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

Exhibit 99.1

 

 

Heritage Commerce Corp Reports Record Earnings of $8.6 Million for the Third Quarter of 2017;  

an Increase of 27% Over the Third Quarter of 2016

 

San Jose, CA — October 26, 2017 — Heritage Commerce Corp (Nasdaq: HTBK), the holding company (the “Company”) for Heritage Bank of Commerce (the “Bank”), today reported net income increased 27% to $8.6 million, or $0.22 per average diluted common share for the third quarter of 2017, compared to $6.8 million, or $0.18 per average diluted common share for the third quarter of 2016, and increased 15% from $7.4 million, or $0.19 per average diluted common share for the second quarter of 2017.  For the nine months ended September 30, 2017, net income increased 12% to $22.6 million, or $0.59 per average diluted common share, from $20.2 million, or $0.53 per average diluted common share, for the nine months ended September 30, 2016.

 

“We continued to deliver strong financial results and achieved record profits for the second consecutive quarter,” said Walter Kaczmarek, President and Chief Executive Officer.  “Solid earning assets and deposit growth resulted in higher net interest income.  That along with sound credit quality and cost controls resulted in record net income for the third quarter of 2017.  Credit quality continued to improve across the board with total nonperforming assets (“NPAs”) declining 27% from the third quarter a year ago.”  The ratio of NPAs to total assets was 0.12% and the allowance for loan losses to total loans was 1.26%, at September 30, 2017.

 

“We have maintained our momentum from the second quarter producing excellent performance metrics, including return on average tangible assets of 1.22%, return on average tangible equity of 15.41%, and an efficiency ratio of 51.54% for the third quarter of 2017,” added Mr. Kaczmarek.  “We are well positioned to continue growing, as we focus on building a steady, well-diversified business bank in the vibrant San Francisco Bay Area.  At the same time, we maintain high levels of liquidity to fund internal growth or to provide capital for opportunities in our market."

 

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

 

¨

Diluted earnings per share totaled $0.22 for the third quarter of 2017, compared to $0.18 for the third quarter of 2016, and $0.19 for the second quarter of 2017. Diluted earnings per share totaled $0.59 for the first nine months of 2017, compared to $0.53 per diluted share for the first nine months of 2016.

 

¨

For the third quarter of 2017, the return on average tangible assets was 1.22%, and the return on average tangible equity was 15.41%, compared to 1.13% and 13.06%, respectively, for the third quarter of 2016, and 1.14% and 14.00%, respectively, for the second quarter of 2017. The return on average tangible assets was 1.14%, and the return on average tangible equity was 14.11%, for the first nine months of 2017, compared to 1.16% and 13.45%, respectively, for the first nine months of 2016.

 

¨

Net interest income before provision for loan losses increased 14% to $26.3 million for the third quarter of 2017, compared to $23.0 million for the third  quarter of 2016, and increased  6% from $24.9 million for the second quarter of 2017. For the first nine months of 2017, net interest income increased 10% to $75.1 million, compared to $68.1 million for the first nine months of 2016. 

 

·

For the third quarter of 2017, the fully tax equivalent (“FTE”) net interest margin contracted 12 basis points to 3.98% from 4.10% for the third quarter of 2016, and contracted 9 basis points from 4.07% for the second quarter of 2017.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, and the full quarter impact from the issuance of subordinated debt during the second quarter of 2017.  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 average balance of other investments and interest-bearing deposits in other financial institutions increased $102.8 million to $335.7 million for the third quarter of 2017, compared to $232.9 million for the third quarter of 2016, and increased $73.5 million from $262.2 million for the second quarter of 2016.

 

·

For the first nine months of 2017, the net interest margin (FTE) contracted 16 basis points to 4.03%, compared to 4.19% for the first nine 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 average balance of other investments and interest-bearing deposits in other financial institutions increased $95.3 million to $291.2 million for the first nine months of 2017, compared to $195.9 million for the first nine months of 2016.

1


 

¨

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 $3.7 million has been accreted into loan interest income from the acquisition date through September 30, 2017.

 

·

The accretion of the loan purchase discount into loan interest income from the Focus transaction was $270,000 for the third quarter of 2017, compared to $299,000 for the third quarter of 2016, and $257,000 for the second quarter of 2017. 

 

·

The accretion of the loan purchase discount into loan interest income from the Focus transaction was $741,000 for the first nine months of 2017, compared to $1.1 million for the first nine months of 2016.

 

¨

Loans, excluding loans held-for-sale, increased $115.8 million, or 8%, to $1.57 billion at September 30, 2017, compared to $1.45 billion at September 30, 2016, which included an increase of $80.0 million, or 6% in the Company’s legacy portfolio, $37.6 million of purchased commercial real estate (“CRE”) loans, and an increase of $918,000 in the factored receivables portfolio, partially offset by a decrease of $2.8 million in purchased residential mortgage loans. Loans remained relatively unchanged at September 30, 2017, compared June 30, 2017.

 

¨

The allowance for loan losses (“ALLL”) was 1.26% of total loans at September 30, 2017, compared to 1.38% at September 30, 2016, and 1.24% at June 30, 2017.  The ALLL to total nonperforming loans was 565.68% at September 30, 2017, compared to 445.55% at September 30, 2016, and 614.22% at June 30, 2017.

 

     NPAs were $3.5 million, or 0.12% of total assets, at September 30, 2017, compared to $4.8 million, or 0.19% of total assets, at September 30, 2016, and $3.3 million, or 0.12% of total assets, at June 30, 2017.

 

     Classified assets were  $10.9 million, or 0.38% of total assets, at September 30, 2017, compared to $18.7 million, or 0.74% of total assets, at September 30, 2016, and $7.5 million, or 0.27% of total assets, at June 30, 2017.

 

     Net recoveries totaled $236,000 for the third quarter of 2017, compared to net charge-offs of $134,000 for the third quarter of 2016, and net recoveries of $308,000 for the second quarter of 2017. 

 

     There was a $115,000 provision for loan losses for the third quarter of 2017, compared to a $245,000 provision for loan losses for the third quarter of 2016, and a  ($46,000) credit to the provision for loan losses for the second quarter of 2017.  There was a $390,000 provision for loan losses for the first nine months of 2017, compared to a $997,000 provision for loan losses for the first nine months of 2016.

 

¨

Total deposits increased $262.0 million, or 12%, to $2.48 billion at September 30, 2017, compared to $2.22 billion at September 30, 2016, and increased $105.9 million, or 4%, from $2.37 billion at June 30, 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 September 30, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

    

    

 

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

 

14.6

%  

 

13.4

%  

 

10.0

%  

 

10.5

%

Tier 1 Risk-Based

 

11.6

%  

 

12.3

%  

 

8.0

%  

 

8.5

%

Common Equity Tier 1 Risk-Based

 

11.6

%  

 

12.3

%  

 

6.5

%  

 

7.0

%

Leverage

 

8.3

%  

 

8.8

%  

 

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 14% to $26.3 million for the third quarter of 2017, compared to $23.0 million for the third  quarter of 2016, and increased 6% from $24.9 million for the second quarter of 2017. Net interest income increased 10% to $75.1 million for the

2


 

nine months ended September 30, 2017, compared to $68.1 million for the nine months ended September 30, 2016. The increase in net interest income for the third quarter of 2017 and the first nine months of 2017, compared to the respective periods in 2016, was primarily due to an increase in the average balance of loans and investment securities.

 

For the third quarter of 2017, the net interest margin (FTE) contracted 12 basis points to 3.98% from 4.10% for the third quarter of 2016, and contracted 9 basis point for the third quarter of 2017 from 4.07% for the second quarter of 2017.  The contraction was primarily due to a higher average balance of lower yielding excess funds at the Federal Reserve Bank, and the full quarter impact from the issuance of subordinated debt during the second quarter of 2017.  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 average balance of other investments and interest-bearing deposits in other financial institutions increased $102.8 million to $335.7 million for the third quarter of 2017, compared to $232.9 million for the third quarter of 2016, and increased $73.5 million from $262.2 million for the second quarter of 2016.

For the first nine months of 2017, the net interest margin (FTE) contracted 16 basis points to 4.03%, compared to 4.19% for the first nine 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 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. The average balance of other investments and interest-bearing deposits in other financial institutions increased $95.3 million to $291.2 million for the first nine months of 2017, compared to $195.9 million for the first nine months of 2016.

There was a $115,000 provision for loan losses for the third quarter of 2017, compared to a provision for loan losses of $245,000 for the third quarter of 2016, and a ($46,000) credit to the provision for loan losses for the second quarter of 2017. There was a $390,000 provision for loan losses for the nine months ended September 30, 2017, compared to a $997,000 provision for loan losses for the nine months ended September 30, 2016.

 

Total noninterest income was $2.5 million for the third quarter of 2017, compared to $2.3 million for the third quarter of 2016 and for the second quarter of 2017.  For the nine months ended September 30, 2017, total noninterest income was $7.0 million, compared to $8.6 million for the nine months ended September 30, 2016.  The decrease in total noninterest income for the first nine months of 2017, compared to the first nine months of 2016, was primarily due to a $1.0 million gain on proceeds from company-owned life insurance in the second quarter of 2016, and lower servicing income and gain on sales of securities in the first nine months of 2017.    The decrease was partially offset by increases in fee income from Bay View Funding during the first nine months of 2017, which is included in other noninterest income within the consolidated income statements.

   

Total noninterest expense for the third quarter of 2017 was $14.8 million, compared to $14.3  million for the third quarter of 2016, and $15.3 million for the second quarter of 2017.  Total noninterest expense for the nine months ended September 30, 2017 was $45.4 million, compared to $43.4 million for the nine months ended September 30, 2016. The increase in total noninterest expense in the third quarter of 2017 and the first nine 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 and hiring additional employees.  Full time equivalent employees were 282, 264, and 269, at September 30, 2017, September 30, 2016, and June 30, 2017, respectively. 

 

The efficiency ratio for the third quarter of 2017 was 51.54%, compared to 56.37% for the third quarter of 2016, and 56.03% for the second quarter of 2017. The efficiency ratio for the nine months ended September 30, 2017 was 55.30%, compared to 56.55% for the nine months ended September 30, 2016.   

 

Income tax expense for the third quarter of 2017 was $5.2 million, compared to $4.1 million for the third quarter of 2016, and $4.6 million for the second quarter of 2017. The effective tax rate for the third quarter of 2017 was 37.9%, compared to 37.5% for the third quarter of 2016, and 38.0% for the second quarter of 2017.  Income tax expense for the nine months ended September 30, 2017 was $13.8 million, compared to $12.2 million for the nine months ended September 30, 2016. The effective tax rate for the nine months ended September 30, 2017 was 37.9%, compared to 37.6% for the nine months ended September 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 12% to $2.84 billion at September 30, 2017, compared to $2.53 billion at September 30, 2016, and increased 4% from $2.73 billion at June 30, 2017. 

3


 

 

Securities available-for-sale, at fair value, totaled $390.1 million at September 30, 2017, compared to $370.0 million at September 30, 2016, and $369.9 million at June 30, 2017.  At September 30, 2017, the Company’s securities available-for-sale portfolio was comprised of $373.2 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 September 30, 2017 was $1.0 million, compared to a pre-tax unrealized gain on securities available-for-sale of $8.0 million at September 30, 2016, and a pre-tax unrealized gain on securities available-for-sale of $472,000 at June 30, 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 third quarter of 2017, the Company purchased $35.9 million of agency mortgage-backed investment securities available-for-sale, with a weighted average book yield of 2.30%, and a weighted average duration of 4.60 years.

 

At September 30, 2017, securities held-to-maturity, at amortized cost, totaled $379.5 million, compared to $202.4 million at September 30, 2016, and $368.3 million at June 30, 2017.  At September 30, 2017, the Company’s securities held-to-maturity portfolio was comprised of $89.1 million tax-exempt municipal bonds, and $290.4 million agency mortgage-backed securities.   During the third quarter of 2017, the Company purchased $24.6 million of agency mortgage-backed securities held-to-maturity, with a weighted average book yield of 2.39%, and a weighted average duration of 4.79 years.

 

Loans, excluding loans held-for-sale, increased $115.8 million, or 8%, to $1.57 billion at September 30, 2017, compared to $1.45 billion at September 30, 2016, which included an increase of $80.0 million, or 6% in the Company’s legacy portfolio, $37.6 million of purchased CRE loans, and an increase of  $918,000 in the factored receivables portfolio, partially offset by a decrease of $2.8 million in the purchased residential mortgage loans.  Loans remained relatively unchanged at September 30, 2017, compared to June 30, 2017.

 

The loan portfolio remains well-diversified with commercial and industrial (“C&I”) loans accounting for 38% of the loan portfolio at September 30, 2017, which included $48.8 million of factored receivables. CRE loans accounted for 48% of the total loan portfolio, of which 42% were occupied by businesses that own them.  Land and construction loans accounted for 6%, consumer and home equity loans accounted for 5% of total loans of total loans, and residential mortgage loans accounted for the remaining 3% of total loans at  September 30, 2017.  

 

The commercial loan portfolio of $587.3 million at September 30, 2017 decreased $19.0 million from $606.3 million at September 30, 2016, and decreased $23.4 million from $610.7 million at June 30, 2017.  C&I line usage was 37% at September 30, 2017, compared to 41% at September 30, 2016, and 40% at June 30, 2017.

 

The CRE loan portfolio increased $142.8 million, or 23%, to $754.8 million at September 30, 2017, compared to $612.0 million at September 30, 2016, which included an increase of $105.2 million, or 17%, in the Company’s legacy portfolio, and $37.6 million of purchased CRE loans.  There were no purchased CRE loans at September 30, 2016.  The CRE loan portfolio increased $23.3 million, or 3%, from $731.5 million at June 30, 2017, primarily due to an increase in the Company’s legacy portfolio. 

 

The average yield on the loan portfolio increased to 5.72% for the third quarter of 2017, compared to 5.60% for the third 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 average yield on the loan portfolio also increased from 5.64% for the second quarter of 2017.  The average 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 25 basis points for the third quarter of 2017, compared to the third quarter of 2016, and increased 1 basis point from the second quarter of 2017.  The average yield on the purchased residential loans was 2.67% for the third quarter of 2017, compared to 2.93% for the third quarter of 2016, and 2.82% for the second quarter of 2017.  The average yield on the purchased CRE loans was 3.52% for the third quarter of 2017, compared to 3.51% for the second quarter of 2017.

 

The average yield on the loan portfolio increased to 5.63% for the first nine months of 2017, compared to 5.61% for the first nine months of 2016, primarily due to increases in the prime rate, partially offset by the 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.  The average 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 27 basis points for the first nine months of 2017, compared to the first nine months of 2016.    The average yield on the purchased residential loans was 2.67% for the first nine months of 2017, compared to 3.07% for the first nine months of 2016.  The yield on the purchased CRE loans was 3.51% for the first nine months of 2017. 

 

The accretion of the loan purchase discount in loan interest income from the Focus transaction was $270,000 for the third quarter of 2017, compared to $299,000 for the third quarter of 2016, and $257,000 for the second quarter of 2017.  The accretion of the loan

4


 

purchase discount into loan interest income from the Focus transaction was $741,000 for the first nine months of 2017, compared to $1.1 million for the first nine 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 $3.7 million has been accreted to loan interest income from the acquisition date through September 30, 2017. 

 

At September 30, 2017, NPAs were  $3.5 million, or 0.12% of total assets, compared to $4.8 million, or 0.19% of total assets, at September 30, 2016, and $3.3 million, or 0.12% of total assets, at June 30, 2017.  There were no foreclosed assets at September 30, 2017, compared to foreclosed assets of $292,000 at September 30, 2016, and $183,000 at June 30, 2017.  The following is a breakout of NPAs at the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

NONPERFORMING ASSETS

 

September 30, 2017

 

June 30, 2017

 

September 30, 2016

 

(in $000’s, unaudited)

    

Balance

    

% of Total

    

Balance

    

% of Total

    

Balance

    

% of Total

 

Commercial and industrial loans

 

$

1,206

 

35

%  

$

1,512

 

45

%  

$

3,570

 

75

%

Restructured and loans over 90 days past due and still accruing

 

 

931

 

27

%  

 

171

 

 5

%  

 

 —

 

0

%

CRE loans

 

 

501

 

14

%  

 

501

 

15

%  

 

440

 

 9

%

Home equity and consumer loans

 

 

389

 

11

%  

 

401

 

12

%  

 

278

 

 6

%

SBA loans

 

 

281

 

 8

%  

 

384

 

11

%  

 

 7

 

0

%

Land and construction loans

 

 

183

 

 5

%  

 

189

 

 6

%  

 

201

 

 4

%

Foreclosed assets

 

 

 —

 

0

%  

 

183

 

 6

%  

 

292

 

 6

%

Total nonperforming assets

 

$

3,491

 

100

%  

$

3,341

 

100

%  

$

4,788

 

100

%

 

Classified assets were  $10.9 million at September 30, 2017, compared to $18.7 million at September 30, 2016, and $7.5 million at June 30, 2017. 

 

The following table summarizes the allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Nine Months Ended

 

ALLOWANCE FOR LOAN LOSSES

    

September 30, 

    

June 30, 

    

September 30, 

 

September 30, 

    

September 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

Balance at beginning of period

 

$

19,397

 

$

19,135

 

$

19,921

 

$

19,089

 

$

18,926

 

Provision (credit) for loan losses during the period

 

 

115

 

 

(46)

 

 

245

 

 

390

 

 

997

 

Net recoveries (charge-offs) during the period

 

 

236

 

 

308

 

 

(134)

 

 

269

 

 

109

 

Balance at end of period

 

$

19,748

 

$

19,397

 

$

20,032

 

$

19,748

 

$

20,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans, net of deferred fees

 

$

1,565,950

 

$

1,566,324

 

$

1,450,176

 

$

1,565,950

 

$

1,450,176

 

Total nonperforming loans

 

$

3,491

 

$

3,158

 

$

4,496

 

$

3,491

 

$

4,496

 

Allowance for loan losses to total loans

 

 

1.26

%  

 

1.24

%  

 

1.38

%

 

1.26

%  

 

1.38

%

Allowance for loan losses to total nonperforming loans

 

 

565.68

%  

 

614.22

%  

 

445.55

%

 

565.68

%  

 

445.55

%

 

The ALLL at September 30, 2017 was 1.26% of total loans, compared to 1.38% at September 30, 2016, and 1.24% at June 30, 2017.  The ALLL to total nonperforming loans was 565.68% at September 30, 2017, compared to 445.55% at September 30, 2016, and 614.22% at June 30, 2017.

 

Total deposits increased $262.0 million, or 12%, to $2.48 billion at September 30, 2017, compared to $2.22 billion at September 30, 2016, and increased $105.9 million, or 4%, from $2.37 billion at June 30, 2017.  Deposits, excluding all time deposits and CDARS deposits, increased $281.9 million, or 14%, to $2.26 billion at September 30, 2017, from $1.98 billion at September 30, 2016, and increased $105.4 million, or 5%, from $2.16 billion at June 30, 2017. 

 

The cost of total deposits increased two basis points to 0.17% for the third quarter of 2017, compared to 0.15% for the third quarter of 2016, and increased one basis point from 0.16% for the  second quarter of 2017. The cost of total deposits was 0.16% for the nine months ended September 30, 2017, and 0.15% for the nine months ended September 30, 2016.

 

Subordinated debt, net of unamortized issuance costs, totaled $39.1 million at September 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 during the second quarter of 2017 resulted in an increase in the Company’s total risk‑based capital ratio at September 30, 2017, compared to September 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 September 30, 2017, compared to September 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 $12.0 million from the Bank to the Company during the first nine months of 2017.

5


 

Tangible equity was $223.9 million at September 30, 2017, compared to $208.3 million at September 30, 2016, and $217.4 million at June 30, 2017.  Tangible book value per share was $5.86 at September 30, 2017, compared to $5.49 at September 30, 2016, and $5.70 at June 30, 2017. 

 

Accumulated other comprehensive loss was ($6.1) million at September 30, 2017, compared to ($2.0) million at September 30, 2016, and ($6.5) million at June 30, 2017. The unrealized gain (loss) on securities available-for-sale, net of taxes, included in accumulated other comprehensive loss was an unrealized gain of $614,000 at September 30, 2017, compared to an unrealized gain of $4.7 million September 30, 2016, and an unrealized gain of $280,000 at June 30, 2017.  The components of accumulated other comprehensive loss, net of taxes, at September 30, 2017 include the following: an unrealized gain on securities available-for-sale of $614,000; the remaining unamortized unrealized gain on securities available-for-sale transferred to held-to-maturity of $312,000; a split dollar insurance contracts liability of ($3.5) million; a supplemental executive retirement plan liability of ($4.1) million; and an unrealized gain on interest-only strip from SBA loans of $574,000.

 

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 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

6


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended:

 

Percent Change From:

 

 

For the Nine Months Ended:

CONSOLIDATED INCOME STATEMENTS

    

September 30, 

    

June 30, 

    

September 30, 

    

June 30, 

    

September 30, 

 

    

September 30, 

    

September 30, 

    

Percent

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

 

2017

 

2016

 

Change

 

Interest income

 

$

27,955

 

$

26,107

 

$

23,874

 

7

%  

17

%

 

$

78,759

 

$

70,440

 

12

%

Interest expense

 

 

1,634

 

 

1,174

 

 

826

 

39

%  

98

%

 

 

3,679

 

 

2,344

 

57

%

       Net interest income before provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   for loan losses

 

 

26,321

 

 

24,933

 

 

23,048

 

6

%  

14

%

 

 

75,080

 

 

68,096

 

10

%

Provision (credit) for loan losses

 

 

115

 

 

(46)

 

 

245

 

350

%  

(53)

%

 

 

390

 

 

997

 

(61)

%

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   for loan losses

 

 

26,206

 

 

24,979

 

 

22,803

 

5

%  

15

%

 

 

74,690

 

 

67,099

 

11

%

Noninterest income:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Service charges and fees on deposit accounts

 

 

869

 

 

801

 

 

798

 

8

%  

9

%

 

 

2,410

 

 

2,348

 

3

%

Increase in cash surrender value of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  life insurance

 

 

417

 

 

420

 

 

428

 

(1)

%  

(3)

%

 

 

1,259

 

 

1,317

 

(4)

%

Servicing income

 

 

246

 

 

205

 

 

364

 

20

%  

(32)

%

 

 

736

 

 

1,106

 

(33)

%

Gain on sales of SBA loans

 

 

147

 

 

164

 

 

69

 

(10)

%  

113

%

 

 

635

 

 

653

 

(3)

%

Gain on proceeds from company-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  owned life insurance

 

 

 —

 

 

 —

 

 

 —

 

N/A

 

N/A

 

 

 

 —

 

 

1,019

 

(100)

%

Gain (loss) on sales of securities

 

 

 —

 

 

 —

 

 

 —

 

N/A

 

N/A

 

 

 

(6)

 

 

527

 

(101)

%

Other

 

 

781

 

 

703

 

 

653

 

11

%  

20

%

 

 

2,014

 

 

1,616

 

25

%

Total noninterest income

 

 

2,460

 

 

2,293

 

 

2,312

 

7

%  

6

%

 

 

7,048

 

 

8,586

 

(18)

%

Noninterest expense:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Salaries and employee benefits

 

 

9,071

 

 

9,209

 

 

8,363

 

(1)

%  

8

%

 

 

27,766

 

 

26,052

 

7

%

Occupancy and equipment

 

 

1,142

 

 

1,216

 

 

1,120

 

(6)

%  

2

%

 

 

3,426

 

 

3,277

 

5

%

Professional fees

 

 

695

 

 

673

 

 

1,086

 

3

%  

(36)

%

 

 

2,439

 

 

2,619

 

(7)

%

Other

 

 

3,926

 

 

4,156

 

 

3,727

 

(6)

%  

5

%

 

 

11,785

 

 

11,414

 

3

%

Total noninterest expense

 

 

14,834

 

 

15,254

 

 

14,296

 

(3)

%  

4

%

 

 

45,416

 

 

43,362

 

5

%

Income before income taxes

 

 

13,832

 

 

12,018

 

 

10,819

 

15

%  

28

%

 

 

36,322

 

 

32,323

 

12

%

Income tax expense

 

 

5,249

 

 

4,569

 

 

4,054

 

15

%  

29

%

 

 

13,752

 

 

12,157

 

13

%

Net income

 

 

8,583

 

 

7,449

 

 

6,765

 

15

%  

27

%

 

 

22,570

 

 

20,166

 

12

%

Dividends on preferred stock

 

 

 —

 

 

 —

 

 

(504)

 

N/A

 

(100)

%

 

 

 —

 

 

(1,512)

 

(100)

%

Net income available to common shareholders

 

 

8,583

 

 

7,449

 

 

6,261

 

15

%  

37

%

 

 

22,570

 

 

18,654

 

21

%

Undistributed earnings allocated to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Series C preferred stock

 

 

 —

 

 

 —

 

 

(300)

 

N/A

 

(100)

%

 

 

 —

 

 

(1,278)

 

(100)

%

Distributed and undistributed earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  allocated to common shareholders

 

$

8,583

 

$

7,449

 

$

5,961

 

15

%  

44

%

 

$

22,570

 

$

17,376

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Basic earnings per share

 

$

0.22

 

$

0.20

 

$

0.18

 

10

%  

22

%

 

$

0.59

 

$

0.53

 

11

%

Diluted earnings per share

 

$

0.22

 

$

0.19

 

$

0.18

 

16

%  

22

%

 

$

0.59

 

$

0.53

 

11

%

Weighted average shares outstanding - basic

 

 

38,152,633

 

 

38,070,042

 

 

33,397,704

 

0

%  

14

%

 

 

38,060,224

 

 

32,591,784

 

17

%

Weighted average shares outstanding - diluted

 

 

38,581,298

 

 

38,579,134

 

 

33,693,328

 

0

%  

15

%

 

 

38,565,134

 

 

32,863,855

 

17

%

Common shares outstanding at period-end

 

 

38,199,006

 

 

38,120,263

 

 

37,915,736

 

0

%  

1

%

 

 

38,199,006

 

 

37,915,736

 

1

%

Dividend per share

 

$

0.10

 

$

0.10

 

$

0.09

 

0

%  

11

%

 

$

0.30

 

$

0.27

 

11

%

Book value per share

 

$

7.21

 

$

7.06

 

$

6.89

 

2

%  

5

%

 

$

7.21

 

$

6.89

 

5

%

Tangible book value per share

 

$

5.86

 

$

5.70

 

$

5.49

 

3

%  

7

%

 

$

5.86

 

$

5.49

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY FINANCIAL RATIOS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Annualized return on average equity

 

 

12.49

%  

 

11.25

%  

 

10.38

%  

11

%  

20

%

 

 

11.35

%  

 

10.61

%  

7

%

Annualized return on average tangible equity

 

 

15.41

%  

 

14.00

%  

 

13.06

%  

10

%  

18

%

 

 

14.11

%  

 

13.45

%  

5

%

Annualized return on average assets

 

 

1.20

%  

 

1.12

%  

 

1.11

%  

7

%  

8

%

 

 

1.12

%  

 

1.13

%  

(1)

%

Annualized return on average tangible assets

 

 

1.22

%  

 

1.14

%  

 

1.13

%  

7

%  

8

%

 

 

1.14

%  

 

1.16

%  

(2)

%

Net interest margin (fully tax equivalent)

 

 

3.98

%  

 

4.07

%  

 

4.10

%  

(2)

%  

(3)

%

 

 

4.03

%  

 

4.19

%  

(4)

%

Efficiency ratio

 

 

51.54

%  

 

56.03

%  

 

56.37

%  

(8)

%  

(9)

%

 

 

55.30

%  

 

56.55

%  

(2)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

(in $000’s, unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

 

 

  

 

 

  

 

  

 

Average assets

 

$

2,836,807

 

$

2,671,476

 

$

2,431,303

 

6

%  

17

%

 

$

2,698,549

 

$

2,375,958

 

14

%

Average tangible assets

 

$

2,785,092

 

$

2,619,351

 

$

2,378,045

 

6

%  

17

%

 

$

2,646,446

 

$

2,322,317

 

14

%

Average earning assets

 

$

2,657,081

 

$

2,489,074

 

$

2,263,997

 

7

%  

17

%

 

$

2,519,308

 

$

2,198,178

 

15

%

Average loans held-for-sale

 

$

3,737

 

$

4,238

 

$

5,992

 

(12)

%  

(38)

%

 

$

4,837

 

$

4,568

 

6

%

Average total loans

 

$

1,556,684

 

$

1,503,149

 

$

1,436,014

 

4

%  

8

%

 

$

1,516,610

 

$

1,405,069

 

8

%

Average deposits

 

$

2,470,015

 

$

2,330,517

 

$

2,121,469

 

6

%  

16

%

 

$

2,357,217

 

$

2,065,170

 

14

%

Average demand deposits - noninterest-bearing

 

$

980,554

 

$

906,570

 

$

842,565

 

8

%  

16

%

 

$

924,841

 

$

800,049

 

16

%

Average interest-bearing deposits

 

$

1,489,461

 

$

1,423,947

 

$

1,278,904

 

5

%  

16

%

 

$

1,432,376

 

$

1,265,121

 

13

%

Average interest-bearing liabilities

 

$

1,528,665

 

$

1,438,178

 

$

1,278,959

 

6

%  

20

%

 

$

1,450,356

 

$

1,265,722

 

15

%

Average equity

 

$

272,666

 

$

265,566

 

$

259,395

 

3

%  

5

%

 

$

265,975

 

$

253,862

 

5

%

Average tangible equity

 

$

220,951

 

$

213,441

 

$

206,137

 

4

%  

7

%

 

$

213,872

 

$

200,221

 

7

%

 

 

 

 

 

 

 

 

7


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

Percent Change From:

 

CONSOLIDATED BALANCE SHEETS

    

September 30, 

    

June 30, 

    

September 30, 

    

June 30, 

    

September 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

ASSETS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Cash and due from banks

 

$

37,133

 

$

36,223

 

$

39,838

 

3

%  

(7)

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

308,987

 

 

229,790

 

 

304,554

 

34

%  

1

%

Securities available-for-sale, at fair value

 

 

390,107

 

 

369,901

 

 

369,999

 

5

%  

5

%

Securities held-to-maturity, at amortized cost

 

 

379,550

 

 

368,266

 

 

202,404

 

3

%  

88

%

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

 

 

4,602

 

 

3,720

 

 

6,741

 

24

%  

(32)

%

Loans:

 

 

 

 

 

 

 

 

 

 

  

 

 

 

Commercial

 

 

587,276

 

 

610,658

 

 

606,281

 

(4)

%  

(3)

%

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

  

 

CRE

 

 

754,856

 

 

731,537

 

 

612,030

 

3

%  

23

%

Land and construction

 

 

92,310

 

 

82,873

 

 

88,371

 

11

%  

4

%

Home equity

 

 

74,171

 

 

79,930

 

 

76,536

 

(7)

%  

(3)

%

Residential mortgages

 

 

46,489

 

 

48,732

 

 

49,255

 

(5)

%  

(6)

%

Consumer

 

 

11,749

 

 

13,360

 

 

18,328

 

(12)

%  

(36)

%

Loans

 

 

1,566,851

 

 

1,567,090

 

 

1,450,801

 

0

%  

8

%

Deferred loan fees, net

 

 

(901)

 

 

(766)

 

 

(625)

 

18

%  

44

%

Total loans, net of deferred fees

 

 

1,565,950

 

 

1,566,324

 

 

1,450,176

 

0

%  

8

%

Allowance for loan losses

 

 

(19,748)

 

 

(19,397)

 

 

(20,032)

 

2

%  

(1)

%

Loans, net

 

 

1,546,202

 

 

1,546,927

 

 

1,430,144

 

0

%  

8

%

Company-owned life insurance

 

 

60,407

 

 

59,990

 

 

59,193

 

1

%  

2

%

Premises and equipment, net

 

 

7,539

 

 

7,595

 

 

7,552

 

(1)

%  

0

%

Goodwill

 

 

45,664

 

 

45,664

 

 

45,664

 

0

%  

0

%

Other intangible assets

 

 

5,867

 

 

6,163

 

 

7,342

 

(5)

%  

(20)

%

Accrued interest receivable and other assets

 

 

57,890

 

 

58,661

 

 

54,531

 

(1)

%  

6

%

Total assets

 

$

2,843,948

 

$

2,732,900

 

$

2,527,962

 

4

%  

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Liabilities:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Deposits:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Demand, noninterest-bearing

 

$

943,723

 

$

948,774

 

$

889,075

 

(1)

%  

6

%

Demand, interest-bearing

 

 

605,301

 

 

573,699

 

 

536,541

 

6

%  

13

%

Savings and money market

 

 

713,693

 

 

634,802

 

 

555,156

 

12

%  

29

%

Time deposits-under $250

 

 

53,479

 

 

54,129

 

 

57,718

 

(1)

%  

(7)

%

Time deposits-$250 and over

 

 

147,422

 

 

147,242

 

 

169,485

 

0

%  

(13)

%

Time deposits - brokered

 

 

 —

 

 

 —

 

 

3,000

 

N/A

 

(100)

%

CDARS - money market and time deposits

 

 

16,986

 

 

16,085

 

 

7,659

 

6

%  

122

%

Total deposits

 

 

2,480,604

 

 

2,374,731

 

 

2,218,634

 

4

%  

12

%

Subordinated debt, net of issuance costs

 

 

39,137

 

 

39,119

 

 

 —

 

0

%  

N/A

 

Accrued interest payable and other liabilities

 

 

48,762

 

 

49,819

 

 

48,009

 

(2)

%  

2

%

Total liabilities

 

 

2,568,503

 

 

2,463,669

 

 

2,266,643

 

4

%  

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Common stock

 

 

217,906

 

 

216,788

 

 

214,601

 

1

%  

2

%

Retained earnings

 

 

63,679

 

 

58,910

 

 

48,726

 

8

%  

31

%

Accumulated other comprehensive loss

 

 

(6,140)

 

 

(6,467)

 

 

(2,008)

 

5

%  

(206)

%

Total shareholders’ equity

 

 

275,445

 

 

269,231

 

 

261,319

 

2

%  

5

%

Total liabilities and shareholders’ equity

 

$

2,843,948

 

$

2,732,900

 

$

2,527,962

 

4

%  

12

%

 

 

8


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Period:

 

Percent Change From:

 

CREDIT QUALITY DATA

    

September 30, 

    

June 30, 

    

September 30, 

    

June 30, 

    

September 30, 

 

(in $000’s, unaudited)

 

2017

 

2017

 

2016

 

2017

 

2016

 

Nonaccrual loans - held-for-investment

 

$

2,560

 

$

2,987

 

$

4,496

 

(14)

%  

(43)

%

Restructured and loans over 90 days past due and still accruing

 

 

931

 

 

171

 

 

 —

 

444

%  

N/A

 

Total nonperforming loans

 

 

3,491

 

 

3,158

 

 

4,496

 

11

%  

(22)

%

Foreclosed assets

 

 

 —

 

 

183

 

 

292

 

(100)

%  

(100)

%

Total nonperforming assets

 

$

3,491

 

$

3,341

 

$

4,788

 

4

%  

(27)

%

Other restructured loans still accruing

 

$

325

 

$

121

 

$

137

 

169

%  

137

%

Net charge-offs (recoveries) during the quarter

 

$

(236)

 

$

(308)

 

$

134

 

23

%  

(276)

%

Provision (credit) for loan losses during the quarter

 

$

115

 

$

(46)

 

$

245

 

350

%  

(53)

%

Allowance for loan losses

 

$

19,748

 

$

19,397

 

$

20,032

 

2

%  

(1)

%

Classified assets

 

$

10,909

 

$

7,485

 

$

18,693

 

46

%  

(42)

%

Allowance for loan losses to total loans

 

 

1.26

%  

 

1.24

%  

 

1.38

%  

2

%  

(9)

%

Allowance for loan losses to total nonperforming loans

 

 

565.68

%  

 

614.22

%  

 

445.55

%  

(8)

%  

27

%

Nonperforming assets to total assets

 

 

0.12

%  

 

0.12

%  

 

0.19

%  

0

%  

(37)

%

Nonperforming loans to total loans

 

 

0.22

%  

 

0.20

%  

 

0.31

%  

10

%  

(29)

%

Classified assets to Heritage Commerce Corp Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  capital plus allowance for loan losses

 

 

 4

%  

 

 3

%  

 

 8

%  

33

%  

(50)

%

Classified assets to Heritage Bank of Commerce Tier 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  capital plus allowance for loan losses

 

 

 4

%  

 

 3

%  

 

 8

%  

33

%  

(50)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER PERIOD-END STATISTICS

 

 

  

 

 

  

 

 

  

 

  

 

  

 

(in $000’s, unaudited)

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Heritage Commerce Corp:

 

 

  

 

 

  

 

 

  

 

  

 

  

 

Tangible equity (1)

 

$

223,914

 

$

217,404

 

$

208,313

 

3

%  

7

%

Tangible common equity (2)

 

$

223,914

 

$

217,404

 

$

208,313

 

3

%  

7

%

Shareholders’ equity / total assets

 

 

9.69

%  

 

9.85

%  

 

10.34

%  

(2)

%  

(6)

%

Tangible equity / tangible assets (3)

 

 

8.02

%  

 

8.11

%  

 

8.42

%  

(1)

%  

(5)

%

Tangible common equity / tangible assets (4)

 

 

8.02

%  

 

8.11

%  

 

8.42

%  

(1)

%  

(5)

%

Loan to deposit ratio

 

 

63.13

%  

 

65.96

%  

 

65.36

%  

(4)

%  

(3)

%

Noninterest-bearing deposits / total deposits

 

 

38.04

%  

 

39.95

%  

 

40.07

%  

(5)

%  

(5)

%

Total risk-based capital ratio

 

 

14.6

%  

 

14.4

%  

 

12.7

%  

1

%  

15

%

Tier 1 risk-based capital ratio

 

 

11.6

%  

 

11.4

%  

 

11.6

%  

2

%  

0

%

Common Equity Tier 1 risk-based capital ratio

 

 

11.6

%  

 

11.4

%  

 

11.6

%  

2

%  

0

%

Leverage ratio

 

 

8.3

%  

 

8.5

%  

 

8.9

%  

(2)

%  

(7)

%

Heritage Bank of Commerce:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

13.4

%  

 

13.2

%  

 

12.6

%  

2

%  

6

%

Tier 1 risk-based capital ratio

 

 

12.3

%  

 

12.2

%  

 

11.4

%  

1

%  

8

%

Common Equity Tier 1 risk-based capital ratio

 

 

12.3

%  

 

12.2

%  

 

11.4

%  

1

%  

8

%

Leverage ratio

 

 

8.8

%  

 

9.1

%  

 

8.7

%  

(3)

%  

1

%

 


(1)

Represents shareholders’ equity minus goodwill and other intangible assets

 

(2)

Represents shareholders’ equity 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

 

 

 

 

 

9


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Quarter Ended

 

 

 

September 30, 2017

 

September 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)

 

$

1,560,421

 

$

22,507

 

5.72

%  

$

1,442,006

 

$

20,312

 

5.60

%

Securities - taxable

 

 

671,528

 

 

3,596

 

2.12

%  

 

497,821

 

 

2,401

 

1.92

%

Securities - exempt from Federal tax (3)

 

 

89,426

 

 

866

 

3.84

%  

 

91,241

 

 

875

 

3.82

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

335,706

 

 

1,289

 

1.52

%  

 

232,929

 

 

592

 

1.01

%

Total interest earning assets (3)

 

 

2,657,081

 

 

28,258

 

4.22

%  

 

2,263,997

 

 

24,180

 

4.25

%

Cash and due from banks

 

 

35,173

 

 

 

 

  

 

 

32,628

 

 

  

 

  

 

Premises and equipment, net

 

 

7,609

 

 

 

 

  

 

 

7,595

 

 

  

 

  

 

Goodwill and other intangible assets

 

 

51,715

 

 

 

 

  

 

 

53,258

 

 

  

 

  

 

Other assets

 

 

85,229

 

 

 

 

  

 

 

73,825

 

 

  

 

  

 

Total assets

 

$

2,836,807

 

 

 

 

  

 

$

2,431,303

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

  

 

Deposits:

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

  

 

Demand, noninterest-bearing

 

$

980,554

 

 

 

 

  

 

$

842,565

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

 

583,363

 

 

290

 

0.20

%  

 

515,296

 

 

259

 

0.20

%

Savings and money market

 

 

686,511

 

 

429

 

0.25

%  

 

516,570

 

 

289

 

0.22

%

Time deposits - under $100

 

 

19,770

 

 

14

 

0.28

%  

 

21,707

 

 

16

 

0.29

%

Time deposits - $100 and over

 

 

181,167

 

 

317

 

0.69

%  

 

212,201

 

 

251

 

0.47

%

Time deposits - brokered

 

 

 —

 

 

 —

 

N/A

 

 

4,874

 

 

10

 

0.82

%

CDARS - money market and time deposits

 

 

18,650

 

 

 1

 

0.02

%  

 

8,256

 

 

 1

 

0.05

%

Total interest-bearing deposits

 

 

1,489,461

 

 

1,051

 

0.28

%  

 

1,278,904

 

 

826

 

0.26

%

Total deposits

 

 

2,470,015

 

 

1,051

 

0.17

%  

 

2,121,469

 

 

826

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt, net of issuance costs

 

 

39,120

 

 

583

 

5.91

%  

 

 —

 

 

 —

 

N/A

 

Short-term borrowings

 

 

84

 

 

 —

 

0.00

%  

 

55

 

 

 —

 

0.00

%

Total interest-bearing liabilities

 

 

1,528,665

 

 

1,634

 

0.42

%  

 

1,278,959

 

 

826

 

0.26

%

Total interest-bearing liabilities and demand, 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  noninterest-bearing / cost of funds

 

 

2,509,219

 

 

1,634

 

0.26

%  

 

2,121,524

 

 

826

 

0.15

%

Other liabilities

 

 

54,922

 

 

 

 

  

 

 

50,384

 

 

  

 

  

 

Total liabilities

 

 

2,564,141

 

 

 

 

  

 

 

2,171,908

 

 

  

 

  

 

Shareholders’ equity

 

 

272,666

 

 

 

 

  

 

 

259,395

 

 

  

 

  

 

Total liabilities and shareholders’ equity

 

$

2,836,807

 

 

 

 

  

 

$

2,431,303

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (3) / margin

 

 

  

 

 

26,624

 

3.98

%  

 

  

 

 

23,354

 

4.10

%

Less tax equivalent adjustment (3)

 

 

  

 

 

(303)

 

  

 

 

  

 

 

(306)

 

  

 

Net interest income

 

 

  

 

$

26,321

 

  

 

 

  

 

$

23,048

 

  

 

 


(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 $200,000 for the third quarter of 2017, compared to $62,000 for the third quarter of 2016

 

(3)

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

 

 

 

 

 

10


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2017

 

September 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)

 

$

1,521,447

 

$

64,112

 

5.63

%  

$

1,409,637

 

$

59,235

 

5.61

%

Securities - taxable

 

 

616,648

 

 

9,916

 

2.15

%  

 

500,497

 

 

8,004

 

2.14

%

Securities - exempt from Federal tax (3)

 

 

89,991

 

 

2,606

 

3.87

%  

 

92,194

 

 

2,651

 

3.84

%

Other investments and interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  in other financial institutions

 

 

291,222

 

 

3,037

 

1.39

%  

 

195,850

 

 

1,478

 

1.01

%

Total interest earning assets (3)

 

 

2,519,308

 

 

79,671

 

4.23

%  

 

2,198,178

 

 

71,368

 

4.34

%

Cash and due from banks

 

 

33,656

 

 

 

 

  

 

 

32,927

 

 

  

 

  

 

Premises and equipment, net

 

 

7,581

 

 

 

 

  

 

 

7,638

 

 

  

 

  

 

Goodwill and other intangible assets

 

 

52,103

 

 

 

 

  

 

 

53,641

 

 

  

 

  

 

Other assets

 

 

85,901

 

 

 

 

  

 

 

83,574

 

 

  

 

  

 

Total assets

 

$

2,698,549

 

 

 

 

  

 

$

2,375,958

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

  

 

 

 

 

  

 

 

  

 

 

  

 

  

 

Deposits:

 

 

  

 

 

 

 

  

 

 

  

 

 

  

 

  

 

Demand, noninterest-bearing

 

$

924,841

 

 

 

 

  

 

$

800,049

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

 

574,966

 

 

880

 

0.20

%  

 

505,442

 

 

731

 

0.19

%

Savings and money market

 

 

632,907

 

 

1,081

 

0.23

%  

 

506,998

 

 

829

 

0.22

%

Time deposits - under $100

 

 

20,141

 

 

44

 

0.29

%  

 

22,534

 

 

48

 

0.28

%

Time deposits - $100 and over

 

 

191,301

 

 

859

 

0.60

%  

 

212,300

 

 

660

 

0.42

%

Time deposits - brokered

 

 

 —

 

 

 —

 

N/A

 

 

9,503

 

 

59

 

0.83

%

CDARS - money market and time deposits

 

 

13,061

 

 

 3

 

0.03

%  

 

8,344

 

 

 5

 

0.08

%

Total interest-bearing deposits

 

 

1,432,376

 

 

2,867

 

0.27

%  

 

1,265,121

 

 

2,332

 

0.25

%

Total deposits

 

 

2,357,217

 

 

2,867

 

0.16

%  

 

2,065,170

 

 

2,332

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt

 

 

17,912

 

 

811

 

6.05

%  

 

 —

 

 

 —

 

N/A

 

Short-term borrowings, net of issuance costs

 

 

68

 

 

 1

 

1.97

%  

 

601

 

 

12

 

2.67

%

Total interest-bearing liabilities

 

 

1,450,356

 

 

3,679

 

0.34

%  

 

1,265,722

 

 

2,344

 

0.25

%

Total interest-bearing liabilities and demand, 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  noninterest-bearing / cost of funds

 

 

2,375,197

 

 

3,679

 

0.21

%  

 

2,065,771

 

 

2,344

 

0.15

%

Other liabilities

 

 

57,377

 

 

 

 

  

 

 

56,325

 

 

  

 

  

 

Total liabilities

 

 

2,432,574

 

 

 

 

  

 

 

2,122,096

 

 

  

 

  

 

Shareholders’ equity

 

 

265,975

 

 

 

 

  

 

 

253,862

 

 

 

 

  

 

Total liabilities and shareholders’ equity

 

$

2,698,549

 

 

 

 

  

 

$

2,375,958

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (3) / margin

 

 

  

 

 

75,992

 

4.03

%  

 

  

 

 

69,024

 

4.19

%

Less tax equivalent adjustment (3)

 

 

  

 

 

(912)

 

  

 

 

  

 

 

(928)

 

  

 

Net interest income

 

 

  

 

$

75,080

 

  

 

 

  

 

$

68,096

 

  

 

 

 


(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 $370,000 for the nine months ended September 30, 2017, compared to $170,000 for the nine months ended September 30, 2016

 

(3)

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

11