Sierra Bancorp Announces Record 2021 Earnings
Sierra Bancorp (BSRR) reported a net income of $43.0 million for 2021, a 21% increase from $35.4 million in 2020. The diluted earnings per share rose to $2.80 compared to $2.32 in the previous year. For Q4 2021, net income was $9.6 million, up from $9.0 million in Q4 2020. Deposit growth was $157.0 million, or 6%, with total assets increasing by 5% to $3.4 billion. The company also reported a decrease in loan balances by 19% during the year, largely due to reduced refinancing activity.
- Net income increased by $7.6 million, or 21%, year-over-year.
- Diluted earnings per share rose to $2.80 from $2.32.
- Deposits increased by $157.0 million, or 6%.
- Total assets rose by 5%, reaching $3.4 billion.
- Successful hiring of new commercial lenders to enhance lending capabilities.
- 19% decline in overall loan balances, down $473.4 million.
- Net interest income decreased by $2.3 million, or 8%, in Q4 2021.
- Increased noninterest expense by $1.4 million, or 7%, in Q4 2021.
-
Net income of
for the year ended$43.0 million December 31, 2021 , as compared to for the same period in 2020, an increase of$35.4 million or$7.6 million 21% . -
Return on average assets was
1.29% , return on average equity was12.05% , and diluted earnings per share were for the twelve months ended 2021.$2.80 -
Deposit growth of
, or$157.0 million 6% during the year ended 2021. - Hired several new commercial lenders with diverse experience in the fourth quarter of 2021.
For the year ended 2021, the Company recognized net income of
“We are proud of our efforts to help our customers and communities through these challenging times. Our tireless work is reflected in our fourth quarter results that complete a record-breaking year for income,” stated
Financial Highlights
Quarterly Changes (comparisons to the fourth quarter of 2020)
-
Net income for the fourth quarter of 2021 increased
to$0.6 million , there was a$9.6 million negative provision for loan and lease losses in the fourth quarter of 2021, lower salary and benefit costs for$1.2 million partially offset by an increase in litigation expense and related legal reserves. Compared to 2020, there was a$0.8 million provision for loan and lease losses; the$2.2 million decrease in provision being attributable to the impact of continued improvements in the overall economy, a reduction in historical loss rates, a decline in specific reserves on impaired loans, net loan recoveries in 2021, a change in the mix of loans, and lower outstanding balances of net loans and leases; lower FTE was responsible for the decrease in salaries and benefits.$3.4 million -
Net interest income for the fourth quarter of 2021 decreased by
mostly due to a 57 bps decline in the yield on earning assets and a shift in mix due to higher levels of cash invested overnight with the$2.3 million Federal Reserve Bank and increased lower yielding investment balances. -
Noninterest income for the fourth quarter of 2021 increased
, or$1.1 million 18% , due to a increase in debit card interchange income from increased usage,$0.3 million in life insurance proceeds and$0.4 million from the sale of underlying assets within an investment in a$0.3 million Small Business Investment Company . Noninterest expense for the fourth quarter of 2021 increased by due mostly to a$1.4 million increase in legal expenses.$1.3 million
Year to-Date Changes (comparisons to the year ended 2020)
-
Net income for 2021 increased by
, or$7.6 million 21% . The most significant line-item changes were a decrease in the provision for loan and lease losses, and an increase of$12.2 million or$4.2 million 4% in net interest income, due mostly to higher average loan balances and a continued favorable deposit mix with cost of funds decreasing 10 bps. These items were partially offset by a increase in noninterest expense in 2021 as compared to the prior year due to higher salary & benefits expense, data processing expenses, debit card processing costs, and professional services expense.$7.6 million -
Noninterest income for 2021 increased by
, or$1.9 million 7% , due to greater interchange fee income, increases in BOLI income, and increases in the fair market value of equity securities partially offset by nonrecurring gains in 2020 from the sales of investments, and the sale of assets within a low-income housing tax credit fund in 2020 that did not reoccur in 2021.
Balance Sheet Changes (comparisons to
-
Total assets increased by
, or$150.3 million 5% , to , during 2021.$3.4 billion -
Cash and due from banks increased
, to$186.1 million for the year due mostly to higher deposit balances coupled with lower loan balances.$257.5 million -
Investment securities increased
, or$429.3 million 79% , to primarily due to bond purchases.$973.3 million -
During 2020, gross loans increased by
, or$700.5 million 40% . Following this tremendous loan growth in 2020, overall loan balances declined , or$473.4 million 19% . For the two-year period of 2020 and 2021, overall loan balances increased by , or$227.2 million 13% . The decline in loan balances during 2021 was due mostly to lower utilization of mortgage warehouse lines resulting in a decline in overall mortgage warehouse outstanding balances due primarily to reduced refinancing activity. Other significant declines included a$206.5 million decline in real estate loans mostly due to lower commercial real estate and construction loan balances, and a$155.7 million decrease in commercial and industrial loans, which was predominately due to Small Business Administration Paycheck Protection Program (“SBA PPP”) loan forgiveness.$99.3 million -
Deposits totaled
at$2.8 billion December 31, 2021 , representing a year-to-date increase of , or$157.0 million 6% . The growth in deposits came primarily from core transaction and savings accounts, while higher-cost time and wholesale brokered deposits decreased by , or$159.0 million 31% . -
Short-term debt decreased to
at$106.9 million December 31, 2021 . While overnight repurchase agreements increased to$67.8 million , FHLB borrowings and overnight fed funds decreased to zero, from$106.9 million .$143.0 million -
Long-term debt increased to
at$49.1 million December 31, 2021 from the issuance of in ten year$50 million 3.25% fixed to floating subordinated notes in the third quarter of 2021.
Other financial highlights are reflected in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
FINANCIAL HIGHLIGHTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Except per Share Data, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
At or For the |
|
|
At or For the |
||||||||||||||
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
9,621 |
|
|
$ |
10,605 |
|
|
$ |
8,979 |
|
|
$ |
43,012 |
|
|
$ |
35,444 |
|
Diluted earnings per share |
|
$ |
0.63 |
|
|
$ |
0.69 |
|
|
$ |
0.58 |
|
|
$ |
2.80 |
|
|
$ |
2.32 |
|
Return on average assets |
|
|
1.10 |
% |
|
|
1.26 |
% |
|
|
1.12 |
% |
|
|
1.29 |
% |
|
|
1.22 |
% |
Return on average equity |
|
|
10.47 |
% |
|
|
11.62 |
% |
|
|
10.49 |
% |
|
|
12.05 |
% |
|
|
10.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin (tax-equivalent) |
|
|
3.31 |
% |
|
|
3.46 |
% |
|
|
3.91 |
% |
|
|
3.56 |
% |
|
|
3.95 |
% |
Yield on average loans and leases |
|
|
4.59 |
% |
|
|
4.61 |
% |
|
|
4.41 |
% |
|
|
4.57 |
% |
|
|
4.65 |
% |
Cost of average total deposits |
|
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.09 |
% |
|
|
0.09 |
% |
|
|
0.16 |
% |
Efficiency ratio (tax-equivalent)¹ |
|
|
64.86 |
% |
|
|
59.75 |
% |
|
|
58.68 |
% |
|
|
59.92 |
% |
|
|
57.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets |
|
$ |
3,371,014 |
|
|
$ |
3,442,739 |
|
|
$ |
3,220,742 |
|
|
$ |
3,371,014 |
|
|
$ |
3,220,742 |
|
Loans & leases net of deferred fees |
|
$ |
1,987,861 |
|
|
$ |
2,137,214 |
|
|
$ |
2,459,964 |
|
|
$ |
1,987,861 |
|
|
$ |
2,459,964 |
|
Noninterest demand deposits |
|
$ |
1,084,544 |
|
|
$ |
1,111,411 |
|
|
$ |
943,664 |
|
|
$ |
1,084,544 |
|
|
$ |
943,664 |
|
Total deposits |
|
$ |
2,781,572 |
|
|
$ |
2,820,646 |
|
|
$ |
2,624,606 |
|
|
$ |
2,781,572 |
|
|
$ |
2,624,606 |
|
Noninterest-bearing deposits over total deposits |
|
|
39.0 |
% |
|
|
39.4 |
% |
|
|
36.0 |
% |
|
|
39.0 |
% |
|
|
36.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shareholders' equity / total assets |
|
|
10.8 |
% |
|
|
10.6 |
% |
|
|
10.7 |
% |
|
|
10.8 |
% |
|
|
10.7 |
% |
Tangible Common equity ratio |
|
|
9.9 |
% |
|
|
9.8 |
% |
|
|
9.8 |
% |
|
|
9.9 |
% |
|
|
9.8 |
% |
Book value per share |
|
$ |
23.74 |
|
|
$ |
23.70 |
|
|
$ |
22.35 |
|
|
$ |
23.74 |
|
|
$ |
22.35 |
|
Tangible book value per share |
|
$ |
21.73 |
|
|
$ |
21.69 |
|
|
$ |
20.29 |
|
|
$ |
21.73 |
|
|
$ |
20.29 |
|
(1) Noninterest expense as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities. |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income
Net interest income was
For the fourth quarter of 2021, growth in average interest-earning assets totaled
Net interest income for the comparative year-to-date periods increased due to a
Loan income during the fourth quarter 2021 included
At
Interest expense was
Our net interest margin was significantly impacted by the additional overnight cash balances resulting from increased liquidity from deposit growth in 2021 coupled with lower loan balances. This additional liquidity was deployed in overnight funding and lower yielding investment bonds. Average overnight cash balances were
Provision for Loan and Lease Losses
The Company recorded a net benefit related to loan and lease loss provision of
The Company elected to defer the adoption of the Current Expected Credit Loss ("CECL") accounting method under
Noninterest Income
Total noninterest income reflects increases of
Service charges on customer deposit account income increased
Noninterest Expense
Total noninterest expense increased by
Salaries and Benefits were
Occupancy expenses were
Other noninterest expense increased
The Company's provision for income taxes was
Balance Sheet Summary
Balance sheet changes for the year ended
The increase in investment securities of
Gross loan balances decreased
During 2021, in an effort to reduce its concentration risk, the Company strategically lowered its regulatory commercial real estate concentration ratio from
The overall decline in real estate secured loans during 2021 was partially offset by an increase of
-
The Bank’s mortgage warehouse team program will be refreshed and rebuilt under the direction and leadership of a new Mortgage Warehouse Market President,
Tim McAvenia , who was hired for this role in the fourth quarter of 2021. -
The Real Estate Industries Group (REIG) hired two new commercial real estate loan officers who are expected to continue the Bank’s commitment to serving the commercial real estate markets.John Penrith , VP & Commercial Loan Officer andSean Hart , VP & Senior Commercial Loan Officer were appointed to complement the REIG. In addition, further lending teams are currently being recruited along with additional underwriters to support the REIG. -
Expansion of the agricultural lending and commercial & industrial (C&I) lending capabilities of the Bank is a key third element. In
December 2021 ,Matt Dusi was hired as the new Agricultural and Commercial Lending President. Matt is actively recruiting additional lenders to expand the Agricultural and C&I teams with key lender lift outs across our footprint. Like the other groups, these relationship managers will be complemented with a team of portfolio managers who will assist with underwriting support, portfolio management, and identification of opportunities for additional credit extensions. It is recognized that we cannot rely upon relationship managers alone for loan growth. Instead, a full team to support prudently underwritten loans is needed to minimize risk.
Unused commitments, excluding mortgage warehouse and consumer overdraft lines, were
The Company participated in the SBA PPP as authorized by the CARES Act. We began accepting and funding loans under this program in
Deposit balances reflect growth of
Other interest-bearing liabilities of
Long term debt increased to
Additionally, subordinated debentures totaled
The Company continues to have substantial liquidity. At
|
|
|
|
|
|
|
Primary and Secondary Liquidity Sources |
|
|
|
|
|
|
Cash and due from banks |
|
$ |
257,528 |
|
$ |
71,417 |
Unpledged investment securities |
|
|
806,132 |
|
|
311,983 |
Excess pledged securities |
|
|
47,024 |
|
|
52,892 |
FHLB borrowing availability |
|
|
787,519 |
|
|
535,404 |
Unsecured lines of credit |
|
|
305,000 |
|
|
230,000 |
Funds available through fed discount window |
|
|
50,608 |
|
|
58,127 |
Totals |
|
$ |
2,253,811 |
|
$ |
1,259,823 |
Total capital of
Asset Quality
Total nonperforming assets, comprised of nonaccrual loans and foreclosed assets, decreased by
The Company's allowance for loan and lease losses was
The
Management's detailed analysis indicates that the Company's allowance for loan and lease losses should be sufficient to cover credit losses inherent in loan and lease balances outstanding as of
The Company provided loan modification deferrals to customers under Section 4013 of the CARES Act, which are not treated as troubled debt restructured loans. As of
About
Forward-Looking Statements
The statements contained in this release that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward-looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to our borrowers' actual payment performance as loan deferrals related to the COVID-19 pandemic expire, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, including the potential adverse impact of loan modifications and payment deferrals implemented consistent with recent regulatory guidance, the health of the national and local economies, the Company's ability to attract and retain skilled employees, customers' service expectations, the Company's ability to successfully deploy new technology, the success of acquisitions and branch expansion, changes in interest rates, loan portfolio performance, and other factors detailed in the Company's
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
STATEMENT OF CONDITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
257,528 |
|
|
$ |
422,350 |
|
|
$ |
373,902 |
|
|
$ |
346,211 |
|
|
$ |
71,417 |
|
Investment securities |
|
|
973,314 |
|
|
|
732,312 |
|
|
|
607,474 |
|
|
|
552,931 |
|
|
|
543,974 |
|
Real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
1-4 family residential construction |
|
|
21,369 |
|
|
|
34,720 |
|
|
|
37,165 |
|
|
|
36,818 |
|
|
|
48,565 |
|
Other construction/land |
|
|
25,299 |
|
|
|
25,512 |
|
|
|
27,682 |
|
|
|
50,433 |
|
|
|
71,980 |
|
1-4 family - closed-end |
|
|
289,457 |
|
|
|
220,240 |
|
|
|
106,599 |
|
|
|
126,949 |
|
|
|
139,836 |
|
Equity lines |
|
|
26,588 |
|
|
|
31,341 |
|
|
|
33,334 |
|
|
|
36,276 |
|
|
|
38,075 |
|
Multi-family residential |
|
|
53,458 |
|
|
|
55,628 |
|
|
|
58,230 |
|
|
|
58,324 |
|
|
|
61,865 |
|
Commercial real estate - owner occupied |
|
|
334,446 |
|
|
|
345,116 |
|
|
|
359,021 |
|
|
|
359,777 |
|
|
|
343,199 |
|
Commercial real estate - non-owner occupied |
|
|
882,888 |
|
|
|
995,921 |
|
|
|
1,048,153 |
|
|
|
1,071,532 |
|
|
|
1,062,498 |
|
Farmland |
|
|
106,706 |
|
|
|
124,446 |
|
|
|
125,783 |
|
|
|
126,157 |
|
|
|
129,905 |
|
Total real estate loans |
|
|
1,740,211 |
|
|
|
1,832,924 |
|
|
|
1,795,967 |
|
|
|
1,866,266 |
|
|
|
1,895,923 |
|
Agricultural production loans |
|
|
33,990 |
|
|
|
43,296 |
|
|
|
42,952 |
|
|
|
45,476 |
|
|
|
44,872 |
|
Commercial & industrial |
|
|
109,791 |
|
|
|
132,292 |
|
|
|
150,632 |
|
|
|
183,762 |
|
|
|
209,048 |
|
Mortgage warehouse lines |
|
|
101,184 |
|
|
|
126,486 |
|
|
|
150,351 |
|
|
|
187,940 |
|
|
|
307,679 |
|
Consumer loans |
|
|
4,550 |
|
|
|
4,828 |
|
|
|
4,894 |
|
|
|
5,024 |
|
|
|
5,589 |
|
Gross loans & leases |
|
|
1,989,726 |
|
|
|
2,139,826 |
|
|
|
2,144,796 |
|
|
|
2,288,468 |
|
|
|
2,463,111 |
|
Deferred loan & lease fees |
|
|
(1,865 |
) |
|
|
(2,612 |
) |
|
|
(3,835 |
) |
|
|
(3,717 |
) |
|
|
(3,147 |
) |
Allowance for loan & lease losses |
|
|
(14,256 |
) |
|
|
(15,617 |
) |
|
|
(16,421 |
) |
|
|
(18,319 |
) |
|
|
(17,738 |
) |
Net loans & leases |
|
|
1,973,605 |
|
|
|
2,121,597 |
|
|
|
2,124,540 |
|
|
|
2,266,432 |
|
|
|
2,442,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Bank premises & equipment |
|
|
23,571 |
|
|
|
24,490 |
|
|
|
25,949 |
|
|
|
26,795 |
|
|
|
27,505 |
|
Other assets |
|
|
142,996 |
|
|
|
141,990 |
|
|
|
140,183 |
|
|
|
133,668 |
|
|
|
135,620 |
|
Total assets |
|
$ |
3,371,014 |
|
|
$ |
3,442,739 |
|
|
$ |
3,272,048 |
|
|
$ |
3,326,037 |
|
|
$ |
3,220,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES & CAPITAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest demand deposits |
|
$ |
1,084,544 |
|
|
$ |
1,111,411 |
|
|
$ |
1,073,833 |
|
|
$ |
1,020,350 |
|
|
$ |
943,664 |
|
Interest-bearing transaction accounts |
|
|
744,553 |
|
|
|
765,823 |
|
|
|
752,137 |
|
|
|
770,271 |
|
|
|
668,346 |
|
Savings deposits |
|
|
450,785 |
|
|
|
451,248 |
|
|
|
435,076 |
|
|
|
415,230 |
|
|
|
368,420 |
|
Money market deposits |
|
|
147,793 |
|
|
|
141,348 |
|
|
|
133,977 |
|
|
|
136,653 |
|
|
|
131,232 |
|
Customer time deposits |
|
|
293,897 |
|
|
|
290,816 |
|
|
|
295,891 |
|
|
|
411,388 |
|
|
|
412,944 |
|
Wholesale brokered deposits |
|
|
60,000 |
|
|
|
60,000 |
|
|
|
85,000 |
|
|
|
100,000 |
|
|
|
100,000 |
|
Total deposits |
|
|
2,781,572 |
|
|
|
2,820,646 |
|
|
|
2,775,914 |
|
|
|
2,853,892 |
|
|
|
2,624,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-term debt |
|
|
49,141 |
|
|
|
49,221 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Junior subordinated debentures |
|
|
35,302 |
|
|
|
35,258 |
|
|
|
35,213 |
|
|
|
35,169 |
|
|
|
35,124 |
|
Other interest-bearing liabilities |
|
|
106,937 |
|
|
|
92,553 |
|
|
|
70,535 |
|
|
|
56,527 |
|
|
|
182,038 |
|
Total deposits & interest-bearing liabilities |
|
|
2,972,952 |
|
|
|
2,997,678 |
|
|
|
2,881,662 |
|
|
|
2,945,588 |
|
|
|
2,841,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other liabilities |
|
|
35,568 |
|
|
|
80,554 |
|
|
|
32,657 |
|
|
|
32,468 |
|
|
|
35,078 |
|
Total capital |
|
|
362,494 |
|
|
|
364,507 |
|
|
|
357,729 |
|
|
|
347,981 |
|
|
|
343,896 |
|
Total liabilities & capital |
|
$ |
3,371,014 |
|
|
$ |
3,442,739 |
|
|
$ |
3,272,048 |
|
|
$ |
3,326,037 |
|
|
$ |
3,220,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(balances in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
Core deposit intangible |
|
|
3,275 |
|
|
|
3,527 |
|
|
|
3,780 |
|
|
|
4,038 |
|
|
|
4,307 |
|
Total intangible assets |
|
$ |
30,632 |
|
|
$ |
30,884 |
|
|
$ |
31,137 |
|
|
$ |
31,395 |
|
|
$ |
31,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CREDIT QUALITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(balances in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accruing loans |
|
$ |
4,522 |
|
|
$ |
6,788 |
|
|
$ |
7,276 |
|
|
$ |
8,599 |
|
|
$ |
7,598 |
|
Foreclosed assets |
|
|
93 |
|
|
|
93 |
|
|
|
774 |
|
|
|
945 |
|
|
|
971 |
|
Total nonperforming assets |
|
$ |
4,615 |
|
|
$ |
6,881 |
|
|
$ |
8,050 |
|
|
$ |
9,544 |
|
|
$ |
8,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Performing TDR's (not included in NPA's) |
|
$ |
4,910 |
|
|
$ |
5,509 |
|
|
$ |
10,774 |
|
|
$ |
10,596 |
|
|
$ |
11,382 |
|
Net (recoveries) charge offs |
|
$ |
(168 |
) |
|
$ |
(329 |
) |
|
$ |
(533 |
) |
|
$ |
(331 |
) |
|
$ |
735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Past due & still accruing (30-89) |
|
$ |
2,013 |
|
|
$ |
380 |
|
|
$ |
3,197 |
|
|
$ |
2,991 |
|
|
$ |
1,656 |
|
Loans deferred under CARES act |
|
$ |
10,411 |
|
|
$ |
10,411 |
|
|
$ |
10,411 |
|
|
$ |
22,437 |
|
|
$ |
29,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-performing loans to gross loans |
|
|
0.23 |
% |
|
|
0.32 |
% |
|
|
0.34 |
% |
|
|
0.38 |
% |
|
|
0.31 |
% |
NPA's to loans plus foreclosed assets |
|
|
0.23 |
% |
|
|
0.32 |
% |
|
|
0.38 |
% |
|
|
0.42 |
% |
|
|
0.35 |
% |
Allowance for loan losses to loans |
|
|
0.72 |
% |
|
|
0.73 |
% |
|
|
0.77 |
% |
|
|
0.80 |
% |
|
|
0.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SELECT PERIOD-END STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shareholders’ equity / total assets |
|
|
10.8 |
% |
|
|
10.6 |
% |
|
|
10.9 |
% |
|
|
10.5 |
% |
|
|
10.7 |
% |
Gross loans / deposits |
|
|
71.5 |
% |
|
|
75.9 |
% |
|
|
77.3 |
% |
|
|
80.2 |
% |
|
|
93.8 |
% |
Non-interest bearing deposits / total deposits |
|
|
39.0 |
% |
|
|
39.4 |
% |
|
|
38.7 |
% |
|
|
35.8 |
% |
|
|
36.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CONSOLIDATED INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
Qtr Ended: |
|
|
Year Ended: |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income |
|
$ |
27,897 |
|
|
$ |
27,629 |
|
|
$ |
29,762 |
|
$ |
113,076 |
|
|
$ |
110,243 |
||
Interest expense |
|
|
1,331 |
|
|
|
913 |
|
|
|
930 |
|
|
|
4,050 |
|
|
|
5,408 |
|
Net interest income |
|
|
26,566 |
|
|
|
26,716 |
|
|
|
28,832 |
|
|
|
109,026 |
|
|
|
104,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Benefit) provision for loan & lease losses |
|
|
(1,200 |
) |
|
|
(600 |
) |
|
|
2,200 |
|
|
|
(3,650 |
) |
|
|
8,550 |
|
Net interest income after provision |
|
|
27,766 |
|
|
|
27,316 |
|
|
|
26,632 |
|
|
|
112,676 |
|
|
|
96,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Service charges |
|
|
3,169 |
|
|
|
3,186 |
|
|
|
3,013 |
|
|
|
11,846 |
|
|
|
11,765 |
|
BOLI income |
|
|
203 |
|
|
|
1,048 |
|
|
|
415 |
|
|
|
2,648 |
|
|
|
2,412 |
|
Gain on investments |
|
|
- |
|
|
|
11 |
|
|
|
- |
|
|
|
11 |
|
|
|
390 |
|
Other noninterest income |
|
|
3,730 |
|
|
|
3,290 |
|
|
|
2,611 |
|
|
|
13,574 |
|
|
|
11,583 |
|
Total noninterest income |
|
|
7,102 |
|
|
|
7,535 |
|
|
|
6,039 |
|
|
|
28,079 |
|
|
|
26,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries & benefits |
|
|
10,237 |
|
|
|
10,618 |
|
|
|
11,042 |
|
|
|
42,431 |
|
|
|
40,178 |
|
Occupancy expense |
|
|
2,366 |
|
|
|
2,359 |
|
|
|
2,452 |
|
|
|
9,837 |
|
|
|
9,842 |
|
Other noninterest expenses |
|
|
9,572 |
|
|
|
7,898 |
|
|
|
7,263 |
|
|
|
31,288 |
|
|
|
25,892 |
|
Total noninterest expense |
|
|
22,175 |
|
|
|
20,875 |
|
|
|
20,757 |
|
|
|
83,556 |
|
|
|
75,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before taxes |
|
|
12,693 |
|
|
|
13,976 |
|
|
|
11,914 |
|
|
|
57,199 |
|
|
|
46,523 |
|
Provision for income taxes |
|
|
3,072 |
|
|
|
3,371 |
|
|
|
2,935 |
|
|
|
14,187 |
|
|
|
11,079 |
|
Net income |
|
$ |
9,621 |
|
|
$ |
10,605 |
|
|
$ |
8,979 |
|
|
$ |
43,012 |
|
|
$ |
35,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
TAX DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tax-exempt municipal income |
|
$ |
1,761 |
|
|
$ |
1,578 |
|
|
$ |
1,475 |
|
|
$ |
6,218 |
|
|
$ |
5,707 |
|
Interest income - fully tax equivalent |
|
$ |
28,365 |
|
|
$ |
28,048 |
|
|
$ |
30,154 |
|
|
$ |
114,729 |
|
|
$ |
111,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PER SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(unaudited) |
|
|
Qtr Ended: |
|
|
Year Ended: |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per share |
|
$ |
0.63 |
|
|
$ |
0.70 |
|
|
$ |
0.59 |
|
|
$ |
2.82 |
|
|
$ |
2.33 |
|
Diluted earnings per share |
|
$ |
0.63 |
|
|
$ |
0.69 |
|
|
$ |
0.58 |
|
|
$ |
2.80 |
|
|
$ |
2.32 |
|
Common dividends |
|
$ |
0.22 |
|
|
$ |
0.22 |
|
|
$ |
0.20 |
|
|
$ |
0.87 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
15,226,834 |
|
|
|
15,257,367 |
|
|
|
15,222,044 |
|
|
|
15,241,957 |
|
|
|
15,216,749 |
|
Weighted average diluted shares |
|
|
15,297,414 |
|
|
|
15,343,543 |
|
|
|
15,456,984 |
|
|
|
15,353,445 |
|
|
|
15,280,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Book value per basic share (EOP) |
|
$ |
23.74 |
|
|
$ |
23.70 |
|
|
$ |
22.35 |
|
|
$ |
23.74 |
|
|
$ |
22.35 |
|
Tangible book value per share (EOP) |
|
$ |
21.73 |
|
|
$ |
21.69 |
|
|
$ |
20.29 |
|
|
$ |
21.73 |
|
|
$ |
20.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common shares outstanding (EOP) |
|
|
15,270,010 |
|
|
|
15,382,518 |
|
|
|
15,388,423 |
|
|
|
15,270,010 |
|
|
|
15,388,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(unaudited) |
|
|
Qtr Ended: |
|
|
Year Ended: |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average equity |
|
|
10.47 |
% |
|
|
11.62 |
% |
|
|
10.49 |
% |
|
|
12.05 |
% |
|
|
10.80 |
% |
Return on average assets |
|
|
1.10 |
% |
|
|
1.26 |
% |
|
|
1.12 |
% |
|
|
1.29 |
% |
|
|
1.22 |
% |
Net interest margin (tax-equivalent) |
|
|
3.31 |
% |
|
|
3.46 |
% |
|
|
3.91 |
% |
|
|
3.56 |
% |
|
|
3.95 |
% |
Efficiency ratio (tax-equivalent)¹ |
|
|
64.86 |
% |
|
|
59.75 |
% |
|
|
58.68 |
% |
|
|
59.92 |
% |
|
|
57.18 |
% |
Net charge-offs (recoveries) to avg loans (not annualized) |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.00 |
% |
|
|
(0.01 |
)% |
|
|
0.04 |
% |
(1) Noninterest expense as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities. |
|
|
|
|
|
|
|
|
|
|
|||
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Total stockholders' equity |
|
$ |
362,494 |
|
|
$ |
364,507 |
|
|
$ |
343,896 |
|
Less: goodwill and other intangible assets |
|
|
30,632 |
|
|
|
30,884 |
|
|
|
31,664 |
|
Tangible common equity |
|
$ |
331,862 |
|
|
$ |
333,623 |
|
|
$ |
312,232 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total assets |
|
$ |
3,371,014 |
|
|
$ |
3,442,739 |
|
|
$ |
3,220,742 |
|
Less: goodwill and other intangible assets |
|
|
30,632 |
|
|
|
30,884 |
|
|
|
31,664 |
|
Tangible assets |
|
$ |
3,340,382 |
|
|
$ |
3,411,855 |
|
|
$ |
3,189,078 |
|
|
|
|
|
|
|
|
|
|
|
|||
Common shares outstanding |
|
|
15,270,010 |
|
|
|
15,382,518 |
|
|
|
15,388,423 |
|
|
|
|
|
|
|
|
|
|
|
|||
Book value per common share |
|
$ |
23.74 |
|
|
$ |
23.70 |
|
|
$ |
22.35 |
|
Tangible book value per common share |
|
$ |
21.73 |
|
|
$ |
21.69 |
|
|
$ |
20.29 |
|
Equity ratio - GAAP (total stockholders' equity / total assets) |
|
|
10.75 |
% |
|
|
10.59 |
% |
|
|
10.68 |
% |
Tangible common equity ratio (tangible common equity / tangible assets) |
|
|
9.93 |
% |
|
|
9.78 |
% |
|
|
9.79 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NONINTEREST INCOME/EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|||||||||||||||
|
|
|
For three months ended: |
|
|
For twelve months ended: |
||||||||||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Service charges on deposit accounts |
|
$ |
3,169 |
|
|
$ |
3,186 |
|
|
$ |
3,013 |
|
|
$ |
11,846 |
|
|
$ |
11,765 |
|
Checkcard fees |
|
|
2,165 |
|
|
|
2,192 |
|
|
|
1,840 |
|
|
|
8,485 |
|
|
|
7,023 |
|
Bank-owned life insurance |
|
|
203 |
|
|
|
1,048 |
|
|
|
415 |
|
|
|
4,797 |
|
|
|
2,412 |
|
Other service charges and fees |
|
|
992 |
|
|
|
708 |
|
|
|
871 |
|
|
|
2,648 |
|
|
|
4,084 |
|
Gain on sale of securities |
|
|
— |
|
|
|
11 |
|
|
|
— |
|
|
|
11 |
|
|
|
390 |
|
Loss on tax credit investment |
|
|
(133 |
) |
|
|
— |
|
|
|
(158 |
) |
|
|
(524 |
) |
|
|
(1,189 |
) |
Other |
|
|
706 |
|
|
|
390 |
|
|
|
58 |
|
|
|
816 |
|
|
|
1,665 |
|
Total noninterest income |
|
$ |
7,102 |
|
|
$ |
7,535 |
|
|
$ |
6,039 |
|
|
$ |
28,079 |
|
|
$ |
26,150 |
|
As a % of average interest earning assets (1) |
|
|
0.87 |
% |
|
|
0.96 |
% |
|
|
0.81 |
% |
|
|
0.90 |
% |
|
|
0.97 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and employee benefits |
|
$ |
10,237 |
|
|
$ |
10,618 |
|
|
$ |
11,042 |
|
|
$ |
42,431 |
|
|
$ |
40,178 |
|
Occupancy costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Furniture & equipment |
|
|
409 |
|
|
|
406 |
|
|
|
447 |
|
|
|
1,720 |
|
|
|
2,028 |
|
Premises |
|
|
1,957 |
|
|
|
1,953 |
|
|
|
2,005 |
|
|
|
8,117 |
|
|
|
7,814 |
|
Advertising and marketing costs |
|
|
539 |
|
|
|
370 |
|
|
|
539 |
|
|
|
1,521 |
|
|
|
1,889 |
|
Data processing costs |
|
|
1,481 |
|
|
|
1,470 |
|
|
|
1,295 |
|
|
|
5,890 |
|
|
|
4,661 |
|
Deposit services costs |
|
|
2,298 |
|
|
|
2,402 |
|
|
|
2,223 |
|
|
|
9,049 |
|
|
|
8,483 |
|
Loan services costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loan processing |
|
|
158 |
|
|
|
109 |
|
|
|
228 |
|
|
|
501 |
|
|
|
880 |
|
Foreclosed assets |
|
|
(6 |
) |
|
|
(19 |
) |
|
|
(170 |
) |
|
|
72 |
|
|
|
253 |
|
Other operating costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Telephone & data communications |
|
|
431 |
|
|
|
534 |
|
|
|
456 |
|
|
|
2,013 |
|
|
|
1,775 |
|
Postage & mail |
|
|
56 |
|
|
|
60 |
|
|
|
57 |
|
|
|
308 |
|
|
|
321 |
|
Other |
|
|
906 |
|
|
|
470 |
|
|
|
558 |
|
|
|
2,176 |
|
|
|
1,647 |
|
Professional services costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Legal & accounting |
|
|
2,703 |
|
|
|
966 |
|
|
|
988 |
|
|
|
4,794 |
|
|
|
1,989 |
|
Other professional service |
|
|
796 |
|
|
|
1,320 |
|
|
|
819 |
|
|
|
4,015 |
|
|
|
2,990 |
|
Stationery & supply costs |
|
|
85 |
|
|
|
107 |
|
|
|
104 |
|
|
|
345 |
|
|
|
446 |
|
Sundry & tellers |
|
|
125 |
|
|
|
109 |
|
|
|
166 |
|
|
|
604 |
|
|
|
558 |
|
Total noninterest expense |
|
$ |
22,175 |
|
|
$ |
20,875 |
|
|
$ |
20,757 |
|
|
$ |
83,556 |
|
|
$ |
75,912 |
|
As a % of average interest earning assets (1) |
|
|
2.72 |
% |
|
|
2.66 |
% |
|
|
2.77 |
% |
|
|
2.69 |
% |
|
|
2.82 |
% |
Efficiency ratio (2)(3) |
|
|
64.86 |
% |
|
|
59.75 |
% |
|
|
58.68 |
% |
|
|
59.92 |
% |
|
|
57.18 |
% |
(1) |
Annualized. |
|
(2) |
Tax equivalent. |
|
(3) |
Noninterest expense as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and bank owned life insurance income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
AVERAGE BALANCES AND RATES |
|
|
|
|
|
|
|
|
|||||||||||||||||||
(Dollars in Thousands, Unaudited) |
|||||||||||||||||||||||||||
|
|
For the quarter ended |
|
For the quarter ended |
|
For the quarter ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|
Average |
Income/ |
Yield/ |
|||||||||||||||
Balance (1) |
Expense |
Rate (2) |
Balance (1) |
Expense |
Rate (2) |
Balance (1) |
Expense |
Rate (2) |
|||||||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Federal funds sold/interest-earning due from's |
|
$ |
311,386 |
$ |
120 |
0.15 |
% |
|
$ |
379,597 |
$ |
146 |
0.15 |
% |
|
$ |
4,071 |
$ |
2 |
0.20 |
% |
||||||
Taxable |
|
|
593,959 |
|
2,403 |
1.61 |
% |
|
|
389,524 |
|
1,679 |
1.71 |
% |
|
|
338,554 |
|
1,657 |
1.95 |
% |
||||||
Non-taxable |
|
|
285,811 |
|
1,679 |
2.95 |
% |
|
|
259,996 |
|
1,578 |
3.05 |
% |
|
|
225,583 |
|
1,461 |
3.26 |
% |
||||||
Total investments |
|
|
1,191,156 |
|
4,202 |
1.55 |
% |
|
|
1,029,117 |
|
3,403 |
1.47 |
% |
|
|
568,208 |
|
3,120 |
2.46 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans and Leases: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Real estate |
|
|
1,794,285 |
|
20,864 |
4.61 |
% |
|
|
1,775,611 |
|
20,805 |
4.65 |
% |
|
|
1,866,418 |
|
21,629 |
4.61 |
% |
||||||
Agricultural Production |
|
|
38,191 |
|
361 |
3.75 |
% |
|
|
43,243 |
|
410 |
3.76 |
% |
|
|
45,143 |
|
418 |
3.68 |
% |
||||||
Commercial |
|
|
118,159 |
|
1,457 |
4.89 |
% |
|
|
140,105 |
|
1,796 |
5.09 |
% |
|
|
213,725 |
|
2,077 |
3.87 |
% |
||||||
Consumer |
|
|
4,720 |
|
237 |
19.92 |
% |
|
|
4,862 |
|
205 |
16.73 |
% |
|
|
5,873 |
|
239 |
16.19 |
% |
||||||
Mortgage warehouse lines |
|
|
90,736 |
|
747 |
3.27 |
% |
|
|
118,036 |
|
982 |
3.30 |
% |
|
|
270,401 |
|
2,250 |
3.31 |
% |
||||||
Other |
|
|
1,430 |
|
29 |
8.05 |
% |
|
|
1,463 |
|
28 |
7.59 |
% |
|
|
1,617 |
|
29 |
7.13 |
% |
||||||
Total loans and leases |
|
|
2,047,521 |
|
23,695 |
4.59 |
% |
|
|
2,083,320 |
|
24,226 |
4.61 |
% |
|
|
2,403,177 |
|
26,642 |
4.41 |
% |
||||||
Total interest earning assets (4) |
|
|
3,238,677 |
|
27,897 |
3.47 |
% |
|
|
3,112,437 |
|
27,629 |
3.58 |
% |
|
|
2,971,385 |
|
29,762 |
4.04 |
% |
||||||
Other earning assets |
|
|
21,425 |
|
|
|
|
15,713 |
|
|
|
|
20,092 |
|
|
||||||||||||
Non-earning assets |
|
|
206,344 |
|
|
|
|
212,116 |
|
|
|
|
202,996 |
|
|
||||||||||||
Total assets |
|
$ |
3,466,446 |
|
|
|
$ |
3,340,266 |
|
|
|
$ |
3,194,473 |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Demand deposits |
|
$ |
131,810 |
$ |
80 |
0.24 |
% |
|
$ |
148,175 |
$ |
86 |
0.23 |
% |
|
$ |
123,717 |
$ |
69 |
0.22 |
% |
||||||
NOW |
|
|
615,245 |
|
112 |
0.07 |
% |
|
|
605,620 |
|
115 |
0.08 |
% |
|
|
536,127 |
|
93 |
0.07 |
% |
||||||
Savings accounts |
|
|
451,369 |
|
65 |
0.06 |
% |
|
|
443,406 |
|
63 |
0.06 |
% |
|
|
366,080 |
|
52 |
0.06 |
% |
||||||
Money market |
|
|
146,174 |
|
25 |
0.07 |
% |
|
|
139,433 |
|
26 |
0.07 |
% |
|
|
129,536 |
|
27 |
0.08 |
% |
||||||
Time Deposits |
|
|
291,516 |
|
241 |
0.33 |
% |
|
|
293,379 |
|
248 |
0.31 |
% |
|
|
416,069 |
|
310 |
0.30 |
% |
||||||
Wholesale Brokered Deposits |
|
|
60,000 |
|
49 |
0.32 |
% |
|
|
72,283 |
|
53 |
0.29 |
% |
|
|
53,750 |
|
28 |
0.21 |
% |
||||||
Total interest bearing deposits |
|
|
1,696,114 |
|
572 |
0.13 |
% |
|
|
1,702,296 |
|
591 |
0.14 |
% |
|
|
1,625,279 |
|
579 |
0.14 |
% |
||||||
Borrowed funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other Interest-Bearing Liabilities |
|
|
98,326 |
|
86 |
0.35 |
% |
|
|
79,132 |
|
41 |
0.21 |
% |
|
|
175,025 |
|
98 |
— |
|
||||||
Long-Term Debt |
|
|
49,156 |
|
430 |
3.47 |
% |
|
|
3,812 |
|
38 |
3.95 |
% |
|
|
— |
|
— |
— |
|
||||||
Subordinated Debentures |
|
|
35,276 |
|
243 |
2.73 |
% |
|
|
35,229 |
|
243 |
2.74 |
% |
|
|
35,098 |
|
253 |
2.87 |
% |
||||||
Total borrowed funds |
|
|
147,482 |
|
516 |
1.65 |
% |
|
|
118,173 |
|
322 |
1.08 |
% |
|
|
210,123 |
|
351 |
0.66 |
% |
||||||
Total interest bearing liabilities |
|
|
1,878,872 |
|
1,331 |
0.28 |
% |
|
|
1,820,469 |
|
913 |
0.20 |
% |
|
|
1,835,402 |
|
930 |
0.20 |
% |
||||||
Demand deposits - Noninterest bearing |
|
|
1,120,323 |
|
|
|
|
1,104,506 |
|
|
|
|
979,593 |
|
|
||||||||||||
Other liabilities |
|
|
102,838 |
|
|
|
|
53,134 |
|
|
|
|
39,106 |
|
|
||||||||||||
Shareholders' equity |
|
|
364,413 |
|
|
|
|
362,157 |
|
|
|
|
340,372 |
|
|
||||||||||||
Total liabilities and shareholders' equity |
|
$ |
3,466,446 |
|
|
|
$ |
3,340,266 |
|
|
|
$ |
3,194,473 |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest income/interest earning assets |
|
|
|
3.47 |
% |
|
|
|
3.58 |
% |
|
|
|
4.04 |
% |
||||||||||||
Interest expense/interest earning assets |
|
|
|
0.16 |
% |
|
|
|
0.12 |
% |
|
|
|
0.13 |
% |
||||||||||||
Net interest income and margin (5) |
|
|
$ |
26,566 |
3.31 |
% |
|
|
$ |
26,716 |
3.46 |
% |
|
|
$ |
28,832 |
3.91 |
% |
(1) |
Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. |
|
(2) |
Yields and net interest margin have been computed on a tax equivalent basis utilizing a |
|
(3) |
Loans are gross of the allowance for possible loan losses. Loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were |
|
(4) |
Non-accrual loans have been included in total loans for purposes of computing total earning assets. |
|
(5) |
Net interest margin represents net interest income as a percentage of average interest-earning assets. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
AVERAGE BALANCES AND RATES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Year Ended |
|||||||||||||||||||||||||
|
|
2021 |
|
2020 |
|
2019 |
|||||||||||||||||||||
|
|
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
|||||||||
Assets |
|
Balance(1) |
|
Expense |
|
Rate(2) |
|
Balance(1) |
|
Expense |
|
Rate(2) |
|
Balance(1) |
|
Expense |
|
Rate(2) |
|||||||||
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Federal funds sold/due from banks |
|
$ |
269,919 |
|
$ |
370 |
|
0.14 |
% |
|
$ |
25,228 |
|
$ |
156 |
|
0.62 |
% |
|
$ |
16,346 |
|
$ |
376 |
|
2.30 |
% |
Taxable |
|
|
406,790 |
|
|
7,239 |
|
1.78 |
% |
|
|
379,024 |
|
|
8,199 |
|
2.16 |
% |
|
|
423,453 |
|
|
10,139 |
|
2.39 |
% |
Non-taxable |
|
|
258,472 |
|
|
6,218 |
|
3.05 |
% |
|
|
216,387 |
|
|
5,707 |
|
3.34 |
% |
|
|
160,787 |
|
|
4,534 |
|
3.57 |
% |
Total investments |
|
|
935,181 |
|
|
13,827 |
|
1.66 |
% |
|
|
620,639 |
|
|
14,062 |
|
2.51 |
% |
|
|
600,586 |
|
|
15,049 |
|
2.71 |
% |
Loans and Leases: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Real estate |
|
|
1,818,362 |
|
|
84,074 |
|
4.62 |
% |
|
|
1,610,686 |
|
|
79,175 |
|
4.92 |
% |
|
|
1,440,465 |
|
|
79,777 |
|
5.54 |
% |
Agricultural |
|
|
42,866 |
|
|
1,598 |
|
3.73 |
% |
|
|
47,299 |
|
|
1,887 |
|
3.99 |
% |
|
|
50,042 |
|
|
2,973 |
|
5.94 |
% |
Commercial |
|
|
153,880 |
|
|
7,828 |
|
5.09 |
% |
|
|
179,924 |
|
|
6,738 |
|
3.74 |
% |
|
|
117,679 |
|
|
5,918 |
|
5.03 |
% |
Consumer |
|
|
4,993 |
|
|
831 |
|
16.64 |
% |
|
|
6,584 |
|
|
1,069 |
|
16.24 |
% |
|
|
8,497 |
|
|
1,340 |
|
15.77 |
% |
Mortgage warehouse |
|
|
147,996 |
|
|
4,807 |
|
3.25 |
% |
|
|
221,319 |
|
|
7,135 |
|
3.22 |
% |
|
|
134,171 |
|
|
5,695 |
|
4.24 |
% |
Other |
|
|
1,485 |
|
|
111 |
|
7.47 |
% |
|
|
2,878 |
|
|
177 |
|
6.15 |
% |
|
|
2,894 |
|
|
195 |
|
6.74 |
% |
Total loans and leases |
|
|
2,169,582 |
|
|
99,249 |
|
4.57 |
% |
|
|
2,068,690 |
|
|
96,181 |
|
4.65 |
% |
|
|
1,753,748 |
|
|
95,898 |
|
5.47 |
% |
Total interest earning assets (4) |
|
|
3,104,763 |
|
|
113,076 |
|
3.70 |
% |
|
|
2,689,329 |
|
|
110,243 |
|
4.16 |
% |
|
|
2,354,334 |
|
|
110,947 |
|
4.76 |
% |
Other earning assets |
|
|
15,043 |
|
|
|
|
|
|
|
13,103 |
|
|
|
|
|
|
|
12,421 |
|
|
|
|
|
|||
Non-earning assets |
|
|
208,678 |
|
|
|
|
|
|
|
207,590 |
|
|
|
|
|
|
|
202,810 |
|
|
|
|
|
|||
Total assets |
|
$ |
3,328,484 |
|
|
|
|
|
|
$ |
2,910,022 |
|
|
|
|
|
|
$ |
2,569,565 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Demand deposits |
|
$ |
143,171 |
|
$ |
331 |
|
0.23 |
% |
|
$ |
121,867 |
|
$ |
278 |
|
0.23 |
% |
|
$ |
106,849 |
|
$ |
316 |
|
0.30 |
% |
NOW |
|
|
597,992 |
|
|
444 |
|
0.07 |
% |
|
|
497,984 |
|
|
388 |
|
0.08 |
% |
|
|
444,619 |
|
|
524 |
|
0.12 |
% |
Savings accounts |
|
|
427,803 |
|
|
240 |
|
0.06 |
% |
|
|
336,620 |
|
|
221 |
|
0.07 |
% |
|
|
289,727 |
|
|
308 |
|
0.11 |
% |
Money market |
|
|
140,365 |
|
|
111 |
|
0.08 |
% |
|
|
124,755 |
|
|
128 |
|
0.10 |
% |
|
|
124,625 |
|
|
181 |
|
0.15 |
% |
Certificates of deposit< |
|
|
70,692 |
|
|
190 |
|
0.27 |
% |
|
|
77,119 |
|
|
326 |
|
0.42 |
% |
|
|
88,792 |
|
|
1,035 |
|
1.17 |
% |
Certificates of deposit> |
|
|
262,512 |
|
|
849 |
|
0.32 |
% |
|
|
359,687 |
|
|
2,361 |
|
0.66 |
% |
|
|
396,465 |
|
|
7,896 |
|
1.99 |
% |
Brokered deposits |
|
|
81,041 |
|
|
225 |
|
0.28 |
% |
|
|
36,071 |
|
|
246 |
|
0.68 |
% |
|
|
48,392 |
|
|
1,120 |
|
2.31 |
% |
Total interest bearing deposits |
|
|
1,723,576 |
|
|
2,390 |
|
0.14 |
% |
|
|
1,554,103 |
|
|
3,948 |
|
0.25 |
% |
|
|
1,499,469 |
|
|
11,380 |
|
0.76 |
% |
Borrowed funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Federal funds purchased |
|
|
1,561 |
|
|
1 |
|
0.06 |
% |
|
|
1,918 |
|
|
4 |
|
0.21 |
% |
|
|
313 |
|
|
1 |
|
0.32 |
% |
Repurchase agreements |
|
|
70,443 |
|
|
210 |
|
0.30 |
% |
|
|
34,614 |
|
|
137 |
|
0.40 |
% |
|
|
22,090 |
|
|
88 |
|
0.40 |
% |
Short term borrowings |
|
|
3,625 |
|
|
2 |
|
0.06 |
% |
|
|
54,244 |
|
|
102 |
|
0.19 |
% |
|
|
13,229 |
|
|
273 |
|
2.06 |
% |
Long term debt |
|
|
13,351 |
|
|
468 |
|
3.51 |
% |
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
— |
|
TRUPS |
|
|
35,208 |
|
|
979 |
|
2.78 |
% |
|
|
35,031 |
|
|
1,217 |
|
3.47 |
% |
|
|
34,853 |
|
|
1,836 |
|
5.27 |
% |
Total borrowed funds |
|
|
124,188 |
|
|
1,660 |
|
1.34 |
% |
|
|
125,807 |
|
|
1,460 |
|
1.16 |
% |
|
|
70,485 |
|
|
2,198 |
|
3.12 |
% |
Total interest bearing liabilities |
|
|
1,847,764 |
|
|
4,050 |
|
0.22 |
% |
|
|
1,679,910 |
|
|
5,408 |
|
0.32 |
% |
|
|
1,569,954 |
|
|
13,578 |
|
0.86 |
% |
Noninterest bearing demand deposits |
|
|
1,064,119 |
|
|
|
|
|
|
|
862,274 |
|
|
|
|
|
|
|
664,061 |
|
|
|
|
|
|||
Other liabilities |
|
|
59,723 |
|
|
|
|
|
|
|
39,510 |
|
|
|
|
|
|
|
41,563 |
|
|
|
|
|
|||
Shareholders' equity |
|
|
356,878 |
|
|
|
|
|
|
|
328,328 |
|
|
|
|
|
|
|
293,987 |
|
|
|
|
|
|||
Total liabilities and shareholders' equity |
|
$ |
3,328,484 |
|
|
|
|
|
|
$ |
2,910,022 |
|
|
|
|
|
|
$ |
2,569,565 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Interest income/interest earning assets |
|
|
|
|
|
|
|
3.70 |
% |
|
|
|
|
|
|
|
4.15 |
% |
|
|
|
|
|
|
|
4.76 |
% |
Interest expense/interest earning assets |
|
|
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
|
|
0.20 |
% |
|
|
|
|
|
|
|
0.58 |
% |
Net interest income and margin(5) |
|
|
|
|
$ |
109,026 |
|
3.56 |
% |
|
|
|
|
$ |
104,835 |
|
3.95 |
% |
|
|
|
|
$ |
97,369 |
|
4.19 |
% |
(1) |
Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. |
|
(2) |
Yields and net interest margin have been computed on a tax equivalent basis. |
|
(3) |
Loans are gross of the allowance for possible loan losses. Net loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were |
|
(4) |
Non-accrual loans are slotted by loan type and have been included in total loans for purposes of total interest earning assets. |
|
(5) |
Net interest margin represents net interest income as a percentage of average interest-earning assets (tax-equivalent). |
Category: Financial
Source:
View source version on businesswire.com: https://www.businesswire.com/news/home/20220124005121/en/
(559) 782‑4900 or (888) 454‑BANK
www.sierrabancorp.com
Source:
FAQ
What were Sierra Bancorp's earnings for 2021?
How much did diluted earnings per share increase in 2021 for BSRR?
What was the deposit growth for Sierra Bancorp in 2021?
How did Sierra Bancorp's net interest income change in Q4 2021?