Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / HTBK - Heritage Commerce Corp Reports Earnings of $1.9 Million for the First Quarter of 2020 as Merger Integration and Coronavirus Response Weigh on Results


HTBK - Heritage Commerce Corp Reports Earnings of $1.9 Million for the First Quarter of 2020 as Merger Integration and Coronavirus Response Weigh on Results

SAN JOSE, Calif., April 23, 2020 (GLOBE NEWSWIRE) -- Heritage Commerce Corp (Nasdaq: HTBK), the holding company (the “Company”) for Heritage Bank of Commerce (the “Bank”), today announced first quarter 2020 net income of $1.9 million, or $0.03 per average diluted common share, compared to $12.1 million, or $0.28 per average diluted common share, for the first quarter of 2019, and $5.7 million, or $0.10 per average diluted common share, for the fourth quarter of 2019.  Earnings for the first quarter of 2020 were impacted by the effect of our first quarter $13.3 million pre-tax current expected credit losses (“CECL”) related provision for credit losses on loans, driven by forecasted effects on economic activity from the Coronavirus pandemic, and $2.4 million of pre-tax merger-related costs, as discussed in more detail below.  All results are unaudited.

“The underlying results of our first quarter 2020 were solid, although overshadowed by the initial impact of the Coronavirus pandemic and economic outlook. Earnings for the quarter were supported by loan growth of 38% and total deposit growth of 28% from a year ago due to the Presidio Bank (“Presidio”) merger, along with a stable net interest margin of 4.25%.  However, going forward, we expect interest income and our net interest margin will come under pressure as the full effect of the lower interest rate environment is realized,” said Keith A. Wilton, President and Chief Executive Officer.  “Further, our first quarter of 2020 results were impacted by our CECL provision for credit losses on loans, as we proactively prepare for the economic effects of the pandemic.”  See “Coronavirus (COVID-19),” “Adoption of CECL,” and “Liquidity” below. 

“The Presidio systems and integration conversion was successfully completed in the first quarter of 2020, making this the largest merger in our Company’s history,” added Mr. Wilton.  “Merger-related costs reduced pre-tax earnings by $2.4 million in the first quarter of 2020, compared to $9.9 million in the fourth quarter of 2019.  We gained traction in the new markets we entered last year and are building strength in our traditional footprint in the greater San Francisco Bay market.”  The majority of the cost savings were implemented by the end of the first quarter of 2020.

Coronavirus (COVID-19)

On March 16, 2020, six counties in the San Francisco Bay Area, which account for most of the Bank’s market footprint, announced “Shelter-in-Place” orders for all of their residents.  At that time, these were the strictest measures of their kind in the United States and were followed on March 19, 2020 by a similar statewide order.  On March 31, 2020, the six counties extended and tightened their Shelter-in-Place restrictions which will now be kept in place until at least May 3, 2020.  On April 14, 2020, California’s governor announced that the state had no timeline for lifting its stay at home order but indicated that it would need to see a decline in the rate of spread of the virus before large-scale reopening can occur.  State and local health measures have immediately weighed on the economy, with California statewide initial jobless claims jumping to 660,996 for the week ending April 11, 2020 from 57,606 for the week ending March 14, 2020. In total, statewide initial jobless claims aggregated over 2.8 million for the four weeks ending April 11, 2020.

To provide financial relief and support to the economy, at the end of March, Congress passed the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). The new law included the $349 billion Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) to fund short-term loans for small businesses.  The Company, which began taking loan applications from its small business clients immediately after the program began, received an overwhelming response.  As of April 16, 2020, when the SBA suspended the program, the Company had processed 597 PPP loan applications with potential outstanding balances of $225.3 million. The Company intends to continue to participate in the PPP loan program should additional funding become available.

In addition, with the March 13, 2020 declaration of a National State of Emergency and passage of the CARES Act, federal bank regulators announced guidance that offers temporary relief from troubled debt restructuring (“TDR”) accounting for loan payment deferrals for certain customers whose businesses are experiencing economic hardship due to Coronavirus. In response to these customer’s needs, we have made accommodations for initial payment deferrals of up to 90 days with the potential for up to an additional 90 days, if requested and depending on the circumstances. All applicable fees have been waived. As of April 16, 2020, we had received 301 requests for payment deferrals, with balances totaling approximately $158 million, or 6.3%, of our loan portfolio ranging across many different industries but primarily for dentists and physicians ($27 million) and commercial real estate ($107 million).  Requests involving commercial real estate had an average loan-to-value (“LTV”) of 37% and substantially all loans to borrowers requesting deferrals were supported by personal guarantees.

The Company’s loan portfolio consists of the following higher risk sectors, as defined by the Company, as of March 31, 2020:

 
 
 
 
 
 
% of Total
 
HIGHER RISK SECTORS
 
Loans
 
Health care and social assistance:
 
 
 
Offices of dentists
 
 1.61
Other community housing services
 
 1.05
Offices of physicians (except mental health specialists)
 
 0.69
All others
 
 1.81
Total health care and social assistance
 
 5.16
Retail trade
 
 4.10
Accommodation and food services
 
 
 
Hotels (except casino hotels) and motels
 
 0.92
Full-service restaurants
 
 0.84
Limited-service restaurants
 
 0.63
All others
 
 0.51
Total accommodation and food services
 
 2.90
Arts, entertainment, and recreation
 
 1.08
Total higher risk sectors
 
 13.24


Finally, we note that in June of 2019, the Company entered into a lease agreement for 54,910 square feet of office space in San Jose, California, commencing on February 1, 2020.  The Company was able to complete the move of its Bay View Funding office during the first quarter of 2020, and we had intended to move the main office of the Company during the second quarter of 2020 to this new location. However, due to delays and restrictions created by California’s and Santa Clara County’s Shelter-in-Place declarations because of the Coronavirus, we must delay the move to later in the year.

“We are closely monitoring the Coronavirus pandemic and have taken a number of steps to help protect the safety and well-being of our customers, employees and communities.  By March 15, 2020, we had enabled approximately 75% of our staff to work remotely, established social distancing protocols within our bank premises and branches for both employees and customers. All branches remain open to serve our customers and communities and we have provided increased compensation for personnel whose roles require that they serve customers in a branch,” said Mr. Wilton. “Through the duration of this pandemic, we will continue to adhere closely to the Coronavirus safety guidance provided by the Centers for Disease Control and Prevention (“CDC”) and the California Department of Public Health (“CDPH”), while maintaining the high level of service our clients are used to enjoying.  The Company had in place extensive business resumption plans, procedures and redundant systems which provided those employees working remotely with the resources needed to fully assist our clients with their banking needs. In addition, the recent passage of federal health and economic stimulus laws will help us support the many communities we serve.”

“We believe both the Company’s and the Bank’s strong capital base with a common equity Tier 1 risk-based capital ratio of 12.2% and 12.7%, respectively, substantial liquidity position, loan portfolio diversification and conservative underwriting practices will enable us to proactively address the challenges related to the Coronavirus that we are likely to face in the coming quarters,” added Mr. Wilton. “I would also add that from all members of the Board of Directors and myself, we couldn’t ask for a stronger and more resilient team of dedicated employees as we look ahead and move forward.”

Adoption of CECL

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments in this update replace the incurred loss impairment methodology in prior Generally Accepted Accounting Principles (“GAAP”) with a methodology that reflects expected life-of-loan credit losses and requires consideration of a broader range of reasonable and supportable information to estimate future credit loss estimates. As CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable and supportable estimate of expected credit losses extends to held-to-maturity debt securities.  This update became effective for the Company on January 1, 2020. As of the implementation date of January 1, 2020, the Company recognized an increase of $8.6 million to its allowance for credit losses for loans. The majority of this increase is related to loan portfolios acquired in our recent acquisitions that under the previous methodology were covered by the purchase discount on acquired loans. The cumulative-effect adjustment as a result of the adoption of this guidance was recorded, net of tax of $2.4 million, as a $6.2 million reduction to retained earnings effective January 1, 2020.

While the CARES Act allows banks to delay implementation, Securities and Exchange Commission (“SEC”) guidance indicates that a delay in implementation will operationally require running both methodologies simultaneously with restatements required when CECL is implemented for those that delay.  Additionally, bank regulations have provided capital relief to banks that do implement CECL at January 1, 2020.

For CECL modeling purposes, the Company uses forecast data for the state of California including Gross Domestic Product (“GDP”) and unemployment projections provided by the California Economic Forecast (“CEF”, www.CaliforniaForecast.com). At January 1, 2020, the forecast for California GDP for 2020 was an annual increase in the low single digits and the forecasted California unemployment rate for 2020 was in the mid-single digits.  In March 2020, the CEF forecast was revised for GDP in the negative low single digits and peak unemployment in the low double digits.

The provision for credit losses on loans was $13.3 million for the first quarter of 2020.  There was a credit to the provision for loan losses of ($1.1) million for the first quarter of 2019, and a provision for loan losses of $3.2 million for the fourth quarter of 2019. At March 31, 2020, the allowance for credit losses on loans was $44.7 million, representing 1.75% of total loans, and 369.81% of nonperforming loans. The increase in the provision in the first quarter of 2020 was driven primarily by a significantly deteriorated economic outlook resulting from the Coronavirus pandemic. Most major economic forecasts, including CEF as noted above, now show a significant decline in California GDP and a substantial rise in unemployment for 2020. The three loan classes where the largest increases in reserves were recorded under the CECL loss rate methodology were investor-owned commercial real estate (“CRE”), construction & land, and commercial and industrial (“C&I”).  Ongoing impacts of the CECL methodology will be dependent upon changes in economic conditions and forecasts, originated and acquired loan portfolio composition, portfolio duration, and other factors.

As of the implementation date, there was a $58,000 allowance for losses recorded on the Company’s held-to-maturity municipal investment securities portfolio.  For the first quarter of 2020, there was a reduction of $3,000 to the allowance for losses on the Company’s held-to-maturity municipal investment securities portfolio.

We refer you to the “DRIVERS OF CHANGE IN ACLL UNDER CECL” table below for detail.

Liquidity

Our liquidity position refers to our ability to maintain cash flows sufficient to fund operations and to meet obligations and other commitments in a timely fashion. The Company manages liquidity to be able to meet unexpected sudden changes in levels of its assets or deposit liabilities without maintaining excessive amounts of balance sheet liquidity. At March 31, 2020, the Company had a strong liquidity position with $443.4 million in cash and cash equivalents and approximately $477.5 million in available borrowing capacity from various sources including the Federal Home Loan Bank (“FHLB”), the Federal Reserve Bank of San Francisco (“FRB”), Federal funds facilities with several financial institutions, and a line of credit with a correspondent bank. The Company also had $686.4 million (at fair value) in unpledged securities available at March 31, 2020. Our loan to deposit ratio increased to 75.86% at March 31, 2020, compared to 70.01% at March 31, 2019, and 74.20% at December 31, 2019.

First Quarter 2020 Highlights (as of, or for the periods ended March 31, 2020, compared to March 31, 2019, and December 31, 2019, except as noted):

Operating Results:

  • Diluted earnings per share were $0.03 for the first quarter of 2020, compared to $0.28 for the first quarter of 2019, and $0.10 for the fourth quarter of 2019.  

  • The following table indicates the ratios for the return on average tangible assets and the return on average tangible equity for the periods indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
 
 
March 31, 
 
December 31, 
 
March 31, 
 
 
 
2020
 
2019
 
2019
 
Return on average tangible assets
 
0.19
%
 
 
0.57
%
 
 
1.63
%
 
 
Return on average tangible equity
 
1.91
%
 
 
5.96
%
 
 
17.90
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • Net interest income, before provision for credit losses on loans, increased 24% to $38.6 million for the first quarter of 2020, compared to net interest income, before loan losses of $31.0 million for the first quarter of 2019, and decreased (2%) from $39.2 million for the fourth quarter of 2019.

    • The fully tax equivalent (“FTE”) net interest margin contracted 13 basis points to 4.25% for the first quarter of 2020, from 4.38% for the first quarter of 2019, primarily due to a decline in the average yield of loans, investment securities, and overnight funds, partially offset by an increase in the average balance of loans, and an increase in the accretion of the loan discount into loan interest income from our merger with Presidio during the fourth quarter of 2019.  The FTE net interest margin expanded 10 basis points for the first quarter of 2020 from 4.15% for the fourth quarter of 2019, primarily due to a higher average loan balance, an increase in the yield on investment securities, and a lower average rate on the subordinated debt as a result of the redemption of $10.0 million of Presidio subordinated debt assumed during the merger with Presidio in the fourth quarter of 2019.

  • The following tables present the average balance of loans outstanding, interest income, and the average yield for the periods indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
For the Quarter Ended
 
 
 
March 31, 2020
 
March 31, 2019
 
 
 
Average
 
Interest
 
Average
 
Average
 
Interest
 
Average
 
(in $000’s, unaudited)
 
Balance
 
Income
 
Yield
 
Balance
 
Income
 
Yield
 
Loans, core bank and asset-based lending
 
$
 2,422,020
 
 
$
 30,104
 
 5.00
$
 1,724,723
 
 
$
 22,854
 
 5.37
Bay View Funding factored receivables
 
 
 47,470
 
 
 
 2,877
 
 24.38
 
 48,502
 
 
 
 2,953
 
 24.69
Residential mortgages
 
 
 33,075
 
 
 
 230
 
 2.80
 
 36,770
 
 
 
 251
 
 2.77
Purchased CRE loans
 
 
 27,340
 
 
 
 249
 
 3.66
 
 33,344
 
 
 
 294
 
 3.58
Loan fair value mark / accretion
 
 
 (16,180
)
 
 
 1,322
 
 0.22
 
 (6,249
)
 
 
 455
 
 0.11
Total loans
 
$
 2,513,725
 
 
$
 34,782
 
 5.57
$
 1,837,090
 
 
$
 26,807
 
 5.92
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • The average yield on the total loan portfolio decreased to 5.57% for the first quarter of 2020, compared to 5.92% for the first quarter of 2019, primarily due to a decrease in the average yield on loans (core bank and asset-based lending), partially offset by an increase in the accretion of the loan purchase discount into loan interest income from the acquisitions, and an increase in the average balance loans (core bank and asset-based lending) primarily from the merger with Presidio.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
For the Quarter Ended
 
 
 
March 31, 2020
 
December 31, 2019
 
 
 
Average
 
Interest
 
Average
 
Average
 
Interest
 
Average
 
(in $000’s, unaudited)
 
Balance
 
Income
 
Yield
 
Balance
 
Income
 
Yield
 
Loans, core bank and asset-based lending
 
$
 2,422,020
 
 
$
 30,104
 
 5.00
$
 2,353,871
 
 
$
 30,786
 
 5.19
Bay View Funding factored receivables
 
 
 47,470
 
 
 
 2,877
 
 24.38
 
 45,045
 
 
 
 2,888
 
 25.44
Residential mortgages
 
 
 33,075
 
 
 
 230
 
 2.80
 
 33,867
 
 
 
 237
 
 2.78
Purchased CRE loans
 
 
 27,340
 
 
 
 249
 
 3.66
 
 28,407
 
 
 
 238
 
 3.32
Loan fair value mark / accretion
 
 
 (16,180
)
 
 
 1,322
 
 0.22
 
 (15,089
)
 
 
 1,338
 
 0.23
Total loans
 
$
 2,513,725
 
 
$
 34,782
 
 5.57
$
 2,446,101
 
 
$
 35,487
 
 5.76
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • The average yield on the total loan portfolio decreased to 5.57% for the first quarter of 2020 compared to 5.76% for the fourth quarter of 2019, primarily due to decreases in the prime rate on loans.
  • The total net purchase discount on loans from the Focus Business Bank (“Focus”) loan portfolio was $5.4 million on the acquisition date of August 20, 2015, of which $399,000 remains outstanding as of March 31, 2020.  The total net purchase discount on loans from the Tri-Valley loan portfolio was $2.6 million on the acquisition date of April 6, 2018, of which $1.5 million remains outstanding as of March 31, 2020.  The total net purchase discount on loans from the United American loan portfolio was $4.7 million on the acquisition date of May 4, 2018, of which $2.5 million remains outstanding as of March 31, 2020.  The total net purchase discount on loans from Presidio loan portfolio was $12.5 million on the Presidio merger date of October 11, 2019 (the “merger date”), of which $10.6 million remains outstanding as of March 31, 2020.  In aggregate, the remaining net purchase discount on total loans acquired was $15.0 million at March 31, 2020.

  • The average cost of total deposits was 0.22% for the first quarter of 2020, compared to 0.28% for the first quarter of 2019 and 0.26% for the fourth quarter of 2019.
  • There was a $13.3 million provision for credit losses on loans for the first quarter of 2020, as discussed in “Adoption of CECL” above.  There was a credit to the provision for loan losses of ($1.1) million for the first quarter of 2019, and a $3.2 million provision for loan losses for the fourth quarter of 2019.  The provision for loan losses for the fourth quarter of 2019 included $2.0 million related to certain non-impaired loans acquired at a premium from Presidio.  This premium was due to higher interest rates on the loans versus market interest rates at the time of the merger.  Due to the net premium on these loans, a provision for loan losses was required and it was not due to credit deterioration since the Presidio merger date.

  • Total noninterest income was $3.2 million for the first quarter of 2019 compared to $2.5 million for the first quarter of 2019, and $2.4 million for the fourth quarter of 2019, primarily due to a $791,000 gain on disposition of a foreclosed asset, partially offset by lower gains on sales of SBA loans.

  • Total noninterest expense for the first quarter of 2020 increased to $25.8 million, compared to $17.9 million for the first quarter of 2019, primarily due to higher salaries and employee benefits as a result of annual salary increases, and additional employees and operating costs added as a result of the Presidio merger.  Total noninterest expense for the first quarter of 2020 decreased to $25.8 million from $30.6 million for the fourth quarter of 2019, due to reduced merger-related costs for the Presidio merger compared to the fourth quarter of 2019. 

    • Earnings for the first quarter of 2020 and fourth quarter of 2019 were reduced by pre-tax merger-related costs, related to the merger with Presidio which was completed on the merger date, as follows: 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
MERGER-RELATED COSTS
 
March 31, 
 
December 31, 
 
March 31, 
(in $000’s, unaudited)
 
2020
 
2019
 
2019
Salaries and employee benefits
 
$
 356
 
$
 6,580
 
$
 —
Other
 
 
 2,068
 
 
 3,299
 
 
 —
Total merger-related costs
 
$
 2,424
 
$
 9,879
 
$
 —
 
 
 
 
 
 
 
 
 
 
  • Full time equivalent employees were 337 at March 31, 2020, 309 at March 31, 2019, and 357 at December 31, 2019.  The decrease in full time equivalent employees at March 31, 2020, compared to December 31, 2019, was due to the completion of the Presidio systems conversions during the first quarter of 2020.

  • The efficiency ratio was 61.70% for the first quarter of 2020, compared to 53.47% for the first quarter of 2019, and 73.58% for the fourth quarter of 2019.
  • Income tax expense was $868,000 for the first quarter of 2020, compared to $4.5 million for the first quarter of 2019, and $2.1 million for the fourth quarter of 2019. The effective tax rate for the first quarter of 2020 increased to 31.8%, compared to 27.1% for the first quarter of 2019, and 26.9% for the fourth quarter of 2019, primarily due to an increase in tax expense for forfeited stock options and merger-related stock options.  The effective tax rate for the first quarter of 2020 would have been 26.8% without these items.

    • The difference in the effective tax rate for the periods reported compared to the combined Federal and state statutory tax rate of 29.6% 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 31% to $4.08 billion at March 31, 2020, compared to $3.12 billion at March 31, 2019, primarily due to the Presidio merger. Total assets decreased (1%) from $4.11 billion at December 31, 2019.

  • Securities available-for-sale, at fair value, totaled $373.6 million at March 31, 2020, compared to $452.5 million at March 31, 2019, and $404.8 million at December 31, 2019.  At March 31, 2020, the Company’s securities available-for-sale portfolio was comprised of $251.8 million of agency mortgage-backed securities (all issued by U.S. Government sponsored entities), and $121.8 million of U.S. Treasury securities. The pre-tax unrealized gain on securities available-for-sale at March 31, 2020 was $9.4 million, compared to a pre-tax unrealized loss on securities available-for-sale of ($2.9) million at March 31, 2019, and a pre-tax unrealized gain on securities available-for-sale of $2.3 million at December 31, 2019.  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. Investment securities available-for-sale from Presidio totaled $45.1 million, at fair value, at the Presidio merger date.

    • During the first quarter of 2020, the Company sold $26.4 million of agency mortgage-backed securities available-for-sale, with a gain on sale of securities of $100,000. 

  • At March 31, 2020, securities held-to-maturity, at amortized cost, totaled $348.0 million, compared to $367.0 million at March 31, 2019, and $366.6 million at December 31, 2019.  At March 31, 2020, the Company’s securities held-to-maturity portfolio was comprised of $270.2 million of agency mortgage-backed securities, and $77.8 million of tax-exempt municipal bonds.

  • The loan portfolio remains well-diversified as reflected in the following table which summarizes the distribution of loans, excluding loans held-for-sale, and the percentage of distribution in each category for the periods indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOANS
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
 
(in $000’s, unaudited)
 
Balance
 
% to Total
 
Balance
 
% to Total
 
Balance
 
% to Total
 
Commercial
 
$
 657,549
 
 
 26
$
 631,547
 
 
 25
$
 559,718
 
 
 30
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
 
 1,505,563
 
 
 59
 
 1,510,592
 
 
 59
 
 1,012,641
 
 
 55
Land and construction
 
 
 151,923
 
 
 6
 
 150,634
 
 
 6
 
 98,222
 
 
 5
Home equity
 
 
 165,159
 
 
 6
 
 175,252
 
 
 7
 
 118,448
 
 
 6
Residential mortgages
 
 
 45,474
 
 
 2
 
 46,256
 
 
 2
 
 49,786
 
 
 3
Consumer
 
 
 28,501
 
 
 1
 
 19,882
 
 
 1
 
 9,690
 
 
 1
Total Loans
 
 
 2,554,169
 
 
 100
 
 2,534,163
 
 
 100
 
 1,848,505
 
 
 100
Deferred loan fees, net
 
 
 (258
)
 
 -
 
 
 (319
)
 
 —
 
 
 (187
)
 
 —
 
Loans, net of deferred fees 
 
$
 2,553,911
 
 
 100
$
 2,533,844
 
 
 100
$
 1,848,318
 
 
 100
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • Loans, excluding loans held-for-sale, increased $705.6 million or 38%, to $2.55 billion at March 31, 2020, compared to $1.85 billion at March 31, 2019, and increased $20.1 million or 1%, to $2.55 billion at March 31, 2020, compared to $2.53 billion at December 31, 2019.

  • C&I line usage was 36% at March 31, 2020, compared to 37% at March 31, 2019, and 35% at December 31, 2019.

  • At March 31, 2020, 35% of the CRE loan portfolio was secured by owner-occupied real estate.

  • The following table summarizes the allowance for credit losses on loans(1) for the periods indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
ALLOWANCE FOR CREDIT LOSSES ON LOANS(1)
 
March 31, 
 
December 31, 
 
March 31, 
 
(in $000’s, unaudited)
 
2020
 
 
2019
 
 
2019
 
 
Balance at beginning of period
 
$
 23,285
 
 
$
 25,895
 
 
$
 27,848
 
 
Charge-offs during the period
 
 
 (673
)
 
 
 (6,003
)
 
 
 (226
)
 
Recoveries during the period
 
 
 251
 
 
 
 170
 
 
 
 757
 
 
Net recoveries (charge-offs) during the period
 
 
 (422
)
 
 
 (5,833
)
 
 
 531
 
 
Impact of adopting Topic 326
 
 
 8,570
 
 
 
 —
 
 
 
 —
 
 
Provision for credit losses on loans during the period(2)
 
 
 13,270
 
 
 
 3,223
 
 
 
 (1,061
)
 
Balance at end of period
 
$
 44,703
 
 
$
 23,285
 
 
$
 27,318
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans, net of deferred fees
 
$
 2,553,911
 
 
$
 2,533,844
 
 
$
 1,848,318
 
 
Total nonperforming loans
 
$
 12,088
 
 
$
 9,828
 
 
$
 17,315
 
 
Allowance for credit losses on loans to total loans(1)
 
 
 1.75
 
 
 0.92
 
 
 1.48
 
%
Allowance for credit losses on loans to total nonperforming loans(1)
 
 
 369.81
 
 
 236.93
 
 
 157.77
 
%
 
 
 
 
 
 
 
 
 
 
 
(1)Allowance for credit losses on loans ("ACLL") at March 31, 2020, Allowance for loan losses ("ALLL") for the prior periods
(2)Provision for credit losses on loans for the quarter ended March 31, 2020, Provision (credit) for loan losses for the prior periods
 
  • The ACLL was 1.75% of total loans at March 31, 2020 and the ACLL to total nonperforming loans was 369.81% at March 31, 2020. The ALLL was 1.48% of total loans and the ALLL to nonperforming loans was 157.77% at March 31, 2019, and 0.92% and 236.93%, respectively at December 31, 2019.  See “Adoption of CECL” above.  The loans acquired from Presidio are included in total loans at March 31, 2020 and December 31, 2019.  Due to the addition of the Presidio loans at fair value with no allowance, the ALLL to total loans decreased at December 31, 2019, compared to March 31, 2019.  However, the Company provided an additional $2.0 million in provision for loan losses to increase the ALLL at December 31, 2019 for certain non-impaired loans acquired at a premium from Presidio.

  • The following table shows the results of adopting CECL for the first quarter of 2020:
 
 
 
 
DRIVERS OF CHANGE IN ACLL UNDER CECL
 
 
(in $000’s, unaudited)
 
 
ALLL at December 31, 2019
 
$
 23,285
 
Day 1 adjustment impact of adopting Topic 326
 
 
 8,570
 
Net (charge-offs) during the period
 
 
 (422
)
Portfolio changes during the period
 
 
 1,216
 
Economic factors
 
 
 12,054
 
ACLL at March 31, 2020
 
$
 44,703
 
 
 
 
 
 
  • Net charge-offs totaled $422,000 for the first quarter of 2020, compared to net recoveries of $531,000 for the first quarter of 2019, and net charge-offs of $5.8 million for the fourth quarter of 2019.  Net charge-offs of $5.8 million for the fourth quarter of 2019 primarily consisted of three lending relationships totaling $5.5 million, including one large relationship which was previously disclosed and specifically reserved for during the second and third quarters of 2018.  The three lending relationships totaling $5.5 million in net charge-offs had a total of $4.7 million in specific reserves. 

  • The following is a breakout of nonperforming assets (“NPAs”) at the periods indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period:
 
NONPERFORMING ASSETS
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
 
(in $000’s, unaudited)
 
Balance
 
% of Total
 
Balance
 
% of Total
 
Balance
 
% of Total
 
CRE loans
 
$
 7,346
 
 61
$
 5,094
 
 52
$
 6,633
 
 38
%
Commercial loans
 
 
 3,403
 
 28
 
 2,657
 
 27
 
 8,442
 
 49
%
SBA loans
 
 
 771
 
 6
 
 787
 
 8
 
 570
 
 3
%
Restructured and loans over 90 days past due and still accruing
 
 
 442
 
 4
 
 1,153
 
 12
 
 1,357
 
 8
%
Home equity and consumer loans
 
 
 126
 
 1
 
 137
 
 1
 
 313
 
 2
%
Total nonperforming assets
 
$
 12,088
 
 100
$
 9,828
 
 100
$
 17,315
 
 100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • NPAs totaled $12.1 million, or 0.30% of total assets, at March 31, 2020, compared to $17.3 million, or 0.56% of total assets, at March 31, 2019, and $9.8 million, or 0.24% of total assets, at December 31, 2019.

    • There were no foreclosed assets on the balance sheet at March 31, 2020, March 31, 2019, or December 31, 2019. 
  • Classified assets increased to $39.6 million, or 0.97% of total assets, at March 31, 2020, compared to $25.2 million, or 0.81% of total assets, at March 31, 2019, and $32.6 million, or 0.79% of total assets, at December 31, 2019.  The increase in classified assets for the first quarter of 2020, compared to the fourth quarter of 2019 was primarily due to two CRE secured and one commercial lending relationships that were moved to classified assets during the first quarter of 2020.
  • The following table summarizes the distribution of deposits and the percentage of distribution in each category for the periods indicated:       
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DEPOSITS
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
 
(in $000’s, unaudited)
 
Balance
 
% to Total
 
Balance
 
% to Total
 
Balance
 
% to Total
 
Demand, noninterest-bearing
 
$
 1,444,534
 
 42
$
 1,450,873
 
 42
$
 1,016,770
 
 38
%
Demand, interest-bearing
 
 
 810,425
 
 24
 
 798,375
 
 23
 
 704,996
 
 27
%
Savings and money market
 
 
 949,076
 
 28
 
 982,430
 
 29
 
 759,306
 
 29
%
Time deposits — under $250
 
 
 51,009
 
 2
 
 54,361
 
 2
 
 56,385
 
 2
%
Time deposits — $250 and over
 
 
 96,540
 
 3
 
 99,882
 
 3
 
 90,042
 
 3
%
CDARS — interest-bearing demand,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
money market and time deposits
 
 
 15,055
 
 1
 
 28,847
 
 1
 
 12,745
 
 1
Total deposits
 
$
 3,366,639
 
 100
$
 3,414,768
 
 100
$
 2,640,244
 
 100
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  • Total deposits increased $726.4 million, or 28%, to $3.37 billion at March 31, 2020, compared to $2.64 billion at March 31, 2019, which included $673.1 million in deposits from Presidio, at fair value, and an increase of $53.3 million in the Company’s legacy deposits.  Total deposits decreased ($48.1) million or (1%) from $3.41 billion at December 31, 2019. 
      
  • Deposits, excluding all time deposits and CDARS deposits, increased $723.0 million, or 29%, to $3.20 billion at March 31, 2020, compared to $2.48 billion at March 31, 2019, which included $650.6 million in deposits from Presidio, at fair value, and an increase of $72.4 million in the Company’s legacy deposits.  Deposits, excluding all time deposits and CDARS deposits decreased ($27.6) million or (1%), compared to $3.23 billion at December 31, 2019.
  • The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded the regulatory guidelines under the Basel III prompt corrective action (“PCA”) regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at March 31, 2020, as reflected in the following table:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Well-capitalized
 
 
 
 
 
 
 
 
 
 
Financial
 
 
 
 
 
 
 
 
 
 
Institution
 
Basel III
 
 
Heritage
 
Heritage
 
Basel III PCA
 
Minimum
 
 
Commerce
 
Bank of
 
Regulatory
 
Regulatory
CAPITAL RATIOS (unaudited)
 
Corp
 
Commerce
 
Guidelines
 
Requirement (1)
Total Risk-Based
 
 14.7
 
 14.0
 
 10.0
 
 10.5
%
Tier 1 Risk-Based
 
 12.2
 
 12.7
 
 8.0
 
 8.5
%
Common Equity Tier 1 Risk-Based
 
 12.2
 
 12.7
 
 6.5
 
 7.0
%
Leverage
 
 10.0
 
 10.5
 
 5.0
 
 4.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 

(1) Basel III minimum regulatory requirements for both the Company and the Bank include a 2.5% capital conservation buffer, except the leverage ratio.

  • The following table reflects the components of accumulated other comprehensive loss, net of taxes, for the periods indicated:
 
 
 
 
 
 
 
 
 
 
ACCUMULATED OTHER COMPREHENSIVE LOSS
 
March 31,
 
December 31,
 
March 31,
(in $000’s, unaudited)
 
2020
 
 
2019
 
 
2019
 
Unrealized gain (loss) on securities available-for-sale
 
$
 6,299
 
 
$
 1,242
 
 
$
 (2,010
)
Remaining unamortized unrealized gain on securities
 
 
 
 
 
 
 
 
 
available-for-sale transferred to held-to-maturity
 
 
 288
 
 
 
 297
 
 
 
 325
 
Split dollar insurance contracts liability
 
 
 (4,850
)
 
 
 (4,835
)
 
 
 (3,746
)
Supplemental executive retirement plan liability
 
 
 (6,774
)
 
 
 (6,842
)
 
 
 (3,963
)
Unrealized gain on interest-only strip from SBA loans
 
 
 328
 
 
 
 360
 
 
 
 407
 
Total accumulated other comprehensive loss
 
$
 (4,709
)
 
$
 (9,778
)
 
$
 (8,987
)
 
 
 
 
 
 
 
 
 
 
  • Tangible equity was $384.5 million at March 31, 2020, compared to $283.3 million at March 31, 2019, and $388.9 million at December 31, 2019.  Tangible book value per share was $6.46 at March 31, 2020, compared to $6.54 at March 31, 2019, and $6.55 at December 31, 2019.

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, Livermore, Los Altos, Los Gatos, Morgan Hill, Palo Alto, Pleasanton, Redwood City, San Francisco, San Jose, San Mateo, San Rafael, 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 San Jose, CA and provides business-essential working capital factoring financing to various industries throughout the United States.  For more information, please visit.

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 (“SEC”), Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019, 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 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) our ability to anticipate interest rate changes and manage interest rate risk; (4) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources; (5) volatility in credit and equity markets and its effect on the global economy; (6) our ability to effectively compete with other banks and financial services companies and the effects of competition in the financial services industry on our business; (7) our ability to achieve loan growth and attract deposits; (8) risks associated with concentrations in real estate related loans; (9) the relative strength or weakness of the commercial and real estate markets where our borrowers are located, including related asset and market prices; (10) other than temporary impairment charges to our securities portfolio; (11) changes in the level of nonperforming assets and charge offs and other credit quality measures, and their impact on the adequacy of the Company’s allowance for credit losses and the Company’s provision for credit losses; (12) increased capital requirements for our continual growth or as imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all; (13) regulatory limits on Heritage Bank of Commerce’s ability to pay dividends to the Company; (14) changes in our capital management policies, including those regarding business combinations, dividends, and share repurchases; (15) 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; (16) our inability to attract, recruit, and retain qualified officers and other personnel could harm our ability to implement our strategic plan, impair our relationships with customers and adversely affect our business, results of operations and growth prospects; (17) the potential increase in reserves and allowance for loan loss as a result of the transition to the current expected credit loss standard (“CECL”) established by the Financial Accounting Standards Board to account for expected credit losses; (18) possible adjustment of the valuation of our deferred tax assets; (19) 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; (20) inability of our framework to manage risks associated with our business, including operational risk and credit risk; (21) risks of loss of funding of Small Business Administration or SBA loan programs, or changes in those programs; (22) compliance with governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities , accounting and tax matters; (23) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities; (24) 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; (25) 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; (26) availability of and competition for acquisition opportunities; (27) risks resulting from domestic terrorism; (28) risks of natural disasters (including earthquakes) and other events beyond our control; (29) the expected cost savings, synergies and other financial benefits from the Presidio Bank merger might not be realized within the expected time frames or at all; (30) the rapidly changing uncertainties related to the Coronavirus pandemic including, but not limited to, the potential adverse effect of the pandemic on the economy, our employees and customers, and our financial performance; and (31) our success in managing the risks involved in the foregoing factors.

Member FDIC

For additional information, contact:
Debbie Reuter
EVP, Corporate Secretary
Direct:  (408) 494-4542

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended:
 
Percent Change From:
 
CONSOLIDATED INCOME STATEMENTS
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
March 31,
 
(in $000’s, unaudited)
 
2020
 
2019
 
 
2019
 
 
2019
 
 
2019
 
 
Interest income
 
$
 40,942
 
$
 42,471
 
 
$
 33,449
 
 
(4
)
22
 
%
Interest expense
 
 
 2,362
 
 
 3,242
 
 
 
 2,407
 
 
(27
)
(2
)
%
Net interest income before provision
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  for credit losses on loans(1)
 
 
 38,580
 
 
 39,229
 
 
 
 31,042
 
 
(2
)
24
 
%
Provision (credit) for credit losses on loans(1)
 
 
 13,270
 
 
 3,223
 
 
 
 (1,061
)
 
312
 
1351
 
%
Net interest income after provision
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  for credit losses on loans(1)
 
 
 25,310
 
 
 36,006
 
 
 
 32,103
 
 
(30
)
(21
)
%
Noninterest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Service charges and fees on deposit accounts
 
 
 969
 
 
 1,140
 
 
 
 1,161
 
 
(15
)
(17
)
%
Gain on the disposition of foreclosed assets
 
 
 791
 
 
 —
 
 
 
 —
 
 
N/A
 
 
N/A
 
 
Increase in cash surrender value of
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  life insurance
 
 
 458
 
 
 405
 
 
 
 330
 
 
13
 
39
 
%
Servicing income
 
 
 183
 
 
156
 
 
 
 191
 
 
17
 
%
(4
)
%
Gain (loss) on sales of securities
 
 
 100
 
 
 (217
)
 
 
 —
 
 
146
 
N/A
 
Gain on sales of SBA loans
 
 
 67
 
 
 358
 
 
 
 139
 
 
(81
)
(52
)
%
Other
 
 
 625
 
 
 551
 
 
 
 647
 
 
13
 
(3
)
%
Total noninterest income
 
 
 3,193
 
 
 2,393
 
 
 
 2,468
 
 
33
 
29
 
%
Noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
 
 14,203
 
 
 18,819
 
 
 
 10,770
 
 
(25
)
32
 
%
Occupancy and equipment
 
 
 1,772
 
 
 2,013
 
 
 
 1,506
 
 
(12
)
18
 
%
Professional fees
 
 
 1,435
 
 
 899
 
 
 
 818
 
 
60
 
75
 
%
Other
 
 
 8,364
 
 
 8,895
 
 
 
 4,824
 
 
(6
)
73
 
%
Total noninterest expense
 
 
 25,774
 
 
 30,626
 
 
 
 17,918
 
 
(16
)
44
 
%
Income before income taxes
 
 
 2,729
 
 
 7,773
 
 
 
 16,653
 
 
(65
)
(84
)
%
Income tax expense
 
 
 868
 
 
 2,088
 
 
 
 4,507
 
 
(58
)
(81
)
%
Net income
 
$
 1,861
 
$
 5,685
 
 
$
 12,146
 
 
(67
)
(85
)
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PER COMMON SHARE DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share
 
$
 0.03
 
$
 0.10
 
 
$
 0.28
 
 
(70
)
(89
)
%
Diluted earnings per share
 
$
 0.03
 
$
 0.10
 
 
$
 0.28
 
 
(70
)
(88
)
%
Weighted average shares outstanding - basic
 
 
 59,286,927
 
 
 57,168,605
 
 
 
 43,108,208
 
 
4
 
38
 
%
Weighted average shares outstanding - diluted
 
 
 60,194,025
 
 
 58,361,976
 
 
 
 43,670,341
 
 
3
 
38
 
%
Common shares outstanding at period-end
 
 
 59,568,219
 
 
 59,368,156
 
 
 
 43,323,753
 
 
0
 
37
 
%
Dividend per share
 
$
 0.13
 
$
 0.12
 
 
$
 0.12
 
 
8
 
8
 
%
Book value per share
 
$
 9.59
 
$
 9.71
 
 
$
 8.74
 
 
(1
)
10
 
%
Tangible book value per share
 
$
 6.46
 
$
 6.55
 
 
$
 6.54
 
 
(1
)
(1
)
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
KEY FINANCIAL RATIOS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized return on average equity
 
 
 1.29
 
 4.04
 
 
 13.28
 
(68
)
(90
)
%
Annualized return on average tangible equity
 
 
 1.91
 
 5.96
 
 
 17.90
 
(68
)
(89
)
%
Annualized return on average assets
 
 
 0.19
 
 0.55
 
 
 1.58
 
(65
)
(88
)
%
Annualized return on average tangible assets
 
 
 0.19
 
 0.57
 
 
 1.63
 
(67
)
(88
)
%
Net interest margin (fully tax equivalent)
 
 
 4.25
 
 4.15
 
 
 4.38
 
2
 
(3
)
%
Efficiency ratio
 
 
 61.70
 
 73.58
 
 
 53.47
 
(16
)
15
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in $000’s, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average assets
 
$
 4,033,151
 
$
 4,124,018
 
 
$
 3,109,583
 
 
(2
)
30
 
%
Average tangible assets
 
$
 3,845,646
 
$
 3,943,725
 
 
$
 3,014,029
 
 
(2
)
28
 
%
Average earning assets
 
$
 3,665,151
 
$
 3,762,239
 
 
$
 2,885,591
 
 
(3
)
27
 
%
Average loans held-for-sale
 
$
 2,265
 
$
 3,299
 
 
$
 3,125
 
 
(31
)
(28
)
%
Average total loans
 
$
 2,511,460
 
$
 2,442,802
 
 
$
 1,833,965
 
 
3
 
37
 
%
Average deposits
 
$
 3,327,812
 
$
 3,432,771
 
 
$
 2,637,308
 
 
(3
)
26
 
%
Average demand deposits - noninterest-bearing
 
$
 1,438,944
 
$
 1,452,893
 
 
$
 1,024,142
 
 
(1
)
41
 
%
Average interest-bearing deposits
 
$
 1,888,868
 
$
 1,979,878
 
 
$
 1,613,166
 
 
(5
)
17
 
%
Average interest-bearing liabilities
 
$
 1,928,770
 
$
 2,027,106
 
 
$
 1,652,658
 
 
(5
)
17
 
%
Average equity
 
$
 579,051
 
$
 558,478
 
 
$
 370,792
 
 
4
 
56
 
%
Average tangible equity
 
$
 391,546
 
$
 378,185
 
 
$
 275,238
 
 
4
 
42
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)Provision for credit losses on loans for the quarter ended March 31, 2020, Provision for loan losses for the prior periods

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended:
 
CONSOLIDATED INCOME STATEMENTS
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
(in $000’s, unaudited)
 
2020
 
2019
 
 
2019
 
 
2019
 
 
2019
 
 
Interest income
 
$
 40,942
 
$
 42,471
 
 
$
 33,250
 
 
$
 33,489
 
 
$
 33,449
 
 
Interest expense
 
 
 2,362
 
 
 3,242
 
 
 
 2,625
 
 
 
 2,573
 
 
 
 2,407
 
 
Net interest income before provision
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  for credit losses on loans(1)
 
 
 38,580
 
 
 39,229
 
 
 
 30,625
 
 
 
 30,916
 
 
 
 31,042
 
 
Provision (credit) for credit losses on loans(1)
 
 
 13,270
 
 
 3,223
 
 
 
 (576
)
 
 
 (740
)
 
 
 (1,061
)
 
Net interest income after provision
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  for credit losses on loans(1)
 
 
 25,310
 
 
 36,006
 
 
 
 31,201
 
 
 
 31,656
 
 
 
 32,103
 
 
Noninterest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Service charges and fees on deposit accounts
 
 
 969
 
 
 1,140
 
 
 
 1,032
 
 
 
 1,177
 
 
 
 1,161
 
 
Gain on the disposition of foreclosed assets
 
 
 791
 
 
 —
 
 
 
 —
 
 
 
 —
 
 
 
 —
 
 
Increase in cash surrender value of
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  life insurance
 
 
 458
 
 
 405
 
 
 
 336
 
 
 
 333
 
 
 
 330
 
 
Servicing income
 
 
183
 
 
156
 
 
 
 139
 
 
 
150
 
 
 
191
 
 
Gain (loss) on sales of securities
 
 
 100
 
 
 (217
)
 
 
 330
 
 
 
 548
 
 
 
 —
 
 
Gain on sales of SBA loans
 
 
 67
 
 
 358
 
 
 
 156
 
 
 
 36
 
 
 
 139
 
 
Other
 
 
 625
 
 
 551
 
 
 
 625
 
 
 
 521
 
 
 
 647
 
 
Total noninterest income
 
 
 3,193
 
 
 2,393
 
 
 
 2,618
 
 
 
 2,765
 
 
 
 2,468
 
 
Noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
 
 14,203
 
 
 18,819
 
 
 
 10,467
 
 
 
 10,698
 
 
 
 10,770
 
 
Occupancy and equipment
 
 
 1,772
 
 
 2,013
 
 
 
 1,550
 
 
 
 1,578
 
 
 
 1,506
 
 
Professional fees
 
 
 1,435
 
 
 899
 
 
 
 789
 
 
 
 753
 
 
 
 818
 
 
Other
 
 
 8,364
 
 
 8,895
 
 
 
 5,103
 
 
 
 5,416
 
 
 
 4,824
 
 
Total noninterest expense
 
 
 25,774
 
 
 30,626
 
 
 
 17,909
 
 
 
 18,445
 
 
 
 17,918
 
 
Income before income taxes
 
 
 2,729
 
 
 7,773
 
 
 
 15,910
 
 
 
 15,976
 
 
 
 16,653
 
 
Income tax expense
 
 
 868
 
 
 2,088
 
 
 
 4,633
 
 
 
 4,623
 
 
 
 4,507
 
 
Net income
 
$
 1,861
 
$
 5,685
 
 
$
 11,277
 
 
$
 11,353
 
 
$
 12,146
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PER COMMON SHARE DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share
 
$
 0.03
 
$
 0.10
 
 
$
 0.26
 
 
$
 0.26
 
 
$
 0.28
 
 
Diluted earnings per share
 
$
 0.03
 
$
 0.10
 
 
$
 0.26
 
 
$
 0.26
 
 
$
 0.28
 
 
Weighted average shares outstanding - basic
 
 
 59,286,927
 
 
 57,168,605
 
 
 
 43,258,983
 
 
 
 43,202,562
 
 
 
 43,108,208
 
 
Weighted average shares outstanding - diluted
 
 
 60,194,025
 
 
 58,361,976
 
 
 
 43,796,904
 
 
 
 43,721,451
 
 
 
 43,670,341
 
 
Common shares outstanding at period-end
 
 
 59,568,219
 
 
 59,368,156
 
 
 
 43,509,406
 
 
 
 43,498,406
 
 
 
 43,323,753
 
 
Dividend per share
 
$
 0.13
 
$
 0.12
 
 
$
 0.12
 
 
$
 0.12
 
 
$
 0.12
 
 
Book value per share
 
$
 9.59
 
$
 9.71
 
 
$
 9.09
 
 
$
 8.92
 
 
$
 8.74
 
 
Tangible book value per share
 
$
 6.46
 
$
 6.55
 
 
$
 6.92
 
 
$
 6.75
 
 
$
 6.54
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
KEY FINANCIAL RATIOS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized return on average equity
 
 
 1.29
 
 4.04
 
 
 11.44
 
 
 11.96
 
 
 13.28
 
Annualized return on average tangible equity
 
 
 1.91
 
 5.96
 
 
 15.08
 
 
 15.94
 
 
 17.90
 
Annualized return on average assets
 
 
 0.19
 
 0.55
 
 
 1.44
 
 
 1.48
 
 
 1.58
 
Annualized return on average tangible assets
 
 
 0.19
 
 0.57
 
 
 1.49
 
 
 1.53
 
 
 1.63
 
Net interest margin (fully tax equivalent)
 
 
 4.25
 
 4.15
 
 
 4.24
 
 
 4.38
 
 
 4.38
 
Efficiency ratio
 
 
 61.70
 
 73.58
 
 
 53.87
 
 
 54.76
 
 
 53.47
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVERAGE BALANCES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in $000’s, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average assets
 
$
 4,033,151
 
$
 4,124,018
 
 
$
 3,103,043
 
 
$
 3,070,043
 
 
$
 3,109,583
 
 
Average tangible assets
 
$
 3,845,646
 
$
 3,943,725
 
 
$
 3,008,602
 
 
$
 2,975,096
 
 
$
 3,014,029
 
 
Average earning assets
 
$
 3,665,151
 
$
 3,762,239
 
 
$
 2,878,590
 
 
$
 2,844,677
 
 
$
 2,885,591
 
 
Average loans held-for-sale
 
$
 2,265
 
$
 3,299
 
 
$
 4,171
 
 
$
 4,256
 
 
$
 3,125
 
 
Average total loans
 
$
 2,511,460
 
$
 2,442,802
 
 
$
 1,851,669
 
 
$
 1,831,218
 
 
$
 1,833,965
 
 
Average deposits
 
$
 3,327,812
 
$
 3,432,771
 
 
$
 2,612,252
 
 
$
 2,590,933
 
 
$
 2,637,308
 
 
Average demand deposits - noninterest-bearing
 
$
 1,438,944
 
$
 1,452,893
 
 
$
 1,041,712
 
 
$
 1,001,914
 
 
$
 1,024,142
 
 
Average interest-bearing deposits
 
$
 1,888,868
 
$
 1,979,878
 
 
$
 1,570,540
 
 
$
 1,589,019
 
 
$
 1,613,166
 
 
Average interest-bearing liabilities
 
$
 1,928,770
 
$
 2,027,106
 
 
$
 1,610,168
 
 
$
 1,628,554
 
 
$
 1,652,658
 
 
Average equity
 
$
 579,051
 
$
 558,478
 
 
$
 391,086
 
 
$
 380,605
 
 
$
 370,792
 
 
Average tangible equity
 
$
 391,546
 
$
 378,185
 
 
$
 296,645
 
 
$
 285,658
 
 
$
 275,238
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)Provision for credit losses on loans for the quarter ended March 31, 2020, Provision for loan losses for the prior periods

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period:
 
Percent Change From:
 
CONSOLIDATED BALANCE SHEETS
 
March 31, 
 
December 31,
 
March 31, 
 
December 31,
 
March 31, 
 
(in $000’s, unaudited)
 
2020
 
 
2019
 
 
2019
 
 
2019
 
 
2019
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
 36,998
 
 
$
 49,447
 
 
$
 38,699
 
 
(25
)
(4
)
%
Other investments and interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  in other financial institutions
 
 
 406,399
 
 
 
 407,923
 
 
 
 196,278
 
 
0
 
107
 
%
Securities available-for-sale, at fair value
 
 
 373,570
 
 
 
 404,825
 
 
 
 452,521
 
 
(8
)
(17
)
%
Securities held-to-maturity, at amortized cost
 
 
 348,044
 
 
 
 366,560
 
 
 
 367,023
 
 
(5
)
(5
)
%
Loans held-for-sale - SBA, including deferred costs
 
 
 2,415
 
 
 
 1,052
 
 
 
 3,216
 
 
130
 
(25
)
%
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 657,549
 
 
 
 631,547
 
 
 
 559,718
 
 
4
 
17
 
%
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
 
 1,505,563
 
 
 
 1,510,592
 
 
 
 1,012,641
 
 
0
 
49
 
%
Land and construction
 
 
 151,923
 
 
 
 150,634
 
 
 
 98,222
 
 
1
 
55
 
%
Home equity
 
 
 165,159
 
 
 
 175,252
 
 
 
 118,448
 
 
(6
)
39
 
%
Residential mortgages
 
 
 45,474
 
 
 
 46,256
 
 
 
 49,786
 
 
(2
)
(9
)
%
Consumer
 
 
 28,501
 
 
 
 19,882
 
 
 
 9,690
 
 
43
 
194
 
%
Loans
 
 
 2,554,169
 
 
 
 2,534,163
 
 
 
 1,848,505
 
 
1
 
38
 
%
Deferred loan fees, net
 
 
 (258
)
 
 
 (319
)
 
 
 (187
)
 
(19
)
38
 
%
Total loans, net of deferred fees
 
 
 2,553,911
 
 
 
 2,533,844
 
 
 
 1,848,318
 
 
1
 
38
 
%
Allowance for credit losses on loans(1)
 
 
 (44,703
)
 
 
 (23,285
)
 
 
 (27,318
)
 
92
 
64
 
%
Loans, net
 
 
 2,509,208
 
 
 
 2,510,559
 
 
 
 1,821,000
 
 
0
 
38
 
%
Company-owned life insurance
 
 
 76,485
 
 
 
 76,027
 
 
 
 62,189
 
 
1
 
23
 
%
Premises and equipment, net
 
 
 9,025
 
 
 
 8,250
 
 
 
 6,998
 
 
9
 
29
 
%
Goodwill
 
 
 167,371
 
 
 
 167,420
 
 
 
 83,753
 
 
0
 
100
 
%
Other intangible assets
 
 
 19,557
 
 
 
 20,415
 
 
 
 11,454
 
 
(4
)
71
 
%
Accrued interest receivable and other assets
 
 
 129,090
 
 
 
 96,985
 
 
 
 72,746
 
 
33
 
77
 
%
Total assets
 
$
 4,078,162
 
 
$
 4,109,463
 
 
$
 3,115,877
 
 
(1
)
31
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, noninterest-bearing
 
$
 1,444,534
 
 
$
 1,450,873
 
 
$
 1,016,770
 
 
0
 
42
 
%
Demand, interest-bearing
 
 
 810,425
 
 
 
 798,375
 
 
 
 704,996
 
 
2
 
15
 
%
Savings and money market
 
 
 949,076
 
 
 
 982,430
 
 
 
 759,306
 
 
(3
)
25
 
%
Time deposits-under $250
 
 
 51,009
 
 
 
 54,361
 
 
 
 56,385
 
 
(6
)
(10
)
%
Time deposits-$250 and over
 
 
 96,540
 
 
 
 99,882
 
 
 
 90,042
 
 
(3
)
7
 
%
CDARS - money market and time deposits
 
 
 15,055
 
 
 
 28,847
 
 
 
 12,745
 
 
(48
)
18
 
%
Total deposits
 
 
 3,366,639
 
 
 
 3,414,768
 
 
 
 2,640,244
 
 
(1
)
28
 
%
Subordinated debt, net of issuance costs
 
 
 39,600
 
 
 
 39,554
 
 
 
 39,414
 
 
0
 
0
 
%
Other short-term borrowings
 
 
 —
 
 
 
 328
 
 
 
 —
 
 
(100
)
 
N/A
 
 
Accrued interest payable and other liabilities
 
 
 100,482
 
 
 
 78,105
 
 
 
 57,703
 
 
29
 
74
 
%
Total liabilities
 
 
 3,506,721
 
 
 
 3,532,755
 
 
 
 2,737,361
 
 
(1
)
28
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock
 
 
 491,347
 
 
 
 489,745
 
 
 
 301,550
 
 
0
 
63
 
%
Retained earnings
 
 
 84,803
 
 
 
 96,741
 
 
 
 85,953
 
 
(12
)
(1
)
%
Accumulated other comprehensive loss
 
 
 (4,709
)
 
 
 (9,778
)
 
 
 (8,987
)
 
(52
)
48
 
%
Total Shareholders' Equity
 
 
 571,441
 
 
 
 576,708
 
 
 
 378,516
 
 
(1
)
51
 
%
  Total liabilities and shareholders’ equity
 
$
 4,078,162
 
 
$
 4,109,463
 
 
$
 3,115,877
 
 
(1
)
31
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)Allowance for credit losses on loans at March 31, 2020, Allowance for loan losses for the prior periods

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period:
CONSOLIDATED BALANCE SHEETS
 
March 31, 
 
December 31,
 
September 30,
 
June 30,
 
March 31, 
(in $000’s, unaudited)
 
2020
 
 
2019
 
 
2019
 
 
2019
 
 
2019
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
 36,998
 
 
$
 49,447
 
 
$
 48,121
 
 
$
 36,302
 
 
$
 38,699
 
Other investments and interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  in other financial institutions
 
 
 406,399
 
 
 
 407,923
 
 
 
 367,662
 
 
 
 239,710
 
 
 
 196,278
 
Securities available-for-sale, at fair value
 
 
 373,570
 
 
 
 404,825
 
 
 
 333,101
 
 
 
 383,156
 
 
 
 452,521
 
Securities held-to-maturity, at amortized cost
 
 
 348,044
 
 
 
 366,560
 
 
 
 342,033
 
 
 
 351,399
 
 
 
 367,023
 
Loans held-for-sale - SBA, including deferred costs
 
 
 2,415
 
 
 
 1,052
 
 
 
 3,571
 
 
 
 5,202
 
 
 
 3,216
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 657,549
 
 
 
 631,547
 
 
 
 528,060
 
 
 
 567,529
 
 
 
 559,718
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
 
 1,505,563
 
 
 
 1,510,592
 
 
 
 1,080,235
 
 
 
 1,037,885
 
 
 
 1,012,641
 
Land and construction
 
 
 151,923
 
 
 
 150,634
 
 
 
 96,610
 
 
 
 97,297
 
 
 
 98,222
 
Home equity
 
 
 165,159
 
 
 
 175,252
 
 
 
 111,610
 
 
 
 116,057
 
 
 
 118,448
 
Residential mortgages
 
 
 45,474
 
 
 
 46,256
 
 
 
 47,276
 
 
 
 48,944
 
 
 
 49,786
 
Consumer
 
 
 28,501
 
 
 
 19,882
 
 
 
 11,701
 
 
 
 10,279
 
 
 
 9,690
 
Loans
 
 
 2,554,169
 
 
 
 2,534,163
 
 
 
 1,875,492
 
 
 
 1,877,991
 
 
 
 1,848,505
 
Deferred loan fees, net
 
 
 (258
)
 
 
 (319
)
 
 
 (105
)
 
 
 (224
)
 
 
 (187
)
Total loans, net of deferred fees
 
 
 2,553,911
 
 
 
 2,533,844
 
 
 
 1,875,387
 
 
 
 1,877,767
 
 
 
 1,848,318
 
Allowance for credit losses on loans(1)
 
 
 (44,703
)
 
 
 (23,285
)
 
 
 (25,895
)
 
 
 (26,631
)
 
 
 (27,318
)
Loans, net
 
 
 2,509,208
 
 
 
 2,510,559
 
 
 
 1,849,492
 
 
 
 1,851,136
 
 
 
 1,821,000
 
Company-owned life insurance
 
 
 76,485
 
 
 
 76,027
 
 
 
 62,858
 
 
 
 62,522
 
 
 
 62,189
 
Premises and equipment, net
 
 
 9,025
 
 
 
 8,250
 
 
 
 6,849
 
 
 
 6,975
 
 
 
 6,998
 
Goodwill
 
 
 167,371
 
 
 
 167,420
 
 
 
 83,753
 
 
 
 83,753
 
 
 
 83,753
 
Other intangible assets
 
 
 19,557
 
 
 
 20,415
 
 
 
 10,346
 
 
 
 10,900
 
 
 
 11,454
 
Accrued interest receivable and other assets
 
 
 129,090
 
 
 
 96,985
 
 
 
 74,685
 
 
 
 76,976
 
 
 
 72,746
 
Total assets
 
$
 4,078,162
 
 
$
 4,109,463
 
 
$
 3,182,471
 
 
$
 3,108,031
 
 
$
 3,115,877
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, noninterest-bearing
 
$
 1,444,534
 
 
$
 1,450,873
 
 
$
 1,094,953
 
 
$
 994,082
 
 
$
 1,016,770
 
Demand, interest-bearing
 
 
 810,425
 
 
 
 798,375
 
 
 
 666,054
 
 
 
 682,114
 
 
 
 704,996
 
Savings and money market
 
 
 949,076
 
 
 
 982,430
 
 
 
 761,471
 
 
 
 788,832
 
 
 
 759,306
 
Time deposits-under $250
 
 
 51,009
 
 
 
 54,361
 
 
 
 53,560
 
 
 
 53,351
 
 
 
 56,385
 
Time deposits-$250 and over
 
 
 96,540
 
 
 
 99,882
 
 
 
 95,543
 
 
 
 88,519
 
 
 
 90,042
 
CDARS - money market and time deposits
 
 
 15,055
 
 
 
 28,847
 
 
 
 17,409
 
 
 
 15,575
 
 
 
 12,745
 
Total deposits
 
 
 3,366,639
 
 
 
 3,414,768
 
 
 
 2,688,990
 
 
 
 2,622,473
 
 
 
 2,640,244
 
Subordinated debt, net of issuance costs
 
 
 39,600
 
 
 
 39,554
 
 
 
 39,507
 
 
 
 39,461
 
 
 
 39,414
 
Other short-term borrowings
 
 
 —
 
 
 
 328
 
 
 
 —
 
 
 
 —
 
 
 
 —
 
Accrued interest payable and other liabilities
 
 
 100,482
 
 
 
 78,105
 
 
 
 58,628
 
 
 
 57,989
 
 
 
 57,703
 
Total liabilities
 
 
 3,506,721
 
 
 
 3,532,755
 
 
 
 2,787,125
 
 
 
 2,719,923
 
 
 
 2,737,361
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock
 
 
 491,347
 
 
 
 489,745
 
 
 
 302,983
 
 
 
 302,305
 
 
 
 301,550
 
Retained earnings
 
 
 84,803
 
 
 
 96,741
 
 
 
 98,161
 
 
 
 92,105
 
 
 
 85,953
 
Accumulated other comprehensive loss
 
 
 (4,709
)
 
 
 (9,778
)
 
 
 (5,798
)
 
 
 (6,302
)
 
 
 (8,987
)
  Total Shareholders' Equity
 
 
 571,441
 
 
 
 576,708
 
 
 
 395,346
 
 
 
 388,108
 
 
 
 378,516
 
  Total liabilities and shareholders’ equity
 
$
 4,078,162
 
 
$
 4,109,463
 
 
$
 3,182,471
 
 
$
 3,108,031
 
 
$
 3,115,877
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)Allowance for credit losses on loans at March 31, 2020, Allowance for loan losses for the prior periods

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period:
 
Percent Change From:
 
CREDIT QUALITY DATA
 
March 31, 
 
December 31,
 
March 31, 
 
December 31,
 
March 31, 
 
(in $000’s, unaudited)
 
2020
 
2019
 
2019
 
 
2019
 
 
2019
 
 
Nonaccrual loans - held-for-investment
 
$
 11,646
 
$
 8,675
 
$
 15,958
 
 
34
 
(27
)
%
Restructured and loans over 90 days past due
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  and still accruing
 
 
 442
 
 
 1,153
 
 
 1,357
 
 
(62
)
(67
)
%
  Total nonperforming loans
 
 
 12,088
 
 
 9,828
 
 
 17,315
 
 
23
 
(30
)
%
Foreclosed assets
 
 
 —
 
 
 —
 
 
 —
 
 
N/A
 
 
N/A
 
 
Total nonperforming assets
 
$
 12,088
 
$
 9,828
 
$
 17,315
 
 
23
 
(30
)
%
Other restructured loans still accruing
 
$
 103
 
$
 436
 
$
 201
 
 
(76
)
(49
)
%
Net charge-offs (recoveries) during the quarter
 
$
 422
 
$
 5,833
 
$
 (531
)
 
(93
)
179
 
%
Provision for credit losses on loans during the quarter(1)
 
$
 13,270
 
$
 3,223
 
$
 (1,061
)
 
312
 
1351
 
%
Adoption of Topic 326
 
$
 8,570
 
$
 —
 
$
 —
 
 
N/A
 
 
N/A
 
%
Allowance for credit losses on loans(2)
 
$
 44,703
 
$
 23,285
 
$
 27,318
 
 
92
 
64
 
%
Classified assets
 
$
 39,603
 
$
 32,579
 
$
 25,176
 
 
22
 
57
 
%
Allowance for credit losses on loans to total loans(2)
 
 
 1.75
 
 0.92
 
 1.48
 
90
 
18
 
%
Allowance for credit losses on loans to total nonperforming loans(2)
 
 
 369.81
 
 236.93
 
 157.77
 
56
 
134
 
%
Nonperforming assets to total assets
 
 
 0.30
 
 0.24
 
 0.56
 
25
 
(46
)
%
Nonperforming loans to total loans
 
 
 0.47
 
 0.39
 
 0.94
 
21
 
(50
)
%
Classified assets to Heritage Commerce Corp
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tier 1 capital plus allowance for credit losses on loans(2)
 
 
 9
 
 8
 
 8
 
13
 
13
 
%
Classified assets to Heritage Bank of Commerce
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tier 1 capital plus allowance for credit losses on loans(2)
 
 
 9
 
 7
 
 8
 
29
 
13
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER PERIOD-END STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in $000’s, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Heritage Commerce Corp:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible common equity (3)
 
$
 384,513
 
$
 388,873
 
$
 283,309
 
 
(1
)
36
 
%
Shareholders’ equity / total assets
 
 
 14.01
 
 14.03
 
 12.15
 
0
 
15
 
%
Tangible common equity / tangible assets (4)
 
 
 9.88
 
 9.92
 
 9.38
 
0
 
5
 
%
Loan to deposit ratio
 
 
 75.86
 
 74.20
 
 70.01
 
2
 
8
 
%
Noninterest-bearing deposits / total deposits
 
 
 42.91
 
 42.49
 
 38.51
 
1
 
11
 
%
Total risk-based capital ratio
 
 
 14.7
 
 14.6
 
 15.6
 
1
 
(6
)
%
Tier 1 risk-based capital ratio
 
 
 12.2
 
 12.5
 
 12.6
 
(2
)
(3
)
%
Common Equity Tier 1 risk-based capital ratio
 
 
 12.2
 
 12.5
 
 12.6
 
(2
)
(3
)
%
Leverage ratio
 
 
 10.0
 
 9.8
 
 9.5
 
2
 
5
 
%
Heritage Bank of Commerce:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total risk-based capital ratio
 
 
 14.0
 
 13.9
 
 14.6
 
1
 
(4
)
%
Tier 1 risk-based capital ratio
 
 
 12.7
 
 13.1
 
 13.4
 
(3
)
(5
)
%
Common Equity Tier 1 risk-based capital ratio
 
 
 12.7
 
 13.1
 
 13.4
 
(3
)
(5
)
%
Leverage ratio
 
 
 10.5
 
 10.2
 
 10.1
 
3
 
4
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

      (1) Provision (credit) for credit losses on loans for the quarter ended March 31, 2020, Provision (credit) for loan losses for the prior periods
      (2) Allowance for credit losses on loans at March 31, 2020, Allowance for loan losses for the prior periods
      (3) Represents shareholders' equity minus goodwill and other intangible assets
      (4) Represents shareholders' equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets    

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period:
 
CREDIT QUALITY DATA
 
March 31, 
 
December 31,
 
September 30,
 
June 30,
 
March 31, 
 
(in $000’s, unaudited)
 
2020
 
2019
 
2019
 
 
2019
 
 
2019
 
 
Nonaccrual loans - held-for-investment
 
$
 11,646
 
$
 8,675
 
$
 13,638
 
 
$
 15,695
 
 
$
 15,958
 
 
Restructured and loans over 90 days past due
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  and still accruing
 
 
 442
 
 
 1,153
 
 
 609
 
 
 
 1,323
 
 
 
 1,357
 
 
  Total nonperforming loans
 
 
 12,088
 
 
 9,828
 
 
 14,247
 
 
 
 17,018
 
 
 
 17,315
 
 
Foreclosed assets
 
 
 —
 
 
 —
 
 
 —
 
 
 
 —
 
 
 
 —
 
 
Total nonperforming assets
 
$
 12,088
 
$
 9,828
 
$
 14,247
 
 
$
 17,018
 
 
$
 17,315
 
 
Other restructured loans still accruing
 
$
 103
 
$
 436
 
$
 247
 
 
$
 175
 
 
$
 201
 
 
Net charge-offs (recoveries) during the quarter
 
$
 422
 
$
 5,833
 
$
 160
 
 
$
 (53
)
 
$
 (531
)
 
Provision for credit losses on loans during the quarter(1)
 
$
 13,270
 
$
 3,223
 
$
 (576
)
 
$
 (740
)
 
$
 (1,061
)
 
Adoption of Topic 326
 
$
 8,570
 
$
 —
 
$
 —
 
 
$
 —
 
 
$
 —
 
 
Allowance for credit losses on loans(2)
 
$
 44,703
 
$
 23,285
 
$
 25,895
 
 
$
 26,631
 
 
$
 27,318
 
 
Classified assets
 
$
 39,603
 
$
 32,579
 
$
 20,225
 
 
$
 31,176
 
 
$
 25,176
 
 
Allowance for credit losses on loans to total loans(2)
 
 
 1.75
 
 0.92
 
 1.38
 
 
 1.42
 
 
 1.48
 
Allowance for credit losses on loans to total nonperforming loans(2)
 
 
 369.81
 
 236.93
 
 181.76
 
 
 156.49
 
 
 157.77
 
Nonperforming assets to total assets
 
 
 0.30
 
 0.24
 
 0.45
 
 
 0.55
 
 
 0.56
 
Nonperforming loans to total loans
 
 
 0.47
 
 0.39
 
 0.76
 
 
 0.91
 
 
 0.94
 
Classified assets to Heritage Commerce Corp
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tier 1 capital plus allowance for credit losses on loans(2)
 
 
 9
 
 8
 
 6
 
 
 10
 
 
 8
 
Classified assets to Heritage Bank of Commerce
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tier 1 capital plus allowance for credit losses on loans(2)
 
 
 9
 
 7
 
 6
 
 
 9
 
 
 8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER PERIOD-END STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in $000’s, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Heritage Commerce Corp:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible common equity (3)
 
$
 384,513
 
$
 388,873
 
$
 301,247
 
 
$
 293,455
 
 
$
 283,309
 
 
Shareholders’ equity / total assets
 
 
 14.01
 
 14.03
 
 12.42
 
 
 12.49
 
 
 12.15
 
Tangible common equity / tangible assets (4)
 
 
 9.88
 
 9.92
 
 9.75
 
 
 9.74
 
 
 9.38
 
Loan to deposit ratio
 
 
 75.86
 
 74.20
 
 69.74
 
 
 71.60
 
 
 70.01
 
Noninterest-bearing deposits / total deposits
 
 
 42.91
 
 42.49
 
 40.72
 
 
 37.91
 
 
 38.51
 
Total risk-based capital ratio
 
 
 14.7
 
 14.6
 
 16.2
 
 
 15.9
 
 
 15.6
 
Tier 1 risk-based capital ratio
 
 
 12.2
 
 12.5
 
 13.3
 
 
 13.0
 
 
 12.6
 
Common Equity Tier 1 risk-based capital ratio
 
 
 12.2
 
 12.5
 
 13.3
 
 
 13.0
 
 
 12.6
 
Leverage ratio
 
 
 10.0
 
 9.8
 
 10.0
 
 
 9.9
 
 
 9.5
 
Heritage Bank of Commerce:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total risk-based capital ratio
 
 
 14.0
 
 13.9
 
 15.2
 
 
 14.9
 
 
 14.6
 
Tier 1 risk-based capital ratio
 
 
 12.7
 
 13.1
 
 14.1
 
 
 13.7
 
 
 13.4
 
Common Equity Tier 1 risk-based capital ratio
 
 
 12.7
 
 13.1
 
 14.1
 
 
 13.7
 
 
 13.4
 
Leverage ratio
 
 
 10.5
 
 10.2
 
 10.6
 
 
 10.5
 
 
 10.1
 

      (1) Provision for credit losses on loans for the quarter ended March 31, 2020, Provision (credit) for loan losses for the prior periods
      (2) Allowance for credit losses on loans at March 31, 2020, Allowance for loan losses for the prior periods
      (3) Represents shareholders' equity minus goodwill and other intangible assets
      (4) Represents shareholders' equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
For the Quarter Ended
 
 
 
March 31, 2020
 
March 31, 2019
 
 
 
 
 
 
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)
 
$
 2,513,725
 
$
 34,782
 
 
 5.57
$
 1,837,090
 
$
 26,807
 
 
 5.92
%
Securities - taxable
 
 
670,299
 
 
3,948
 
 
 2.37
 
 741,288
 
 
 4,509
 
 
 2.47
%
Securities - exempt from Federal tax (3)
 
 
 80,369
 
 
647
 
 
 3.24
 
 85,943
 
 
 694
 
 
 3.27
%
Other investments and interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  in other financial institutions
 
 
400,758
 
 
1,701
 
 
 1.71
 
 221,270
 
 
 1,585
 
 
 2.91
%
Total interest earning assets (3)
 
 
 3,665,151
 
 
 41,078
 
 
 4.51
 
 2,885,591
 
 
 33,595
 
 
 4.72
%
Cash and due from banks
 
 
 44,539
 
 
 
 
 
 
 
 37,207
 
 
 
 
 
 
Premises and equipment, net
 
 
 8,607
 
 
 
 
 
 
 
 7,090
 
 
 
 
 
 
Goodwill and other intangible assets
 
 
 187,505
 
 
 
 
 
 
 
 95,554
 
 
 
 
 
 
Other assets
 
 
 127,349
 
 
 
 
 
 
 
 84,141
 
 
 
 
 
 
Total assets
 
$
 4,033,151
 
 
 
 
 
 
$
 3,109,583
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and shareholders’ equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, noninterest-bearing
 
$
 1,438,944
 
 
 
 
 
 
$
 1,024,142
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, interest-bearing
 
 
 800,800
 
 
 542
 
 
 0.27
 
 701,702
 
 
 618
 
 
 0.36
%
Savings and money market
 
 
 920,422
 
 
 914
 
 
 0.40
 
 751,191
 
 
 907
 
 
 0.49
%
Time deposits - under $100
 
 
 18,777
 
 
 22
 
 
 0.47
 
 20,380
 
 
 21
 
 
 0.42
%
Time deposits - $100 and over
 
 
 132,314
 
 
 305
 
 
 0.93
 
 126,571
 
 
 288
 
 
 0.92
%
CDARS - money market and time deposits
 
 
 16,555
 
 
 2
 
 
 0.05
 
 13,322
 
 
 2
 
 
 0.06
%
Total interest-bearing deposits
 
 
 1,888,868
 
 
 1,785
 
 
 0.38
 
 1,613,166
 
 
 1,836
 
 
 0.46
%
Total deposits
 
 
 3,327,812
 
 
 1,785
 
 
 0.22
 
 2,637,308
 
 
 1,836
 
 
 0.28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subordinated debt, net of issuance costs
 
 
 39,571
 
 
 577
 
 
 5.86
 
 39,386
 
 
 571
 
 
5.88
%
Short-term borrowings
 
 
 331
 
 
 —
 
 
0.00
 
 106
 
 
 —
 
 
0.00
%
Total interest-bearing liabilities
 
 
 1,928,770
 
 
 2,362
 
 
 0.49
 
 1,652,658
 
 
 2,407
 
 
 0.59
%
Total interest-bearing liabilities and demand, 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  noninterest-bearing / cost of funds
 
 
 3,367,714
 
 
 2,362
 
 
 0.28
 
 2,676,800
 
 
 2,407
 
 
 0.36
%
Other liabilities
 
 
 86,386
 
 
 
 
 
 
 
 61,991
 
 
 
 
 
 
Total liabilities
 
 
 3,454,100
 
 
 
 
 
 
 
 2,738,791
 
 
 
 
 
 
Shareholders’ equity
 
 
 579,051
 
 
 
 
 
 
 
 370,792
 
 
 
 
 
 
Total liabilities and shareholders’ equity
 
$
 4,033,151
 
 
 
 
 
 
$
 3,109,583
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (3) / margin
 
 
 
 
 
 38,716
 
 
 4.25
 
 
 
 
 31,188
 
 
 4.38
%
Less tax equivalent adjustment (3)
 
 
 
 
 
 (136
)
 
 
 
 
 
 
 
 (146
)
 
 
 
Net interest income
 
 
 
 
$
 38,580
 
 
 
 
 
 
 
$
 31,042
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

(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 of net deferred loan fees into loan interest income was $139,000 for the first quarter of 2020, compared to $91,000 for the first quarter of 2019.
(3) Reflects the fully tax equivalent adjustment for Federal tax-exempt income based on a 21%.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
For the Quarter Ended
 
 
 
March 31, 2020
 
December 31, 2019
 
 
 
 
 
 
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)
 
$
 2,513,725
 
$
 34,782
 
 
 5.57
$
 2,446,101
 
$
 35,487
 
 
 5.76
Securities - taxable
 
 
 670,299
 
 
 3,948
 
 
 2.37
 
 653,623
 
 
 3,687
 
 
 2.24
Securities - exempt from Federal tax (3)
 
 
 80,369
 
 
 647
 
 
 3.24
 
 82,034
 
 
 663
 
 
 3.21
Other investments and interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  in other financial institutions
 
 
 400,758
 
 
 1,701
 
 
 1.71
 
 580,481
 
 
 2,773
 
 
 1.90
Total interest earning assets (3)
 
 
 3,665,151
 
 
 41,078
 
 
 4.51
 
 3,762,239
 
 
 42,610
 
 
 4.49
Cash and due from banks
 
 
 44,539
 
 
 
 
 
 
 
 48,313
 
 
 
 
 
 
Premises and equipment, net
 
 
 8,607
 
 
 
 
 
 
 
 8,497
 
 
 
 
 
 
Goodwill and other intangible assets
 
 
 187,505
 
 
 
 
 
 
 
 180,293
 
 
 
 
 
 
Other assets
 
 
 127,349
 
 
 
 
 
 
 
 124,676
 
 
 
 
 
 
Total assets
 
$
 4,033,151
 
 
 
 
 
 
$
 4,124,018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and shareholders’ equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, noninterest-bearing
 
$
 1,438,944
 
 
 
 
 
 
$
 1,452,893
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand, interest-bearing
 
 
 800,800
 
 
 542
 
 
 0.27
 
 789,465
 
 
 600
 
 
 0.30
Savings and money market
 
 
 920,422
 
 
 914
 
 
 0.40
 
 1,009,880
 
 
 1,283
 
 
 0.50
Time deposits - under $100
 
 
 18,777
 
 
 22
 
 
 0.47
 
 19,613
 
 
 28
 
 
 0.57
Time deposits - $100 and over
 
 
 132,314
 
 
 305
 
 
 0.93
 
 143,095
 
 
 373
 
 
 1.03
CDARS - money market and time deposits
 
 
 16,555
 
 
 2
 
 
 0.05
 
 17,825
 
 
 2
 
 
 0.04
Total interest-bearing deposits
 
 
 1,888,868
 
 
 1,785
 
 
 0.38
 
 1,979,878
 
 
 2,286
 
 
 0.46
Total deposits
 
 
 3,327,812
 
 
 1,785
 
 
 0.22
 
 3,432,771
 
 
 2,286
 
 
 0.26
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subordinated debt, net of issuance costs
 
 
 39,571
 
 
 577
 
 
 5.86
 
 46,758
 
 
 955
 
 
8.10
Short-term borrowings
 
 
 331
 
 
 —
 
 
0.00
 
 470
 
 
 1
 
 
0.84
Total interest-bearing liabilities
 
 
 1,928,770
 
 
 2,362
 
 
 0.49
 
 2,027,106
 
 
 3,242
 
 
 0.63
Total interest-bearing liabilities and demand, 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  noninterest-bearing / cost of funds
 
 
 3,367,714
 
 
 2,362
 
 
 0.28
 
 3,479,999
 
 
 3,242
 
 
 0.37
Other liabilities
 
 
 86,386
 
 
 
 
 
 
 
 85,541
 
 
 
 
 
 
Total liabilities
 
 
 3,454,100
 
 
 
 
 
 
 
 3,565,540
 
 
 
 
 
 
Shareholders’ equity
 
 
 579,051
 
 
 
 
 
 
 
 558,478
 
 
 
 
 
 
Total liabilities and shareholders’ equity
 
$
 4,033,151
 
 
 
 
 
 
$
 4,124,018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (3) / margin
 
 
 
 
 
 38,716
 
 
 4.25
 
 
 
 
 39,368
 
 
 4.15
Less tax equivalent adjustment (3)
 
 
 
 
 
 (136
)
 
 
 
 
 
 
 
 (139
)
 
 
 
Net interest income
 
 
 
 
$
 38,580
 
 
 
 
 
 
 
$
 39,229
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(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 of net deferred loan fees into loan interest income was $139,000 for the first quarter of 2020, compared to $90,000 for the fourth quarter of 2019.
(3) Reflects the fully tax equivalent adjustment for Federal tax-exempt income based on a 21%.

Stock Information

Company Name: Heritage Commerce Corp
Stock Symbol: HTBK
Market: NASDAQ
Website: heritagecommercecorp.com

Menu

HTBK HTBK Quote HTBK Short HTBK News HTBK Articles HTBK Message Board
Get HTBK Alerts

News, Short Squeeze, Breakout and More Instantly...