

%

Federal funds sold and interest-bearing deposits in other financial institutions

 

304,554

 

128,024

 

364,247

 

138

%

-16

%

Securities available-for-sale, at fair value

 

369,999

 

390,435

 

257,410

 

-5

%

44

%

Securities held-to-maturity, at amortized cost

 

202,404

 

210,170

 

111,004

 

-4

%

82

%

Loans held-for-sale - SBA, including deferred costs

 

6,741

 

4,879

 

7,873

 

38

%

-14

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

606,281

 

610,385

 

554,169

 

-1

%

9

%

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

612,030

 

619,539

 

606,819

 

-1

%

1

%

Land and construction

 

88,371

 

103,710

 

84,867

 

-15

%

4

%

Home equity

 

76,536

 

78,332

 

74,624

 

-2

%

3

%

Residential mortgages

 

49,255

 

32,852

 

 

50

%

N/A

Consumer

 

18,328

 

20,037

 

12,595

 

-9

%

46

%

Loans

 

1,450,801

 

1,464,855

 

1,333,074

 

-1

%

9

%

Deferred loan fees

 

(625

)

(741

)

(669

)

-16

%

-7

%

Total loans, net of deferred fees

 

1,450,176

 

1,464,114

 

1,332,405

 

-1

%

9

%

Allowance for loan losses

 

(20,032

)

(19,921

)

(18,737

)

1

%

7

%

Loans, net

 

1,430,144

 

1,444,193

 

1,313,668

 

-1

%

9

%

Company owned life insurance

 

59,193

 

58,765

 

59,549

 

1

%

-1

%

Premises and equipment, net

 

7,552

 

7,542

 

7,513

 

0

%

1

%

Goodwill

 

45,664

 

45,664

 

44,898

 

0

%

2

%

Other intangible assets

 

7,342

 

7,734

 

8,906

 

-5

%

-18

%

Accrued interest receivable and other assets

 

54,531

 

50,066

 

58,448

 

9

%

-7

%

Total assets

 

$

2,527,962

 

$

2,378,292

 

$

2,262,207

 

6

%

12

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest-bearing

 

$

889,075

 

$

834,590

 

$

758,440

 

7

%

17

%

Demand, interest-bearing

 

536,541

 

499,512

 

440,517

 

7

%

22

%

Savings and money market

 

555,156

 

480,677

 

490,572

 

15

%

13

%

Time deposits-under $250

 

57,718

 

60,761

 

65,626

 

-5

%

-12

%

Time deposits-$250 and over

 

169,485

 

182,591

 

174,703

 

-7

%

-3

%

Time deposits - brokered

 

3,000

 

6,079

 

24,150

 

-51

%

-88

%

CDARS - money market and time deposits

 

7,659

 

9,574

 

8,015

 

-20

%

-4

%

Total deposits

 

2,218,634

 

2,073,784

 

1,962,023

 

7

%

13

%

Borrowings

 

 

 

1,000

 

N/A  

-100

%

Accrued interest payable and other liabilities

 

48,009

 

46,995

 

51,208

 

2

%

-6

%

Total liabilities

 

2,266,643

 

2,120,779

 

2,014,231

 

7

%

13

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Series C preferred stock, net

 

 

19,519

 

19,519

 

-100

%

-100

%

Common stock

 

214,601

 

194,765

 

193,070

 

10

%

11

%

Retained earnings

 

48,726

 

45,371

 

37,366

 

7

%

30

%

Accumulated other comprehensive loss

 

(2,008

)

(2,142

)

(1,979

)

6

%

-1

%

Total shareholders’ equity

 

261,319

 

257,513

 

247,976

 

1

%

5

%

Total liabilities and shareholders’ equity

 

$

2,527,962

 

$

2,378,292

 

$

2,262,207

 

6

%

12

%

 

9



 

 

 

End of Period:

 

Percent Change From:

 

 

 

September 30,

 

June 30,

 

September 30,

 

June 30,

 

September 30,

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

CREDIT QUALITY DATA

 

 

 

 

 

 

 

 

 

 

 

(in $000’s, unaudited)

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans - held-for-investment

 

$

4,496

 

$

4,360

 

$

5,503

 

3

%

-18

%

Foreclosed assets

 

292

 

313

 

393

 

-7

%

-26

%

Total nonperforming assets

 

$

4,788

 

$

4,673

 

$

5,896

 

2

%

-19

%

Other restructured loans still accruing

 

$

137

 

$

141

 

$

183

 

-3

%

-25

%

Net (recoveries) charge-offs during the quarter

 

$

134

 

$

(112

)

$

(281

)

220

%

148

%

Provision (credit) for loan losses during the quarter

 

$

245

 

$

351

 

$

(301

)

-30

%

181

%

Allowance for loan losses

 

$

20,032

 

$

19,921

 

$

18,737

 

1

%

7

%

Classified assets

 

$

18,693

 

$

22,811

 

$

17,976

 

-18

%

4

%

Allowance for loan losses to total loans

 

1.38

%

1.36

%

1.41

%

1

%

-2

%

Allowance for loan losses to total nonperforming loans

 

445.55

%

456.90

%

340.49

%

-2

%

31

%

Nonperforming assets to total assets

 

0.19

%

0.20

%

0.26

%

-5

%

-27

%

Nonperforming loans to total loans

 

0.31

%

0.30

%

0.41

%

3

%

-24

%

Classified assets to Heritage Commerce Corp Tier 1 capital plus allowance for loan losses

 

8

%

10

%

8

%

-20

%

0

%

Classified assets to Heritage Bank of Commerce Tier 1 capital plus allowance for loan losses

 

8

%

10

%

8

%

-20

%

0

%

 

 

 

 

 

 

 

 

 

 

 

 

OTHER PERIOD-END STATISTICS

 

 

 

 

 

 

 

 

 

 

 

(in $000’s, unaudited)

 

 

 

 

 

 

 

 

 

 

 

Heritage Commerce Corp:

 

 

 

 

 

 

 

 

 

 

 

Tangible equity

 

$

208,313

 

$

204,115

 

$

194,172

 

2

%

7

%

Tangible common equity

 

$

208,313

 

$

184,596

 

$

174,653

 

13

%

19

%

Shareholders’ equity / total assets

 

10.34

%

10.83

%

10.96

%

-5

%

-6

%

Tangible equity / tangible assets

 

8.42

%

8.78

%

8.79

%

-4

%

-4

%

Tangible common equity / tangible assets

 

8.42

%

7.94

%

7.91

%

6

%

6

%

Loan to deposit ratio

 

65.36

%

70.60

%

67.91

%

-7

%

-4

%

Noninterest-bearing deposits / total deposits

 

40.07

%

40.24

%

38.66

%

0

%

4

%

Total risk-based capital ratio

 

12.7

%

12.3

%

12.3

%

3

%

3

%

Tier 1 risk-based capital ratio

 

11.6

%

11.2

%

11.2

%

4

%

4

%

Common Equity Tier 1 risk-based capital ratio

 

11.6

%

10.2

%

10.2

%

14

%

14

%

Leverage ratio

 

8.9

%

9.0

%

10.4

%

-1

%

-14

%

 

 

 

 

 

 

 

 

 

 

 

 

Heritage Bank of Commerce:

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

12.6

%

12.2

%

12.1

%

3

%

4

%

Tier 1 risk-based capital ratio

 

11.4

%

11.1

%

11.0

%

3

%

4

%

Common Equity Tier 1 risk-based capital ratio

 

11.4

%

11.1

%

11.0

%

3

%

4

%

Leverage ratio

 

8.7

%

8.9

%

10.2

%

-2

%

-15

%

 

10



 

 

 

For the Quarter Ended

 

For the Quarter Ended

 

 

 

September 30, 2016

 

September 30, 2015

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

NET INTEREST INCOME AND NET INTEREST MARGIN

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(in $000’s, unaudited)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross(1)

 

$

1,442,006

 

$

20,312

 

5.60

%

$

1,232,989

 

$

17,713

 

5.70

%

Securities - taxable

 

497,821

 

2,401

 

1.92

%

244,313

 

1,670

 

2.71

%

Securities - tax exempt(2)

 

91,241

 

875

 

3.82

%

91,127

 

874

 

3.80

%

Other investments and interest-bearing deposits in other financial institutions

 

232,929

 

592

 

1.01

%

237,372

 

355

 

0.59

%

Total interest earning assets(2)

 

2,263,997

 

24,180

 

4.25

%

1,805,801

 

20,612

 

4.53

%

Cash and due from banks

 

32,628

 

 

 

 

 

34,921

 

 

 

 

 

Premises and equipment, net

 

7,595

 

 

 

 

 

7,374

 

 

 

 

 

Goodwill and other intangible assets

 

53,258

 

 

 

 

 

30,135

 

 

 

 

 

Other assets

 

73,825

 

 

 

 

 

77,816

 

 

 

 

 

Total assets

 

$

2,431,303

 

 

 

 

 

$

1,956,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest-bearing

 

$

842,565

 

 

 

 

 

$

652,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

515,296

 

259

 

0.20

%

326,922

 

144

 

0.17

%

Savings and money market

 

516,570

 

289

 

0.22

%

444,702

 

240

 

0.21

%

Time deposits - under $100

 

21,707

 

16

 

0.29

%

20,681

 

15

 

0.29

%

Time deposits - $100 and over

 

212,201

 

251

 

0.47

%

206,909

 

173

 

0.33

%

Time deposits - brokered

 

4,874

 

10

 

0.82

%

24,861

 

50

 

0.80

%

CDARS - money market and time deposits

 

8,256

 

1

 

0.05

%

16,678

 

1

 

0.02

%

Total interest-bearing deposits

 

1,278,904

 

826

 

0.26

%

1,040,753

 

623

 

0.24

%

Total deposits

 

2,121,469

 

826

 

0.15

%

1,693,282

 

623

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

55

 

 

0.00

%

166

 

 

0.00

%

Total interest-bearing liabilities

 

1,278,959

 

826

 

0.26

%

1,040,919

 

623

 

0.24

%

Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds

 

2,121,524

 

826

 

0.15

%

1,693,448

 

623

 

0.15

%

Other liabilities

 

50,384

 

 

 

 

 

48,494

 

 

 

 

 

Total liabilities

 

2,171,908

 

 

 

 

 

1,741,942

 

 

 

 

 

Shareholders’ equity

 

259,395

 

 

 

 

 

214,105

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,431,303

 

 

 

 

 

$

1,956,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income(2) / margin

 

 

 

23,354

 

4.10

%

 

 

19,989

 

4.39

%

Less tax equivalent adjustment(2)

 

 

 

(306

)

 

 

 

 

(306

)

 

 

Net interest income

 

 

 

$

23,048

 

 

 

 

 

$

19,683

 

 

 

 


(1)Includes loans held-for-sale.  Yield amounts earned on loans include loan fees and costs.  Nonaccrual loans are included in average balance.

 

(2)Reflects tax equivalent adjustment for tax exempt income based on a 35% tax rate.

 

11



 

 

 

For the Nine Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2016

 

September 30, 2015

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

NET INTEREST INCOME AND NET INTEREST MARGIN

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(in $000’s, unaudited)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross(1)

 

$

1,409,637

 

$

59,235

 

5.61

%

$

1,136,208

 

$

48,360

 

5.69

%

Securities - taxable

 

500,497

 

8,004

 

2.14

%

230,608

 

4,828

 

2.80

%

Securities - tax exempt(2)

 

92,194

 

2,651

 

3.84

%

84,286

 

2,444

 

3.88

%

Federal funds sold and interest-bearing deposits in other financial institutions

 

195,850

 

1,478

 

1.01

%

171,503

 

1,070

 

0.83

%

Total interest earning assets(2)

 

2,198,178

 

71,368

 

4.34

%

1,622,605

 

56,702

 

4.67

%

Cash and due from banks

 

32,927

 

 

 

 

 

28,647

 

 

 

 

 

Premises and equipment, net

 

7,638

 

 

 

 

 

7,388

 

 

 

 

 

Goodwill and other intangible assets

 

53,641

 

 

 

 

 

20,721

 

 

 

 

 

Other assets

 

83,574

 

 

 

 

 

73,417

 

 

 

 

 

Total assets

 

$

2,375,958

 

 

 

 

 

$

1,752,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest-bearing

 

$

800,049

 

 

 

 

 

$

578,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

505,442

 

731

 

0.19

%

265,095

 

349

 

0.18

%

Savings and money market

 

506,998

 

829

 

0.22

%

403,385

 

623

 

0.21

%

Time deposits - under $100

 

22,534

 

48

 

0.28

%

19,812

 

45

 

0.30

%

Time deposits - $100 and over

 

212,300

 

660

 

0.42

%

202,512

 

485

 

0.32

%

Time deposits - brokered

 

9,503

 

59

 

0.83

%

26,578

 

157

 

0.79

%

CDARS - money market and time deposits

 

8,344

 

5

 

0.08

%

13,711

 

5

 

0.05

%

Total interest-bearing deposits

 

1,265,121

 

2,332

 

0.25

%

931,093

 

1,664

 

0.24

%

Total deposits

 

2,065,170

 

2,332

 

0.15

%

1,509,210

 

1,664

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

601

 

12

 

2.67

%

80

 

 

0.00

%

Total interest-bearing liabilities

 

1,265,722

 

2,344

 

0.25

%

931,173

 

1,664

 

0.24

%

Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds

 

2,065,771

 

2,344

 

0.15

%

1,509,290

 

1,664

 

0.15

%

Other liabilities

 

56,325

 

 

 

 

 

47,757

 

 

 

 

 

Total liabilities

 

2,122,096

 

 

 

 

 

1,557,047

 

 

 

 

 

Shareholders’ equity

 

253,862

 

 

 

 

 

195,731

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,375,958

 

 

 

 

 

$

1,752,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income(2) / margin

 

 

 

69,024

 

4.19

%

 

 

55,038

 

4.54

%

Less tax equivalent adjustment(2)

 

 

 

(928

)

 

 

 

 

(855

)

 

 

Net interest income

 

 

 

$

68,096

 

 

 

 

 

$

54,183

 

 

 

 


(1)Includes loans held-for-sale.  Yield amounts earned on loans include loan fees and costs.  Nonaccrual loans are included in average balance.

 

(2)Reflects tax equivalent adjustment for tax exempt income based on a 35% tax rate.

 

12