SAN JOSE, Calif., April 25, 2024 (GLOBE NEWSWIRE)
-- Heritage Commerce Corp (Nasdaq: HTBK), (the
“Company”), the holding company for Heritage Bank of Commerce (the
“Bank”), today announced that its first quarter 2024 net income was
$10.2 million, or $0.17 per average diluted common share, compared
to $18.9 million, or $0.31 per average diluted common share, for
the first quarter of 2023, and $13.3 million, or $0.22 per average
diluted common share, for the fourth quarter of 2023. All data are
unaudited.
“Our first quarter 2024 earnings were solid, highlighted by
total client deposits increasing over $66 million from the prior
quarter and the loan portfolio increasing over $74 million,
year-over-year,” said Clay Jones, President and Chief Executive
Officer. “First quarter earnings typically reflect increased
seasonal expenses such as payroll taxes and other employee
benefits, and this first quarter was no exception. While we benefit
from higher yields on assets, we continue to see a modest impact on
the increase cost of our deposits causing a slight compression in
our net interest margin. The Bank’s credit quality remains strong,
supported by sound reserves for potential credit losses.”
“Heritage Bank of Commerce was honored to be recently recognized
on Forbes’ List of World’s Best Banks and ranked 25th on S&P
Global Market Intelligence's top 50 list of best-performing
community banks. These prestigious recognitions underscore our
commitment to excellence, sound financial management and our
dedication to serving our client community,” added Mr. Jones.
“This year we celebrate the Bank’s 30th anniversary, a milestone
that speaks to the dedication of our team members, the trust of our
loyal clients, and our unwavering commitment to supporting our
communities,” said Mr. Jones. "With this support, we have created a
vibrant franchise, and remain optimistic about the future of our
Company.”
First Quarter Ended March 31,
2024
Operating Results, Current Liquidity Position, Financial
Condition, Credit Quality, and Capital Management
(as of, or for the periods ended March 31, 2024,
compared to March 31, 2023, and December 31, 2023, except as
noted):
Operating Results:
- Diluted earnings per share were
$0.17 for the first quarter of 2024, compared to $0.31 for the
first quarter of 2023, and $0.22 for the fourth quarter of
2023.
- The following table indicates the
ratios for the return on average tangible assets and the return on
average tangible common equity for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended: |
|
|
|
March 31, |
|
December 31, |
|
March 31, |
|
(unaudited) |
|
2024 |
|
2023 |
|
2023 |
|
Return on average assets |
|
0.79 |
% |
|
|
1.00 |
% |
|
|
1.47 |
% |
|
|
Return on average tangible assets(1) |
|
0.82 |
% |
|
|
1.04 |
% |
|
|
1.52 |
% |
|
|
Return on average equity |
|
6.08 |
% |
|
|
7.96 |
% |
|
|
12.03 |
% |
|
|
Return on average tangible
common equity(1) |
|
8.24 |
% |
|
|
10.84 |
% |
|
|
16.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________ |
(1) |
Financial results are presented in accordance with accounting
principles generally accepted in the United States of America
(“GAAP”) and with reference to certain non-GAAP financial measures.
Management believes that the presentation of certain non-GAAP
financial measures such as the Company’s return on tangible assets
and return on tangible common equity ratios provide useful
supplemental information to investors as a financial measure
commonly used in the banking industry. A reconciliation of
GAAP to non-GAAP financial measures are presented in the tables at
the end of this earnings release. |
____________________ |
|
|
Net Interest Income:
- Net interest income decreased (19%)
to $40.1 million for the first quarter of 2024, compared to $49.3
million for the first quarter of 2023. The fully tax
equivalent (“FTE”) net interest margin contracted (75 basis points)
to 3.34% for the first quarter of 2024, from 4.09% for the first
quarter of 2023, primarily due to higher rates paid on customer
deposits, a decrease in the average balances of noninterest-bearing
demand deposits, a decrease in average interest earning assets, and
decreases in average balances of higher yielding asset-based loans
and Bay View Funding factored receivables, partially offset by an
increase in the rate on overnight funds.
- Net interest income decreased (5%)
to $40.1 million for the first quarter of 2024, compared to $42.3
million for the fourth quarter of 2023. The FTE net interest
margin contracted (7 basis points) to 3.34% for the first quarter
of 2024 from 3.41% for the fourth quarter of 2023, primarily due to
higher rates paid on customer deposits, and a decrease in the
average balances of noninterest-bearing demand deposits resulting
in a lower average balance of overnight funds, partially offset by
higher average yields on loans and overnight funds, and an increase
in the average balance of loans.
- The following tables set forth the
estimated changes in the Company’s annual net interest income and
economic value of equity that would result from the designated
instantaneous parallel shift in interest rates noted, and assuming
a flat balance sheet with consistent product mix, as of March 31,
2024:
|
|
|
|
|
|
|
|
|
Increase/(Decrease) in |
|
|
|
Estimated Net |
|
CHANGE IN INTEREST
RATES (basis points) |
|
Interest Income(1) |
|
(in $000's, unaudited) |
|
Amount |
|
Percent |
|
+400 |
|
$ |
18,668 |
|
|
10.0 |
|
% |
+300 |
|
$ |
13,966 |
|
|
7.5 |
|
% |
+200 |
|
$ |
9,297 |
|
|
5.0 |
|
% |
+100 |
|
$ |
4,659 |
|
|
2.5 |
|
% |
0 |
|
|
— |
|
|
— |
|
|
−100 |
|
$ |
(6,272 |
) |
|
(3.4 |
) |
% |
−200 |
|
$ |
(14,475 |
) |
|
(7.7 |
) |
% |
−300 |
|
$ |
(24,805 |
) |
|
(13.3 |
) |
% |
−400 |
|
$ |
(40,025 |
) |
|
(21.4 |
) |
% |
|
|
|
|
|
|
|
|
|
Increase/(Decrease) in |
|
|
|
Estimated Economic |
|
CHANGE IN INTEREST
RATES (basis points) |
|
Value of
Equity(1) |
|
(in $000's, unaudited) |
|
Amount |
|
Percent |
|
+400 |
|
$ |
104,038 |
|
|
8.6 |
|
% |
+300 |
|
$ |
88,095 |
|
|
7.3 |
|
% |
+200 |
|
$ |
66,340 |
|
|
5.5 |
|
% |
+100 |
|
$ |
37,610 |
|
|
3.1 |
|
% |
0 |
|
|
— |
|
|
— |
|
|
−100 |
|
$ |
(61,930 |
) |
|
(5.1 |
) |
% |
−200 |
|
$ |
(151,250 |
) |
|
(12.5 |
) |
% |
−300 |
|
$ |
(268,857 |
) |
|
(22.2 |
) |
% |
−400 |
|
$ |
(418,343 |
) |
|
(34.5 |
) |
% |
_______________________ |
(1) |
Computations of prospective effects of hypothetical interest rate
changes are for illustrative purposes only, are based on numerous
assumptions including relative levels of market interest rates,
loan prepayments and deposit decay, and should not be relied upon
as indicative of actual results. These projections are
forward-looking and should be considered in light of the
Forward-Looking Statement Disclaimer below. Actual rates
paid on deposits may differ from the hypothetical interest rates
modeled due to competitive or market factors, which could reduce
any actual impact on net interest income. |
_______________________ |
|
- The following tables present the
average balance of loans outstanding, interest income, and the
average yield for the periods indicated:
|
|
For the Quarter Ended |
|
For the Quarter Ended |
|
|
|
March 31, 2024 |
|
December 31, 2023 |
|
|
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
|
(in $000’s, unaudited) |
|
Balance |
|
Income |
|
Yield |
|
Balance |
|
Income |
|
Yield |
|
Loans, core bank |
|
$ |
2,779,487 |
|
|
$ |
37,339 |
|
5.40 |
% |
$ |
2,758,935 |
|
|
$ |
37,303 |
|
5.36 |
% |
Prepayment fees |
|
|
— |
|
|
|
24 |
|
0.00 |
% |
|
— |
|
|
|
91 |
|
0.01 |
% |
Asset-based lending |
|
|
15,864 |
|
|
|
382 |
|
9.68 |
% |
|
14,717 |
|
|
|
371 |
|
10.00 |
% |
Bay View Funding factored
receivables |
|
|
53,511 |
|
|
|
2,838 |
|
21.33 |
% |
|
52,861 |
|
|
|
2,803 |
|
21.04 |
% |
Purchased residential
mortgages |
|
|
454,240 |
|
|
|
3,788 |
|
3.35 |
% |
|
459,268 |
|
|
|
3,812 |
|
3.29 |
% |
Loan fair value mark /
accretion |
|
|
(3,113 |
) |
|
|
229 |
|
0.03 |
% |
|
(3,352 |
) |
|
|
255 |
|
0.04 |
% |
Total loans (includes loans held-for-sale) |
|
$ |
3,299,989 |
|
|
$ |
44,600 |
|
5.44 |
% |
$ |
3,282,429 |
|
|
$ |
44,635 |
|
5.39 |
% |
|
• |
The average yield on the total loan portfolio increased to 5.44%
for the first quarter of 2024, compared to 5.39% for the fourth
quarter of 2023, primarily due to higher loan yields on the core
bank, and higher average balances of higher yielding asset-based
lending loans and Bay View Funding factored receivables. |
|
|
|
|
• |
The average yield on the total loan portfolio decreased to 5.44%
for the first quarter of 2024, compared to 5.46% for the first
quarter of 2023, primarily due to lower average balances of higher
yielding asset-based lending loans and Bay View Funding factored
receivables, a decrease in the accretion of loan purchase discount
into interest income from acquired loans, and lower prepayment
fees, partially offset by increases in the prime rate. |
|
|
|
|
• |
In aggregate, the unamortized net purchase discount on total loans
acquired was $3.0 million at March 31, 2024. |
|
|
|
- The following table presents the
average balance of deposits and interest-bearing liabilities,
interest expense, and the average rate for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended |
|
For the Quarter Ended |
|
|
|
March 31, 2024 |
|
December 31, 2023 |
|
|
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
|
(in $000’s, unaudited) |
|
Balance |
|
Expense |
|
Rate |
|
Balance |
|
Expense |
|
Rate |
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, noninterest-bearing |
|
$ |
1,177,078 |
|
|
|
|
|
|
$ |
1,243,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, interest-bearing |
|
|
920,048 |
|
$ |
1,554 |
|
0.68 |
% |
|
948,061 |
|
$ |
1,661 |
|
0.70 |
% |
Savings and money market |
|
|
1,067,581 |
|
|
6,649 |
|
2.50 |
% |
|
1,096,962 |
|
|
6,216 |
|
2.25 |
% |
Time deposits - under $100 |
|
|
10,945 |
|
|
42 |
|
1.54 |
% |
|
11,389 |
|
|
37 |
|
1.29 |
% |
Time deposits - $100 and over |
|
|
221,211 |
|
|
2,064 |
|
3.75 |
% |
|
234,140 |
|
|
2,130 |
|
3.61 |
% |
Insured Cash Sweep ("ICS")/Certificate of Deposit Registry |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service ("CDARS") - interest-bearing demand, money market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and time deposits |
|
|
963,287 |
|
|
6,611 |
|
2.76 |
% |
|
920,976 |
|
|
6,009 |
|
2.59 |
% |
Total interest-bearing deposits |
|
|
3,183,072 |
|
|
16,920 |
|
2.14 |
% |
|
3,211,528 |
|
|
16,053 |
|
1.98 |
% |
Total deposits |
|
|
4,360,150 |
|
|
16,920 |
|
1.56 |
% |
|
4,454,750 |
|
|
16,053 |
|
1.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
|
15 |
|
|
— |
|
0.00 |
% |
|
29 |
|
|
— |
|
0.00 |
% |
Subordinated debt, net of
issuance costs |
|
|
39,516 |
|
|
538 |
|
5.48 |
% |
|
39,477 |
|
|
538 |
|
5.41 |
% |
Total interest-bearing liabilities |
|
|
3,222,603 |
|
|
17,458 |
|
2.18 |
% |
|
3,251,034 |
|
|
16,591 |
|
2.02 |
% |
Total interest-bearing liabilities and demand, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
noninterest-bearing / cost of funds |
|
$ |
4,399,681 |
|
$ |
17,458 |
|
1.60 |
% |
$ |
4,494,256 |
|
$ |
16,591 |
|
1.46 |
% |
|
• |
The average cost of total deposits increased to 1.56% for the first
quarter of 2024, compared to 1.43% for the fourth quarter of
2023. The average cost of funds increased to 1.60% for
the first quarter of 2024, compared to 1.46% for the fourth quarter
of 2023. The average cost of deposits was 0.54% and the average
cost of funds was 0.63% for the first quarter of 2023. |
|
|
|
|
• |
The increase in the average cost of total deposits and the average
cost of funds for the first quarter of 2024 was primarily due to
clients seeking higher yields and moving noninterest-bearing
deposits to the Bank’s ICS/CDARS deposits and interest-bearing
money market accounts. |
|
|
|
Provision for Credit Losses on Loans:
- During the first quarter of 2024, we
recorded a provision for credit losses on loans of $184,000,
compared to a $32,000 provision for credit losses on loans for the
first quarter of 2023, and a provision for credit losses on loans
of $289,000 for the fourth quarter of 2023.
Noninterest Income:
- Total noninterest income decreased
(26%) to $2.0 million for the first quarter of 2024, compared to
$2.8 million for the first quarter of 2023, primarily due to lower
service charges and fees on deposit accounts during the first
quarter of 2024. Total noninterest income remained relatively flat
for the first quarter of 2024, compared to the fourth quarter of
2023.
Noninterest Expense:
- Total noninterest expense for the
first quarter of 2024 increased to $27.5 million, compared to $25.4
million for the first quarter of 2023, primarily due to
higher salaries and employee benefits which are seasonal in nature,
and higher marketing related expenses, insurance costs, regulatory
assessments, information technology related expenses, and ICS/CDARS
fee expense included in other noninterest expense. Total
noninterest expense for the first quarter of 2024 increased to
$27.5 million, compared to $25.5 million for the fourth quarter of
2023, primarily due to higher employee benefits.
- Full time equivalent employees were
351 at March 31, 2024, and 339 at March 31, 2023, and 349 at
December 31, 2023.
- The efficiency ratio increased to
65.34% for the first quarter of 2024, compared to 48.83% for the
first quarter of 2023, and 57.62% for the fourth quarter of
2023, primarily due to lower total revenue and higher noninterest
expense during the first quarter of 2024.
Income Tax Expense:
- Income tax expense was $4.3 million
for the first quarter of 2024, compared to $7.7 million for the
first quarter of 2023, and $5.1 million for the fourth quarter of
2023. The effective tax rate for the first quarter of 2024 was
29.5%, compared to 28.9% for the first quarter of 2023, and 27.8%
for the fourth quarter of 2023.
Current Liquidity Position, Financial Condition, Credit
Quality, and Capital Management:
Liquidity and Available Lines of Credit:
- The following table shows our liquidity, available lines of
credit and the amounts outstanding at March 31, 2024:
|
|
|
|
|
|
|
|
|
|
LIQUIDITY AND
AVAILABLE LINES OF CREDIT |
|
Total |
|
|
|
Remaining |
(in $000’s, unaudited) |
|
Available |
|
Outstanding |
|
Available |
Excess funds at the Federal
Reserve Bank ("FRB") |
|
$ |
490,000 |
|
$ |
— |
|
$ |
490,000 |
FRB discount window
collateralized line of credit |
|
|
1,245,362 |
|
|
— |
|
|
1,245,362 |
Federal Home Loan Bank
("FHLB") collateralized borrowing capacity |
|
|
1,097,518 |
|
|
— |
|
|
1,097,518 |
Unpledged investment
securities (at fair value) |
|
|
55,358 |
|
|
— |
|
|
55,358 |
Federal funds purchase
arrangements |
|
|
90,000 |
|
|
— |
|
|
90,000 |
Holding company line of
credit |
|
|
20,000 |
|
|
— |
|
|
20,000 |
Total |
|
$ |
2,998,238 |
|
$ |
— |
|
$ |
2,998,238 |
|
• |
The Company’s total available liquidity and borrowing capacity was
$3.00 billion at March 31, 2024. The Company’s total available
liquidity and borrowing capacity was $2.64 billion at March 31,
2023, and $2.87 billion at December 31, 2023. |
|
|
|
|
• |
The available liquidity and borrowing capacity was 67% of the
Company’s total deposits and approximately 149% of the Bank’s
estimated uninsured deposits at March 31, 2024. The available
liquidity and borrowing capacity was 59% of the Company’s total
deposits and approximately 103% of the Bank’s estimated uninsured
deposits at March 31, 2023. The available liquidity and borrowing
capacity was 66% of the Company’s total deposits and approximately
142% of the Bank’s estimated uninsured deposits at December 31,
2023. |
|
|
|
|
• |
The loan to deposit ratio was 75.06% at March 31, 2024, compared to
73.39% at March 31, 2023, and 76.52% at December 31, 2023. |
|
|
|
- Total assets declined (5%) to $5.26 billion at March 31, 2024,
compared to $5.54 billion at March 31, 2023, and increased 1% from
$5.19 billion at December 31, 2023.
Investment Securities:
- Investment securities totaled $1.04
billion at March 31, 2024, of which $404.5 million were in the
securities available-for-sale portfolio (at fair value), and $636.2
million were in the securities held-to-maturity portfolio (at
amortized cost, net of allowance for credit losses of $12,000). The
fair value of the securities held-to-maturity portfolio was $542.9
million at March 31, 2024.
- The following table shows the
balances of securities available-for-sale, at fair value, and the
related pre-tax unrealized (loss) for the periods indicated:
|
|
|
|
|
|
|
|
|
|
SECURITIES
AVAILABLE-FOR-SALE |
|
March 31, |
|
December 31, |
|
March 31, |
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
Balance (at fair value): |
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
347,453 |
|
|
$ |
382,369 |
|
|
$ |
422,903 |
|
Agency mortgage-backed securities |
|
|
57,021 |
|
|
|
60,267 |
|
|
|
68,848 |
|
Total |
|
$ |
404,474 |
|
|
$ |
442,636 |
|
|
$ |
491,751 |
|
|
|
|
|
|
|
|
|
|
|
Pre-tax unrealized
(loss): |
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
(4,784 |
) |
|
$ |
(5,621 |
) |
|
$ |
(7,510 |
) |
Agency mortgage-backed securities |
|
|
(4,895 |
) |
|
|
(4,313 |
) |
|
|
(4,969 |
) |
Total |
|
$ |
(9,679 |
) |
|
$ |
(9,934 |
) |
|
$ |
(12,479 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average life |
|
|
1.15 |
|
|
|
1.29 |
|
|
|
1.88 |
|
|
• |
The pre-tax unrealized loss on the securities available-for-sale
portfolio was ($9.7) million, or ($6.9) million net of taxes, which
was 1.0% of total shareholders’ equity at March 31, 2024. |
|
|
|
- The following table shows the
balances of securities held-to-maturity, at amortized cost, and the
related pre-tax unrecognized (loss) and allowance for credit losses
for the periods indicated:
|
|
|
|
|
|
|
|
|
|
SECURITIES
HELD-TO-MATURITY |
|
March 31, |
|
December 31, |
|
March 31, |
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
Balance (at amortized
cost): |
|
|
|
|
|
|
|
|
|
Agency mortgage-backed securities |
|
$ |
604,458 |
|
|
$ |
618,374 |
|
|
$ |
663,481 |
|
Municipals — exempt from Federal tax (1) |
|
|
31,803 |
|
|
|
32,203 |
|
|
|
34,764 |
|
Total (1) |
|
$ |
636,261 |
|
|
$ |
650,577 |
|
|
$ |
698,245 |
|
|
|
|
|
|
|
|
|
|
|
Pre-tax unrecognized
(loss): |
|
|
|
|
|
|
|
|
|
Agency mortgage-backed securities |
|
$ |
(92,332 |
) |
|
$ |
(85,729 |
) |
|
$ |
(89,962 |
) |
Municipals — exempt from Federal tax |
|
|
(1,071 |
) |
|
|
(721 |
) |
|
|
(297 |
) |
Total |
|
$ |
(93,403 |
) |
|
$ |
(86,450 |
) |
|
$ |
(90,259 |
) |
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses on
municipal securities |
|
$ |
(12 |
) |
|
$ |
(12 |
) |
|
$ |
(14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average life |
|
|
6.59 |
|
|
|
6.57 |
|
|
|
6.95 |
|
________________________________ |
(1) |
Gross of the allowance for credit losses of ($12,000) at both March
31, 2024 and December 31, 2023, and ($14,000) at March 31,
2023. |
________________________________ |
|
• |
The pre-tax unrecognized loss on the securities held-to-maturity
portfolio was ($93.4) million, or ($65.8) million net of taxes,
which was 9.7% of total shareholders’ equity at March 31,
2024. |
|
|
|
- The unrealized and unrecognized
losses in both the available-for-sale and held-to-maturity
portfolios were due to higher interest rates at March 31, 2024
compared to when the securities were purchased. The issuers are of
high credit quality and all principal amounts are expected to be
repaid when the securities mature. The fair value is expected to
recover as the securities approach their maturity date and/or
market rates decline.
- The following are the projected cash
flows from paydowns and maturities in the investment securities
portfolio for the periods indicated based on the current interest
rate environment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
|
|
|
|
|
|
Mortgage- |
|
|
|
PROJECTED INVESTMENT
SECURITIES |
|
|
|
backed and |
|
|
PAYDOWNS & MATURITIES |
|
U.S. |
|
Municipal |
|
|
(in $000’s, unaudited) |
|
Treasury |
|
Securities |
|
Total |
Second quarter of 2024 |
|
$ |
131,000 |
|
$ |
22,245 |
|
$ |
153,245 |
Third quarter of 2024 |
|
|
37,500 |
|
|
21,031 |
|
|
58,531 |
Fourth quarter of 2024 |
|
|
9,000 |
|
|
19,442 |
|
|
28,442 |
First quarter of 2025 |
|
|
35,000 |
|
|
18,851 |
|
|
53,851 |
Second quarter of 2025 |
|
|
118,000 |
|
|
18,381 |
|
|
136,381 |
Third quarter of 2025 |
|
|
25,500 |
|
|
19,583 |
|
|
45,083 |
Fourth quarter of 2025 |
|
|
— |
|
|
18,035 |
|
|
18,035 |
First quarter of 2026 |
|
|
— |
|
|
17,136 |
|
|
17,136 |
Total |
|
$ |
356,000 |
|
$ |
154,704 |
|
$ |
510,704 |
|
• |
The weighted average life of the total investment securities
portfolio was 4.44 years at March 31, 2024, compared to 4.82
years at March 31, 2023, and 4.40 years at December 31, 2023. |
|
|
|
Loans:
- The following table summarizes the
distribution of loans, excluding loans held-for-sale, and the
percentage of distribution in each category for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOANS |
|
March 31, 2024 |
|
December 31, 2023 |
|
March 31, 2023 |
|
(in $000’s, unaudited) |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Commercial |
|
$ |
452,231 |
|
|
14 |
% |
$ |
463,778 |
|
|
14 |
% |
$ |
506,602 |
|
|
16 |
% |
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE - owner occupied |
|
|
585,031 |
|
|
17 |
% |
|
583,253 |
|
|
17 |
% |
|
603,298 |
|
|
18 |
% |
CRE - non-owner occupied |
|
|
1,271,184 |
|
|
38 |
% |
|
1,256,590 |
|
|
37 |
% |
|
1,083,852 |
|
|
33 |
% |
Land and construction |
|
|
129,712 |
|
|
4 |
% |
|
140,513 |
|
|
4 |
% |
|
166,408 |
|
|
5 |
% |
Home equity |
|
|
122,794 |
|
|
4 |
% |
|
119,125 |
|
|
4 |
% |
|
124,481 |
|
|
4 |
% |
Multifamily |
|
|
269,263 |
|
|
8 |
% |
|
269,734 |
|
|
8 |
% |
|
231,242 |
|
|
7 |
% |
Residential mortgages |
|
|
490,035 |
|
|
15 |
% |
|
496,961 |
|
|
15 |
% |
|
528,639 |
|
|
16 |
% |
Consumer and other |
|
|
16,439 |
|
|
< 1 |
% |
|
20,919 |
|
|
1 |
% |
|
17,905 |
|
|
1 |
% |
Total Loans |
|
|
3,336,689 |
|
|
100 |
% |
|
3,350,873 |
|
|
100 |
% |
|
3,262,427 |
|
|
100 |
% |
Deferred loan costs (fees),
net |
|
|
(587 |
) |
|
— |
|
|
(495 |
) |
|
— |
|
|
(512 |
) |
|
— |
|
Loans, net of deferred costs and fees |
|
$ |
3,336,102 |
|
|
100 |
% |
$ |
3,350,378 |
|
|
100 |
% |
$ |
3,261,915 |
|
|
100 |
% |
|
|
• |
Loans, excluding loans held-for-sale, increased $74.2 million, or
2%, to $3.34 billion at March 31, 2024, compared to $3.26 billion
at March 31, 2023, and decreased ($14.3) million from $3.35 billion
at December 31, 2023. Core loans, excluding residential
mortgages, increased $112.8 million, or 4%, to $2.85 billion at
March 31, 2024, compared to $2.73 billion at March 31, 2023, and
remained relatively flat from $2.85 billion at December 31,
2023. |
|
|
|
|
• |
Commercial and industrial (“C&I”) line utilization was 28% at
March 31, 2024, compared to 31% at March 31, 2023, and 29% at
December 31, 2023. |
|
|
|
|
• |
Commercial real estate (“CRE”) loans totaled $1.86 billion at March
31, 2024, of which 32% were owner occupied and 68% were investor
CRE loans. There was 36% of the CRE loan portfolio secured by owner
occupied real estate at March 31, 2023, and 32% at December 31,
2023. |
|
• |
During the first quarter of 2024, there were 23 new CRE loans
originated totaling $40 million with a weighted average
loan-to-value (“LTV”) and debt-service coverage ratio (“DSCR”) for
the non-owner occupied portfolio of 51% and 1.84 times,
respectively. |
|
|
|
|
• |
The average loan size for all CRE loans was $1.6 million, and the
average loan size for office CRE loans was also $1.6 million. |
|
|
|
|
• |
The Company has personal guarantees on 92% of its CRE portfolio. A
substantial portion of the unguaranteed CRE loans were made to
credit-worthy non-profit organizations. |
|
|
|
|
• |
Total office exposure (excluding medical/dental offices) in the CRE
portfolio was $398 million, including 29 loans totaling
approximately $74 million in San Jose, 17 loans totaling
approximately $26 million in San Francisco, and eight loans
totaling approximately $16 million, in Oakland, at March 31, 2024.
Non-owner occupied CRE with office exposure totaled $311 million at
March 31, 2024. |
|
|
|
|
• |
At March 31, 2024, the weighted average LTV and DSCR for the entire
non-owner occupied office portfolio were 42.6% and 1.83 times,
respectively. |
|
|
|
|
• |
Total medical/dental office exposure in the non-owner occupied CRE
portfolio consisted of 14 loans totaling $16.8 million, with a
weighted average LTV and DSCR of 46.1% and 2.02 times,
respectively, at March 31, 2024. |
|
|
|
|
• |
The following table presents the weighted average LTV and DSCR by
collateral type for CRE loans at March 31, 2024: |
|
|
CRE - Non-owner Occupied |
|
CRE - Owner Occupied |
|
Total CRE |
Collateral Type |
|
Outstanding |
|
LTV |
|
DSCR |
|
Outstanding |
|
LTV |
|
Outstanding |
|
LTV |
Industrial |
|
|
19 |
% |
|
|
40.7 |
% |
|
|
2.40 |
|
|
|
33 |
% |
|
|
43.7 |
% |
|
|
23 |
% |
|
|
41.8 |
% |
Retail |
|
|
25 |
% |
|
|
38.8 |
% |
|
|
1.99 |
|
|
|
16 |
% |
|
|
47.3 |
% |
|
|
23 |
% |
|
|
40.3 |
% |
Mixed-Use, Special |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purpose and Other |
|
|
18 |
% |
|
|
42.5 |
% |
|
|
1.98 |
|
|
|
35 |
% |
|
|
41.1 |
% |
|
|
22 |
% |
|
|
41.9 |
% |
Office |
|
|
20 |
% |
|
|
42.6 |
% |
|
|
1.83 |
|
|
|
16 |
% |
|
|
41.9 |
% |
|
|
19 |
% |
|
|
42.4 |
% |
Multifamily |
|
|
18 |
% |
|
|
42.8 |
% |
|
|
1.93 |
|
|
|
0 |
% |
|
|
0.0 |
% |
|
|
13 |
% |
|
|
42.8 |
% |
Hotel/Motel |
|
|
< 1 |
% |
|
|
19.7 |
% |
|
|
1.88 |
|
|
|
0 |
% |
|
|
0.0 |
% |
|
|
< 1 |
% |
|
|
19.7 |
% |
Total |
|
|
100 |
% |
|
|
41.2 |
% |
|
|
2.03 |
|
|
|
100 |
% |
|
|
43.0 |
% |
|
|
100 |
% |
|
|
41.7 |
% |
|
• |
The following table presents the weighted average LTV and DSCR by
county for CRE loans at March 31, 2024: |
|
|
CRE - Non-owner Occupied |
|
CRE - Owner Occupied |
|
Total CRE |
County |
|
Outstanding |
|
LTV |
|
DSCR |
|
Outstanding |
|
LTV |
|
Outstanding |
|
LTV |
Alameda |
|
|
25 |
% |
|
|
45.1 |
% |
|
|
1.92 |
|
|
|
18 |
% |
|
|
45.0 |
% |
|
|
23 |
% |
|
|
45.1 |
% |
Contra Costa |
|
|
7 |
% |
|
|
42.5 |
% |
|
|
1.76 |
|
|
|
8 |
% |
|
|
48.5 |
% |
|
|
7 |
% |
|
|
44.3 |
% |
Marin |
|
|
7 |
% |
|
|
46.8 |
% |
|
|
1.95 |
|
|
|
2 |
% |
|
|
52.8 |
% |
|
|
5 |
% |
|
|
47.4 |
% |
Monterey |
|
|
2 |
% |
|
|
44.4 |
% |
|
|
1.78 |
|
|
|
2 |
% |
|
|
45.9 |
% |
|
|
2 |
% |
|
|
44.8 |
% |
Napa |
|
|
1 |
% |
|
|
29.6 |
% |
|
|
2.44 |
|
|
|
1 |
% |
|
|
52.7 |
% |
|
|
1 |
% |
|
|
37.6 |
% |
Out of Area |
|
|
9 |
% |
|
|
43.0 |
% |
|
|
2.11 |
|
|
|
9 |
% |
|
|
51.6 |
% |
|
|
9 |
% |
|
|
45.4 |
% |
San Benito |
|
|
1 |
% |
|
|
35.3 |
% |
|
|
2.13 |
|
|
|
2 |
% |
|
|
40.7 |
% |
|
|
1 |
% |
|
|
37.5 |
% |
San Francisco |
|
|
9 |
% |
|
|
39.0 |
% |
|
|
1.75 |
|
|
|
4 |
% |
|
|
38.6 |
% |
|
|
8 |
% |
|
|
38.9 |
% |
San Mateo |
|
|
10 |
% |
|
|
37.4 |
% |
|
|
2.14 |
|
|
|
15 |
% |
|
|
40.1 |
% |
|
|
12 |
% |
|
|
38.4 |
% |
Santa Clara |
|
|
24 |
% |
|
|
38.2 |
% |
|
|
2.25 |
|
|
|
36 |
% |
|
|
40.2 |
% |
|
|
27 |
% |
|
|
38.9 |
% |
Santa Cruz |
|
|
2 |
% |
|
|
35.7 |
% |
|
|
1.87 |
|
|
|
1 |
% |
|
|
46.1 |
% |
|
|
2 |
% |
|
|
37.5 |
% |
Solano |
|
|
1 |
% |
|
|
32.8 |
% |
|
|
2.33 |
|
|
|
1 |
% |
|
|
35.9 |
% |
|
|
1 |
% |
|
|
33.5 |
% |
Sonoma |
|
|
2 |
% |
|
|
41.3 |
% |
|
|
2.23 |
|
|
|
1 |
% |
|
|
38.5 |
% |
|
|
2 |
% |
|
|
40.8 |
% |
Total |
|
|
100 |
% |
|
|
41.2 |
% |
|
|
2.03 |
|
|
|
100 |
% |
|
|
43.0 |
% |
|
|
100 |
% |
|
|
41.7 |
% |
|
- The following table presents the
maturity distribution of the Company’s loans, excluding loans
held-for-sale, as of March 31, 2024. The table shows the
distribution of such loans between those loans with predetermined
(fixed) interest rates and those with variable (floating) interest
rates. Floating rates generally fluctuate with changes in the prime
rate as reflected in the Western Edition of The Wall Street
Journal, and contractual repricing dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in |
|
Over One Year But |
|
|
|
|
|
|
|
|
|
LOAN
MATURITIES |
|
One Year or Less |
|
Less than Five Years |
|
Over Five Years |
|
|
|
(in $000’s, unaudited) |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Total |
Loans with variable interest
rates |
|
$ |
328,683 |
|
37 |
% |
|
$ |
281,761 |
|
32 |
% |
|
$ |
272,620 |
|
31 |
% |
|
$ |
883,064 |
Loans with fixed interest
rates |
|
|
78,160 |
|
3 |
% |
|
|
631,435 |
|
26 |
% |
|
|
1,744,030 |
|
71 |
% |
|
|
2,453,625 |
Loans |
|
$ |
406,843 |
|
12 |
% |
|
$ |
913,196 |
|
27 |
% |
|
$ |
2,016,650 |
|
61 |
% |
|
$ |
3,336,689 |
|
• |
At March 31, 2024, approximately 26% of the Company’s loan
portfolio consisted of floating interest rate loans, compared to
31% at March 31, 2023, and 27% at December 31, 2023. |
|
|
|
Credit Quality:
- The following table summarizes the allowance for credit losses
on loans (“ACLL”) for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
At or For the Quarter Ended: |
|
ALLOWANCE FOR CREDIT
LOSSES ON LOANS |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
Balance at beginning of period |
|
$ |
47,958 |
|
|
$ |
47,702 |
|
|
$ |
47,512 |
|
|
Charge-offs during the
period |
|
|
(358 |
) |
|
|
(160 |
) |
|
|
(380 |
) |
|
Recoveries during the
period |
|
|
104 |
|
|
|
127 |
|
|
|
109 |
|
|
Net recoveries (charge-offs) during the period |
|
|
(254 |
) |
|
|
(33 |
) |
|
|
(271 |
) |
|
Provision for credit losses on
loans during the period |
|
|
184 |
|
|
|
289 |
|
|
|
32 |
|
|
Balance at end of period |
|
$ |
47,888 |
|
|
$ |
47,958 |
|
|
$ |
47,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, net of deferred
fees |
|
$ |
3,336,102 |
|
|
$ |
3,350,378 |
|
|
$ |
3,261,915 |
|
|
Total nonperforming loans |
|
$ |
7,871 |
|
|
$ |
7,707 |
|
|
$ |
2,240 |
|
|
ACLL to total loans |
|
|
1.44 |
|
% |
|
1.43 |
|
% |
|
1.45 |
|
% |
ACLL to total nonperforming
loans |
|
|
608.41 |
|
% |
|
622.27 |
|
% |
|
2,110.40 |
|
% |
|
• |
The following table shows the drivers of change in ACLL for
the first quarter of 2024: |
DRIVERS OF CHANGE IN
ACLL |
|
|
(in $000’s, unaudited) |
|
|
ACLL at December 31, 2023 |
|
$ |
47,958 |
|
Portfolio changes during the
first quarter of 2024 |
|
|
(234 |
) |
Qualitative and quantitative
changes during the first |
|
|
|
quarter of 2024 including changes in economic forecasts |
|
|
164 |
|
ACLL at March 31, 2024 |
|
$ |
47,888 |
|
|
- The following is a breakout of
nonperforming assets (“NPAs”) at the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING
ASSETS |
|
March 31, 2024 |
|
December 31, 2023 |
|
March 31, 2023 |
|
(in $000’s, unaudited) |
|
Balance |
|
% of Total |
|
Balance |
|
% of Total |
|
Balance |
|
% of Total |
|
Land and construction
loans |
|
$ |
4,673 |
|
59 |
% |
$ |
4,661 |
|
60 |
% |
$ |
— |
|
0 |
% |
Loans over 90 days past
due and still accruing |
|
|
1,951 |
|
25 |
% |
|
889 |
|
12 |
% |
|
1,459 |
|
65 |
% |
Commercial loans |
|
|
1,127 |
|
14 |
% |
|
1,236 |
|
16 |
% |
|
685 |
|
31 |
% |
Home equity and other
loans |
|
|
120 |
|
2 |
% |
|
142 |
|
2 |
% |
|
96 |
|
4 |
% |
Residential mortgages |
|
|
— |
|
0 |
% |
|
779 |
|
10 |
% |
|
— |
|
0 |
% |
CRE loans |
|
|
— |
|
0 |
% |
|
— |
|
0 |
% |
|
— |
|
0 |
% |
Total nonperforming assets |
|
$ |
7,871 |
|
100 |
% |
$ |
7,707 |
|
100 |
% |
$ |
2,240 |
|
100 |
% |
|
• |
There were 13 borrowers included in NPAs totaling $7.9
million, or 0.15% of total assets, at March 31, 2024, compared to 8
borrowers totaling $2.2 million, or 0.04% of total assets, at March
31, 2023, and 12 borrowers totaling $7.7 million, or 0.15% of total
assets at December 31, 2023. |
|
|
|
|
• |
There were no CRE loans included in NPAs at March 31, 2024,
March 31, 2023, or December 31, 2023. |
|
|
|
|
• |
There were no foreclosed assets on the balance sheet at March
31, 2024, March 31, 2023, or December 31, 2023. |
|
|
|
|
• |
There were no Shared National Credits (“SNCs”) or material
purchased participations included in NPAs or total loans at March
31, 2024, March 31, 2023, or December 31, 2023. |
|
|
|
- Classified assets totaled $35.4 million, or 0.67% of total
assets, at March 31, 2024, compared to $26.8 million, or 0.48% of
total assets, at March 31, 2023, and $31.8 million, or 0.61% of
total assets, at December 31, 2023. The increase in classified
assets during the first quarter of 2024 was primarily due to the
downgrade of one CRE investor loan, which is well collateralized,
fully leased, cash-flowing, and personally guaranteed by the
principals.
Deposits:
- The following table summarizes the distribution of deposits and
the percentage of distribution in each category for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEPOSITS |
|
March 31, 2024 |
|
December 31, 2023 |
|
March 31, 2023 |
|
(in $000’s, unaudited) |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Balance |
|
% to Total |
|
Demand, noninterest-bearing |
|
$ |
1,242,059 |
|
28 |
% |
$ |
1,292,486 |
|
30 |
% |
$ |
1,469,081 |
|
33 |
% |
Demand, interest-bearing |
|
|
925,100 |
|
21 |
% |
|
914,066 |
|
21 |
% |
|
1,196,789 |
|
27 |
% |
Savings and money market |
|
|
1,124,900 |
|
25 |
% |
|
1,087,518 |
|
25 |
% |
|
1,264,567 |
|
28 |
% |
Time deposits — under
$250 |
|
|
38,105 |
|
1 |
% |
|
38,055 |
|
1 |
% |
|
37,884 |
|
1 |
% |
Time deposits — $250 and
over |
|
|
200,739 |
|
4 |
% |
|
192,228 |
|
4 |
% |
|
172,070 |
|
4 |
% |
ICS/CDARS — interest-bearing
demand, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
money market and time deposits |
|
|
913,757 |
|
21 |
% |
|
854,105 |
|
19 |
% |
|
304,147 |
|
7 |
% |
Total deposits |
|
$ |
4,444,660 |
|
100 |
% |
$ |
4,378,458 |
|
100 |
% |
$ |
4,444,538 |
|
100 |
% |
|
• |
Total deposits were relatively flat at $4.44 billion at both March
31, 2024 and March 31, 2023. Total deposits increased $66.2
million, or 2% from $4.38 billion at December 31, 2023. |
|
|
|
|
• |
Migration of client deposits into interest-bearing accounts
resulted in an increase in ICS/CDARS deposits to $913.8 million at
March 31, 2024, compared to $304.1 million at March 31, 2023, and
increased $59.7 million from $854.1 million at December 31,
2023. |
|
|
|
|
• |
Noninterest-bearing demand deposits decreased ($227.0) million, or
(15%), to $1.24 billion at March 31, 2024 from $1.47 billion at
March 31, 2023, largely in response to the increasing interest rate
environment. Noninterest-bearing demand deposits decreased ($50.4)
million, or (4%), from $1.29 billion at December 31,
2023. |
|
|
|
|
• |
The Bank had 24,730 deposit accounts at March 31, 2024, with an
average balance of $180,000, compared to 24,103 deposit accounts at
March 31, 2023, with an average balance of $184,000. At December
31, 2023, the Company had 24,737 deposit accounts, with an average
balance of $177,000. |
|
|
|
|
• |
Deposits from the Bank’s top 100 client relationships, representing
22% of the total number of accounts, totaled $2.05 billion,
representing 46% of total deposits, with an average account size of
$384,000 at March 31, 2024. At March 31, 2023, deposits from the
Bank’s top 100 client relationships, representing 21% of the total
number of accounts, totaled $2.20 billion, representing 50% of
total deposits, with an average account size of $445,000. At
December 31, 2023, deposits from the Bank’s top 100 client
relationships, representing 22% of the total number of accounts,
totaled $1.96 billion, representing 45% of total deposits, with an
average account size of $368,000. |
|
|
|
|
• |
The Bank’s uninsured deposits were approximately $2.02 billion, or
45% of the Company's total deposits, at March 31, 2024, compared to
$2.56 billion, or 58% of the Company's total deposits, at March 31,
2023, and $2.01 billion, or 46% of the Company's total deposits, at
December 31, 2023. |
|
|
|
Capital Management:
- The Company’s
consolidated capital ratios exceeded regulatory guidelines and the
Bank’s capital ratios exceeded regulatory guidelines under the
prompt corrective action (“PCA”) regulatory guidelines for a
well-capitalized financial institution, and the Basel III minimum
regulatory requirements at March 31, 2024, as reflected in the
following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well-capitalized |
|
|
|
|
|
|
|
|
|
|
Financial |
|
|
|
|
|
|
|
|
|
|
Institution |
|
Basel III |
|
|
Heritage |
|
Heritage |
|
PCA |
|
Minimum |
|
|
Commerce |
|
Bank of |
|
Regulatory |
|
Regulatory |
CAPITAL RATIOS (unaudited) |
|
Corp |
|
Commerce |
|
Guidelines |
|
Requirements(1) |
Total Capital |
|
15.6 |
% |
|
15.1 |
% |
|
10.0 |
% |
|
10.5 |
% |
Tier 1 Capital |
|
13.4 |
% |
|
13.9 |
% |
|
8.0 |
% |
|
8.5 |
% |
Common Equity Tier 1
Capital |
|
13.4 |
% |
|
13.9 |
% |
|
6.5 |
% |
|
7.0 |
% |
Tier 1 Leverage |
|
10.2 |
% |
|
10.6 |
% |
|
5.0 |
% |
|
4.0 |
% |
Tangible common equity /
tangible assets(2) |
|
9.9 |
% |
|
10.2 |
% |
|
N/A |
|
|
N/A |
|
_____________________________ |
(1) |
Basel III minimum regulatory requirements for both the Company and
the Bank include a 2.5% capital conservation buffer, except the
Tier 1 Leverage ratio. |
(2) |
This is a non-GAAP financial measure that represents shareholders’
equity minus goodwill and other intangible assets divided by total
assets minus goodwill and other intangible assets. A reconciliation
of GAAP to non-GAAP financial measures are presented in the tables
at the end of this earnings release. |
_____________________________
|
|
- The following table reflects the
components of accumulated other comprehensive loss, net of taxes,
for the periods indicated:
|
|
|
|
|
|
|
|
|
|
ACCUMULATED OTHER
COMPREHENSIVE LOSS |
|
March 31, |
|
December 31, |
|
March 31, |
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
Unrealized loss on securities available-for-sale |
|
$ |
(6,936 |
) |
|
$ |
(7,116 |
) |
|
$ |
(8,924 |
) |
Split dollar insurance contracts
liability |
|
|
(2,861 |
) |
|
|
(2,809 |
) |
|
|
(3,139 |
) |
Supplemental executive retirement
plan liability |
|
|
(2,874 |
) |
|
|
(2,892 |
) |
|
|
(2,361 |
) |
Unrealized gain on interest-only
strip from SBA loans |
|
|
83 |
|
|
|
87 |
|
|
|
107 |
|
Total accumulated other comprehensive loss |
|
$ |
(12,588 |
) |
|
$ |
(12,730 |
) |
|
$ |
(14,317 |
) |
|
|
|
|
|
|
|
|
|
|
Heritage Commerce Corp, a bank holding company
established in October 1997, is the parent company of Heritage
Bank of Commerce, established in 1994 and headquartered in San
Jose, CA with full-service branches in Danville, Fremont, Gilroy,
Hollister, Livermore, Los Altos, Los Gatos, Morgan Hill, Oakland,
Palo Alto, Pleasanton, Redwood City, San Francisco, San Jose, San
Mateo, San Rafael, 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 San Jose, CA and provides
business-essential working capital factoring financing to various
industries throughout the United States. For more information,
please visit www.heritagecommercecorp.com.
The contents of our website are not incorporated into, and do not
perform a part of, this release or of our filings with the
Securities and Exchange Commission.
Forward-Looking Statement
Disclaimer
Certain matters discussed in this press release constitute
forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking
statements may be deemed to include, among other things, statements
relating to the Company’s future financial performance, projected
cash flows of our investment securities portfolio, the performance
of our loan portfolio, estimated net interest income resulting from
a shift in interest rates, expectation of high credit quality
issuers ability to repay, as well as statements relating to the
anticipated effects on the Company’s financial condition and
results of operations from expected developments or events. Any
statements that reflect our belief about, confidence in, or
expectations for future events, performance or condition should be
considered forward-looking statements. Readers should not construe
these statements as assurances of a given level of performance, nor
as promises that we will take actions that we currently expect to
take. All statements are subject to various risks and
uncertainties, many of which are outside our control and some of
which may fall outside our ability to predict or anticipate.
Accordingly, our actual results may differ materially from our
projected results, and we may take actions or experience events
that we do not currently expect. Risks and uncertainties that could
cause our financial performance to differ materially from our
goals, plans, expectations and projections expressed in
forward-looking statements include those set forth in our filings
with the Securities and Exchange Commission (“SEC”), Item 1A
of the Company’s Annual Report on Form 10-K for the year ended
December 31, 2023, and the following: (1) factors that affect our
liquidity and our ability to meet customer demands for deposit
withdrawals, including our cash on hand and the availability of
funds from our lines of credit; (2) media items and consumer
confidence as those factors affect depositors’ confidence in the
banking system generally and in our bank specifically; (3) factors
that affect the value and liquidity of our investment portfolios,
particularly the values of securities available-for-sale; (4)
market fluctuations that affect the costs we pay for sources of
funding, including the interest we pay on deposits and loans; (5)
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 and other factors
that affect market interest rates generally; (6) our ability to
estimate accurately, and to establish adequate reserves against,
the risk of loss associated with our loan and lease portfolio; (7)
events and circumstances that affect our borrowers' financial
condition, results of operations and cash flows, which may, during
periods of economic uncertainty or decline, adversely affect those
borrowers' ability to repay our loans timely and in full, or to
comply with their other obligations under our loan agreements with
those customers; (8) geopolitical and domestic political
developments, including recent, current and potential future wars
and international and multinational conflicts, acts of terrorism,
insurrection, piracy and civil unrest, and events reflecting or
resulting from social instability, any of which can increase levels
of political and economic unpredictability, contribute to rising
energy and commodity prices, can affect the physical security of
our assets and the assets of our customers, and which may increase
the volatility of financial markets; (9) current and future
economic and market conditions in the United States generally or in
the communities we serve, including the effects of declines in
property values and overall slowdowns in economic growth should
these events occur; (10) inflationary pressures and changes in the
interest rate environment that reduce our margins and yields, the
fair value of financial instruments or our level of loan
originations, or increase the level of defaults, losses and
prepayments on loans to customers, whether held in the portfolio or
in the secondary market; (11) changes in the level of nonperforming
assets and charge offs and other credit quality measures, and their
impact on the adequacy of our allowance for credit losses and our
provision for credit losses; (12) volatility in credit and equity
markets and its effect on the global economy; (13) conditions
relating to the impact of recent and potential future pandemics,
epidemics and other infectious illness outbreaks that may arise in
the future, on our customers, employees, businesses, liquidity,
financial results and overall condition including severity and
duration of the associated uncertainties in U.S. and global
markets; (14) our ability to compete effectively with other banks
and financial services companies and the effects of competition in
the financial services industry on our business; (15) our ability
to achieve loan growth and attract deposits in our market area;
(16) risks associated with concentrations in real estate related
loans; (17) the relative strength or weakness of the commercial and
real estate markets where our borrowers are located, including
related vacancy rates, and asset and market prices; (18) increased
capital requirements for our continual growth or as imposed by
banking regulators, which may require us to raise capital at a time
when capital is not available on favorable terms or at all; (19)
regulatory limits and practical factors that affect Heritage Bank
of Commerce’s ability to pay dividends to the Company; (20)
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;
(21) our inability to attract, recruit, and retain qualified
officers and other personnel could harm our ability to implement
our strategic plan, impair our relationships with customers and
adversely affect our business, results of operations and growth
prospects; (22) possible adjustment of the valuation of our
deferred tax assets or of the goodwill associated with previous
acquisitions; (23) our ability to keep pace with technological
changes, including our ability to identify and address
cyber-security risks, including those posed by the increasing use
of artificial intelligence, such as data security breaches, “denial
of service” attacks, “hacking” and identity theft affecting us or
third party vendors or service providers; (24) inability of our
framework to manage risks associated with our business, including
operational risk and credit risk; (25) risks of loss of funding of
the Small Business Administration (“SBA”) or SBA loan programs, or
changes in those programs; (26) compliance with applicable laws and
governmental and regulatory requirements, including the Dodd-Frank
Act and others relating to banking, consumer protection,
securities, accounting and tax matters; (27) 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; (28) the expense and uncertain
resolution of litigation matters whether occurring in the ordinary
course of business or otherwise; (29) availability of and
competition for acquisition opportunities; (30) geographic and
sociopolitical factors that arise by virtue of the fact that
substantially all of our operations are located in the San
Francisco Bay Area of Northern California; (31) risks of natural
disasters (including earthquakes, fires, and flooding) and other
events beyond our control; (32) actions taken, planned, or
announced by federal, state, regional and local governments in
response to the occurrence or threat of any of the foregoing; and
(33) our success in managing the risks involved in the foregoing
factors.
Member FDIC
For additional information,
contact:
Debbie Reuter
EVP, Corporate Secretary
Direct: (408) 494-4542
Debbie.Reuter@herbank.com
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended: |
|
Percent Change From: |
|
CONSOLIDATED INCOME
STATEMENTS |
|
March 31, |
|
December 31, |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
2023 |
|
2023 |
|
2023 |
|
|
2023 |
|
|
Interest income |
|
$ |
57,551 |
|
$ |
58,892 |
|
$ |
56,274 |
|
(2 |
) |
% |
2 |
|
% |
Interest expense |
|
|
17,458 |
|
|
16,591 |
|
|
7,016 |
|
5 |
|
% |
149 |
|
% |
Net interest income before provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for credit losses on loans |
|
|
40,093 |
|
|
42,301 |
|
|
49,258 |
|
(5 |
) |
% |
(19 |
) |
% |
Provision for credit losses on
loans |
|
|
184 |
|
|
289 |
|
|
32 |
|
(36 |
) |
% |
475 |
|
% |
Net interest income after provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for credit losses on loans |
|
|
39,909 |
|
|
42,012 |
|
|
49,226 |
|
(5 |
) |
% |
(19 |
) |
% |
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees on deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accounts |
|
|
877 |
|
|
838 |
|
|
1,743 |
|
5 |
|
% |
(50 |
) |
% |
Increase in cash surrender value of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
life insurance |
|
|
518 |
|
|
519 |
|
|
493 |
|
0 |
|
% |
5 |
|
% |
Gain on sales of SBA loans |
|
|
178 |
|
|
— |
|
|
76 |
|
N/A |
|
134 |
|
% |
Servicing income |
|
|
90 |
|
|
103 |
|
|
131 |
|
(13 |
) |
% |
(31 |
) |
% |
Termination fees |
|
|
13 |
|
|
25 |
|
|
11 |
|
(48 |
) |
% |
18 |
|
% |
Gain on proceeds from company-owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
life insurance |
|
|
— |
|
|
25 |
|
|
— |
|
(100 |
) |
% |
N/A |
|
Other |
|
|
371 |
|
|
432 |
|
|
312 |
|
(14 |
) |
% |
19 |
|
% |
Total noninterest income |
|
|
2,047 |
|
|
1,942 |
|
|
2,766 |
|
5 |
|
% |
(26 |
) |
% |
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
15,509 |
|
|
13,919 |
|
|
14,809 |
|
11 |
|
% |
5 |
|
% |
Occupancy and equipment |
|
|
2,443 |
|
|
2,367 |
|
|
2,400 |
|
3 |
|
% |
2 |
|
% |
Professional fees |
|
|
1,327 |
|
|
1,085 |
|
|
1,399 |
|
22 |
|
% |
(5 |
) |
% |
Other |
|
|
8,257 |
|
|
8,120 |
|
|
6,793 |
|
2 |
|
% |
22 |
|
% |
Total noninterest expense |
|
|
27,536 |
|
|
25,491 |
|
|
25,401 |
|
8 |
|
% |
8 |
|
% |
Income before income
taxes |
|
|
14,420 |
|
|
18,463 |
|
|
26,591 |
|
(22 |
) |
% |
(46 |
) |
% |
Income tax expense |
|
|
4,254 |
|
|
5,135 |
|
|
7,674 |
|
(17 |
) |
% |
(45 |
) |
% |
Net income |
|
$ |
10,166 |
|
$ |
13,328 |
|
$ |
18,917 |
|
(24 |
) |
% |
(46 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.17 |
|
$ |
0.22 |
|
$ |
0.31 |
|
(23 |
) |
% |
(45 |
) |
% |
Diluted earnings per
share |
|
$ |
0.17 |
|
$ |
0.22 |
|
$ |
0.31 |
|
(23 |
) |
% |
(45 |
) |
% |
Weighted average shares
outstanding - basic |
|
|
61,186,623 |
|
|
61,118,485 |
|
|
60,908,221 |
|
0 |
|
% |
0 |
|
% |
Weighted average shares
outstanding - diluted |
|
|
61,470,552 |
|
|
61,412,816 |
|
|
61,268,072 |
|
0 |
|
% |
0 |
|
% |
Common shares outstanding at
period-end |
|
|
61,253,625 |
|
|
61,146,835 |
|
|
60,948,607 |
|
0 |
|
% |
1 |
|
% |
Dividend per share |
|
$ |
0.13 |
|
$ |
0.13 |
|
$ |
0.13 |
|
0 |
|
% |
0 |
|
% |
Book value per share |
|
$ |
11.04 |
|
$ |
11.00 |
|
$ |
10.62 |
|
0 |
|
% |
4 |
|
% |
Tangible book value per
share(1) |
|
$ |
8.17 |
|
$ |
8.12 |
|
$ |
7.70 |
|
1 |
|
% |
6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average
equity |
|
|
6.08 |
% |
|
7.96 |
% |
|
12.03 |
% |
(24 |
) |
% |
(49 |
) |
% |
Annualized return on average
tangible |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common equity(1) |
|
|
8.24 |
% |
|
10.84 |
% |
|
16.71 |
% |
(24 |
) |
% |
(51 |
) |
% |
Annualized return on average
assets |
|
|
0.79 |
% |
|
1.00 |
% |
|
1.47 |
% |
(21 |
) |
% |
(46 |
) |
% |
Annualized return on average
tangible assets(1) |
|
|
0.82 |
% |
|
1.04 |
% |
|
1.52 |
% |
(21 |
) |
% |
(46 |
) |
% |
Net interest margin (FTE) |
|
|
3.34 |
% |
|
3.41 |
% |
|
4.09 |
% |
(2 |
) |
% |
(18 |
) |
% |
Efficiency ratio |
|
|
65.34 |
% |
|
57.62 |
% |
|
48.83 |
% |
13 |
|
% |
34 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in $000’s, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
5,178,636 |
|
$ |
5,264,905 |
|
$ |
5,235,506 |
|
(2 |
) |
% |
(1 |
) |
% |
Average tangible
assets(1) |
|
$ |
5,002,597 |
|
$ |
5,088,264 |
|
$ |
5,057,063 |
|
(2 |
) |
% |
(1 |
) |
% |
Average earning assets |
|
$ |
4,842,279 |
|
$ |
4,923,582 |
|
$ |
4,895,009 |
|
(2 |
) |
% |
(1 |
) |
% |
Average loans
held-for-sale |
|
$ |
2,749 |
|
$ |
1,612 |
|
$ |
2,755 |
|
71 |
|
% |
0 |
|
% |
Average total loans |
|
$ |
3,297,240 |
|
$ |
3,280,817 |
|
$ |
3,274,770 |
|
1 |
|
% |
1 |
|
% |
Average deposits |
|
$ |
4,360,150 |
|
$ |
4,454,750 |
|
$ |
4,415,952 |
|
(2 |
) |
% |
(1 |
) |
% |
Average demand deposits -
noninterest-bearing |
|
$ |
1,177,078 |
|
$ |
1,243,222 |
|
$ |
1,667,260 |
|
(5 |
) |
% |
(29 |
) |
% |
Average interest-bearing
deposits |
|
$ |
3,183,072 |
|
$ |
3,211,528 |
|
$ |
2,748,692 |
|
(1 |
) |
% |
16 |
|
% |
Average interest-bearing
liabilities |
|
$ |
3,222,603 |
|
$ |
3,251,034 |
|
$ |
2,834,732 |
|
(1 |
) |
% |
14 |
|
% |
Average equity |
|
$ |
672,292 |
|
$ |
664,638 |
|
$ |
637,597 |
|
1 |
|
% |
5 |
|
% |
Average tangible common
equity(1) |
|
$ |
496,253 |
|
$ |
487,997 |
|
$ |
459,154 |
|
2 |
|
% |
8 |
|
% |
__________________ |
(1) |
This is a non-GAAP financial measure. A reconciliation of
GAAP to non-GAAP financial measures are presented in the tables at
the end of this earnings release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended: |
|
CONSOLIDATED INCOME
STATEMENTS |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
2023 |
|
2023 |
|
2023 |
|
2023 |
|
Interest income |
|
$ |
57,551 |
|
$ |
58,892 |
|
$ |
60,791 |
|
$ |
58,341 |
|
$ |
56,274 |
|
Interest expense |
|
|
17,458 |
|
|
16,591 |
|
|
15,419 |
|
|
12,048 |
|
|
7,016 |
|
Net interest income before provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for credit losses on loans |
|
|
40,093 |
|
|
42,301 |
|
|
45,372 |
|
|
46,293 |
|
|
49,258 |
|
Provision for credit losses on
loans |
|
|
184 |
|
|
289 |
|
|
168 |
|
|
260 |
|
|
32 |
|
Net interest income after provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for credit losses on loans |
|
|
39,909 |
|
|
42,012 |
|
|
45,204 |
|
|
46,033 |
|
|
49,226 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees on deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accounts |
|
|
877 |
|
|
838 |
|
|
859 |
|
|
901 |
|
|
1,743 |
|
Increase in cash surrender value of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
life insurance |
|
|
518 |
|
|
519 |
|
|
517 |
|
|
502 |
|
|
493 |
|
Gain on sales of SBA loans |
|
|
178 |
|
|
— |
|
|
207 |
|
|
199 |
|
|
76 |
|
Servicing income |
|
|
90 |
|
|
103 |
|
|
62 |
|
|
104 |
|
|
131 |
|
Termination fees |
|
|
13 |
|
|
25 |
|
|
118 |
|
|
— |
|
|
11 |
|
Gain on proceeds from company-owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
life insurance |
|
|
— |
|
|
25 |
|
|
100 |
|
|
— |
|
|
— |
|
Other |
|
|
371 |
|
|
432 |
|
|
353 |
|
|
368 |
|
|
312 |
|
Total noninterest income |
|
|
2,047 |
|
|
1,942 |
|
|
2,216 |
|
|
2,074 |
|
|
2,766 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
15,509 |
|
|
13,919 |
|
|
14,147 |
|
|
13,987 |
|
|
14,809 |
|
Occupancy and equipment |
|
|
2,443 |
|
|
2,367 |
|
|
2,301 |
|
|
2,422 |
|
|
2,400 |
|
Professional fees |
|
|
1,327 |
|
|
1,085 |
|
|
717 |
|
|
1,149 |
|
|
1,399 |
|
Other |
|
|
8,257 |
|
|
8,120 |
|
|
8,006 |
|
|
7,433 |
|
|
6,793 |
|
Total noninterest expense |
|
|
27,536 |
|
|
25,491 |
|
|
25,171 |
|
|
24,991 |
|
|
25,401 |
|
Income before income
taxes |
|
|
14,420 |
|
|
18,463 |
|
|
22,249 |
|
|
23,116 |
|
|
26,591 |
|
Income tax expense |
|
|
4,254 |
|
|
5,135 |
|
|
6,454 |
|
|
6,713 |
|
|
7,674 |
|
Net income |
|
$ |
10,166 |
|
$ |
13,328 |
|
$ |
15,795 |
|
$ |
16,403 |
|
$ |
18,917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.17 |
|
$ |
0.22 |
|
$ |
0.26 |
|
$ |
0.27 |
|
$ |
0.31 |
|
Diluted earnings per
share |
|
$ |
0.17 |
|
$ |
0.22 |
|
$ |
0.26 |
|
$ |
0.27 |
|
$ |
0.31 |
|
Weighted average shares
outstanding - basic |
|
|
61,186,623 |
|
|
61,118,485 |
|
|
61,093,289 |
|
|
61,035,435 |
|
|
60,908,221 |
|
Weighted average shares
outstanding - diluted |
|
|
61,470,552 |
|
|
61,412,816 |
|
|
61,436,240 |
|
|
61,266,059 |
|
|
61,268,072 |
|
Common shares outstanding at
period-end |
|
|
61,253,625 |
|
|
61,146,835 |
|
|
61,099,155 |
|
|
61,091,155 |
|
|
60,948,607 |
|
Dividend per share |
|
$ |
0.13 |
|
$ |
0.13 |
|
$ |
0.13 |
|
$ |
0.13 |
|
$ |
0.13 |
|
Book value per share |
|
$ |
11.04 |
|
$ |
11.00 |
|
$ |
10.83 |
|
$ |
10.70 |
|
$ |
10.62 |
|
Tangible book value per
share(1) |
|
$ |
8.17 |
|
$ |
8.12 |
|
$ |
7.94 |
|
$ |
7.80 |
|
$ |
7.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average
equity |
|
|
6.08 |
% |
|
7.96 |
% |
|
9.54 |
% |
|
10.12 |
% |
|
12.03 |
% |
Annualized return on average
tangible |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common equity(1) |
|
|
8.24 |
% |
|
10.84 |
% |
|
13.06 |
% |
|
13.93 |
% |
|
16.71 |
% |
Annualized return on average
assets |
|
|
0.79 |
% |
|
1.00 |
% |
|
1.16 |
% |
|
1.25 |
% |
|
1.47 |
% |
Annualized return on average
tangible assets(1) |
|
|
0.82 |
% |
|
1.04 |
% |
|
1.20 |
% |
|
1.29 |
% |
|
1.52 |
% |
Net interest margin (FTE) |
|
|
3.34 |
% |
|
3.41 |
% |
|
3.57 |
% |
|
3.76 |
% |
|
4.09 |
% |
Efficiency ratio |
|
|
65.34 |
% |
|
57.62 |
% |
|
52.89 |
% |
|
51.67 |
% |
|
48.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in $000’s, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
5,178,636 |
|
$ |
5,264,905 |
|
$ |
5,399,930 |
|
$ |
5,278,243 |
|
$ |
5,235,506 |
|
Average tangible
assets(1) |
|
$ |
5,002,597 |
|
$ |
5,088,264 |
|
$ |
5,222,692 |
|
$ |
5,100,399 |
|
$ |
5,057,063 |
|
Average earning assets |
|
$ |
4,842,279 |
|
$ |
4,923,582 |
|
$ |
5,051,710 |
|
$ |
4,948,397 |
|
$ |
4,895,009 |
|
Average loans
held-for-sale |
|
$ |
2,749 |
|
$ |
1,612 |
|
$ |
2,765 |
|
$ |
4,166 |
|
$ |
2,755 |
|
Average total loans |
|
$ |
3,297,240 |
|
$ |
3,280,817 |
|
$ |
3,254,715 |
|
$ |
3,227,175 |
|
$ |
3,274,770 |
|
Average deposits |
|
$ |
4,360,150 |
|
$ |
4,454,750 |
|
$ |
4,573,621 |
|
$ |
4,424,041 |
|
$ |
4,415,952 |
|
Average demand deposits -
noninterest-bearing |
|
$ |
1,177,078 |
|
$ |
1,243,222 |
|
$ |
1,302,606 |
|
$ |
1,368,373 |
|
$ |
1,667,260 |
|
Average interest-bearing
deposits |
|
$ |
3,183,072 |
|
$ |
3,211,528 |
|
$ |
3,271,015 |
|
$ |
3,055,668 |
|
$ |
2,748,692 |
|
Average interest-bearing
liabilities |
|
$ |
3,222,603 |
|
$ |
3,251,034 |
|
$ |
3,310,485 |
|
$ |
3,157,722 |
|
$ |
2,834,732 |
|
Average equity |
|
$ |
672,292 |
|
$ |
664,638 |
|
$ |
656,973 |
|
$ |
650,240 |
|
$ |
637,597 |
|
Average tangible common
equity(1) |
|
$ |
496,253 |
|
$ |
487,997 |
|
$ |
479,735 |
|
$ |
472,396 |
|
$ |
459,154 |
|
_______________________ |
(1) |
This is a non-GAAP financial measure. A reconciliation of GAAP to
non-GAAP financial measures are presented in the tables at the end
of this earnings release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of Period: |
|
Percent Change From: |
|
CONSOLIDATED BALANCE
SHEETS |
|
March 31, |
|
December 31, |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2023 |
|
|
2023 |
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
32,543 |
|
|
$ |
41,592 |
|
|
$ |
41,318 |
|
|
(22 |
) |
% |
(21 |
) |
% |
Other investments and
interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in other financial institutions |
|
|
508,816 |
|
|
|
366,537 |
|
|
|
698,690 |
|
|
39 |
|
% |
(27 |
) |
% |
Securities available-for-sale,
at fair value |
|
|
404,474 |
|
|
|
442,636 |
|
|
|
491,751 |
|
|
(9 |
) |
% |
(18 |
) |
% |
Securities held-to-maturity,
at amortized cost |
|
|
636,249 |
|
|
|
650,565 |
|
|
|
698,231 |
|
|
(2 |
) |
% |
(9 |
) |
% |
Loans held-for-sale - SBA,
including deferred costs |
|
|
1,946 |
|
|
|
2,205 |
|
|
|
2,792 |
|
|
(12 |
) |
% |
(30 |
) |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
452,231 |
|
|
|
463,778 |
|
|
|
506,602 |
|
|
(2 |
) |
% |
(11 |
) |
% |
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE - owner occupied |
|
|
585,031 |
|
|
|
583,253 |
|
|
|
603,298 |
|
|
0 |
|
% |
(3 |
) |
% |
CRE - non-owner occupied |
|
|
1,271,184 |
|
|
|
1,256,590 |
|
|
|
1,083,852 |
|
|
1 |
|
% |
17 |
|
% |
Land and construction |
|
|
129,712 |
|
|
|
140,513 |
|
|
|
166,408 |
|
|
(8 |
) |
% |
(22 |
) |
% |
Home equity |
|
|
122,794 |
|
|
|
119,125 |
|
|
|
124,481 |
|
|
3 |
|
% |
(1 |
) |
% |
Multifamily |
|
|
269,263 |
|
|
|
269,734 |
|
|
|
231,242 |
|
|
0 |
|
% |
16 |
|
% |
Residential mortgages |
|
|
490,035 |
|
|
|
496,961 |
|
|
|
528,639 |
|
|
(1 |
) |
% |
(7 |
) |
% |
Consumer and other |
|
|
16,439 |
|
|
|
20,919 |
|
|
|
17,905 |
|
|
(21 |
) |
% |
(8 |
) |
% |
Loans |
|
|
3,336,689 |
|
|
|
3,350,873 |
|
|
|
3,262,427 |
|
|
0 |
|
% |
2 |
|
% |
Deferred loan fees, net |
|
|
(587 |
) |
|
|
(495 |
) |
|
|
(512 |
) |
|
19 |
|
% |
15 |
|
% |
Total loans, net of deferred costs and fees |
|
|
3,336,102 |
|
|
|
3,350,378 |
|
|
|
3,261,915 |
|
|
0 |
|
% |
2 |
|
% |
Allowance for credit losses on
loans |
|
|
(47,888 |
) |
|
|
(47,958 |
) |
|
|
(47,273 |
) |
|
0 |
|
% |
1 |
|
% |
Loans, net |
|
|
3,288,214 |
|
|
|
3,302,420 |
|
|
|
3,214,642 |
|
|
0 |
|
% |
2 |
|
% |
Company-owned life
insurance |
|
|
80,007 |
|
|
|
79,489 |
|
|
|
79,438 |
|
|
1 |
|
% |
1 |
|
% |
Premises and equipment,
net |
|
|
9,986 |
|
|
|
9,857 |
|
|
|
9,142 |
|
|
1 |
|
% |
9 |
|
% |
Goodwill |
|
|
167,631 |
|
|
|
167,631 |
|
|
|
167,631 |
|
|
0 |
|
% |
0 |
|
% |
Other intangible assets |
|
|
8,074 |
|
|
|
8,627 |
|
|
|
10,431 |
|
|
(6 |
) |
% |
(23 |
) |
% |
Accrued interest receivable
and other assets |
|
|
118,134 |
|
|
|
122,536 |
|
|
|
122,474 |
|
|
(4 |
) |
% |
(4 |
) |
% |
Total assets |
|
$ |
5,256,074 |
|
|
$ |
5,194,095 |
|
|
$ |
5,536,540 |
|
|
1 |
|
% |
(5 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, noninterest-bearing |
|
$ |
1,242,059 |
|
|
$ |
1,292,486 |
|
|
$ |
1,469,081 |
|
|
(4 |
) |
% |
(15 |
) |
% |
Demand, interest-bearing |
|
|
925,100 |
|
|
|
914,066 |
|
|
|
1,196,789 |
|
|
1 |
|
% |
(23 |
) |
% |
Savings and money market |
|
|
1,124,900 |
|
|
|
1,087,518 |
|
|
|
1,264,567 |
|
|
3 |
|
% |
(11 |
) |
% |
Time deposits - under $250 |
|
|
38,105 |
|
|
|
38,055 |
|
|
|
37,884 |
|
|
0 |
|
% |
1 |
|
% |
Time deposits - $250 and over |
|
|
200,739 |
|
|
|
192,228 |
|
|
|
172,070 |
|
|
4 |
|
% |
17 |
|
% |
ICS/CDARS - interest-bearing demand, money market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and time deposits |
|
|
913,757 |
|
|
|
854,105 |
|
|
|
304,147 |
|
|
7 |
|
% |
200 |
|
% |
Total deposits |
|
|
4,444,660 |
|
|
|
4,378,458 |
|
|
|
4,444,538 |
|
|
2 |
|
% |
0 |
|
% |
Subordinated debt, net of issuance costs |
|
|
39,539 |
|
|
|
39,502 |
|
|
|
39,387 |
|
|
0 |
|
% |
0 |
|
% |
Accrued interest payable and other liabilities |
|
|
95,579 |
|
|
|
103,234 |
|
|
|
105,407 |
|
|
(7 |
) |
% |
(9 |
) |
% |
Total liabilities |
|
|
4,579,778 |
|
|
|
4,521,194 |
|
|
|
4,889,332 |
|
|
1 |
|
% |
(6 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
507,578 |
|
|
|
506,539 |
|
|
|
504,135 |
|
|
0 |
|
% |
1 |
|
% |
Retained earnings |
|
|
181,306 |
|
|
|
179,092 |
|
|
|
157,390 |
|
|
1 |
|
% |
15 |
|
% |
Accumulated other comprehensive loss |
|
|
(12,588 |
) |
|
|
(12,730 |
) |
|
|
(14,317 |
) |
|
(1 |
) |
% |
(12 |
) |
% |
Total shareholders' equity |
|
|
676,296 |
|
|
|
672,901 |
|
|
|
647,208 |
|
|
1 |
|
% |
4 |
|
% |
Total liabilities and shareholders’ equity |
|
$ |
5,256,074 |
|
|
$ |
5,194,095 |
|
|
$ |
5,536,540 |
|
|
1 |
|
% |
(5 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of Period: |
CONSOLIDATED BALANCE
SHEETS |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
(in $000’s, unaudited) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2023 |
|
|
2023 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
32,543 |
|
|
$ |
41,592 |
|
|
$ |
40,076 |
|
|
$ |
42,551 |
|
|
$ |
41,318 |
|
Other investments and
interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in other financial institutions |
|
|
508,816 |
|
|
|
366,537 |
|
|
|
605,476 |
|
|
|
468,951 |
|
|
|
698,690 |
|
Securities available-for-sale,
at fair value |
|
|
404,474 |
|
|
|
442,636 |
|
|
|
457,194 |
|
|
|
486,058 |
|
|
|
491,751 |
|
Securities held-to-maturity,
at amortized cost |
|
|
636,249 |
|
|
|
650,565 |
|
|
|
664,681 |
|
|
|
682,095 |
|
|
|
698,231 |
|
Loans held-for-sale - SBA,
including deferred costs |
|
|
1,946 |
|
|
|
2,205 |
|
|
|
841 |
|
|
|
3,136 |
|
|
|
2,792 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
452,231 |
|
|
|
463,778 |
|
|
|
430,664 |
|
|
|
466,354 |
|
|
|
506,602 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRE - owner occupied |
|
|
585,031 |
|
|
|
583,253 |
|
|
|
589,751 |
|
|
|
608,031 |
|
|
|
603,298 |
|
CRE - non-owner occupied |
|
|
1,271,184 |
|
|
|
1,256,590 |
|
|
|
1,208,324 |
|
|
|
1,147,313 |
|
|
|
1,083,852 |
|
Land and construction |
|
|
129,712 |
|
|
|
140,513 |
|
|
|
158,138 |
|
|
|
162,816 |
|
|
|
166,408 |
|
Home equity |
|
|
122,794 |
|
|
|
119,125 |
|
|
|
124,477 |
|
|
|
128,009 |
|
|
|
124,481 |
|
Multifamily |
|
|
269,263 |
|
|
|
269,734 |
|
|
|
253,129 |
|
|
|
244,959 |
|
|
|
231,242 |
|
Residential mortgages |
|
|
490,035 |
|
|
|
496,961 |
|
|
|
503,006 |
|
|
|
514,064 |
|
|
|
528,639 |
|
Consumer and other |
|
|
16,439 |
|
|
|
20,919 |
|
|
|
18,526 |
|
|
|
17,635 |
|
|
|
17,905 |
|
Loans |
|
|
3,336,689 |
|
|
|
3,350,873 |
|
|
|
3,286,015 |
|
|
|
3,289,181 |
|
|
|
3,262,427 |
|
Deferred loan fees, net |
|
|
(587 |
) |
|
|
(495 |
) |
|
|
(554 |
) |
|
|
(397 |
) |
|
|
(512 |
) |
Total loans, net of deferred fees |
|
|
3,336,102 |
|
|
|
3,350,378 |
|
|
|
3,285,461 |
|
|
|
3,288,784 |
|
|
|
3,261,915 |
|
Allowance for credit losses on
loans |
|
|
(47,888 |
) |
|
|
(47,958 |
) |
|
|
(47,702 |
) |
|
|
(47,803 |
) |
|
|
(47,273 |
) |
Loans, net |
|
|
3,288,214 |
|
|
|
3,302,420 |
|
|
|
3,237,759 |
|
|
|
3,240,981 |
|
|
|
3,214,642 |
|
Company-owned life
insurance |
|
|
80,007 |
|
|
|
79,489 |
|
|
|
79,607 |
|
|
|
79,940 |
|
|
|
79,438 |
|
Premises and equipment,
net |
|
|
9,986 |
|
|
|
9,857 |
|
|
|
9,707 |
|
|
|
9,197 |
|
|
|
9,142 |
|
Goodwill |
|
|
167,631 |
|
|
|
167,631 |
|
|
|
167,631 |
|
|
|
167,631 |
|
|
|
167,631 |
|
Other intangible assets |
|
|
8,074 |
|
|
|
8,627 |
|
|
|
9,229 |
|
|
|
9,830 |
|
|
|
10,431 |
|
Accrued interest receivable
and other assets |
|
|
118,134 |
|
|
|
122,536 |
|
|
|
131,106 |
|
|
|
121,467 |
|
|
|
122,474 |
|
Total assets |
|
$ |
5,256,074 |
|
|
$ |
5,194,095 |
|
|
$ |
5,403,307 |
|
|
$ |
5,311,837 |
|
|
$ |
5,536,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, noninterest-bearing |
|
$ |
1,242,059 |
|
|
$ |
1,292,486 |
|
|
$ |
1,243,501 |
|
|
$ |
1,319,844 |
|
|
$ |
1,469,081 |
|
Demand, interest-bearing |
|
|
925,100 |
|
|
|
914,066 |
|
|
|
1,004,185 |
|
|
|
1,064,638 |
|
|
|
1,196,789 |
|
Savings and money market |
|
|
1,124,900 |
|
|
|
1,087,518 |
|
|
|
1,110,640 |
|
|
|
1,075,835 |
|
|
|
1,264,567 |
|
Time deposits - under $250 |
|
|
38,105 |
|
|
|
38,055 |
|
|
|
43,906 |
|
|
|
44,520 |
|
|
|
37,884 |
|
Time deposits - $250 and over |
|
|
200,739 |
|
|
|
192,228 |
|
|
|
252,001 |
|
|
|
171,852 |
|
|
|
172,070 |
|
ICS/CDARS - interest-bearing demand, money market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and time deposits |
|
|
913,757 |
|
|
|
854,105 |
|
|
|
921,224 |
|
|
|
824,083 |
|
|
|
304,147 |
|
Total deposits |
|
|
4,444,660 |
|
|
|
4,378,458 |
|
|
|
4,575,457 |
|
|
|
4,500,772 |
|
|
|
4,444,538 |
|
Other short-term borrowings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300,000 |
|
Subordinated debt, net of issuance costs |
|
|
39,539 |
|
|
|
39,502 |
|
|
|
39,463 |
|
|
|
39,425 |
|
|
|
39,387 |
|
Accrued interest payable and other liabilities |
|
|
95,579 |
|
|
|
103,234 |
|
|
|
126,457 |
|
|
|
117,970 |
|
|
|
105,407 |
|
Total liabilities |
|
|
4,579,778 |
|
|
|
4,521,194 |
|
|
|
4,741,377 |
|
|
|
4,658,167 |
|
|
|
4,889,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
507,578 |
|
|
|
506,539 |
|
|
|
505,692 |
|
|
|
505,075 |
|
|
|
504,135 |
|
Retained earnings |
|
|
181,306 |
|
|
|
179,092 |
|
|
|
173,707 |
|
|
|
165,853 |
|
|
|
157,390 |
|
Accumulated other comprehensive loss |
|
|
(12,588 |
) |
|
|
(12,730 |
) |
|
|
(17,469 |
) |
|
|
(17,258 |
) |
|
|
(14,317 |
) |
Total shareholders' equity |
|
|
676,296 |
|
|
|
672,901 |
|
|
|
661,930 |
|
|
|
653,670 |
|
|
|
647,208 |
|
Total liabilities and shareholders’ equity |
|
$ |
5,256,074 |
|
|
$ |
5,194,095 |
|
|
$ |
5,403,307 |
|
|
$ |
5,311,837 |
|
|
$ |
5,536,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At or For the Quarter Ended: |
|
Percent Change From: |
|
CREDIT QUALITY
DATA |
|
March 31, |
|
December 31, |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
2023 |
|
2023 |
|
2023 |
|
|
2023 |
|
|
Nonaccrual loans - held-for-investment |
|
$ |
5,920 |
|
$ |
6,818 |
|
$ |
781 |
|
(13 |
) |
% |
658 |
|
% |
Loans over 90 days past
due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and still accruing |
|
|
1,951 |
|
|
889 |
|
|
1,459 |
|
119 |
|
% |
34 |
|
% |
Total nonperforming loans |
|
|
7,871 |
|
|
7,707 |
|
|
2,240 |
|
2 |
|
% |
251 |
|
% |
Foreclosed assets |
|
|
— |
|
|
— |
|
|
— |
|
N/A |
|
N/A |
|
Total nonperforming assets |
|
$ |
7,871 |
|
$ |
7,707 |
|
$ |
2,240 |
|
2 |
|
% |
251 |
|
% |
Net charge-offs (recoveries)
during the quarter |
|
$ |
254 |
|
$ |
33 |
|
$ |
271 |
|
670 |
|
% |
(6 |
) |
% |
Provision for credit losses on
loans during the quarter |
|
$ |
184 |
|
$ |
289 |
|
$ |
32 |
|
(36 |
) |
% |
475 |
|
% |
Allowance for credit losses on
loans |
|
$ |
47,888 |
|
$ |
47,958 |
|
$ |
47,273 |
|
0 |
|
% |
1 |
|
% |
Classified assets |
|
$ |
35,392 |
|
$ |
31,763 |
|
$ |
26,800 |
|
11 |
|
% |
32 |
|
% |
Allowance for credit losses on
loans to total loans |
|
|
1.44 |
% |
|
1.43 |
% |
|
1.45 |
% |
1 |
|
% |
(1 |
) |
% |
Allowance for credit losses on
loans to total nonperforming loans |
|
|
608.41 |
% |
|
622.27 |
% |
|
2,110.40 |
% |
(2 |
) |
% |
(71 |
) |
% |
Nonperforming assets to total
assets |
|
|
0.15 |
% |
|
0.15 |
% |
|
0.04 |
% |
0 |
|
% |
275 |
|
% |
Nonperforming loans to total
loans |
|
|
0.24 |
% |
|
0.23 |
% |
|
0.07 |
% |
4 |
|
% |
243 |
|
% |
Classified assets to Heritage
Commerce Corp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital plus allowance for credit losses on loans |
|
|
6 |
% |
|
6 |
% |
|
5 |
% |
0 |
|
% |
20 |
|
% |
Classified assets to Heritage
Bank of Commerce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital plus allowance for credit losses on loans |
|
|
6 |
% |
|
5 |
% |
|
5 |
% |
20 |
|
% |
20 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER PERIOD-END
STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in $000’s, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Heritage Commerce
Corp: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity(1) |
|
$ |
500,591 |
|
$ |
496,643 |
|
$ |
469,146 |
|
1 |
|
% |
7 |
|
% |
Shareholders’ equity / total assets |
|
|
12.87 |
% |
|
12.96 |
% |
|
11.69 |
% |
(1 |
) |
% |
10 |
|
% |
Tangible common equity / tangible assets(2) |
|
|
9.85 |
% |
|
9.90 |
% |
|
8.76 |
% |
(1 |
) |
% |
12 |
|
% |
Loan to deposit ratio |
|
|
75.06 |
% |
|
76.52 |
% |
|
73.39 |
% |
(2 |
) |
% |
2 |
|
% |
Noninterest-bearing deposits / total deposits |
|
|
27.94 |
% |
|
29.52 |
% |
|
33.05 |
% |
(5 |
) |
% |
(15 |
) |
% |
Total capital ratio |
|
|
15.6 |
% |
|
15.5 |
% |
|
15.3 |
% |
1 |
|
% |
2 |
|
% |
Tier 1 capital ratio |
|
|
13.4 |
% |
|
13.3 |
% |
|
13.1 |
% |
1 |
|
% |
2 |
|
% |
Common Equity Tier 1 capital ratio |
|
|
13.4 |
% |
|
13.3 |
% |
|
13.1 |
% |
1 |
|
% |
2 |
|
% |
Tier 1 leverage ratio |
|
|
10.2 |
% |
|
10.0 |
% |
|
9.6 |
% |
2 |
|
% |
6 |
|
% |
Heritage Bank of
Commerce: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital ratio |
|
|
15.1 |
% |
|
14.9 |
% |
|
14.7 |
% |
1 |
|
% |
3 |
|
% |
Tier 1 capital ratio |
|
|
13.9 |
% |
|
13.8 |
% |
|
13.5 |
% |
1 |
|
% |
3 |
|
% |
Common Equity Tier 1 capital ratio |
|
|
13.9 |
% |
|
13.8 |
% |
|
13.5 |
% |
1 |
|
% |
3 |
|
% |
Tier 1 leverage ratio |
|
|
10.6 |
% |
|
10.4 |
% |
|
9.9 |
% |
2 |
|
% |
7 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
___________________________ |
(1) |
This is a non-GAAP financial measure that represents shareholders'
equity minus goodwill and other intangible assets. A reconciliation
of GAAP to non-GAAP financial measures are presented in the tables
at the end of this earnings release. |
(2) |
This is a non-GAAP financial measure that represents shareholders'
equity minus goodwill and other intangible assets divided by total
assets minus goodwill and other intangible assets. A reconciliation
of GAAP to non-GAAP financial measures are presented in the tables
at the end of this earnings release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At or For the Quarter Ended: |
|
CREDIT QUALITY
DATA |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024 |
|
2023 |
|
2023 |
|
2023 |
|
|
2023 |
|
Nonaccrual loans - held-for-investment |
|
$ |
5,920 |
|
$ |
6,818 |
|
$ |
3,518 |
|
$ |
3,275 |
|
|
$ |
781 |
|
Loans over 90 days past
due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and still accruing |
|
|
1,951 |
|
|
889 |
|
|
1,966 |
|
|
2,262 |
|
|
|
1,459 |
|
Total nonperforming loans |
|
|
7,871 |
|
|
7,707 |
|
|
5,484 |
|
|
5,537 |
|
|
|
2,240 |
|
Foreclosed assets |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Total nonperforming assets |
|
$ |
7,871 |
|
$ |
7,707 |
|
$ |
5,484 |
|
$ |
5,537 |
|
|
$ |
2,240 |
|
Net charge-offs (recoveries)
during the quarter |
|
$ |
254 |
|
$ |
33 |
|
$ |
269 |
|
$ |
(270 |
) |
|
$ |
271 |
|
Provision for credit losses on
loans during the quarter |
|
$ |
184 |
|
$ |
289 |
|
$ |
168 |
|
$ |
260 |
|
|
$ |
32 |
|
Allowance for credit losses on
loans |
|
$ |
47,888 |
|
$ |
47,958 |
|
$ |
47,702 |
|
$ |
47,803 |
|
|
$ |
47,273 |
|
Classified assets |
|
$ |
35,392 |
|
$ |
31,763 |
|
$ |
31,062 |
|
$ |
30,500 |
|
|
$ |
26,800 |
|
Allowance for credit losses on
loans to total loans |
|
|
1.44 |
% |
|
1.43 |
% |
|
1.45 |
% |
|
1.45 |
|
% |
|
1.45 |
% |
Allowance for credit losses on
loans to total nonperforming loans |
|
|
608.41 |
% |
|
622.27 |
% |
|
869.84 |
% |
|
863.34 |
|
% |
|
2,110.40 |
% |
Nonperforming assets to total
assets |
|
|
0.15 |
% |
|
0.15 |
% |
|
0.10 |
% |
|
0.10 |
|
% |
|
0.04 |
% |
Nonperforming loans to total
loans |
|
|
0.24 |
% |
|
0.23 |
% |
|
0.17 |
% |
|
0.17 |
|
% |
|
0.07 |
% |
Classified assets to Heritage
Commerce Corp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital plus allowance for credit losses on loans |
|
|
6 |
% |
|
6 |
% |
|
6 |
% |
|
6 |
|
% |
|
5 |
% |
Classified assets to Heritage
Bank of Commerce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital plus allowance for credit losses on loans |
|
|
6 |
% |
|
5 |
% |
|
5 |
% |
|
5 |
|
% |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER PERIOD-END
STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in $000’s, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Heritage Commerce
Corp: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity(1) |
|
$ |
500,591 |
|
$ |
496,643 |
|
$ |
485,070 |
|
$ |
476,209 |
|
|
$ |
469,146 |
|
Shareholders’ equity / total assets |
|
|
12.87 |
% |
|
12.96 |
% |
|
12.25 |
% |
|
12.31 |
|
% |
|
11.69 |
% |
Tangible common equity / tangible assets(2) |
|
|
9.85 |
% |
|
9.90 |
% |
|
9.28 |
% |
|
9.27 |
|
% |
|
8.76 |
% |
Loan to deposit ratio |
|
|
75.06 |
% |
|
76.52 |
% |
|
71.81 |
% |
|
73.07 |
|
% |
|
73.39 |
% |
Noninterest-bearing deposits / total deposits |
|
|
27.94 |
% |
|
29.52 |
% |
|
27.18 |
% |
|
29.32 |
|
% |
|
33.05 |
% |
Total capital ratio |
|
|
15.6 |
% |
|
15.5 |
% |
|
15.6 |
% |
|
15.4 |
|
% |
|
15.3 |
% |
Tier 1 capital ratio |
|
|
13.4 |
% |
|
13.3 |
% |
|
13.4 |
% |
|
13.2 |
|
% |
|
13.1 |
% |
Common Equity Tier 1 capital ratio |
|
|
13.4 |
% |
|
13.3 |
% |
|
13.4 |
% |
|
13.2 |
|
% |
|
13.1 |
% |
Tier 1 leverage ratio |
|
|
10.2 |
% |
|
10.0 |
% |
|
9.6 |
% |
|
9.7 |
|
% |
|
9.6 |
% |
Heritage Bank of
Commerce: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital ratio |
|
|
15.1 |
% |
|
14.9 |
% |
|
15.0 |
% |
|
14.8 |
|
% |
|
14.7 |
% |
Tier 1 capital ratio |
|
|
13.9 |
% |
|
13.8 |
% |
|
13.9 |
% |
|
13.7 |
|
% |
|
13.5 |
% |
Common Equity Tier 1 capital ratio |
|
|
13.9 |
% |
|
13.8 |
% |
|
13.9 |
% |
|
13.7 |
|
% |
|
13.5 |
% |
Tier 1 leverage ratio |
|
|
10.6 |
% |
|
10.4 |
% |
|
10.0 |
% |
|
10.0 |
|
% |
|
9.9 |
% |
_____________________________ |
(1) |
This is a non-GAAP financial measure that represents shareholders'
equity minus goodwill and other intangible assets. A reconciliation
of GAAP to non-GAAP financial measures are presented in the tables
at the end of this earnings release. |
(2) |
This is a non-GAAP financial measure that represents shareholders'
equity minus goodwill and other intangible assets divided by total
assets minus goodwill and other intangible assets. A reconciliation
of GAAP to non-GAAP financial measures are presented in the tables
at the end of this earnings release. |
|
|
For the Quarter Ended |
|
For the Quarter Ended |
|
|
|
March 31, 2024 |
|
March 31, 2023 |
|
|
|
|
|
|
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)(2) |
|
$ |
3,299,989 |
|
$ |
44,600 |
|
|
5.44 |
% |
$ |
3,277,525 |
|
$ |
44,112 |
|
|
5.46 |
% |
Securities - taxable |
|
|
1,042,484 |
|
|
6,183 |
|
|
2.39 |
% |
|
1,161,021 |
|
|
7,056 |
|
|
2.46 |
% |
Securities - exempt from
Federal tax(3) |
|
|
31,939 |
|
|
286 |
|
|
3.60 |
% |
|
36,012 |
|
|
313 |
|
|
3.52 |
% |
Other investments and
interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in other financial institutions |
|
|
467,867 |
|
|
6,542 |
|
|
5.62 |
% |
|
420,451 |
|
|
4,859 |
|
|
4.69 |
% |
Total interest earning assets(3) |
|
|
4,842,279 |
|
|
57,611 |
|
|
4.79 |
% |
|
4,895,009 |
|
|
56,340 |
|
|
4.67 |
% |
Cash and due from banks |
|
|
33,214 |
|
|
|
|
|
|
|
37,563 |
|
|
|
|
|
|
Premises and equipment,
net |
|
|
10,015 |
|
|
|
|
|
|
|
9,269 |
|
|
|
|
|
|
Goodwill and other intangible
assets |
|
|
176,039 |
|
|
|
|
|
|
|
178,443 |
|
|
|
|
|
|
Other assets |
|
|
117,089 |
|
|
|
|
|
|
|
115,222 |
|
|
|
|
|
|
Total assets |
|
$ |
5,178,636 |
|
|
|
|
|
|
$ |
5,235,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, noninterest-bearing |
|
$ |
1,177,078 |
|
|
|
|
|
|
$ |
1,667,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, interest-bearing |
|
|
920,048 |
|
|
1,554 |
|
|
0.68 |
% |
|
1,217,731 |
|
|
1,476 |
|
|
0.49 |
% |
Savings and money market |
|
|
1,067,581 |
|
|
6,649 |
|
|
2.50 |
% |
|
1,285,173 |
|
|
3,489 |
|
|
1.10 |
% |
Time deposits - under $100 |
|
|
10,945 |
|
|
42 |
|
|
1.54 |
% |
|
12,280 |
|
|
10 |
|
|
0.33 |
% |
Time deposits - $100 and over |
|
|
221,211 |
|
|
2,064 |
|
|
3.75 |
% |
|
163,047 |
|
|
845 |
|
|
2.10 |
% |
ICS/CDARS - interest-bearing demand, money market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and time deposits |
|
|
963,287 |
|
|
6,611 |
|
|
2.76 |
% |
|
70,461 |
|
|
81 |
|
|
0.47 |
% |
Total interest-bearing deposits |
|
|
3,183,072 |
|
|
16,920 |
|
|
2.14 |
% |
|
2,748,692 |
|
|
5,901 |
|
|
0.87 |
% |
Total deposits |
|
|
4,360,150 |
|
|
16,920 |
|
|
1.56 |
% |
|
4,415,952 |
|
|
5,901 |
|
|
0.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
|
15 |
|
|
— |
|
|
0.00 |
% |
|
46,677 |
|
|
578 |
|
|
5.02 |
% |
Subordinated debt, net of
issuance costs |
|
|
39,516 |
|
|
538 |
|
|
5.48 |
% |
|
39,363 |
|
|
537 |
|
|
5.53 |
% |
Total interest-bearing liabilities |
|
|
3,222,603 |
|
|
17,458 |
|
|
2.18 |
% |
|
2,834,732 |
|
|
7,016 |
|
|
1.00 |
% |
Total interest-bearing liabilities and demand, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
noninterest-bearing / cost of funds |
|
|
4,399,681 |
|
|
17,458 |
|
|
1.60 |
% |
|
4,501,992 |
|
|
7,016 |
|
|
0.63 |
% |
Other liabilities |
|
|
106,663 |
|
|
|
|
|
|
|
95,917 |
|
|
|
|
|
|
Total liabilities |
|
|
4,506,344 |
|
|
|
|
|
|
|
4,597,909 |
|
|
|
|
|
|
Shareholders’ equity |
|
|
672,292 |
|
|
|
|
|
|
|
637,597 |
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
5,178,636 |
|
|
|
|
|
|
$ |
5,235,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income(3)/ margin |
|
|
|
|
|
40,153 |
|
|
3.34 |
% |
|
|
|
|
49,324 |
|
|
4.09 |
% |
Less tax equivalent
adjustment(3) |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
|
|
(66 |
) |
|
|
|
Net interest income |
|
|
|
|
$ |
40,093 |
|
|
|
|
|
|
|
$ |
49,258 |
|
|
|
|
__________________________ |
(1) |
Includes loans held-for-sale. Nonaccrual loans are included in
average balances. |
(2) |
Yield amounts earned on loans include fees and costs. The accretion
of net deferred loan fees into loan interest income was $160,000
for the first quarter of 2024, compared to $300,000 for the first
quarter of 2023. Prepayment fees totaled $24,000 for the first
quarter of 2024, compared to $138,000 for the first quarter of
2023. |
(3) |
Reflects the FTE adjustment for Federal tax-exempt income based on
a 21% tax rate. |
|
|
For the Quarter Ended |
|
For the Quarter Ended |
|
|
|
March 31, 2024 |
|
December 31, 2023 |
|
|
|
|
|
|
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)(2) |
|
$ |
3,299,989 |
|
$ |
44,600 |
|
|
5.44 |
% |
$ |
3,282,429 |
|
$ |
44,635 |
|
|
5.39 |
% |
Securities - taxable |
|
|
1,042,484 |
|
|
6,183 |
|
|
2.39 |
% |
|
1,074,638 |
|
|
6,516 |
|
|
2.41 |
% |
Securities - exempt from
Federal tax(3) |
|
|
31,939 |
|
|
286 |
|
|
3.60 |
% |
|
32,244 |
|
|
288 |
|
|
3.54 |
% |
Other investments and
interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in other financial institutions |
|
|
467,867 |
|
|
6,542 |
|
|
5.62 |
% |
|
534,271 |
|
|
7,514 |
|
|
5.58 |
% |
Total interest earning assets(3) |
|
|
4,842,279 |
|
|
57,611 |
|
|
4.79 |
% |
|
4,923,582 |
|
|
58,953 |
|
|
4.75 |
% |
Cash and due from banks |
|
|
33,214 |
|
|
|
|
|
|
|
35,214 |
|
|
|
|
|
|
Premises and equipment,
net |
|
|
10,015 |
|
|
|
|
|
|
|
9,843 |
|
|
|
|
|
|
Goodwill and other intangible
assets |
|
|
176,039 |
|
|
|
|
|
|
|
176,641 |
|
|
|
|
|
|
Other assets |
|
|
117,089 |
|
|
|
|
|
|
|
119,625 |
|
|
|
|
|
|
Total assets |
|
$ |
5,178,636 |
|
|
|
|
|
|
$ |
5,264,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, noninterest-bearing |
|
$ |
1,177,078 |
|
|
|
|
|
|
$ |
1,243,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, interest-bearing |
|
|
920,048 |
|
|
1,554 |
|
|
0.68 |
% |
|
948,061 |
|
|
1,661 |
|
|
0.70 |
% |
Savings and money market |
|
|
1,067,581 |
|
|
6,649 |
|
|
2.50 |
% |
|
1,096,962 |
|
|
6,216 |
|
|
2.25 |
% |
Time deposits - under $100 |
|
|
10,945 |
|
|
42 |
|
|
1.54 |
% |
|
11,389 |
|
|
37 |
|
|
1.29 |
% |
Time deposits - $100 and over |
|
|
221,211 |
|
|
2,064 |
|
|
3.75 |
% |
|
234,140 |
|
|
2,130 |
|
|
3.61 |
% |
ICS/CDARS - interest-bearing demand, money market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and time deposits |
|
|
963,287 |
|
|
6,611 |
|
|
2.76 |
% |
|
920,976 |
|
|
6,009 |
|
|
2.59 |
% |
Total interest-bearing deposits |
|
|
3,183,072 |
|
|
16,920 |
|
|
2.14 |
% |
|
3,211,528 |
|
|
16,053 |
|
|
1.98 |
% |
Total deposits |
|
|
4,360,150 |
|
|
16,920 |
|
|
1.56 |
% |
|
4,454,750 |
|
|
16,053 |
|
|
1.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
|
15 |
|
|
— |
|
|
0.00 |
% |
|
29 |
|
|
— |
|
|
0.00 |
% |
Subordinated debt, net of
issuance costs |
|
|
39,516 |
|
|
538 |
|
|
5.48 |
% |
|
39,477 |
|
|
538 |
|
|
5.41 |
% |
Total interest-bearing liabilities |
|
|
3,222,603 |
|
|
17,458 |
|
|
2.18 |
% |
|
3,251,034 |
|
|
16,591 |
|
|
2.02 |
% |
Total interest-bearing liabilities and demand, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
noninterest-bearing / cost of funds |
|
|
4,399,681 |
|
|
17,458 |
|
|
1.60 |
% |
|
4,494,256 |
|
|
16,591 |
|
|
1.46 |
% |
Other liabilities |
|
|
106,663 |
|
|
|
|
|
|
|
106,011 |
|
|
|
|
|
|
Total liabilities |
|
|
4,506,344 |
|
|
|
|
|
|
|
4,600,267 |
|
|
|
|
|
|
Shareholders’ equity |
|
|
672,292 |
|
|
|
|
|
|
|
664,638 |
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
5,178,636 |
|
|
|
|
|
|
$ |
5,264,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income(3)/ margin |
|
|
|
|
|
40,153 |
|
|
3.34 |
% |
|
|
|
|
42,362 |
|
|
3.41 |
% |
Less tax equivalent
adjustment(3) |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
|
|
(61 |
) |
|
|
|
Net interest income |
|
|
|
|
$ |
40,093 |
|
|
|
|
|
|
|
$ |
42,301 |
|
|
|
|
___________________________ |
(1) |
Includes loans held-for-sale. Nonaccrual loans are included in
average balances. |
(2) |
Yield amounts earned on loans include fees and costs. The accretion
of net deferred loan fees into loan interest income was $160,000
for the first quarter of 2024, compared to $147,000 for the fourth
quarter of 2023. Prepayment fees totaled $24,000 for the first
quarter of 2024, compared to $91,000 for the fourth quarter of
2023. |
(3) |
Reflects the FTE adjustment for Federal tax-exempt income based on
a 21% tax rate. |
The following tables summarize components of the non-GAAP financial
measures for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
RETURN ON AVERAGE TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
AND AVERAGE TANGIBLE COMMON EQUITY |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024
|
|
2023
|
|
2023
|
|
Net income |
|
$ |
10,166 |
|
|
$ |
13,328 |
|
|
$ |
18,917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average tangible assets components: |
|
|
|
|
|
|
|
|
|
|
Average Assets |
|
$ |
5,178,636 |
|
|
$ |
5,264,905 |
|
|
$ |
5,235,506 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,408 |
) |
|
|
(9,010 |
) |
|
|
(10,812 |
) |
|
Total Average Tangible Assets |
|
$ |
5,002,597 |
|
|
$ |
5,088,264 |
|
|
$ |
5,057,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average
tangible assets
|
|
|
0.82 |
|
% |
|
1.04 |
|
% |
|
1.52 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
Average tangible common equity components: |
|
|
|
|
|
|
|
|
|
|
Average Equity |
|
$ |
672,292 |
|
|
$ |
664,638 |
|
|
$ |
637,597 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,408 |
) |
|
|
(9,010 |
) |
|
|
(10,812 |
) |
|
Total Average Tangible Common Equity |
|
$ |
496,253 |
|
|
$ |
487,997 |
|
|
$ |
459,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average common equity |
|
|
8.24 |
|
% |
|
10.84 |
|
% |
|
16.71 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024
|
|
2023
|
|
2023 |
|
Heritage Commerce Corp: |
|
|
|
|
|
|
|
|
|
|
Capital components: |
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
$ |
676,296 |
|
|
$ |
672,901 |
|
|
$ |
647,208 |
|
|
Less: Preferred Stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total Common Equity |
|
|
676,296 |
|
|
|
672,901 |
|
|
|
647,208 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,074 |
) |
|
|
(8,627 |
) |
|
|
(10,431 |
) |
|
Total Tangible Common Equity |
|
$ |
500,591 |
|
|
$ |
496,643 |
|
|
$ |
469,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset components: |
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
5,256,074 |
|
|
$ |
5,194,095 |
|
|
$ |
5,536,540 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,074 |
) |
|
|
(8,627 |
) |
|
|
(10,431 |
) |
|
Total Tangible Assets |
|
$ |
5,080,369 |
|
|
$ |
5,017,837 |
|
|
$ |
5,358,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity/tangible assets |
|
|
9.85 |
|
% |
|
9.90 |
|
% |
|
8.76 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024
|
|
2023
|
|
2023 |
|
Heritage Bank of Commerce: |
|
|
|
|
|
|
|
|
|
|
Capital components: |
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
$ |
694,543 |
|
|
$ |
690,918 |
|
|
$ |
664,163 |
|
|
Less: Preferred Stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total Common Equity |
|
|
694,543 |
|
|
|
690,918 |
|
|
|
664,163 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,074 |
) |
|
|
(8,627 |
) |
|
|
(10,431 |
) |
|
Total Tangible Common Equity |
|
$ |
518,838 |
|
|
$ |
514,660 |
|
|
$ |
486,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset components: |
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
5,254,044 |
|
|
$ |
5,190,829 |
|
|
$ |
5,538,878 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,074 |
) |
|
|
(8,627 |
) |
|
|
(10,431 |
) |
|
Total Tangible Assets |
|
$ |
5,078,339 |
|
|
$ |
5,014,571 |
|
|
$ |
5,360,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity/tangible assets |
|
|
10.22 |
|
% |
|
10.26 |
|
% |
|
9.07 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE BOOK VALUE PER SHARE |
|
March 31, |
|
December 31, |
|
March 31, |
|
(in $000’s, unaudited) |
|
2024
|
|
2023
|
|
2023 |
|
Capital components: |
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
$ |
676,296 |
|
|
$ |
672,901 |
|
|
$ |
647,208 |
|
|
Less: Preferred Stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total Common Equity |
|
|
676,296 |
|
|
|
672,901 |
|
|
|
647,208 |
|
|
Less: Goodwill |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
|
(167,631 |
) |
|
Less: Other Intangible Assets |
|
|
(8,074 |
) |
|
|
(8,627 |
) |
|
|
(10,431 |
) |
|
Total Tangible Common Equity |
|
$ |
500,591 |
|
|
$ |
496,643 |
|
|
$ |
469,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding at period-end |
|
|
61,253,625 |
|
|
|
61,146,835 |
|
|
|
60,948,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per share |
|
$ |
8.17 |
|
|
$ |
8.12 |
|
|
$ |
7.70 |
|
|
Heritage Commerce (NASDAQ:HTBK)
Historical Stock Chart
Von Mai 2024 bis Jun 2024
Heritage Commerce (NASDAQ:HTBK)
Historical Stock Chart
Von Jun 2023 bis Jun 2024