EX-99.1 2 ex-99d1.htm EX-99.1 htbk_Ex99_1

Exhibit 99.1

 

 

Heritage Commerce Corp Reports Record Earnings of $7.4 Million for the Second Quarter 2017

 

San Jose, CA — July 27, 2017 — Heritage Commerce Corp (Nasdaq: HTBK), the holding company (the “Company”) for Heritage Bank of Commerce (the “Bank”), today reported net income increased 2% to $7.4 million, or $0.19 per average diluted common share for the second quarter of 2017, compared to $7.3 million, or $0.19 per average diluted common share for the second quarter of 2016, and increased 14% from $6.5 million, or $0.17 per average diluted common share for the first quarter of 2017.  For the six months ended June 30, 2017, net income increased 4% to $14.0 million, or $0.36 per average diluted common share, from $13.4 million, or $0.35 per average diluted common share, for the six months ended June 30, 2016.

 

“We again demonstrated the effectiveness of our business strategy as we delivered record profits in the second quarter, up 14% on a linked quarter basis,” said Walter Kaczmarek, President and Chief Executive Officer.  “Steady loan grown, with continued strength in commercial real estate (“CRE”) loans, generated increased net interest income.  Deposit growth was robust increasing 15% with core deposits, excluding all time deposits and CDARS deposits, increasing 19% over the second quarter a year ago.”

“Asset quality continued to be excellent with nonperforming assets (“NPAs”) declining 29% from a year ago, and 40% on a linked quarter basis.  Classified assets declined 67% over the second quarter a year ago, and 28% from the preceding quarter,” said Mr. Kaczmarek. 

“We continue to deliver solid financial results through the dedication of our employees and an unwavering focus  on our customers and shareholders,” added Mr. Kaczmarek. 

Second Quarter 2017 Highlights (as of, or for the periods ended June 30, 2017, compared to March 31, 2017, and June 30, 2016, except as noted):

 

¨

Diluted earnings per share totaled $0.19 for the second quarter of 2017, compared to $0.19 for the second quarter of 2016, and $0.17 for the first quarter of 2017. The second quarter of 2016 included a $1.0 million gain on proceeds from company-owned life insurance.  Diluted earnings per share totaled $0.36 for the first six months of 2017, compared to $0.35 per diluted share for the first six months of 2016.

 

¨

For the second quarter of 2017, the return on average tangible assets was 1.14%, and the return on average tangible equity was 14.00%, compared to 1.28% and 14.68%, respectively, for the second quarter of 2016, and 1.05% and 12.69%, respectively, for the first quarter of 2017. The return on average tangible assets was 1.10%, and the return on average tangible equity was 13.41%, for the first six months of 2017, compared to 1.17% and 13.66%, respectively, for the first six months of 2016.

 

¨

During the second quarter of 2017, the Company completed an underwritten public offering of $40.0 million aggregate principal amount of its fixed-to-floating rate subordinated notes (“Subordinated Debt”) due June 1, 2027. The Subordinated Debt initially bears a fixed interest rate of 5.25% per year for five years and converts to floating rate of three month LIBOR plus 3.365% thereafter. The Subordinated Debt, net of unamortized issuance costs, totaled $39.1 million at June 30, 2017, and qualifies as Tier 2 capital for the Company under the guidelines established by the Federal Reserve Bank.

 

¨

Net interest income increased 10% to $24.9 million for the second quarter of 2017, compared to $22.7 million for the second quarter of 2016, and increased 5% from $23.8 million for the first quarter of 2017. For the first six months of 2017, net interest income increased 8% to $48.8 million, compared to $45.0 million for the first six months of 2016. 

 

·

For the second quarter of 2017, the fully tax equivalent (“FTE”) net interest margin contracted 20 basis points to 4.07% from 4.27% for the second quarter of 2016.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, and the issuance of the Subordinated Debt.  This was partially offset by higher average balances of loans and securities, and the impact of increases in the prime rate on loan yields and overnight funds.

 

·

The net interest margin improved one basis point to 4.07% for the second quarter of 2017, from 4.06% for the first quarter of 2017.  The improvement was primarily due to higher average balances and yields on loans and securities, partially offset by the issuance of the Subordinated Debt. 

1


 

 

·

For the first six months of 2017, the net interest margin contracted 18 basis points to 4.06%, compared to 4.24% for the first six months of 2016.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, the issuance of the Subordinated Debt, and a decrease in the accretion of the loan purchase discount into loan interest income from the Focus Business Bank (“Focus”) acquisition.  This was partially offset by an increase in the average balances of loans and securities, and the impact of increases in the prime rate on loan yields and overnight funds.

 

·

The impact of the Subordinated Debt and the related investment in excess funds at the Federal Reserve Bank resulted in a five basis points reduction to the net interest margin for the second quarter of 2017, and a three basis points reduction to the net interest margin for the first six months of 2017.

 

¨

The total purchase discount on non-impaired loans from the Focus loan portfolio was $4.6 million at August 20, 2015 (“the acquisition date”), of which $3.4 million has been accreted into loan interest income from the acquisition date through June 30, 2017.

 

·

The accretion of the loan purchase discount into loan interest income from the Focus transaction was $257,000 for the second quarter of 2017, compared to $276,000 for the second quarter of 2016, and $213,000 for the first quarter of 2017. 

 

·

The accretion of the loan purchase discount into loan interest income from the Focus transaction was $470,000 for the first six months of 2017, compared to $794,000 for the first six months of 2016.

 

¨

Loans, excluding loans held-for-sale, increased $102.2 million, or 7%, to $1.57 billion at June 30, 2017, compared to $1.46 billion at June 30, 2016, which included an increase of $57.8 million, or 4% in the Company’s legacy portfolio, $37.9 million of purchased CRE loans, and an increase of  $15.9 million of purchased residential mortgage loans, partially offset by a decrease of $9.4 million in the factored receivables portfolio.

 

     Loans increased $53.0 million, or 4%, to $1.57 billion at June 30, 2017, compared to $1.51 billion at March 31, 2017.

 

¨

The allowance for loan losses (“ALLL”) was 1.24% of total loans at June 30, 2017, compared to 1.36% at June 30, 2016, and 1.26% at March 31, 2017.  The ALLL to total nonperforming loans was 614.22% at June 30, 2017, compared to 456.90% at June 30, 2016, and 353.89% at March 31, 2017.

 

     NPAs decreased to $3.3 million, or 0.12% of total assets, at June 30, 2017, compared to $4.7 million, or 0.20% of total assets, at June 30, 2016, and $5.6 million, or 0.21% of total assets, at March 31, 2017.

 

     Classified assets declined to $7.5 million, or 0.27% of total assets, at June 30, 2017, compared to $22.8 million, or 0.96% of total assets, at June 30, 2016, and $10.4 million, or 0.39% of total assets, at March 31, 2017.

 

     Net recoveries totaled $308,000 for the second quarter of 2017, compared to net recoveries of $112,000 for the second quarter of 2016, and net charge-offs of $275,000 for the first quarter of 2017. 

 

     There was a ($46,000) credit to the provision for loan losses for the second quarter of 2017, compared to a $351,000 provision for loan losses for the second quarter of 2016, and $321,000 provision for loan losses for the first quarter of 2017.  There was a $275,000 provision for loan losses for the six months ended June 30, 2017, compared to a $752,000 provision for loan losses for the six months ended June 30, 2016.

 

¨

Total deposits increased $300.9 million, or 15%, to $2.37 billion at June 30, 2017, compared to $2.07 billion at June 30, 2016, and increased $44.6 million, or 2%, from $2.33 billion at March 31, 2017. 

 

¨

The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded the regulatory guidelines for a well-capitalized financial institution under the Basel III regulatory requirements at June 30, 2017.

 

2


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

    

    

 

Well-capitalized

 

Fully Phased-in

 

 

 

 

 

 

 

 

Financial

 

Basel III

 

 

 

 

 

 

 

 

Institution

 

Minimal

 

 

Heritage

 

Heritage

 

Basel III

 

Requirement (1)

 

 

Commerce

 

Bank of

 

Regulatory

 

Effective

CAPITAL RATIOS

 

Corp

 

Commerce

 

Guidelines

 

January 1, 2019

Total Risk-Based

 

14.4

%  

 

13.2

%  

 

10.0

%  

 

10.5

%

Tier 1 Risk-Based

 

11.4

%  

 

12.2

%  

 

8.0

%  

 

8.5

%

Common Equity Tier 1 Risk-Based

 

11.4

%  

 

12.2

%  

 

6.5

%  

 

7.0

%

Leverage

 

8.5

%  

 

9.1

%  

 

5.0

%  

 

4.0

%


(1)

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


 

Operating Results

 

Net interest income increased 10% to $24.9 million for the second quarter of 2017, compared to $22.7 million for the second quarter of 2016, and increased 5% from $23.8 million for the first quarter of 2017. Net interest income increased 8% to $48.8 million for the six months ended June 30, 2017, compared to $45.0 million for the six months ended June 30, 2016. Net interest income increased for the second quarter of 2017 and the first six months of 2017, compared to the respective periods in 2016, primarily due to the impact of loan growth, and an increase in the average balance of investment securities.

 

For the second quarter of 2017, the net interest margin (FTE) contracted 20 basis points to 4.07% from 4.27% for the second quarter of 2016.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, and the issuance of the Subordinated Debt.  This was partially offset by higher average balances of loans and securities, and the impact of increases in the prime rate on loan yields and overnight funds.  The net interest margin improved one basis point for the second quarter of 2017, from 4.06% for the first quarter of 2017.  The improvement was primarily due to higher average balances and yields on loans and securities, partially offset by the issuance of the Subordinated Debt. 

For the first six months of 2017, the net interest margin contracted 18 basis points to 4.06%, compared to 4.24% for the first six months of 2016.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, the issuance of the Subordinated Debt, and a decrease in the accretion of the loan purchase discount into loan interest income from the Focus acquisition.  This was partially offset by an increase in the average balances of loans and securities, and the impact of increases in the prime rate on loan yields and overnight funds.

There was a $46,000 credit to the provision for loan losses for the second quarter of 2017, compared to a provision for loan losses of $351,000 for the second quarter of 2016, and a provision for loan losses of $321,000 for the first quarter of 2017. There was a $275,000 provision for loan losses for the six months ended June 30, 2017, compared to a $752,000 provision for loan losses for the six months ended June 30, 2016.

 

Noninterest income was $2.3 million for the second quarter of 2017, compared to $3.7 million for the second quarter of 2016, and $2.3 million for the first quarter of 2017.  For the six months ended June 30, 2017, noninterest income was $4.6 million, compared to $6.3 million for the six months ended June 30, 2016.  The decrease in noninterest income for the second quarter and first six months of 2017, compared to the same periods in 2016, was primarily due to a $1.0 million gain on proceeds from company-owned life insurance in the second quarter of 2016, and gains on sales of investment securities of $347,000 and $527,000 in the second quarter of 2016 and first six months of 2016, respectively.  The decrease was partially offset by a $200,000 termination fee received from one customer of Bay View Funding, which was included in other noninterest income in the second quarter of 2017.

   

Total noninterest expense for the second quarter of 2017 was $15.3 million, compared to $14.4 million for the second quarter of 2016, and $15.3 million for the first quarter of 2017.  Noninterest expense for the six months ended June 30, 2017 was $30.6 million, compared to $29.1 million for the six months ended June 30, 2016. The increase in noninterest expense in the second quarter of 2017 and the first six months of 2017, compared to the respective periods in 2016, was primarily due to higher salaries and employee benefits as a result of annual salary increases.  Noninterest expense was lower for the second quarter of 2017, compared to the first quarter of 2017, primarily due to lower salary and employee benefits and professional fees consistent with the cylical nature of these expenses.  Full time equivalent employees were 269 at June 30, 2017, 268 at June 30, 2016, and 269 at March 31, 2017. 

 

The efficiency ratio for the second quarter of 2017 was 56.03%, compared to 54.47% for the second quarter of 2016, and 58.68% for the first quarter of 2017. The efficiency ratio for the six months ended June 30, 2017 was 57.33%, compared to 56.63% for the six months ended June 30, 2016.   

3


 

 

Income tax expense for the second quarter of 2017 was $4.6 million, compared to $4.4 million for the second quarter of 2016, and $3.9 million for the first quarter of 2017. The effective tax rate for the second quarter of 2017 was 38.0%, compared to 37.5% for the second quarter of 2016, and 37.6% for the first quarter of 2017.  Income tax expense for the six months ended June 30, 2017 was $8.5 million, compared to $8.1 million for the six months ended June 30, 2016. The effective tax rate for the six months ended June 30, 2017 was 37.8%, compared to 37.7% for the six months ended June 30, 2016. The difference in the effective tax rate for the periods reported, compared to the combined Federal and state statutory tax rate of 42%, is primarily the result of the Company’s investment in life insurance policies whose earnings are not subject to taxes, tax credits related to investments in low income housing limited partnerships (net of low income housing investment losses), and tax-exempt interest income earned on municipal bonds. 

 

Balance Sheet Review, Capital Management and Credit Quality

 

Total assets increased 15% to $2.73 billion at June 30, 2017, compared to $2.38 billion at June 30, 2016, and increased 3% from $2.64 billion at March 31, 2017. 

 

The investment securities available-for-sale portfolio totaled $369.9 million at June 30, 2017, compared to $390.4 million at June 30, 2016, and $341.6 million at March 31, 2017.  At June 30, 2017, the Company’s securities available-for-sale portfolio was comprised of $353.0 million agency mortgage-backed securities (all issued by U.S. Government sponsored entities), and $16.9 million of single entity issue trust preferred securities. The pre-tax unrealized gain on securities available-for-sale at June 30, 2017 was $472,000, compared to a pre-tax unrealized gain on securities available-for-sale of $7.7 million at June 30, 2016, and a pre-tax unrealized loss on securities available-for-sale of ($1.1) million at March 31, 2017.  All other factors remaining the same, when market interest rates are rising, the Company will experience a lower unrealized gain (or a higher unrealized loss) on the securities portfolio. During the second quarter of 2017, the Company purchased $40.3 million of agency mortgage-backed investment securities available-for-sale, with a weighted average book yield of 2.33%, and an average duration of 4.78 years.

 

At June 30, 2017, investment securities held-to-maturity totaled $368.3 million, compared to $210.2 million at June 30, 2016, and $341.4 million at March 31, 2017.  At June 30, 2017, the Company’s securities held-to-maturity portfolio, at amortized cost, was comprised of $278.4 million tax-exempt municipal bonds, and $89.9 million agency mortgage-backed securities.   During the second quarter of 2017, the Company purchased $37.2 million of agency mortgage-backed securities held-to-maturity, with a weighted average book yield of 2.38%, and an average duration of 4.96 years.

 

Loans, excluding loans held-for-sale, increased $102.2 million, or 7%, to $1.57 billion at June 30, 2017, compared to $1.46 billion at June 30, 2016, which included an increase of $57.8 million, or 4% in the Company’s legacy portfolio, $37.9 million of purchased CRE loans, and an increase of $15.9 million of purchased residential mortgage loans, partially offset by a decrease of $9.4 million in the factored receivables portfolio.  Loans increased $53.0 million, or 4%, to $1.57 billion at June 30, 2017, compared to $1.51 billion at March 31, 2017.

 

The loan portfolio remains well-diversified with commercial and industrial (“C&I”) loans accounting for 39% of the loan portfolio at June 30, 2017, which included $42.4 million of factored receivables. CRE loans accounted for 47% of the total loan portfolio, of which 42% were occupied by businesses that own them.  Consumer and home equity loans accounted for 6% of total loans, land and construction loans accounted for 5% of total loans, and residential mortgage loans accounted for the remaining 3% of total loans at June 30, 2017.  

 

The commercial loan portfolio of $610.7 million at June 30, 2017 remained relatively consistent at $610.4 million at June 30, 2016.  The commercial loan portfolio increased $1.3 million from $609.4 million at March 31, 2017.  C&I line usage was 40% at June 30, 2017, compared to 42% at June 30, 2016, and 40% at March 31, 2017.

 

The CRE loan portfolio increased $112.0 million, or 18%, to $731.5 million at June 30, 2017, compared to $619.5 million at June 30, 2016, which included an increase of $74.1 million, or 12%, in the Company’s legacy portfolio, and $37.9 million of purchased CRE loans.  There were no purchased CRE loans at June 30, 2017.  The CRE loan portfolio increased $51.5 million, or 8%, from $680.0 million at March 31, 2017, primarily due to an increase in the Company’s legacy portfolio. 

 

The yield on the loan portfolio increased to 5.64% for the second quarter of 2017, compared to 5.60% for the second quarter of 2016, primarily due to increases in the prime rate, partially offset by the impact of lower yielding purchased residential mortgage loans and purchased CRE loans.  The yield on the loan portfolio also increased from 5.53% for the first quarter of 2017.  The yield on the Company’s legacy loan portfolio (excluding the purchased residential loans, purchased CRE loans, factored receivables portfolio, and accretion of the loan purchase discount from the Focus transaction) increased 33 basis points for the second quarter of 2017, compared to the second quarter of 2016, and increased 10 basis points from the first quarter of 2017.  The yield on the purchased residential loans was 2.82% for the second quarter of 2017, compared to 3.43% for the second quarter of 2016, and 2.52% for the first quarter of

4


 

2017.  The yield on the purchased CRE loans was 3.51% for the second quarter of 2017, compared to 3.49% for the first quarter of 2017.

 

The yield on the loan portfolio decreased to 5.59% for the first six months of 2017, compared to 5.60% for the first six months of 2016, primarily due to the impact of the lower yielding purchased residential mortgage loans and purchased CRE loans, a lower yield on the factored receivables portfolio, and a decrease in the accretion of the loan purchase discount into loan interest income from the Focus transaction, partially offset by the impact of increases in the prime rate.  The yield on the Company’s legacy loan portfolio (excluding the purchased residential loans, purchased CRE loans, factored receivables portfolio, and accretion of the loan purchase discount from the Focus transaction) increased 28 basis points for the first six months of 2017, compared to the first six months of 2016.    The yield on the purchased residential loans was 2.66% for the first six months of 2017, compared to 3.43% for the first six months of 2016.  The yield on the purchased CRE loans was 3.50% for the first six months of 2017. 

 

The accretion of the loan purchase discount in loan interest income from the Focus transaction was $257,000 for the second quarter of 2017, compared to $276,000 for the second quarter of 2016, and $213,000 for the first quarter of 2017.  The accretion of the loan purchase discount into loan interest income from the Focus transaction was $470,000 for the first six months of 2017, compared to $794,000 for the first six months of 2016.  The total purchase discount on non-impaired loans from the Focus loan portfolio was $4.6 million at the acquisition date, of which $3.4 million has been accreted to loan interest income from the acquisition date through June 30, 2017. 

 

At June 30, 2017, NPAs decreased to $3.3 million, or 0.12% of total assets, compared to $4.7 million, or 0.20% of total assets, at June 30, 2016, and $5.6 million, or 0.21% of total assets, at March 31, 2017.  Foreclosed assets were $183,000 at June 30, 2017, compared to $313,000 at June 30, 2016, and $183,000 at March 31, 2017.  The following is a breakout of NPAs at the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

NONPERFORMING ASSETS

 

June 30, 2017

 

March 31, 2017

 

June 30, 2016

 

(in $000’s, unaudited)

    

Balance

    

% of Total

    

Balance

    

% of Total

    

Balance

    

% of Total

 

Commercial and industrial loans

 

$

1,512

 

45

%  

$

3,704

 

66

%  

$

504

 

11

%

CRE loans

 

 

501

 

15

%  

 

912

 

16

%  

 

2,849

 

61

%

Home equity and consumer loans

 

 

401

 

12

%  

 

252

 

 5

%  

 

760

 

16

%

SBA loans

 

 

384

 

11

%  

 

137

 

 2

%  

 

40

 

 1

%

Land and construction loans

 

 

189

 

 6

%  

 

195

 

 4

%  

 

207

 

 4

%

Foreclosed assets

 

 

183

 

 6

%  

 

183

 

 3

%  

 

313

 

 7

%

Restructured and loans over 90 days past due and still accruing

 

 

171

 

 5

%  

 

207

 

 4

%  

 

 —

 

 —

%

Total nonperforming assets

 

$

3,341

 

100

%  

$

5,590

 

100

%  

$

4,673

 

100

%

 

Classified assets declined to $7.5 million at June 30, 2017, compared to $22.8 million at June 30, 2016, and $10.4 million at March 31, 2017. 

 

The following table summarizes the allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Six Months Ended

 

ALLOWANCE FOR LOAN LOSSES

    

June 30, 

    

March 31, 

    

June 30, 

 

June 30, 

    

June 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

Balance at beginning of period

 

$

19,135

 

$

19,089

 

$

19,458

 

$

19,089

 

$

18,926

 

Provision (credit) for loan losses during the period

 

 

(46)

 

 

321

 

 

351

 

 

275

 

 

752

 

Net recoveries (charge-offs) during the period

 

 

308

 

 

(275)

 

 

112

 

 

33

 

 

243

 

Balance at end of period

 

$

19,397

 

$

19,135

 

$

19,921

 

$

19,397

 

$

19,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans, net of deferred fees

 

$

1,566,324

 

$

1,513,287

 

$

1,464,114

 

$

1,566,324

 

$

1,464,114

 

Total nonperforming loans

 

$

3,158

 

$

5,407

 

$

4,360

 

$

3,158

 

$

4,360

 

Allowance for loan losses to total loans

 

 

1.24

%  

 

1.26

%  

 

1.36

%

 

1.24

%  

 

1.36

%

Allowance for loan losses to total nonperforming loans

 

 

614.22

%  

 

353.89

%  

 

456.90

%

 

614.22

%  

 

456.90

%

 

The ALLL at June 30, 2017 was 1.24% of total loans, compared to 1.36% at June 30, 2016, and 1.26% at March 31, 2017.  The ALLL to total nonperforming loans was 614.22% at June 30, 2017, compared to 456.90% at June 30 2016, and 353.89% at March 31, 2017.

 

Total deposits increased $300.9 million, or 15%, to $2.37 billion at June 30, 2017, compared to $2.07 billion at June 30, 2016, and increased $44.6 million, or 2%, from $2.33 billion at March 31, 2017.  Deposits, excluding all time deposits and CDARS deposits,

5


 

increased $342.5 million, or 19%, to $2.16 billion at June 30, 2017, from $1.81 billion at June 30, 2016, and increased $58.5 million, or 3%, from $2.10 billion at March 31, 2017. 

 

The total cost of deposits increased one basis point to 0.16% for the second quarter of 2017, compared to 0.15% for the second quarter of 2016, and remained the same as the first quarter of 2017. The total cost of deposits was 0.16% for the six months ended June 30, 2017, and 0.15% for the six months ended June 30, 2016.

 

On May 26, 2017, the Company completed an underwritten public offering of $40.0 million aggregate principal Subordinated Debt due June 1, 2027. The Subordinated Debt initially bears a fixed interest rate of 5.25% per year.  Commencing on June 1, 2022, the interest rate on the Subordinated Debt resets quarterly to the three-month LIBOR rate plus a spread of 336.5 basis points, payable quarterly in arrears.   Interest on the Subordinated Debt is payable semi-annually on June 1 and December 1 of each year through June 1, 2022 and quarterly thereafter on March 1, June 1, September 1 and December 1 of each year through the maturity date or early redemption date. The first interest payment will be made on December 1, 2017.  The Company at its option may redeem the Subordinated Debt, in whole or in part, on any interest payment date on or after June 1, 2022 without a premium.

The Subordinated Debt, net of unamortized issuance costs, totaled $39.1 million at June 30, 2017, and qualifies as Tier 2 capital for the Company under the guidelines established by the Federal Reserve Bank.  The issuance of Subordinated Debt resulted in an increase in the Company’s total risk‑based capital ratio at June 30, 2017, compared to March 31, 2017, and June 30, 2016, but had no effect on the other regulatory capital ratios of the Company.  All of the Bank’s regulatory capital ratios increased at June 30, 2017, compared to March 31, 2017, and June 30, 2016, primarily due to the downstream of $20.0 million of the proceeds of the Subordinated Debt from the Company to the Bank, partially offset by distributed dividends totaling $8.0 million from the Bank to the Company during the first six months of 2017.

The Company’s common equity Tier 1 risk‑based capital ratio increased at June 30, 2017, compared to June 30, 2016, primarily due to the exchange of 21,004 shares of the Company’s Series C convertible perpetual preferred stock, no par value (“Series C Preferred Stock”) for 5,601,000 shares of the Company’s common stock during the third quarter of 2016. The exchange of the Company’s Series C Preferred Stock for common stock had no effect on the Bank’s common equity Tier 1 risk‑based capital ratio.

Tangible equity was $217.4 million at June 30, 2017, compared to $204.1 million at June 30, 2016, and $211.6 million at March 31, 2017.  Tangible book value per common share was $5.70 at June 30, 2017, compared to $5.72 at June 30, 2016, and $5.57 at March 31, 2017.  There was no Series C Preferred Stock outstanding at June 30, 2017, and March 31, 2017, compared to 21,004 shares of Series C Preferred Stock outstanding at June 30, 2016.  The exchange of 21,004 shares of Series C Preferred Stock for 5,601,000 shares of the Company's common stock during the third quarter of 2016, resulted in a lower tangible book value per common share at June 30, 2017 and March 31, 2017, compared to June 30, 2016.    Pro forma tangible book value per common share, assuming the outstanding Series C Preferred Stock was converted into common stock, was $5.39 at June 30, 2016.

 

Accumulated other comprehensive loss was ($6.5) million at June 30, 2017, compared to ($2.1) million at June 30, 2016, and ($7.4) million at March 31, 2017. The unrealized gain (loss) on securities available-for-sale, net of taxes, included in accumulated other comprehensive loss was an unrealized gain of $280,000 at June 30, 2017, compared to an unrealized gain of $4.5 million June 30, 2016, and an unrealized loss of ($653,000) at March 31, 2017.  The components of accumulated other comprehensive loss, net of taxes, at June 30, 2017 include the following: an unrealized gain on available-for-sale securities of $280,000; the remaining unamortized unrealized gain on securities available-for-sale transferred to held-to-maturity of $320,000; a split dollar insurance contracts liability of ($3.5) million; a supplemental executive retirement plan liability of ($4.2) million; and an unrealized gain on interest-only strip from SBA loans of $597,000.

 

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

 

Forward-Looking Statement Disclaimer

 

These forward-looking statements are subject to various risks and uncertainties that may be outside our control and our actual results could differ materially from our projected results.  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, Item 1A of the Company’s Annual Report on Form 10-K, and the following: (1) current and future economic and market conditions in the United States generally or in the communities we serve, including the

6


 

effects of declines in property values, high unemployment rates and overall slowdowns in economic growth should these events occur; (2) 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; (3) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources; (4) volatility in credit and equity markets and its effect on the global economy; (5) changes in the competitive environment among financial or bank holding companies and other financial service providers; (6) changes in consumer and business spending and saving habits and the related effect on our ability to increase assets and to attract deposits; (7) our ability to develop and promote customer acceptance of new products and services in a timely manner; (8) risks associated with concentrations in real estate related loans; (9) an oversupply of inventory and deterioration in values of California commercial real estate; (10) a prolonged slowdown in construction activity; (11) other than temporary impairment charges to our securities portfolio; (12) changes in the level of nonperforming assets and charge-offs and other credit quality measures, and their impact on the adequacy of the Company’s allowance for loan losses and the Company’s provision for loan losses; (13) our ability to raise capital or incur debt on reasonable terms; (14) regulatory limits on Heritage Bank of Commerce’s ability to pay dividends to the Company; (15) changes in our capital management policies, including those regarding business combinations, dividends, and share repurchases, among others; (16) 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; (17) our ability to keep pace with technological changes, including our ability to identify and address cyber-security risks such as data security breaches, “denial of service” attacks, “hacking” and identity theft; (18) inability of our framework to manage risks associated with our business, including operational risk and credit risk; (19) risks of loss of funding of Small Business Administration or SBA loan programs, or changes in those programs; (20) effect and uncertain impact on the Company of the enactment of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the rules and regulations promulgated by supervisory and oversight agencies implementing the new legislation; (21) effect of lower corporate tax rates if enacted on the Company’s deferred tax asset; (22) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities; (23) effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; (24) costs and effects of legal and regulatory developments, including resolution of legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations or reviews; (25) availability of and competition for acquisition opportunities; (26) risks associated with merger and acquisition integration; (27) risks resulting from domestic terrorism; (28) risks of natural disasters and other events beyond our control; and (29) our success in managing the risks involved in the foregoing factors.

Member FDIC

 

7


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended:

 

Percent Change From:

 

 

For the Six Months Ended :

CONSOLIDATED INCOME STATEMENTS

    

June 30, 

    

March 31, 

    

June 30, 

    

March 31, 

    

June 30, 

 

    

June 30, 

    

June 30, 

    

Percent

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

 

2017

 

2016

 

Change

 

Interest income

 

$

26,107

 

$

24,697

 

$

23,504

 

6

%  

11

%

 

$

50,804

 

$

46,566

 

9

%

Interest expense

 

 

1,174

 

 

871

 

 

760

 

35

%  

54

%

 

 

2,045

 

 

1,518

 

35

%

       Net interest income before provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   for loan losses

 

 

24,933

 

 

23,826

 

 

22,744

 

5

%  

10

%

 

 

48,759

 

 

45,048

 

8

%

Provision (credit) for loan losses

 

 

(46)

 

 

321

 

 

351

 

(114)

%  

(113)

%

 

 

275

 

 

752

 

(63)

%

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   for loan losses

 

 

24,979

 

 

23,505

 

 

22,393

 

6

%  

12

%

 

 

48,484

 

 

44,296

 

9

%

Noninterest income:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Service charges and fees on deposit accounts

 

 

801

 

 

740

 

 

783

 

8

%  

2

%

 

 

1,541

 

 

1,550

 

(1)

%

Increase in cash surrender value of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  life insurance

 

 

420

 

 

422

 

 

440

 

0

%  

(5)

%

 

 

842

 

 

889

 

(5)

%

Servicing income

 

 

205

 

 

285

 

 

371

 

(28)

%  

(45)

%

 

 

490

 

 

742

 

(34)

%

Gain on sales of SBA loans

 

 

164

 

 

324

 

 

279

 

(49)

%  

(41)

%

 

 

488

 

 

584

 

(16)

%

Gain on proceeds from company-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  owned life insurance

 

 

 —

 

 

 —

 

 

1,019

 

N/A

%  

(100)

%

 

 

 —

 

 

1,019

 

(100)

%

Gain on sales of securities

 

 

 —

 

 

(6)

 

 

347

 

100

%  

(100)

%

 

 

(6)

 

 

527

 

(101)

%

Other

 

 

703

 

 

530

 

 

421

 

33

%  

67

%

 

 

1,233

 

 

963

 

28

%

Total noninterest income

 

 

2,293

 

 

2,295

 

 

3,660

 

0

%  

(37)

%

 

 

4,588

 

 

6,274

 

(27)

%

Noninterest expense:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Salaries and employee benefits

 

 

9,209

 

 

9,486

 

 

8,742

 

(3)

%  

5

%

 

 

18,695

 

 

17,689

 

6

%

Occupancy and equipment

 

 

1,216

 

 

1,068

 

 

1,081

 

14

%  

12

%

 

 

2,284

 

 

2,157

 

6

%

Professional fees

 

 

673

 

 

1,071

 

 

708

 

(37)

%  

(5)

%

 

 

1,744

 

 

1,533

 

14

%

Other

 

 

4,156

 

 

3,703

 

 

3,850

 

12

%  

8

%

 

 

7,859

 

 

7,687

 

2

%

Total noninterest expense

 

 

15,254

 

 

15,328

 

 

14,381

 

0

%  

6

%

 

 

30,582

 

 

29,066

 

5

%

Income before income taxes

 

 

12,018

 

 

10,472

 

 

11,672

 

15

%  

3

%

 

 

22,490

 

 

21,504

 

5

%

Income tax expense

 

 

4,569

 

 

3,934

 

 

4,377

 

16

%  

4

%

 

 

8,503

 

 

8,103

 

5

%

Net income

 

 

7,449

 

 

6,538

 

 

7,295

 

14

%  

2

%

 

 

13,987

 

 

13,401

 

4

%

Dividends on preferred stock

 

 

 —

 

 

 —

 

 

(504)

 

N/A

 

(100)

%

 

 

 —

 

 

(1,008)

 

(100)

%

Net income available to common shareholders

 

 

7,449

 

 

6,538

 

 

6,791

 

14

%  

10

%

 

 

13,987

 

 

12,393

 

13

%

Undistributed earnings allocated to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Series C preferred stock

 

 

 —

 

 

 —

 

 

(576)

 

N/A

 

(100)

%

 

 

 —

 

 

(979)

 

(100)

%

Distributed and undistributed earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  allocated to common shareholders

 

$

7,449

 

$

6,538

 

$

6,215

 

14

%  

20

%

 

$

13,987

 

$

11,414

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Basic earnings per share

 

$

0.20

 

$

0.17

 

$

0.19

 

18

%  

5

%

 

$

0.37

 

$

0.35

 

6

%

Diluted earnings per share

 

$

0.19

 

$

0.17

 

$

0.19

 

12

%  

0

%

 

$

0.36

 

$

0.35

 

3

%

Weighted average shares outstanding - basic

 

 

38,070,042

 

 

37,957,999

 

 

32,243,935

 

0

%  

18

%

 

 

38,014,020

 

 

32,184,825

 

18

%

Weighted average shares outstanding - diluted

 

 

38,579,134

 

 

38,494,107

 

 

32,512,611

 

0

%  

19

%

 

 

38,536,015

 

 

32,445,516

 

19

%

Common shares outstanding at period-end

 

 

38,120,263

 

 

37,995,085

 

 

32,294,063

 

0

%  

18

%

 

 

38,120,263

 

 

32,294,063

 

18

%

Pro forma common shares outstanding at period-end,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  assuming Series C preferred stock was converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  into common stock

 

 

N/A

 

 

N/A

 

 

37,895,063

 

N/A

 

N/A

 

 

 

N/A

 

 

37,714,479

 

N/A

 

Dividend per share

 

$

0.10

 

$

0.10

 

$

0.09

 

0

%  

11

%

 

$

0.20

 

$

0.18

 

11

%

Book value per share

 

$

7.06

 

$

6.95

 

$

7.37

 

2

%  

(4)

%

 

$

7.06

 

$

7.37

 

(4)

%

Tangible book value per share

 

$

5.70

 

$

5.57

 

$

5.72

 

2

%  

0

%

 

$

5.70

 

$

5.72

 

0

%

Pro forma tangible book value per share, assuming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  assuming Series C preferred stock was converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  into common stock

 

 

N/A

 

 

N/A

 

$

5.39

 

N/A

 

N/A

 

 

 

N/A

 

$

5.39

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY FINANCIAL RATIOS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Annualized return on average equity

 

 

11.25

%  

 

10.15

%  

 

11.58

%  

11

%  

(3)

%

 

 

10.74

%  

 

10.73

%  

0

%

Annualized return on average tangible equity

 

 

14.00

%  

 

12.69

%  

 

14.68

%  

10

%  

(5)

%

 

 

13.41

%  

 

13.66

%  

(2)

%

Annualized return on average assets

 

 

1.12

%  

 

1.03

%  

 

1.25

%  

9

%  

(10)

%

 

 

1.07

%  

 

1.15

%  

(7)

%

Annualized return on average tangible assets

 

 

1.14

%  

 

1.05

%  

 

1.28

%  

9

%  

(11)

%

 

 

1.10

%  

 

1.17

%  

(6)

%

Net interest margin (fully tax equivalent)

 

 

4.07

%  

 

4.06

%  

 

4.27

%  

0

%  

(5)

%

 

 

4.06

%  

 

4.24

%  

(4)

%

Efficiency ratio

 

 

56.03

%  

 

58.68

%  

 

54.47

%  

(5)

%  

3

%

 

 

57.33

%  

 

56.63

%  

1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(in $000’s, unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Average assets

 

$

2,671,476

 

$

2,584,749

 

$

2,345,874

 

3

%  

14

%

 

$

2,628,076

 

$

2,347,549

 

12

%

Average tangible assets

 

$

2,619,351

 

$

2,532,273

 

$

2,292,248

 

3

%  

14

%

 

$

2,575,777

 

$

2,293,715

 

12

%

Average earning assets

 

$

2,489,074

 

$

2,409,043

 

$

2,172,349

 

3

%  

15

%

 

$

2,449,280

 

$

2,168,411

 

13

%

Average loans held-for-sale

 

$

4,238

 

$

6,700

 

$

2,951

 

(37)

%  

44

%

 

$

5,461

 

$

3,848

 

42

%

Average total loans

 

$

1,503,149

 

$

1,489,123

 

$

1,415,001

 

1

%  

6

%

 

$

1,496,176

 

$

1,392,931

 

7

%

Average deposits

 

$

2,330,517

 

$

2,269,554

 

$

2,042,524

 

3

%  

14

%

 

$

2,300,204

 

$

2,036,711

 

13

%

Average demand deposits - noninterest-bearing

 

$

906,570

 

$

887,008

 

$

780,116

 

2

%  

16

%

 

$

896,843

 

$

778,558

 

15

%

Average interest-bearing deposits

 

$

1,423,947

 

$

1,382,546

 

$

1,262,408

 

3

%  

13

%

 

$

1,403,361

 

$

1,258,153

 

12

%

Average interest-bearing liabilities

 

$

1,438,178

 

$

1,382,622

 

$

1,262,415

 

4

%  

14

%

 

$

1,410,553

 

$

1,259,030

 

12

%

Average equity

 

$

265,566

 

$

261,344

 

$

253,430

 

2

%  

5

%

 

$

262,572

 

$

251,065

 

5

%

Average tangible equity

 

$

213,441

 

$

208,868

 

$

199,804

 

2

%  

7

%

 

$

210,273

 

$

197,231

 

7

%

 

8


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

Percent Change From:

 

CONSOLIDATED BALANCE SHEETS

    

June 30, 

    

March 31, 

    

June 30, 

    

March 31, 

    

June 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

ASSETS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Cash and due from banks

 

$

36,223

 

$

31,724

 

$

30,820

 

14

%  

18

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

229,790

 

 

256,122

 

 

128,024

 

(10)

%  

79

%

Securities available-for-sale, at fair value

 

 

369,901

 

 

341,590

 

 

390,435

 

8

%  

(5)

%

Securities held-to-maturity, at amortized cost

 

 

368,266

 

 

341,383

 

 

210,170

 

8

%  

75

%

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

 

 

3,720

 

 

3,911

 

 

4,879

 

(5)

%  

(24)

%

Loans:

 

 

 

 

 

  

 

 

  

 

  

 

 

 

Commercial

 

 

610,658

 

 

609,353

 

 

610,385

 

0

%  

0

%

Real estate:

 

 

 

 

 

  

 

 

  

 

 

 

  

 

CRE

 

 

731,537

 

 

679,989

 

 

619,539

 

8

%  

18

%

Land and construction

 

 

82,873

 

 

81,101

 

 

103,710

 

2

%  

(20)

%

Home equity

 

 

79,930

 

 

80,360

 

 

78,332

 

(1)

%  

2

%

Residential mortgages

 

 

48,732

 

 

49,569

 

 

32,852

 

(2)

%  

48

 

Consumer

 

 

13,360

 

 

13,807

 

 

20,037

 

(3)

%  

(33)

%

Loans

 

 

1,567,090

 

 

1,514,179

 

 

1,464,855

 

3

%  

7

%

Deferred loan fees, net

 

 

(766)

 

 

(892)

 

 

(741)

 

(14)

%  

3

%

Total loans, net of deferred fees

 

 

1,566,324

 

 

1,513,287

 

 

1,464,114

 

4

%  

7

%

Allowance for loan losses

 

 

(19,397)

 

 

(19,135)

 

 

(19,921)

 

1

%  

(3)

%

Loans, net

 

 

1,546,927

 

 

1,494,152

 

 

1,444,193

 

4

%  

7

%

Company-owned life insurance

 

 

59,990

 

 

59,570

 

 

58,765

 

1

%  

2

%

Premises and equipment, net

 

 

7,595

 

 

7,512

 

 

7,542

 

1

%  

1

%

Goodwill

 

 

45,664

 

 

45,664

 

 

45,664

 

0

%  

0

%

Other intangible assets

 

 

6,163

 

 

6,605

 

 

7,734

 

(7)

%  

(20)

%

Accrued interest receivable and other assets

 

 

58,661

 

 

53,558

 

 

50,066

 

10

%  

17

%

Total assets

 

$

2,732,900

 

$

2,641,791

 

$

2,378,292

 

3

%  

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Liabilities:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Deposits:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Demand, noninterest-bearing

 

$

948,774

 

$

917,037

 

$

834,590

 

3

%  

14

%

Demand, interest-bearing

 

 

573,699

 

 

575,637

 

 

499,512

 

0

%  

15

%

Savings and money market

 

 

634,802

 

 

606,116

 

 

480,677

 

5

%  

32

%

Time deposits-under $250

 

 

54,129

 

 

56,988

 

 

60,761

 

(5)

%  

(11)

%

Time deposits-$250 and over

 

 

147,242

 

 

164,824

 

 

182,591

 

(11)

%  

(19)

%

Time deposits - brokered

 

 

 —

 

 

 —

 

 

6,079

 

N/A

 

(100)

%

CDARS - money market and time deposits

 

 

16,085

 

 

9,485

 

 

9,574

 

70

%  

68

%

Total deposits

 

 

2,374,731

 

 

2,330,087

 

 

2,073,784

 

2

%  

15

%

Subordinated debt, net of issuance costs

 

 

39,119

 

 

 —

 

 

 —

 

N/A

 

N/A

 

Accrued interest payable and other liabilities

 

 

49,819

 

 

47,800

 

 

46,995

 

4

%  

6

%

Total liabilities

 

 

2,463,669

 

 

2,377,887

 

 

2,120,779

 

4

%  

16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Series C preferred stock, net

 

 

 —

 

 

 —

 

 

19,519

 

N/A

 

(100)

%

Common stock

 

 

216,788

 

 

216,039

 

 

194,765

 

0

%  

11

%

Retained earnings

 

 

58,910

 

 

55,270

 

 

45,371

 

7

%  

30

%

Accumulated other comprehensive loss

 

 

(6,467)

 

 

(7,405)

 

 

(2,142)

 

13

%  

(202)

%

Total shareholders’ equity

 

 

269,231

 

 

263,904

 

 

257,513

 

2

%  

5

%

Total liabilities and shareholders’ equity

 

$

2,732,900

 

$

2,641,791

 

$

2,378,292

 

3

%  

15

%

 

9


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

Percent Change From:

 

CREDIT QUALITY DATA

    

June 30, 

    

March 31, 

    

June 30, 

    

March 31, 

    

June 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

Nonaccrual loans - held-for-investment

 

$

2,987

 

$

5,200

 

$

4,360

 

(43)

%  

(31)

%

Restructured and loans over 90 days past due and still accruing

 

 

171

 

 

207

 

 

 —

 

(17)

%  

N/A

 

Total nonperforming loans

 

 

3,158

 

 

5,407

 

 

4,360

 

(42)

%  

(28)

%

Foreclosed assets

 

 

183

 

 

183

 

 

313

 

0

%  

(42)

%

Total nonperforming assets

 

$

3,341

 

$

5,590

 

$

4,673

 

(40)

%  

(29)

%

Other restructured loans still accruing

 

$

121

 

$

126

 

$

141

 

(4)

%  

(14)

%

Net charge-offs (recoveries) during the quarter

 

$

(308)

 

$

275

 

$

(112)

 

(212)

%  

(175)

%

Provision (credit) for loan losses during the quarter

 

$

(46)

 

$

321

 

$

351

 

(114)

%  

(113)

%

Allowance for loan losses

 

$

19,397

 

$

19,135

 

$

19,921

 

1

%  

(3)

%

Classified assets

 

$

7,485

 

$

10,368

 

$

22,811

 

(28)

%  

(67)

%

Allowance for loan losses to total loans

 

 

1.24

%  

 

1.26

%  

 

1.36

%  

(2)

%  

(9)

%

Allowance for loan losses to total nonperforming loans

 

 

614.22

%  

 

353.89

%  

 

456.90

%  

74

%  

34

%

Nonperforming assets to total assets

 

 

0.12

%  

 

0.21

%  

 

0.20

%  

(43)

%  

(40)

%

Nonperforming loans to total loans

 

 

0.20

%  

 

0.36

%  

 

0.30

%  

(44)

%  

(33)

%

Classified assets to Heritage Commerce Corp Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  capital plus allowance for loan losses

 

 

 3

%  

 

 4

%  

 

10

%  

(25)

%  

(70)

%

Classified assets to Heritage Bank of Commerce Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  capital plus allowance for loan losses

 

 

 3

%  

 

 4

%  

 

10

%  

(25)

%  

(70)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER PERIOD-END STATISTICS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

(in $000’s, unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Heritage Commerce Corp:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Tangible equity (1)

 

$

217,404

 

$

211,635

 

$

204,115

 

3

%  

7

%

Tangible common equity (2)

 

$

217,404

 

$

211,635

 

$

184,596

 

3

%  

18

%

Shareholders’ equity / total assets

 

 

9.85

%  

 

9.99

%  

 

10.83

%  

(1)

%  

(9)

%

Tangible equity / tangible assets (3)

 

 

8.11

%  

 

8.17

%  

 

8.78

%  

(1)

%  

(8)

%

Tangible common equity / tangible assets (4)

 

 

8.11

%  

 

8.17

%  

 

7.94

%  

(1)

%  

2

%

Loan to deposit ratio

 

 

65.96

%  

 

64.95

%  

 

70.60

%  

2

%  

(7)

%

Noninterest-bearing deposits / total deposits

 

 

39.95

%  

 

39.36

%  

 

40.24

%  

1

%  

(1)

%

Total risk-based capital ratio

 

 

14.4

%  

 

12.5

%  

 

12.3

%  

15

%  

17

%

Tier 1 risk-based capital ratio

 

 

11.4

%  

 

11.4

%  

 

11.2

%  

0

%  

2

%

Common Equity Tier 1 risk-based capital ratio

 

 

11.4

%  

 

11.4

%  

 

10.2

%  

0

%  

12

%

Leverage ratio

 

 

8.5

%  

 

8.6

%  

 

9.0

%  

(1)

%  

(6)

%

Heritage Bank of Commerce:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

13.2

%  

 

12.2

%  

 

12.2

%  

8

%  

8

%

Tier 1 risk-based capital ratio

 

 

12.2

%  

 

11.2

%  

 

11.1

%  

9

%  

10

%

Common Equity Tier 1 risk-based capital ratio

 

 

12.2

%  

 

11.2

%  

 

11.1

%  

9

%  

10

%

Leverage ratio

 

 

9.1

%  

 

8.4

%  

 

8.9

%  

8

%  

2

%


(1)

Represents shareholders’ equity minus goodwill and other intangible assets

 

(2)

Represents shareholders’ equity minus preferred stock, minus goodwill and other intangible assets

 

(3)

Represents shareholders’ equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets

 

(4)

Represents shareholders’ equity minus preferred stock, minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets

10


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Quarter Ended

 

 

 

June 30, 2017

 

June 30, 2016

 

 

    

 

 

    

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)

 

$

1,507,387

 

$

21,207

 

5.64

%  

$

1,417,952

 

$

19,735

 

5.60

%

Securities - taxable

 

 

629,387

 

 

3,442

 

2.19

%  

 

523,183

 

 

2,828

 

2.17

%

Securities - exempt from Federal tax (3)

 

 

90,144

 

 

869

 

3.87

%  

 

92,230

 

 

885

 

3.86

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

262,156

 

 

893

 

1.37

%  

 

138,984

 

 

366

 

1.06

%

Total interest earning assets (3)

 

 

2,489,074

 

 

26,411

 

4.26

%  

 

2,172,349

 

 

23,814

 

4.41

%

Cash and due from banks

 

 

33,627

 

 

  

 

  

 

 

33,208

 

 

  

 

  

 

Premises and equipment, net

 

 

7,606

 

 

  

 

  

 

 

7,589

 

 

  

 

  

 

Goodwill and other intangible assets

 

 

52,125

 

 

  

 

  

 

 

53,626

 

 

  

 

  

 

Other assets

 

 

89,044

 

 

  

 

  

 

 

79,102

 

 

  

 

  

 

Total assets

 

$

2,671,476

 

 

  

 

  

 

$

2,345,874

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Deposits:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Demand, noninterest-bearing

 

$

906,570

 

 

  

 

  

 

$

780,116

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

 

582,024

 

 

302

 

0.21

%  

 

498,970

 

 

236

 

0.19

%

Savings and money market

 

 

619,017

 

 

359

 

0.23

%  

 

505,697

 

 

269

 

0.21

%

Time deposits - under $100

 

 

20,246

 

 

15

 

0.30

%  

 

22,618

 

 

16

 

0.28

%

Time deposits - $100 and over

 

 

191,127

 

 

269

 

0.56

%  

 

217,586

 

 

219

 

0.40

%

Time deposits - brokered

 

 

 —

 

 

 —

 

N/A

 

 

8,861

 

 

19

 

0.86

%

CDARS - money market and time deposits

 

 

11,533

 

 

 1

 

0.03

%  

 

8,676

 

 

 1

 

0.05

%

Total interest-bearing deposits

 

 

1,423,947

 

 

946

 

0.27

%  

 

1,262,408

 

 

760

 

0.24

%

Total deposits

 

 

2,330,517

 

 

946

 

0.16

%  

 

2,042,524

 

 

760

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt, net of issuance costs

 

 

14,187

 

 

228

 

6.45

%  

 

 —

 

 

 —

 

N/A

 

Short-term borrowings

 

 

44

 

 

 —

 

0.00

%  

 

 7

 

 

 —

 

0.00

%

Total interest-bearing liabilities

 

 

1,438,178

 

 

1,174

 

0.33

%  

 

1,262,415

 

 

760

 

0.24

%

Total interest-bearing liabilities and demand, 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  noninterest-bearing / cost of funds

 

 

2,344,748

 

 

1,174

 

0.20

%  

 

2,042,531

 

 

760

 

0.15

%

Other liabilities

 

 

61,162

 

 

  

 

  

 

 

49,913

 

 

  

 

  

 

Total liabilities

 

 

2,405,910

 

 

 

 

  

 

 

2,092,444

 

 

  

 

  

 

Shareholders’ equity

 

 

265,566

 

 

  

 

  

 

 

253,430

 

 

  

 

  

 

Total liabilities and shareholders’ equity

 

$

2,671,476

 

 

  

 

  

 

$

2,345,874

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (3) / margin

 

 

  

 

 

25,237

 

4.07

%  

 

  

 

 

23,054

 

4.27

%

Less tax equivalent adjustment (3)

 

 

  

 

 

(304)

 

  

 

 

  

 

 

(310)

 

  

 

Net interest income

 

 

  

 

$

24,933

 

  

 

 

  

 

$

22,744

 

  

 


(1)

Includes loans held-for-sale.  Nonaccrual loans are included in average balance.

 

(2)

Yield amounts earned on loans include fees and costs. The accretion (amortization) of deferred loan fees (costs) into loan interest income was $59,000 for the second quarter of 2017, compared to $77,000 for the second quarter of 2016

 

(3)

Reflects the fully tax equivalent adjustment for Federal tax exempt income based on a 35% tax rate.

 

11


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2017

 

June 30, 2016

 

 

    

 

 

    

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)

 

$

1,501,637

 

$

41,605

 

5.59

%  

$

1,396,779

 

$

38,923

 

5.60

%

Securities - taxable

 

 

588,753

 

 

6,319

 

2.16

%  

 

501,850

 

 

5,603

 

2.25

%

Securities - exempt from Federal tax (3)

 

 

90,278

 

 

1,740

 

3.89

%  

 

92,675

 

 

1,776

 

3.85

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

268,612

 

 

1,749

 

1.31

%  

 

177,107

 

 

886

 

1.01

%

Total interest earning assets (3)

 

 

2,449,280

 

 

51,413

 

4.23

%  

 

2,168,411

 

 

47,188

 

4.38

%

Cash and due from banks

 

 

33,233

 

 

  

 

  

 

 

33,078

 

 

  

 

  

 

Premises and equipment, net

 

 

7,566

 

 

  

 

  

 

 

7,660

 

 

  

 

  

 

Goodwill and other intangible assets

 

 

52,299

 

 

  

 

  

 

 

53,834

 

 

  

 

  

 

Other assets

 

 

85,698

 

 

  

 

  

 

 

84,566

 

 

  

 

  

 

Total assets

 

$

2,628,076

 

 

  

 

  

 

$

2,347,549

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Deposits:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Demand, noninterest-bearing

 

$

896,843

 

 

  

 

  

 

$

778,558

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

 

570,697

 

 

590

 

0.21

%  

 

500,461

 

 

472

 

0.19

%

Savings and money market

 

 

605,660

 

 

653

 

0.22

%  

 

502,159

 

 

540

 

0.22

%

Time deposits - under $100

 

 

20,330

 

 

30

 

0.30

%  

 

22,953

 

 

32

 

0.28

%

Time deposits - $100 and over

 

 

196,453

 

 

542

 

0.56

%  

 

212,349

 

 

410

 

0.39

%

Time deposits - brokered

 

 

 —

 

 

 —

 

N/A

 

 

11,843

 

 

49

 

0.83

%

CDARS - money market and time deposits

 

 

10,221

 

 

 2

 

0.04

%  

 

8,388

 

 

 4

 

0.10

%

Total interest-bearing deposits

 

 

1,403,361

 

 

1,817

 

0.26

%  

 

1,258,153

 

 

1,507

 

0.24

%

Total deposits

 

 

2,300,204

 

 

1,817

 

0.16

%  

 

2,036,711

 

 

1,507

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt

 

 

7,133

 

 

228

 

6.45

%  

 

 —

 

 

 —

 

N/A

 

Short-term borrowings, net of issuance costs

 

 

59

 

 

 —

 

0.00

%  

 

877

 

 

11

 

2.52

%

Total interest-bearing liabilities

 

 

1,410,553

 

 

2,045

 

0.29

%  

 

1,259,030

 

 

1,518

 

0.24

%

Total interest-bearing liabilities and demand, 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  noninterest-bearing / cost of funds

 

 

2,307,396

 

 

2,045

 

0.18

%  

 

2,037,588

 

 

1,518

 

0.15

%

Other liabilities

 

 

58,108

 

 

  

 

  

 

 

58,896

 

 

  

 

  

 

Total liabilities

 

 

2,365,504

 

 

  

 

  

 

 

2,096,484

 

 

  

 

  

 

Shareholders’ equity

 

 

262,572

 

 

  

 

  

 

 

251,065

 

 

 

 

  

 

Total liabilities and shareholders’ equity

 

$

2,628,076

 

 

  

 

  

 

$

2,347,549

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (3) / margin

 

 

  

 

 

49,368

 

4.06

%  

 

  

 

 

45,670

 

4.24

%

Less tax equivalent adjustment (3)

 

 

  

 

 

(609)

 

  

 

 

  

 

 

(622)

 

  

 

Net interest income

 

 

  

 

$

48,759

 

  

 

 

  

 

$

45,048

 

  

 


(1)

Includes loans held-for-sale.  Nonaccrual loans are included in average balance.

 

(2)

Yield amounts earned on loans include fees and costs. The accretion (amortization) of deferred loan fees (costs) into loan interest income was $170,000 for the six months ended June 30, 2017, compared to $108,000 for the six months ended June 30, 2016

 

(3)

Reflects the fully tax equivalent adjustment for Federal tax exempt income based on a 35% tax rate.

12