Bank of Commerce Holdings Announces Results for the Fourth Quarter of 2020
Friday, 22. January 2021 15:00
SACRAMENTO, Calif., Jan. 22, 2021 (GLOBE NEWSWIRE) -- Bank of Commerce Holdings (NASDAQ: BOCH) (the “Company”), a $1.764 billion asset bank holding company and parent company of Merchants Bank of Commerce (the “Bank”), today announced financial results for the quarter and year ended December 31, 2020. Net income for the quarter ended December 31, 2020 was $5.1 million or $0.30 per share – diluted, compared with net income of $4.4 million or $0.24 per share – diluted for the same period of 2019. Net income for the year ended December 31, 2020 was $14.2 million or $0.83 per share – diluted, compared with net income of $15.0 million or $0.83 per share – diluted for the same period of 2019.
Significant Items for the fourth quarter of 2020:
COVID-19 loan deferrals outstanding declined to $9.5 million at December 31, 2020 as borrowers resumed making payments compared to deferral balances of $38.6 million and $123.3 million at September 30, 2020 and June 30, 2020, respectively.
119 PPP loans totaling $32.7 million (20%) have been forgiven by the SBA or repaid by the borrower, resulting in $664 thousand of accelerated fee income.
COVID-19 credit concerns have moderated and no provision for loan and lease losses was required during the fourth quarter.
Randall S. Eslick, President and CEO commented: “Looking back on 2020, I could not be more proud of the accomplishments of our dedicated employees. Despite the rollercoaster that was 2020, the year was unexpectedly positive for our company. We supported our employees, customers and communities through the pandemic; we saw substantial growth in loans and deposits; and we ended the year delivering solid returns to our investors. Our company is well positioned for future success.”
Financial highlights for the year ended December 31, 2020:
Net income of $14.2 million was a decrease of $797 thousand (5%) from $15.0 million earned during the prior year. Earnings of $0.83 per share – diluted was unchanged compared to the prior year and reflects the impact of the following:
1.5 million shares of common stock repurchased between October of 2019 and April of 2020.
$5.3 million provision for loan and lease losses for the current year.
$1.1 million in non-recurring costs during the first quarter of 2020 associated with the termination of a technology management services contract and a severance agreement; both previously announced.
$2.7 million in non-recurring costs recorded during the year ended December 31, 2019 associated with our January 31, 2019 acquisition of Merchants National Bank of Sacramento and the name change of our subsidiary bank.
Net interest income increased $1.9 million (4%) to $55.5 million compared to $53.5 million in the prior year.
Net interest margin declined to 3.60% compared to 3.94% in the prior year.
Return on average assets decreased to 0.86% compared to 1.03% in the prior year.
Return on average equity decreased to 8.27% compared to 9.09% in the prior year.
Average loans totaled $1.149 billion, an increase of $129 million (13%) compared to average loans in the prior year.
Average earning assets totaled $1.539 billion, an increase of $178 million (13%) compared to average earning assets in the prior year.
Average deposits totaled $1.423 billion, an increase of $179 million (14%) compared to average deposits in the prior year.
Average non-maturing deposits totaled $1.281 billion, an increase of $197 million (18%) compared to the prior year.
Average certificates of deposit totaled $142.1 million, a decrease of $18.5 million (12%) compared to the prior year.
The Company’s efficiency ratio was 58.8% compared to 64.5% in the prior year.
The Company’s efficiency ratio of 58.8% for 2020 includes $1.1 million of non-recurring costs. The efficiency ratio excluding these costs was 56.9%.
The Company’s efficiency ratio of 64.5% for 2019 includes $2.7 million of non-recurring costs associated with our acquisition of Merchants and name change of our subsidiary bank. The efficiency ratio excluding these non-recurring costs is 59.9%.
Nonperforming assets at December 31, 2020 totaled $7.0 million or 0.40% of total assets, an increase of $1.4 million (24%) since December 31, 2019. The increase in nonperforming assets results primarily from two commercial loans totaling $1.4 million and a $640 thousand commercial real estate loan, all of which are well secured, that were placed on nonaccrual status during the year ending December 31, 2020.
Book value per common share was $10.58 at December 31, 2020 compared to $9.62 at December 31, 2019.
Tangible book value per common share was $9.64 at December 31, 2020 compared to $8.71 at December 31, 2019.
Financial highlights for the fourth quarter of 2020:
Net income of $5.1 million was an increase of $703 thousand (16%) from $4.4 million earned during the same period in the prior year. Earnings of $0.30 per share – diluted was an increase of $0.06 (25%) per share from $0.24 per share – diluted earned during the same period in the prior year and reflects the impact of the following:
1.5 million shares of common stock repurchased between October of 2019 and April of 2020.
Net interest income increased $1.3 million (9%) to $14.6 million compared to $13.3 million for the same period in the prior year.
Net interest margin declined to 3.46% compared to 3.80% for the same period in the prior year.
Return on average assets decreased to 1.14% compared to 1.16% for the same period in the prior year.
Return on average equity increased to 11.56% compared to 10.06% for the same period in the prior year.
Average loans totaled $1.173 billion, an increase of $141 million (14%) compared to average loans for the same period in the prior year.
Average earning assets totaled $1.675 billion, an increase of $284 million (20%) compared to the same period in the prior year.
Average deposits totaled $1.555 billion, an increase of $273 million (21%) compared to the same period in the prior year.
Average non-maturing deposits totaled $1.417 billion, an increase of $288 million (26%) compared to the same period in the prior year.
Average certificates of deposit totaled $138.4 million, a decrease of $14.8 million (10%) compared to the same period in the prior year.
The Company’s efficiency ratio was 54.8% compared to 58.7% for the same period in the prior year.
Nonperforming assets at December 31, 2020 totaled $7.0 million or 0.40% of total assets, a decrease of $1.1 million (53% annualized) since September 30, 2020. The decrease in nonperforming assets was due to a $1.1 million commercial real estate loan that was placed on nonaccrual status in the second quarter of 2020 and paid off during the fourth quarter of 2020.
Book value per common share was $10.58 at December 31, 2020 compared to $10.32 at September 30, 2020.
Tangible book value per common share was $9.64 at December 31, 2020 compared to $9.38 at September 30, 2020.
Impact of COVID-19:
At December 31, 2020, we have 487 loans totaling $130.8 million in the Small Business Administration’s Paycheck Protection Program (“PPP”) compared to 606 loans totaling $163.5 million at September 30, 2020. Substantially all of the loans were made to existing customers and were funded under the two-year PPP loan program.
We have experienced significant increases in deposit balances during 2020. All PPP loan funds were deposited into customer accounts at our bank and customer behavior has emphasized savings during the economic slow down.
Organic loan growth continues to be slow as we maintain credit underwriting discipline in the current economic environment.
For the six-month period, from April through September, SBA made principal and interest payments on all our SBA 7(a) loans. In October, borrowers resumed responsibility for making their payments.
After considering qualitative and quantitative factors, management determined that the Company’s goodwill was not impaired at December 31, 2020.
At December 31, 2020, our workforce totaled 212 employees of which 107 are working remotely.
All of our branch offices remain open, although they are operating under a reduced schedule. Our pandemic response team is continuing to modify and enhance our workforce and customer protection as additional information or requirements are promulgated by the CDC and the state of California.
Forward-Looking Statements
Bank of Commerce Holdings wishes to take advantage of the Safe Harbor provisions included in the Private Securities Litigation Reform Act of 1995. This news release includes statements by the Company, which describe management’s expectations and developments, which may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21B of the Securities Act of 1934, as amended. Future events are difficult to predict, and the expectations described above are necessarily subject to risk and uncertainty that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in the Company's public filings, factors that may cause actual results to differ materially from those contemplated by such forward looking statements include, among others, the following possibilities: (1) local, national and international economic conditions are less favorable than expected or have a more direct and pronounced effect on the Company than expected and adversely affect the Company's ability to continue its internal growth at historical rates and maintain the quality of its earning assets; (2) changes in interest rates reduce interest margins more than expected and negatively affect funding sources; (3) projected business increases following strategic expansion or opening or acquiring new banks and/or branches are lower than expected; (4) our concentration in lending tied to real estate exposes us to the adverse effects of material increases in interest rates, declines in the general economy, tightening credit markets or declines in real estate values; (5) competitive pressure among financial institutions increases significantly; (6) legislation or regulatory requirements or changes adversely affect the businesses in which the Company is engaged; and (7) technological changes could expose us to new risks.
TABLE 1
SELECTED FINANCIAL INFORMATION - UNAUDITED
(dollars in thousands except per share data)
For The Three Months Ended
For The Twelve Months Ended
Net income, average assets and
December 31,
September 30,
December 31,
average shareholders' equity
2020
2019
2020
2020
2019
Net income
$
5,072
$
4,369
$
4,329
$
14,164
$
14,961
Average total assets
$
1,774,937
$
1,492,643
$
1,704,116
$
1,640,519
$
1,458,112
Average total earning assets
$
1,674,544
$
1,390,446
$
1,601,436
$
1,538,605
$
1,360,325
Average shareholders' equity
$
174,520
$
172,385
$
171,433
$
171,287
$
164,642
Selected performance ratios
Return on average assets
1.14
%
1.16
%
1.01
%
0.86
%
1.03
%
Return on average equity
11.56
%
10.06
%
10.05
%
8.27
%
9.09
%
Efficiency ratio
54.8
%
58.7
%
54.8
%
58.8
%
64.5
%
Share and per share amounts
Weighted average shares - basic (1)
16,663
18,068
16,660
16,918
17,956
Weighted average shares - diluted (1)
16,731
18,150
16,696
16,963
18,024
Earnings per share - basic
$
0.30
$
0.24
$
0.26
$
0.84
$
0.83
Earnings per share - diluted
$
0.30
$
0.24
$
0.26
$
0.83
$
0.83
At December 31,
At September 30,
Share and per share amounts
2020
2019
2020
Common shares outstanding (2)
16,801
18,137
16,792
Book value per common share (2)
$
10.58
$
9.62
$
10.32
Tangible book value per common share (2)(3)
$
9.64
$
8.71
$
9.38
Capital ratios (4)
Bank of Commerce Holdings
Common equity tier 1 capital ratio
13.12
%
13.19
%
12.61
%
Tier 1 capital ratio
13.97
%
14.04
%
13.44
%
Total capital ratio
16.06
%
15.97
%
15.53
%
Tier 1 leverage ratio
9.46
%
11.30
%
9.60
%
Tangible common equity ratio (5)
9.27
%
10.80
%
9.13
%
Merchants Bank of Commerce
Common equity tier 1 capital ratio
14.58
%
14.39
%
14.01
%
Tier 1 capital ratio
14.58
%
14.39
%
14.01
%
Total capital ratio
15.83
%
15.48
%
15.26
%
Tier 1 leverage ratio
9.86
%
11.58
%
9.99
%
(1) Excludes unvested restricted shares issued in accordance with the Company's equity incentive plan, as they are non-participative in dividends or voting rights.
(2) Includes unvested restricted shares issued in accordance with the Company's equity incentive plan.
(3) Book value per share is computed by dividing total shareholders’ equity by shares outstanding. Tangible book value per share is computed by dividing total shareholders’ equity less goodwill and core deposit intangible, net by shares outstanding. Management believes that tangible book value per share is meaningful because it is a measure that the Company and investors commonly use to assess capital adequacy.
(4) The Company and the Bank continue to meet all capital adequacy requirements to which they are subject.
(5) Management believes the tangible common equity ratio is a useful measure of capital adequacy because it provides a meaningful base for period-to-period and company-to-company comparisons, which management believes will assist investors in assessing the capital of the Company and the ability of the Company to absorb potential losses. The tangible common equity ratio is calculated as total shareholders' equity less goodwill and core deposit intangible, net divided by total assets less goodwill and core deposit intangible, net.
BALANCE SHEET OVERVIEW
As of December 31, 2020, the Company had total consolidated assets of $1.764 billion, gross loans of $1.140 billion, allowance for loan and lease losses (“ALLL”) of $17 million, total deposits of $1.543 billion, and shareholders’ equity of $178 million.
TABLE 2
LOAN BALANCES BY TYPE - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
% of
% of
Change
% of
2020
Total
2019
Total
Amount
%
2020
Total
Commercial
$
115,559
10
%
$
141,197
14
%
$
(25,638
)
(18
)
%
$
121,025
10
%
Paycheck protection program
130,814
11
—
—
130,814
100
%
163,493
14
Real estate - construction and land development
44,549
4
26,830
3
17,719
66
%
40,289
3
Real estate - commercial non-owner occupied
512,832
45
493,920
48
18,912
4
%
538,079
45
Real estate - commercial owner occupied
210,155
18
218,833
21
(8,678
)
(4
)
%
210,455
17
Real estate - residential - ITIN
29,035
3
33,039
3
(4,004
)
(12
)
%
30,071
2
Real estate - residential - 1-4 family mortgage
55,925
5
63,661
6
(7,736
)
(12
)
%
57,867
5
Real estate - residential - equity lines
18,894
2
22,099
2
(3,205
)
(15
)
%
20,296
2
Consumer and other
21,969
2
33,324
3
(11,355
)
(34
)
%
24,490
2
Gross loans
1,139,732
100
%
1,032,903
100
%
106,829
10
%
1,206,065
100
%
Deferred (fees) and costs
229
2,162
(1,933
)
(1,037
)
Loans, net of deferred fees and costs
1,139,961
1,035,065
104,896
1,205,028
Allowance for loan and lease losses
(16,910
)
(12,231
)
(4,679
)
(16,873
)
Net loans
$
1,123,051
$
1,022,834
$
100,217
$
1,188,155
Average loans during the quarter
$
1,172,705
$
1,031,702
$
141,003
14
%
$
1,209,277
Average loans during the quarter (excluding PPP)
$
1,024,324
$
—
$
1,024,324
100
%
$
1,046,187
Average yield on loans during the quarter
4.59
%
4.86
%
(0.27
)
(6
)
%
4.42
%
Average yield on loans during the quarter (excluding PPP)
4.67
%
4.86
%
(0.19
)
(4
)
%
4.75
%
Average yield on loans year to date
4.57
%
4.95
%
(0.38
)
(8
)
%
4.56
%
Average yield on loans year to date (excluding PPP)
4.75
%
4.95
%
(0.20
)
(4
)
%
4.77
%
The Company recorded gross loan balances of $1.140 billion at December 31, 2020, compared with $1.033 billion and $1.206 billion at December 31, 2019 and September 30, 2020, respectively, an increase of $107 million and a decrease of $66 million, respectively.
The average yield on loans during the quarter was 4.59% compared to 4.86% and 4.42% for the quarters ended December 31, 2019 and September 30, 2020, respectively. Yields were impacted by PPP loans, which averaged $148.4 million and yielded 4.07% during the current quarter and $163.1 million and yielded 2.31% during the prior quarter.
Gross loan balances in the table above include a net fair value discount for loans acquired from Merchants of $920 thousand, $1.7 million and $1.1 million at December 31, 2020, December 31, 2019 and September 30, 2020, respectively. We recorded $141 thousand, $188 thousand and $233 thousand in accretion of the discount for these loans during the quarters ended December 31, 2020, December 31, 2019 and September 30, 2020, respectively.
We have 487 PPP loans totaling $130.8 million at December 31, 2020. During the fourth quarter of 2020, 119 PPP loans totaling $32.7 million were repaid. Loan fee income net of loan origination costs is earned over the 24-month life of the loans as a part of the loan yield. When a PPP loan is repaid prior to maturity, all unamortized fees and costs associated with the loan are accelerated into income. During the current quarter, we recognized $664 thousand in accelerated fee income. At December 31, 2020, net fees totaling $2.2 million remain to be earned in future quarters. The following tables provide additional information on the PPP loans by industry and by loan balance at December 31, 2020.
TABLE 3
PPP LOANS BY INDUSTRY - UNAUDITED
(dollars in thousands)
At December 31, 2020
Number
Balance
Construction
75
$
55,644
Healthcare and Social Assistance
81
15,520
Professional, Scientific and Tech Services
58
7,708
Accommodation and Food Services
47
8,800
Admin, Support, Waste Management and Remediation Services
15
4,988
Primary Metal Manufacturing
14
5,037
Retail Trade
49
6,710
Other
148
26,407
Total
487
$
130,814
TABLE 4
PPP LOANS BY LOAN SIZE - UNAUDITED
(dollars in thousands)
At December 31, 2020
Balance
Number
Average Loan Size
$50,000 or less
$
4,220
181
$
23
$50,001 to $150,000
11,884
143
83
$150,001 to $350,000
19,150
85
225
$350,001 to $1,999,999
52,004
66
788
$2,000,000 or greater
43,556
12
3,630
Total
$
130,814
487
$
269
During the third quarter of 2020, the SBA began accepting applications for PPP loan forgiveness. The bank has 60 days to review and approve an application before submitting it to SBA, and the SBA then has 90 days to process it for forgiveness. The following table presents the status of our loans in the forgiveness process.
TABLE 5
PPP LOANS FORGIVENESS APPLICATION STATUS - UNAUDITED
(dollars in thousands)
At December 31, 2020
At September 30, 2020
Balance
Number
Average Loan Size
Balance
Number
Average Loan Size
Borrower has not started application
$
33,459
185
$
181
$
78,930
390
$
202
Borrower is working on application
31,277
136
230
38,624
123
314
Borrower has completed application and the bank is reviewing it
43,872
105
418
32,400
73
444
Bank has approved application and submitted it to the SBA
22,087
44
502
13,539
20
677
Remaining balance for loans partially repaid
119
17
7
—
—
—
PPP loans not fully repaid
130,814
487
269
163,493
606
270
Repayments (1)
32,679
119
275
—
—
—
Total PPP loans originated by bank
$
163,493
606
$
270
$
163,493
606
$
270
(1) Includes 119 loans fully repaid by SBA or the borrower and $3.2 million of partial repayment for 17 borrowers who participated in the SBA Economic Injury Disaster Loan ("EIDL") program.
TABLE 6
CASH, CASH EQUIVALENTS, AND INVESTMENT SECURITIES - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
% of
% of
Change
% of
2020
Total
2019
Total
Amount
%
2020
Total
Cash and due from banks
$
19,875
4
%
$
21,338
6
%
$
(1,463
)
(7
)
%
$
22,884
5
%
Interest-bearing deposits in other banks
87,111
16
59,266
16
27,845
47
%
104,999
23
Total cash and cash equivalents
106,986
20
80,604
22
26,382
33
%
127,883
28
Investment securities:
U.S. government and agencies
32,994
6
38,733
11
(5,739
)
(15
)
%
31,811
7
Obligations of state and political subdivisions
108,366
20
42,098
11
66,268
157
%
91,863
20
Residential mortgage backed securities and collateralized mortgage obligations
240,478
42
180,835
49
59,643
33
%
165,693
35
Corporate securities
—
—
2,966
1
(2,966
)
(100
)
%
—
—
Commercial mortgage backed securities
28,074
5
19,307
5
8,767
45
%
19,576
4
Other asset backed securities
36,968
7
3,011
1
33,957
1,128
%
28,089
6
Total investment securities - AFS
446,880
80
286,950
78
159,930
56
%
337,032
72
Total cash, cash equivalents and investment securities
$
553,866
100
%
$
367,554
100
%
$
186,312
51
%
$
464,915
100
%
Average yield on interest-bearing due from banks during the quarter
0.12
%
1.66
%
(1.54
)
0.12
%
Average yield on investment securities during the quarter - nominal
2.06
%
2.61
%
(0.55
)
2.33
%
Average yield on investment securities during the quarter - tax equivalent
2.19
%
2.71
%
(0.52
)
2.50
%
As of December 31, 2020, we maintained noninterest-bearing cash positions of $19.9 million and interest-bearing deposits of $87.1 million at the Federal Reserve Bank and correspondent banks. Management has been challenged to invest the rapidly increasing liquidity generated by growth in deposits and loan repayments. During the fourth quarter of 2020, we continued the deployment of excess cash into our investment portfolio.
Investment securities totaled $446.9 million at December 31, 2020, compared with $287.0 million and $337.0 million at December 31, 2019 and September 30, 2020, respectively. Our investment portfolio has shortened in duration considerably over the past year, which is now allowing us to add longer-term securities with a better yield without extending the duration of the total portfolio beyond our risk appetite. During the fourth quarter of 2020, we purchased securities with a par value of $133.3 million and weighted average yield of 1.49% (1.52% tax equivalent). Investment purchases were comprised primarily of longer duration municipal bonds and lower coupon, moderate-term mortgage backed securities. No securities were sold during the fourth quarter.
Average securities balances for the quarters ended December 31, 2020, December 31, 2019 and September 30, 2020 were $377.4 million, $277.6 million and $296.8 million, respectively. Weighted average yields on securities balances for those same periods were 2.06%, 2.61% and 2.33%, respectively.
At December 31, 2020, our net unrealized gains on available-for-sale investment securities were $10.6 million compared with net unrealized gains of $3.7 million and $10.4 million at December 31, 2019 and September 30, 2020, respectively. The changes in net unrealized gains were due to changes in market interest rates.
TABLE 7
DEPOSITS BY TYPE - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
% of
% of
Change
% of
2020
Total
2019
Total
Amount
%
2020
Total
Demand - noninterest-bearing
$
541,033
35
%
$
432,680
34
%
$
108,353
25
%
$
542,060
36
%
Demand - interest-bearing
290,251
19
239,258
19
50,993
21
%
280,370
18
Money market
425,121
28
307,559
24
117,562
38
%
403,785
27
Total demand
1,256,405
82
979,497
77
276,908
28
%
1,226,215
81
Savings
150,695
10
135,888
11
14,807
11
%
151,016
10
Total non-maturing deposits
1,407,100
92
1,115,385
88
291,715
26
%
1,377,231
91
Certificates of deposit
135,679
8
151,786
12
(16,107
)
(11
)
%
140,900
9
Total deposits
$
1,542,779
100
%
$
1,267,171
100
%
$
275,608
22
%
$
1,518,131
100
%
Total deposits at December 31, 2020, increased $276 million or 22% to $1.543 billion compared to December 31, 2019 and increased $24.6 million or 6% annualized compared to September 30, 2020. Total non-maturing deposits increased $291.7 million or 26% compared to the same date a year ago and increased $29.9 million or 9% annualized compared to September 30, 2020. The increase in non-maturing deposits compared to the same period one year ago was due to PPP loan program disbursements and changes in customer behavior, which is placing greater emphasis on savings. Certificates of deposit decreased $16.1 million or 11% compared to the same date a year ago and decreased $5.2 million or 15% annualized compared to September 30, 2020. These decreases reflect our decision to reduce reliance on public deposits and depositor reaction to the low interest rate environment.
The following table presents the average cost of interest-bearing deposits, all deposits and all interest-bearing liabilities for the periods indicated.
TABLE 8
AVERAGE COST OF FUNDS - UNAUDITED
For The Three Months Ended
December 31,
September 30,
June 30,
March 31,
December 31,
September 30,
June 30,
March 31,
2020
2020
2020
2020
2019
2019
2019
2019
Interest-bearing deposits
0.29
%
0.36
%
0.43
%
0.53
%
0.56
%
0.56
%
0.54
%
0.49
%
Interest-bearing deposits and noninterest-bearing demand
0.19
%
0.23
%
0.28
%
0.35
%
0.38
%
0.38
%
0.37
%
0.34
%
All interest-bearing liabilities
0.37
%
0.44
%
0.52
%
0.65
%
0.68
%
0.68
%
0.74
%
0.67
%
All interest-bearing liabilities and noninterest-bearing demand
0.24
%
0.29
%
0.34
%
0.43
%
0.46
%
0.46
%
0.52
%
0.46
%
Equity
As detailed in Table 1, capital ratios remain appropriate for the Company’s risk profile.
In late 2019, we announced a program to repurchase 1.0 million common shares which was later increased to 1.5 million common shares. Between October of 2019 and April of 2020, all 1.5 million shares were repurchased at a total cost of $13.6 million including commissions, or an average of $9.11 per share.
During the fourth quarter of 2020, we announced a new share repurchase program to repurchase up to 1.0 million shares of common stock over a period ending December 31, 2021. As of December 31, 2020, no shares have been repurchased.
INCOME STATEMENT OVERVIEW
TABLE 9
SUMMARY INCOME STATEMENT - UNAUDITED
(dollars in thousands, except per share data)
For The Three Months Ended
December 31,
Change
September 30,
Change
2020
2019
Amount
%
2020
Amount
%
Interest income
$
15,519
$
14,808
$
711
5
%
$
15,218
$
301
2
%
Interest expense
963
1,494
(531
)
(36
)
%
1,088
(125
)
(11
)
%
Net interest income
14,556
13,314
1,242
9
%
14,130
426
3
%
Provision for loan and lease losses
—
—
—
—
%
1,100
(1,100
)
(100
)
%
Noninterest income
1,016
1,021
(5
)
0
%
1,189
(173
)
(15
)
%
Noninterest expense
8,534
8,421
113
1
%
8,390
144
2
%
Income before provision for income taxes
7,038
5,914
1,124
19
%
5,829
1,209
21
%
Provision for income taxes
1,966
1,545
421
27
%
1,500
466
31
%
Net income
$
5,072
$
4,369
$
703
16
%
$
4,329
$
743
17
%
Earnings per share - basic
$
0.30
$
0.24
$
0.06
25
%
$
0.26
$
0.04
15
%
Weighted average shares - basic
16,663
18,068
(1,405
)
(8
)
%
16,660
3
—
%
Earnings per share - diluted
$
0.30
$
0.24
$
0.06
25
%
$
0.26
$
0.04
15
%
Weighted average shares - diluted
16,731
18,150
(1,419
)
(8
)
%
16,696
35
—
%
Dividends declared per common share
$
0.06
$
0.05
$
0.01
20
%
$
0.05
$
0.01
20
%
Fourth Quarter of 2020 Compared With The Fourth Quarter of 2019
Net income for the fourth quarter of 2020 increased $703 thousand compared to the fourth quarter of 2019. In the current quarter, net interest income was $1.2 million higher. This positive change was partially offset by noninterest income that was $5 thousand lower, noninterest expense that was $113 thousand higher and a provision for income taxes that was $421 thousand higher.
Net Interest Income
Net interest income increased $1.2 million compared to the same period a year ago.
Interest income for the fourth quarter of 2020 increased $711 thousand or 5% to $15.5 million.
During the fourth quarter of 2020, we recognized $664 thousand in accelerated fee income on PPP loans forgiven or repaid during the quarter. These accelerated loan fees increased the average yield on loans for the fourth quarter of 2020 by 23 basis points.
PPP loans had an average balance of $148.4 million and yield of 4.07% (2.29% excluding accelerated fee income).
Excluding PPP loans, interest and fees on loans decreased $629 thousand due to a $7.4 million decrease in average loan balances and a 19 basis point decrease in average yield.
Interest on investment securities increased $126 thousand due to a $99.8 million increase in average securities balances partially offset by a 55 basis point decrease in average yield.
Interest on interest-bearing deposits due from banks decreased $304 thousand due to a 155 basis point decrease in average yield that was partially offset by a $43.3 million increase in average interest-bearing deposit balances. During 2020, in response to the economic effects of the COVID-19 pandemic, the Federal Reserve cut interest rates by 150 to 175 basis points.
Interest expense for the fourth quarter of 2020 decreased $531 thousand or 36% to $963 thousand.
Interest expense on interest-bearing deposits decreased $477 thousand. Average interest-bearing demand and savings deposit balances increased $163.9 million, while average certificate of deposit balances decreased $14.8 million. The average rate paid on interest-bearing deposits decreased 27 basis points.
Average FHLB borrowings were $7.1 million in the current quarter. The borrowings bear no interest under a program offered by the FHLB during the second quarter of 2020 in response to COVID-19 liquidity concerns. There were no borrowings during the same period a year ago.
Interest expense on other term debt decreased $4 thousand. The average debt balance was essentially unchanged, while the average rate paid decreased 18 basis points.
Interest expense on junior subordinated debentures decreased $50 thousand. The average debt balance was unchanged, while the average rate paid decreased 192 basis points.
Provision for Loan and Lease Losses
Most asset quality concerns from earlier in 2020 have moderated. Net loan recoveries were $36 thousand for the current quarter compared to net loan charge-offs of $54 thousand during the same period a year ago. Most COVID-19 loan payment deferrals have ended with no negative impact on delinquencies. Classified assets actually decreased during the current quarter due to a repayment of $7.2 million from one commercial real estate borrower. As a result, no provision for loan and lease losses was necessary during the current quarter. There was no provision for loan and lease losses in the fourth quarter of 2019. A more in depth discussion of our provision is provided following Table 11.
Noninterest Income
Noninterest income for the three months ended December 31, 2020 decreased $5 thousand compared to the same period a year previous.
Noninterest Expense
Noninterest expense for the three months ended December 31, 2020 increased $113 thousand compared to the same period a year previous. Increases in noninterest expense included the following items:
$360 thousand increase in salaries and related benefits.
During the current quarter, we recognized increased incentive accruals and we hired three relationship managers to open a loan production office in Santa Rosa.
$105 thousand increase in FDIC insurance premiums.
During 2019, we benefited from a Small Bank Assessment Credit from the FDIC.
These increases were partially offset by $231 thousand savings in network infrastructure costs and a broad array of pandemic induced savings in areas such as travel, conferences and business development.
The Company’s efficiency ratio was 54.8% for the fourth quarter of 2020. The ratio during the same period in 2019 was 58.7%.
Income Tax Provision
For the three months ended December 31, 2020, our income tax provision of $2.0 million on pre-tax income of $7.0 million was an effective tax rate of 27.9%. The tax provision for the fourth quarter of the prior year was $1.5 million on pre-tax income of $5.9 million for an effective rate of 26.1%.
The tax provision of $2.0 million included $132 thousand applicable to earlier quarters, as deductible operating losses and tax credits from our low-income housing partnerships were lower than we anticipated. The effective tax rate excluding this $132 thousand was 26.1%.
Fourth Quarter of 2020 Compared With The Third Quarter of 2020
Net income for the fourth quarter of 2020 increased $743 thousand compared to the third quarter of 2020. In the current quarter, net interest income was $426 thousand higher and the provision for loan and lease losses was $1.1 million lower. These positive changes were partially offset by noninterest income that was $173 thousand lower, noninterest expense that was $144 thousand higher and a provision for income taxes that was $466 thousand higher.
Net Interest Income
Net interest income increased $426 thousand over the prior quarter.
Interest income for the three months ended December 31, 2020 increased $301 thousand or 2% to $15.5 million.
During the fourth quarter of 2020, we recognized $664 thousand in accelerated fee income on PPP loans forgiven or repaid during the quarter. These accelerated loan fees increased the average yield on loans for the fourth quarter of 2020 by 23 basis points.
PPP loans had an average balance of $148.4 million and yield of 4.07% (2.29% excluding accelerated fee income).
Excluding PPP loans, interest and fees on loans decreased $485 thousand due to a $21.9 million decrease in average loan balances and an 8 basis point decrease in average yield.
Interest on investment securities increased $210 thousand due to an $80.6 million increase in average security balances partially offset by a 28 basis point decrease in average yield.
Interest on interest-bearing deposits due from banks increased $7 thousand due to a $29.0 million increase in average balances partially offset by a 1 basis point decrease in average yield.
Interest expense for the three months ended December 31, 2020 decreased $125 thousand or 11% to $963 thousand.
Interest expense on interest-bearing deposits decreased $117 thousand. Average interest-bearing demand and savings deposit balances increased $50.6 million, while average certificates of deposit decreased $1.4 million. The average rate paid on interest-bearing deposits decreased 7 basis points.
Average FHLB borrowings were $7.1 million in the current quarter compared to $10.0 million in the prior quarter. The borrowings bear no interest under a program offered by the FHLB during the second quarter of 2020 in response to COVID-19 liquidity concerns.
Interest expense on other term debt decreased $5 thousand. The average debt balance was essentially unchanged, while the average rate paid decreased 21 basis points.
Interest expense on junior subordinated debentures decreased $3 thousand. The average debt balance was unchanged, while average rate paid decreased 12 basis points.
Provision for Loan and Lease Losses
Most asset quality concerns from earlier in 2020 have moderated. Net loan recoveries were $36 thousand in the current quarter compared to net loan charge-offs of $316 thousand in the prior quarter. Most COVID-19 loan deferrals ended with no negative impact on delinquencies. Classified assets actually decreased during the current quarter due to a repayment of $7.2 million on two loans from one commercial real estate borrower. Nonaccrual loans decreased by $1.1 million during the current quarter when compared to the previous quarter due to the repayment of a $1.1 million commercial real estate loan. As a result, management determined that no provision for loan and lease losses was necessary during the current quarter compared with a provision for loan and lease losses of $1.1 million in the prior quarter. A more in depth discussion of our provision is provided following Table 11.
Noninterest Income
Noninterest income for the three months ended December 31, 2020 decreased $173 thousand compared to the prior quarter. The prior quarter included a $258 thousand gain on sale of investment securities that did not recur in the current quarter.
Noninterest Expense
Noninterest expense for the three months ended December 31, 2020 increased $144 thousand compared to the prior quarter. The increase was primarily due to an increase in accrual for incentives that was partially offset by a broad array of pandemic induced savings in areas such as travel, sponsorships, conferences and business development.
The Company’s efficiency ratio was 54.8% for both the fourth quarter of 2020 and the prior quarter.
Income Tax Provision
For the three months ended December 31, 2020, our income tax provision of $2.0 million on pre-tax income of $7.0 million was an effective tax rate of 27.9%. The income tax provision for the prior quarter of $1.5 million on pre-tax income of $5.8 million was an effective tax rate of 25.7%.
The tax provision of $2.0 million included $132 thousand applicable to earlier quarters, as deductible operating losses and tax credits from our low-income housing partnerships were lower than we anticipated. The effective tax rate excluding this $132 thousand was 26.1%.
Earnings Per Share
Diluted earnings per share were $0.30 for the three months ended December 31, 2020 compared with diluted earnings per share of $0.24 for the same period a year ago and diluted earnings per share of $0.26 for the prior period. Net income and weighted average shares used to calculate earnings per share – diluted are summarized in Table 9 presented earlier in this press release.
TABLE 10a
NET INTEREST MARGIN - UNAUDITED
(dollars in thousands)
For The Three Months Ended
December 31, 2020
December 31, 2019
September 30, 2020
Average
Yield /
Average
Yield /
Average
Yield /
Balance
Interest(1)
Rate (6)
Balance
Interest(1)
Rate (6)
Balance
Interest(1)
Rate (6)
Interest-earning assets:
Loans net of PPP (2)
$
1,024,324
$
12,014
4.67
%
$
1,031,702
$
12,643
4.86
%
$
1,046,187
$
12,499
4.75
%
PPP loans (3)
148,381
1,518
4.07
%
—
—
—
%
163,090
949
2.31
%
Taxable securities
304,242
1,484
1.94
%
245,487
1,567
2.53
%
228,045
1,284
2.24
%
Tax-exempt securities (4)
73,207
467
2.54
%
32,158
258
3.18
%
68,766
457
2.64
%
Interest-bearing deposits in other banks
124,390
36
0.12
%
81,099
340
1.66
%
95,348
29
0.12
%
Average interest-earning assets
1,674,544
15,519
3.69
%
1,390,446
14,808
4.23
%
1,601,436
15,218
3.78
%
Cash and due from banks
22,413
24,083
23,381
Premises and equipment, net
15,162
16,049
15,365
Goodwill
11,671
11,671
11,671
Other intangible assets, net
4,126
4,890
4,318
Other assets
20,128
17,121
21,408
Average total assets
$
1,748,044
$
1,464,260
$
1,677,579
Interest-bearing liabilities:
Interest-bearing demand
$
283,213
57
0.08
%
$
244,276
108
0.18
%
$
279,744
71
0.10
%
Money market
430,014
237
0.22
%
318,127
479
0.60
%
387,995
289
0.30
%
Savings
151,223
53
0.14
%
138,155
128
0.37
%
146,074
74
0.20
%
Certificates of deposit
138,380
390
1.12
%
153,223
499
1.29
%
139,757
420
1.20
%
Federal Home Loan Bank of San Francisco borrowings
7,120
—
—
%
—
—
—
%
10,000
—
—
%
Other borrowings net of unamortized debt issuance costs
9,999
179
7.12
%
9,952
183
7.30
%
9,988
184
7.33
%
Junior subordinated debentures
10,310
47
1.81
%
10,310
97
3.73
%
10,310
50
1.93
%
Average interest-bearing liabilities
1,030,259
963
0.37
%
874,043
1,494
0.68
%
983,868
1,088
0.44
%
Noninterest-bearing demand
552,601
428,420
531,459
Other liabilities
17,557
17,795
17,356
Shareholders’ equity
174,520
172,385
171,433
Average liabilities and shareholders’ equity
$
1,774,937
$
1,492,643
$
1,704,116
Net interest income and net interest margin (5)
$
14,556
3.46
%
$
13,314
3.80
%
$
14,130
3.51
%
(1) Interest income on loans includes deferred fees and costs of approximately $85 thousand, $224 thousand, and $240 thousand for the three months ended December 31, 2020 and 2019 and September 30, 2020, respectively. Interest income on PPP loans includes $1.1 million and $538 thousand of fee income for the three months ended December 31, 2020 and September 30, 2020, respectively.
(2) Loans net of PPP includes average nonaccrual loans of $7.2 million, $11.4 million and $6.6 million for the three months ended December 31, 2020 and 2019 and September 30, 2020, respectively.
(3) PPP loans represents average gross loans and excludes deferred fees and costs.
(4) Interest income and yields on tax-exempt securities are not presented on a taxable equivalent basis.
(5) Net interest margin is net interest income expressed as a percentage of average interest-earning assets. Net interest income for the three months ended December 31, 2020 and 2019 and September 30, 2020 included $141 thousand, $188 thousand and $233 thousand in accretion of the discount on the loans acquired from Merchants Holding Company, which improved the net interest margin by five, seven and seven basis points, respectively. Net interest income for the three months ended December 31, 2020 included $1.5 million in interest and fee income from PPP loans with an average balance of $148.4 million for the quarter, which increased the net interest margin by six basis points.
(6) Yields and rates are calculated by dividing the income or expense by the average balance of the assets or liabilities, respectively, and annualizing the result.
TABLE 10b
NET INTEREST MARGIN - UNAUDITED
(dollars in thousands)
For The Twelve Months Ended
December 31, 2020
December 31, 2019
Average
Yield /
Average
Yield /
Balance
Interest(1)
Rate (6)
Balance
Interest(1)
Rate (6)
Interest-earning assets:
Loans net of PPP (2)
$
1,038,069
$
49,262
4.75
%
$
1,020,801
$
50,534
4.95
%
PPP loans (3)
111,306
3,280
2.95
%
—
—
—
%
Taxable securities
245,336
5,679
2.31
%
246,723
6,673
2.70
%
Tax-exempt securities (4)
58,912
1,618
2.75
%
38,706
1,244
3.21
%
Interest-bearing deposits in other banks
84,982
240
0.28
%
54,095
1,112
2.06
%
Average interest-earning assets
1,538,605
60,079
3.90
%
1,360,325
59,563
4.38
%
Cash and due from banks
22,339
22,806
Premises and equipment, net
15,426
15,598
Goodwill
11,671
10,758
Other intangible assets, net
4,412
4,807
Other assets
20,966
14,982
Average total assets
$
1,613,419
$
1,429,276
Interest-bearing liabilities:
Interest-bearing demand
$
264,652
313
0.12
%
$
242,516
480
0.20
%
Money market
372,939
1,246
0.33
%
304,340
1,599
0.53
%
Savings
142,857
340
0.24
%
136,733
493
0.36
%
Certificates of deposit
142,067
1,741
1.23
%
160,550
1,977
1.23
%
Federal Home Loan Bank of San Francisco borrowings
8,347
5
0.06
%
9,644
247
2.56
%
Other borrowings net of unamortized debt issuance costs
9,981
731
7.32
%
10,895
806
7.40
%
Junior subordinated debentures
10,310
248
2.41
%
10,310
426
4.13
%
Average interest-bearing liabilities
951,153
4,624
0.49
%
874,988
6,028
0.69
%
Noninterest-bearing demand
500,862
400,588
Other liabilities
17,217
17,894
Shareholders’ equity
171,287
164,642
Average liabilities and shareholders’ equity
$
1,640,519
$
1,458,112
Net interest income and net interest margin (5)
$
55,455
3.60
%
$
53,535
3.94
%
(1) Interest income on loans includes deferred fees and costs of approximately $720 thousand and $657 thousand for the years ended December 31, 2020 and 2019, respectively. Interest income on PPP loans includes $2.2 million of fee income for the year ended December 31, 2020.
(2) Loans net of PPP includes average nonaccrual loans of $6.2 million and $11.7 million for the years ended December 31, 2020 and 2019, respectively.
(3) PPP loans represents average gross loans and excludes deferred fees and costs.
(4) Interest income and yields on tax-exempt securities are not presented on a taxable equivalent basis.
(5) Net interest margin is net interest income expressed as a percentage of average interest-earning assets. Net interest income for the years ended December 31, 2020 and 2019 included $753 thousand and $620 thousand, respectively, in accretion of the discount on the loans acquired from Merchants Holding Company, which improved the net interest margin by six basis points. Net interest income for the year ended December 31, 2020 included $3.3 million in interest and fee income from PPP loans with an average balance of $111.3 million for the year ended December 31, 2020, which decreased the net interest margin by five basis points.
(6) Yields and rates are calculated by dividing the income or expense by the average balance of the assets or liabilities, respectively, and annualizing the result.
TABLE 11
ALLOWANCE FOR LOAN AND LEASE LOSSES ROLL FORWARD AND IMPAIRED LOAN TOTALS - UNAUDITED
(dollars in thousands)
For The Three Months Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2020
2020
2020
2020
2019
ALLL beginning balance
$
16,873
$
16,089
$
15,067
$
12,231
$
12,285
Provision for loan and lease losses
—
1,100
1,300
2,850
—
Loans charged-off
(86
)
(502
)
(356
)
(169
)
(174
)
Loan loss recoveries
123
186
78
155
120
ALLL ending balance
$
16,910
$
16,873
$
16,089
$
15,067
$
12,231
At December 31,
At September 30,
At June 30,
At March 31,
At December 31,
2020
2020
2020
2020
2019
Nonaccrual loans:
Commercial
$
1,535
$
1,549
$
7
$
39
$
61
Real estate - commercial non-owner occupied
—
1,062
1,062
—
—
Real estate - commercial owner occupied
3,734
3,750
3,647
3,103
3,103
Real estate - residential - ITIN
1,585
1,574
1,738
1,878
2,221
Real estate - residential - 1-4 family mortgage
141
145
180
184
191
Consumer and other
18
18
37
39
40
Total nonaccrual loans
7,013
8,098
6,671
5,243
5,616
Accruing troubled debt restructured loans:
Commercial
498
531
592
592
595
Real estate - residential - ITIN
3,466
3,597
3,642
3,891
3,957
Real estate - residential - equity lines
126
131
221
226
231
Total accruing troubled debt restructured loans
4,090
4,259
4,455
4,709
4,783
All other accruing impaired loans
—
—
—
—
—
Total impaired loans
$
11,103
$
12,357
$
11,126
$
9,952
$
10,399
Gross loans outstanding at period end
$
1,139,732
$
1,206,065
$
1,206,340
$
1,052,245
$
1,032,903
Impaired loans to gross loans
0.97
%
1.02
%
0.92
%
0.95
%
1.01
%
Nonaccrual loans to gross loans
0.62
%
0.67
%
0.55
%
0.50
%
0.54
%
Allowance for loan and lease losses as a percent of:
Gross loans
1.48
%
1.40
%
1.33
%
1.43
%
1.18
%
Nonaccrual loans
241.12
%
208.36
%
241.18
%
287.37
%
217.79
%
Impaired loans
152.30
%
136.55
%
144.61
%
151.40
%
117.62
%
TABLE 12
ALLOWANCE, RESERVE AND DISCOUNT - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
At June 30,
At March 31,
At December 31,
2020
2020
2020
2020
2019
ALLL
$
16,910
$
16,873
$
16,089
$
15,067
$
12,231
Reserve for unfunded commitments
800
800
800
695
695
Discount on acquired loans (1)
919
1,060
1,293
1,509
1,672
Total allowance, reserve and discount
$
18,629
$
18,733
$
18,182
$
17,271
$
14,598
Gross loans
$
1,139,732
$
1,206,065
$
1,206,340
$
1,052,245
$
1,032,903
PPP loans (2)
130,814
163,493
162,189
—
—
Total gross loans net of PPP loans
$
1,008,918
$
1,042,572
$
1,044,151
$
1,052,245
$
1,032,903
Total allowance, reserve and discount as a percentage of total gross loans net of PPP loans (2)
1.85
%
1.80
%
1.74
%
1.64
%
1.41
%
(1) Discount on acquired loans includes fair value discount for loans acquired from Merchants in January of 2019.
(2) PPP loans are fully guaranteed by SBA and no allowance, reserve or discount is provided for them.
Provision for Loan and Lease Losses
We monitor credit quality and the general economic environment to ensure that the ALLL is maintained at a level that is adequate to cover estimated credit losses in the loan and lease portfolio. Our review of ALLL adequacy utilizes both quantitative and qualitative factors. The quantitative analysis relies on historical loss rates which, unfortunately, may not be indicative of potential losses related to a pandemic such as we are currently experiencing with COVID-19. In response to quantitative data deficiencies, we have placed greater reliance on qualitative factors (Q-Factors).
During the current quarter, most of our COVID-19 loan deferrals have resumed payments: nonaccrual loans decreased due to the repayment of a $1.1 million commercial real estate loan and classified assets decreased due to repayment of $7.2 million from one commercial real estate borrower. As a result of improvement in our asset quality metrics, management determined that no provision for loan and lease losses was necessary during the current quarter. We recorded $1.1 million in provision for loan and lease losses in the prior quarter and there was no provision for loan and lease loss during the same quarter a year ago. Our ALLL as a percentage of gross loans was 1.48% as of December 31, 2020 compared to 1.18% as of December 31, 2019 and 1.40% as of September 30, 2020. Excluding SBA guaranteed PPP loans our ALLL as a percentage of gross loans was 1.68% as of December 31, 2020 compared to 1.62% as of September 30, 2020.
Our ALLL methodology, adjusted for the revised Q-Factors in prior quarters and the improvements in loan quality metrics discussed above necessitated an ALLL of $16.9 million at December 31, 2020, an increase of 38% compared to our ALLL of $12.2 million at December 31, 2019. Management believes the Company’s ALLL is adequate at December 31, 2020. There is, however, no assurance that future loan and lease losses will not exceed the levels provided for in the ALLL and could possibly result in future charges to the provision for loan and lease losses.
At December 31, 2020, the recorded investment in loans classified as impaired totaled $11.1 million, with a corresponding specific reserve of $192 thousand compared to impaired loans of $10.4 million with a corresponding specific reserve of $324 thousand at December 31, 2019 and impaired loans of $12.4 million, with a corresponding specific reserve of $204 thousand at September 30, 2020. The decrease in impaired loans during the current quarter was due to the repayment of a nonaccrual commercial real estate loan totaling $1.1 million during the fourth quarter of 2020.
TABLE 13
TROUBLED DEBT RESTRUCTURINGS - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
At June 30,
At March 31,
At December 31,
2020
2020
2020
2020
2019
Nonaccrual
$
2,007
$
2,063
$
2,194
$
1,611
$
1,680
Accruing
4,090
4,259
4,455
4,709
4,783
Total troubled debt restructurings
$
6,097
$
6,322
$
6,649
$
6,320
$
6,463
Troubled debt restructurings as a percentage of total gross loans
0.53
%
0.52
%
0.55
%
0.60
%
0.63
%
There were no new troubled debt restructurings during the current quarter. As of December 31, 2020, we had 91 loans that were classified as troubled debt restructurings, of which 89 were performing according to their restructured terms.
Troubled Debt Restructuring Guidance
Financial institution regulators and the CARES Act have changed the treatment of short-term loan modifications for borrowers impacted by COVID-19. The change provides that modifications made in response to COVID-19, to borrowers under certain circumstances, should not be considered a troubled debt restructuring.
We have responded to the needs of our borrowers in accordance with the CARES Act and regulatory guidance to grant short-term COVID-19 related loan modifications. These modified loans are not troubled debt restructurings and are not considered to be past due or non-performing. We have granted deferrals ranging from one to six months determined on a case-by-case basis considering the nature of the business and the impact of COVID-19. For some borrowers that where initially granted a deferral of less than six months, we have granted an additional deferral period on a case-by-case basis.
Since March of 2020, we have granted 278 payment deferrals totaling $127.3 million. As of December 31, 2020 previously deferred loans totaling $115.6 million have resumed making payments or have paid off. Three loans that were previously deferred totaling $2.1 million were past due at December 31, 2020 and have been moved to nonaccrual status. Two of those loans totaling $1.4 million were made to one commercial borrower and are guaranteed under the California Capital Access Program for Small Business. The third loan for $640 thousand is a commercial real estate loan that was changed to a troubled debt restructured loan in the second quarter of 2020.
We maintain close contact with our borrowers to update our understanding of the impact of the pandemic on them, their businesses and the underlying collateral for our loans. For borrowers who continue to have been granted a loan payment deferral, we have evaluated their credit quality position and the potential for loss of principal.
The following tables present approved loan deferrals that are in effect at December 31, 2020. For the loans with payment deferrals at December 31, 2020, one borrower none of these loans received a PPP loan through our U.S. Small Business Administration (“SBA”) department.
TABLE 14a
COVID-19 LOAN DEFERRALS - UNAUDITED
(dollars in thousands)
Payments Scheduled to Resume In The Three Months Ended
March 31, 2021
#
Amount
Length of 1st deferral granted:
3 months
4
$
1,304
6 months
3
484
Length of 2nd deferral granted:
2 months
2
714
3 months
2
3,053
Loans serviced by others (1)
71
3,959
Total
82
$
9,514
(1) Loans serviced by others are small residential mortgages and consumer home improvement loans which are deferred on a short-term basis up to a maximum of six months. These loans are geographically disbursed throughout the United States and serviced by a third party.
TABLE 14b
COVID-19 LOAN DEFERRALS BY INDUSTRY - UNAUDITED
(dollars in thousands)
Payments Scheduled to Resume In The Three Months Ended
March 31, 2021
Industry:
#
Amount
Health care and social assistance
1
$
12
Other services
1
2,032
Restaurants, bars and caterers
2
1,695
Other industries
7
1,816
Loans serviced by others (1)
71
3,959
Total
82
$
9,514
(1) Loans serviced by others are small residential mortgages and consumer home improvement loans which are deferred on a short-term basis up to a maximum of six months. These loans are geographically disbursed throughout the United States and serviced by a third party.
The following table presents nonperforming assets at the dates indicated.
TABLE 15
NONPERFORMING ASSETS - UNAUDITED
(dollars in thousands)
At December 31,
At September 30,
At June 30,
At March 31,
At December 31,
2020
2020
2020
2020
2019
Total nonaccrual loans
$
7,013
$
8,098
$
6,671
$
5,243
$
5,616
90 days past due and still accruing
—
—
—
2
—
Total nonperforming loans
7,013
8,098
6,671
5,245
5,616
Other real estate owned ("OREO")
8
8
8
8
35
Total nonperforming assets
$
7,021
$
8,106
$
6,679
$
5,253
$
5,651
Nonperforming loans to gross loans
0.62
%
0.67
%
0.55
%
0.50
%
0.54
%
Nonperforming assets to total assets
0.40
%
0.47
%
0.39
%
0.36
%
0.38
%
The following table summarizes when loans are projected to reprice by year and rate index as of December 31, 2020.
TABLE 16
LOANS BY RATE INDEX AND PROJECTED REPRICING PERIOD - UNAUDITED
(dollars in thousands)
At December 31, 2020
Years 6
Through
Beyond
Rate Index:
Year 1
Year 2
Year 3
Year 4
Year 5
Year 10
Year 10
Total
Fixed
$
87,179
$
140,831
$
58,748
$
29,769
$
28,706
$
164,817
$
21,693
$
531,743
Variable:
Prime
77,139
6,390
3,408
6,882
9,595
1,232
—
104,646
5 Year Treasury
51,142
65,555
58,578
75,057
109,165
54,938
—
414,435
7 Year Treasury
3,242
4,866
479
5,601
13,839
—
—
28,027
1 Year LIBOR
22,509
—
—
—
—
—
—
22,509
Other Indexes
5,166
277
1,775
5,566
7,000
10,632
1,172
31,588
Total variable
159,198
77,088
64,240
93,106
139,599
66,802
1,172
601,205
Nonaccrual
1,047
1,030
987
694
496
2,018
741
7,013
Total
$
247,424
$
218,949
$
123,975
$
123,569
$
168,801
$
233,637
$
23,606
$
1,139,961
For variable rate loans, the following table summarizes those that are at or above their floor rate, and those that do not possess a contractual floor rate.
TABLE 17
LOAN FLOORS - UNAUDITED
(dollars in thousands)
At December 31, 2020
Loans At
Loans Above
Floor Rate
Floor Rate
Total
Variable rate loans with floors:
Prime
$
54,833
$
5,914
$
60,747
5 year Treasury
342,105
46,964
389,069
7 Year Treasury
28,027
—
28,027
1 Year LIBOR
—
717
717
Other Indexes
18,290
833
19,123
$
443,255
$
54,428
497,683
Variable rate loans without floors:
Prime
43,899
5 year Treasury
25,366
1 Year LIBOR
21,792
Other Indexes
12,465
103,522
Total accruing variable rate loans
$
601,205
Nonaccrual
7,013
Total variable rate loans
$
608,218
TABLE 18
UNAUDITED
CONSOLIDATED BALANCE SHEET
(dollars in thousands, except per share data)
At December 31,
Change
At September 30,
2020
2019
$
%
2020
Assets:
Cash and due from banks
$
19,875
$
21,338
$
(1,463
)
(7
)
%
$
22,884
Interest-bearing deposits in other banks
87,111
59,266
27,845
47
%
104,999
Total cash and cash equivalents
106,986
80,604
26,382
33
%
127,883
Securities available-for-sale, at fair value
446,880
286,950
159,930
56
%
337,032
Loans, net of deferred fees and costs
1,139,961
1,035,065
104,896
10
%
1,205,028
Allowance for loan and lease losses
(16,910
)
(12,231
)
(4,679
)
(38
)
%
(16,873
)
Net loans
1,123,051
1,022,834
100,217
10
%
1,188,155
Premises and equipment, net
14,999
15,906
(907
)
(6
)
%
15,210
Other real estate owned
8
35
(27
)
(77
)
%
8
Life insurance
24,206
23,701
505
2
%
24,086
Deferred tax asset, net
3,954
4,553
(599
)
(13
)
%
2,571
Goodwill
11,671
11,671
—
—
%
11,671
Other intangible assets, net
4,044
4,809
(765
)
(16
)
%
4,235
Other assets
28,155
28,553
(398
)
(1
)
%
29,037
Total assets
$
1,763,954
$
1,479,616
$
284,338
19
%
$
1,739,888
Liabilities and shareholders' equity:
Demand - noninterest-bearing
$
541,033
$
432,680
$
108,353
25
%
$
542,060
Demand - interest-bearing
290,251
239,258
50,993
21
%
280,370
Money market
425,121
307,559
117,562
38
%
403,785
Savings
150,695
135,888
14,807
11
%
151,016
Certificates of deposit
135,679
151,786
(16,107
)
(11
)
%
140,900
Total deposits
1,542,779
1,267,171
275,608
22
%
1,518,131
Term debt:
Federal Home Loan Bank of San Francisco borrowings
5,000
—
5,000
100
%
10,000
Other borrowings
10,000
10,000
—
—
%
10,000
Unamortized debt issuance costs
—
(43
)
43
100
%
(7
)
Net term debt
15,000
9,957
5,043
51
%
19,993
Junior subordinated debentures
10,310
10,310
—
—
%
10,310
Other liabilities
18,163
17,700
463
3
%
18,104
Total liabilities
1,586,252
1,305,138
281,114
22
%
1,566,538
Shareholders' equity:
Common stock
58,988
71,311
(12,323
)
(17
)
%
58,872
Retained earnings
111,226
100,566
10,660
11
%
107,154
Accumulated other comprehensive income, net of tax
7,488
2,601
4,887
188
%
7,324
Total shareholders' equity
177,702
174,478
3,224
2
%
173,350
Total liabilities and shareholders' equity
$
1,763,954
$
1,479,616
$
284,338
19
%
$
1,739,888
Total interest-earning assets
$
1,663,321
$
1,377,588
$
285,733
21
%
$
1,636,661
Shares outstanding
16,801
18,137
(1,336
)
(7
)
%
16,792
Book value per share (1)
$
10.58
$
9.62
$
0.96
10
%
$
10.32
Tangible book value per share (1)
$
9.64
$
8.71
$
0.93
11
%
$
9.38
(1) Book value per share is computed by dividing total shareholders’ equity by shares outstanding. Tangible book value per share is computed by dividing total shareholders’ equity less goodwill and core deposit intangible, net by shares outstanding. Management believes that tangible book value per share is meaningful because it is a measure that the Company and investors commonly use to assess capital adequacy.
TABLE 19
UNAUDITED
INCOME STATEMENT
(dollars in thousands, except per share data)
For The Three Months Ended
For The Twelve Months Ended
December 31,
Change
September 30,
December 31,
2020
2019
$
%
2020
2020
2019
Interest income:
Interest and fees on loans
$
13,532
$
12,643
$
889
7
%
$
13,448
$
52,542
$
50,534
Interest on taxable securities
1,484
1,567
(83
)
(5
)
%
1,284
5,679
6,673
Interest on tax-exempt securities
467
258
209
81
%
457
1,618
1,244
Interest on interest-bearing deposits in other banks
36
340
(304
)
(89
)
%
29
240
1,112
Total interest income
15,519
14,808
711
5
%
15,218
60,079
59,563
Interest expense:
Interest on demand deposits
57
108
(51
)
(47
)
%
71
313
480
Interest on money market
237
479
(242
)
(51
)
%
289
1,246
1,599
Interest on savings
53
128
(75
)
(59
)
%
74
340
493
Interest on certificates of deposit
390
499
(109
)
(22
)
%
420
1,741
1,977
Interest on Federal Home Loan Bank of San Francisco borrowings
—
—
—
—
%
—
5
247
Interest on other borrowings
179
183
(4
)
(2
)
%
184
731
806
Interest on junior subordinated debentures
47
97
(50
)
(52
)
%
50
248
426
Total interest expense
963
1,494
(531
)
(36
)
%
1,088
4,624
6,028
Net interest income
14,556
13,314
1,242
9
%
14,130
55,455
53,535
Provision for loan and lease losses
—
—
—
—
%
1,100
5,250
—
Net interest income after provision for loan and lease losses
14,556
13,314
1,242
9
%
13,030
50,205
53,535
Noninterest income:
Service charges on deposit accounts
173
198
(25
)
(13
)
%
142
636
730
ATM and point of sale fees
306
282
24
9
%
297
1,134
1,158
Payroll and benefit processing fees
182
183
(1
)
(1
)
%
152
647
669
Life insurance
125
126
(1
)
(1
)
%
125
521
536
Gain on investment securities, net
—
49
(49
)
(100
)
%
258
482
186
Federal Home Loan Bank of San Francisco dividends
94
131
(37
)
(28
)
%
109
369
507
(Loss) gain on sale of OREO
—
21
(21
)
(100
)
%
—
(23
)
62
Other income
136
31
105
339
%
106
286
336
Total noninterest income
1,016
1,021
(5
)
—
%
1,189
4,052
4,184
TABLE 19 - CONTINUED
UNAUDITED
INCOME STATEMENT
(dollars in thousands, except per share data)
For The Three Months Ended
For The Twelve Months Ended
December 31,
Change
September 30,
December 31,
2020
2019
$
%
2020
2020
2019
Noninterest expense:
Salaries and related benefits
5,284
4,924
360
7
%
5,126
21,262
20,804
Premises and equipment
966
916
50
5
%
951
3,597
3,752
Federal Deposit Insurance Corporation insurance premium
105
—
105
—
%
101
332
91
Data processing
584
739
(155
)
(21
)
%
581
2,281
2,535
Professional services
292
309
(17
)
(6
)
%
342
1,437
1,539
Telecommunications
174
190
(16
)
(8
)
%
157
658
737
Acquisition and merger
—
—
—
—
%
—
—
2,193
Other expenses
1,129
1,343
(214
)
(16
)
%
1,132
5,410
5,604
Total noninterest expense
8,534
8,421
113
1
%
8,390
34,977
37,255
Income before provision for income taxes
7,038
5,914
1,124
19
%
5,829
19,280
20,464
Provision for income taxes
1,966
1,545
421
27
%
1,500
5,116
5,503
Net income
$
5,072
$
4,369
$
703
16
%
$
4,329
$
14,164
$
14,961
Earnings per share - basic
$
0.30
$
0.24
$
0.06
25
%
$
0.26
$
0.84
$
0.83
Weighted average shares - basic
16,663
18,068
(1,405
)
(8
)
%
16,660
16,918
17,956
Earnings per share - diluted
$
0.30
$
0.24
$
0.06
25
%
$
0.26
$
0.83
$
0.83
Weighted average shares - diluted
16,731
18,150
(1,419
)
(8
)
%
16,696
16,963
18,024
TABLE 20
UNAUDITED CONDENSED CONSOLIDATED
QUARTERLY AVERAGE BALANCE SHEETS
(dollars in thousands)
For The Three Months Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2020
2020
2020
2020
2019
Earning assets:
Loans
$
1,172,705
$
1,209,277
$
1,180,915
$
1,033,689
$
1,031,702
Taxable securities
304,242
228,045
211,195
237,405
245,487
Tax-exempt securities
73,207
68,766
58,540
34,869
32,158
Interest-bearing deposits in other banks
124,390
95,348
72,507
47,135
81,099
Total earning assets
1,674,544
1,601,436
1,523,157
1,353,098
1,390,446
Cash and due from banks
22,413
23,381
21,564
21,987
24,083
Premises and equipment, net
15,162
15,365
15,428
15,753
16,049
Other real estate owned
8
8
8
33
54
Life insurance
24,147
24,028
23,899
23,762
23,638
Deferred tax asset, net
2,738
2,501
3,016
4,259
4,691
Goodwill
11,671
11,671
11,671
11,671
11,671
Other intangible assets, net
4,126
4,318
4,508
4,701
4,890
Other assets
20,128
21,408
23,576
18,755
17,121
Total assets
$
1,774,937
$
1,704,116
$
1,626,827
$
1,454,019
$
1,492,643
Liabilities and shareholders' equity:
Demand - noninterest-bearing
$
552,601
$
531,459
$
497,636
$
420,847
$
428,420
Demand - interest-bearing
283,213
279,744
261,907
233,375
244,276
Money market
430,014
387,995
365,368
307,587
318,127
Savings
151,223
146,074
138,500
135,504
138,155
Certificates of deposit
138,380
139,757
142,955
147,241
153,223
Total deposits
1,555,431
1,485,029
1,406,366
1,244,554
1,282,201
Federal Home Loan Bank of San Francisco borrowings
7,120
10,000
16,044
220
—
Other borrowings net of unamortized debt issuance costs
9,999
9,988
9,976
9,963
9,952
Junior subordinated debentures
10,310
10,310
10,310
10,310
10,310
Other liabilities
17,557
17,356
17,095
16,852
17,795
Total liabilities
1,600,417
1,532,683
1,459,791
1,281,899
1,320,258
Shareholders' equity
174,520
171,433
167,036
172,120
172,385
Liabilities & shareholders' equity
$
1,774,937
$
1,704,116
$
1,626,827
$
1,454,019
$
1,492,643
TABLE 21
UNAUDITED CONDENSED CONSOLIDATED
ANNUAL AVERAGE BALANCE SHEETS
(dollars in thousands)
For The Year Ended
December 31,
December 31,
December 31,
December 31,
2020
2019
2018
2017
Earning assets:
Loans
$
1,149,375
$
1,020,801
$
915,360
$
818,119
Taxable securities
245,336
246,723
207,407
165,333
Tax-exempt securities
58,912
38,706
50,330
74,231
Interest-bearing deposits in other banks
84,982
54,095
47,038
66,872
Total earning assets
1,538,605
1,360,325
1,220,135
1,124,555
Cash and due from banks
22,339
22,806
20,468
18,301
Premises and equipment, net
15,426
15,598
13,952
15,567
Other real estate owned
14
35
93
664
Life insurance
23,960
23,371
22,148
21,905
Deferred tax asset, net
3,126
5,430
7,567
8,919
Goodwill
11,671
10,758
665
665
Other intangible assets, net
4,412
4,807
1,252
1,471
Other assets
20,966
14,982
2,561
6,204
Total assets
$
1,640,519
$
1,458,112
$
1,288,841
$
1,198,251
Liabilities and shareholders' equity:
Demand - noninterest-bearing
$
500,862
$
400,588
$
332,197
$
289,735
Demand - interest-bearing
264,652
242,516
238,328
209,792
Money market
372,939
304,340
250,685
224,913
Savings
142,857
136,733
109,025
111,376
Certificates of deposit
142,067
160,550
168,183
205,648
Total deposits
1,423,377
1,244,727
1,098,418
1,041,464
Federal Home Loan Bank of San Francisco borrowings
8,347
9,644
22,466
302
Other borrowings net of unamortized debt issuance costs
9,981
10,895
15,143
17,981
Junior subordinated debentures
10,310
10,310
10,310
10,310
Other liabilities
17,217
17,894
12,286
12,293
Total liabilities
1,469,232
1,293,470
1,158,623
1,082,350
Shareholders' equity
171,287
164,642
130,218
115,901
Liabilities & shareholders' equity
$
1,640,519
$
1,458,112
$
1,288,841
$
1,198,251
About Bank of Commerce Holdings
Bank of Commerce Holdings is a bank holding company headquartered in Sacramento, California and is the parent company for Merchants Bank of Commerce. The Bank is an FDIC-insured California banking corporation providing community banking and financial services in northern California along the Interstate 5 corridor from Sacramento to Yreka and in the North Bay wine region. The Bank was incorporated as a California banking corporation on November 25, 1981 and opened for business on October 22, 1982. The Company’s common stock is listed on the NASDAQ Global Market and trades under the symbol “BOCH”.
Contact Information:
Randall S. Eslick, President and Chief Executive Officer Telephone Direct (916) 677-5800
James A. Sundquist, Executive Vice President and Chief Financial Officer Telephone Direct (916) 677-5825
Andrea M. Newburn, Vice President and Senior Administrative Officer / Corporate Secretary Telephone Direct (530) 722-3959
Related Links:
Author: Copyright GlobeNewswire, Inc. 2016. All rights reserved. You can register yourself on the website to receive press releases directly via e-mail to your own e-mail account.