Plumas Bancorp Reports Record 2023 Earnings
- Earnings during Q3 2023 increased to $8.0 million, up from $7.2 million in Q3 2022.
- Diluted earnings per share increased to $1.34 per share in Q3 2023, compared to $1.23 per share in Q3 2022.
- Net income for the nine months ended September 30, 2023, increased to $22.3 million, up from $18.6 million in the same period in 2022.
- Return on average assets increased to 2.00% in Q3 2023, compared to 1.72% in Q3 2022.
- Gross loans increased by $101 million, or 12%, to $959 million from September 30, 2022, to September 30, 2023.
- Total equity increased by $13.0 million, or 12%, to $119 million from September 30, 2022, to September 30, 2023.
- None.
RENO, Nev., Oct. 18, 2023 (GLOBE NEWSWIRE) -- Plumas Bancorp (Nasdaq:PLBC), the parent company of Plumas Bank, today announced earnings during the third quarter of 2023 of
For the nine months ended September 30, 2023, the Company reported net income of
Return on average assets was
Balance Sheet Highlights
September 30, 2023 compared to September 30, 2022
- Gross loans increased by
$101 million , or12% , to$959 million . - Investment securities increased by
$55 million to$438 million . - Total equity increased by
$13.0 million , or12% , to$119 million .
President’s Comments
“We are pleased that Plumas Bancorp has been included in Raymond James’ equity research with a very strong initial report,” Andrew J. Ryback, director, president and chief executive officer of Plumas Bancorp and Plumas Bank, announced. “Additionally, Plumas Bancorp was included on the Russell 2000 and was the recipient of a variety of regional and national awards such as the Raymond James Community Bankers Cup and D.A. Davidson’s Bison Select list. While many banks are experiencing significant increases in funding costs resulting in declining margins, Plumas bank’s margins have continued to increase over the last several quarters and we continue to achieve record earnings. We attribute much of this to our exceptionally strong core deposit base resulting in funding costs significantly lower than most peer institutions.”
“Recently, due to several contributing factors, we elected to discontinue our dealer loan program. Long-term challenges related to the current higher rate environment, increasing regulatory compliance requirements, the necessary replacement of technology support systems, and increasing expenses outweighed the benefits of this unique, short duration credit portfolio. We have reassigned personnel where possible and will redirect cash flows from this portfolio to lower-risk investments and more profitable lending opportunities. This closure is isolated to our dealer loan program,” Ryback stated.
“With continued investments in client-servicing technology and institutional efficiencies Plumas Bank is Here. FOR GOOD,” concluded Ryback.
Loans, Deposits, Investments and Cash
Gross loans increased by
On September 30, 2023, approximately
Total deposits decreased by
Total investment securities increased by
Asset Quality and CECL
Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at September 30, 2023 were
Upon adoption of CECL we recorded an increase in the allowance for credit losses of
Net charge-offs totaled
The following tables present the activity in the allowance for credit losses and the reserve for unfunded commitments during the nine months ended September 30, 2023 and 2022 (in thousands).
Allowance for Credit Losses | September 30, 2023 | September 30, 2022 | |||||
Balance, beginning of period | $ | 10,717 | $ | 10,352 | |||
Impact of CECL adoption | 529 | - | |||||
Provision charged to operations | 2,425 | 1,000 | |||||
Losses charged to allowance | (1,252 | ) | (855 | ) | |||
Recoveries | 528 | 423 | |||||
Balance, end of period | $ | 12,947 | $ | 10,920 |
Reserve for Unfunded Commitments | September 30, 2023 | September 30, 2022 | ||||
Balance, beginning of period | $ | 341 | $ | 341 | ||
Impact of CECL adoption | 258 | - | ||||
Provision charged to operations | 250 | - | ||||
Balance, end of period | $ | 849 | $ | 341 |
Shareholders’ Equity
Total shareholders’ equity increased by
Liquidity
The Company manages its liquidity to provide the ability to generate funds to support asset growth, meet deposit withdrawals (both anticipated and unanticipated), fund customers' borrowing needs and satisfy maturity of short-term borrowings. The Company’s liquidity needs are managed using assets or liabilities, or both. On the asset side, in addition to cash and due from banks, the Company maintains an investment portfolio which includes unpledged U.S. Government-sponsored agency securities that are classified as available-for-sale. On the liability side, liquidity needs are managed by offering competitive rates on deposit products and the use of established lines of credit.
The Company is a member of the FHLB and can borrow up to
The Company estimates that it has approximately
Management believes that the Company’s available sources of funds, including borrowings, will provide adequate liquidity for its operations for the foreseeable future.
Net Interest Income and Net Interest Margin
Net interest income was
Including loans held for sale, average loan balances increased by
Interest on investment securities increased by
Average interest earning assets during the three months ended September 30, 2023 totaled
Net interest income for the nine months ended September 30, 2023 was
Average interest earning assets during the current nine month period totaled
Non-Interest Income/Expense
Non-interest income decreased by
During the nine months ended September 30, 2023, non-interest income totaled
During the three months ended September 30, 2023, total non-interest expense increased by
During the nine months ended September 30, 2023 non-interest expense increased by
Plumas Bancorp is headquartered in Reno, Nevada. Plumas Bancorp’s principal subsidiary is Plumas Bank, which was founded in 1980. Plumas Bank is a full-service community bank headquartered in Quincy, California. The bank operates fifteen branches: thirteen located in the California counties of Butte, Lassen, Modoc, Nevada, Placer, Plumas, Shasta and Sutter and two branches located in Nevada in the counties of Carson City and Washoe. The bank also operates two loan production offices located in Auburn, California and Klamath Falls, Oregon. Plumas Bank offers a wide range of financial and investment services to consumers and businesses and has received nationwide Preferred Lender status with the United States Small Business Administration. For more information on Plumas Bancorp and Plumas Bank, please visit our website at www.plumasbank.com.
This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934, as amended and Plumas Bancorp intends for such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Future events are difficult to predict, and the expectations described above are necessarily subject to risk and uncertainty that may cause actual results to differ materially and adversely.
Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words "believe," "expect," "anticipate," "intend," "plan," "estimate," or words of similar meaning, or future or conditional verbs such as "will," "would," "should," "could," or "may." These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management's views as of any subsequent date. Forward-looking statements involve significant risks and uncertainties, and actual results may differ materially from those presented, either expressed or implied, in this news release. Factors that might cause such differences include, but are not limited to: the Company's ability to successfully execute its business plans and achieve its objectives; changes in general economic and financial market conditions, either nationally or locally in areas in which the Company conducts its operations; changes in interest rates; continuing consolidation in the financial services industry; new litigation or changes in existing litigation; increased competitive challenges and expanding product and pricing pressures among financial institutions; legislation or regulatory changes which adversely affect the Company's operations or business; loss of key personnel; and changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies.
Contact: Jamie Huynh
Investor Relations
Plumas Bancorp
5525 Kietzke Lane Ste. 100
Reno, NV 89511
775.786.0907 x8908
investorrelations@plumasbank.com
PLUMAS BANCORP | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(In thousands) | ||||||||||
(Unaudited) | ||||||||||
As of September 30, | ||||||||||
2023 | 2022 | Dollar Change | Percentage Change | |||||||
ASSETS | ||||||||||
Cash and due from banks | (72.9)% | |||||||||
Investment securities | 438,265 | 383,178 | 55,087 | |||||||
Loans, net of allowance for credit losses | 948,719 | 849,703 | 99,016 | |||||||
Loans held for sale | - | 434 | (434) | (100.0)% | ||||||
Premises and equipment, net | 19,064 | 18,133 | 931 | |||||||
Bank owned life insurance | 16,006 | 15,910 | 96 | |||||||
Real estate acquired through foreclosure | 440 | 369 | 71 | |||||||
Goodwill | 5,502 | 5,502 | - | |||||||
Accrued interest receivable and other assets | 54,311 | 45,718 | 8,593 | |||||||
Total assets | (4.9)% | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
Deposits | (7.2)% | |||||||||
Accrued interest payable and other liabilities | 40,463 | 25,115 | 15,348 | |||||||
Borrowings | 10,000 | - | 10,000 | |||||||
Junior subordinated deferrable interest debentures | - | 10,310 | (10,310) | (100.0)% | ||||||
Total liabilities | 1,452,949 | 1,546,621 | (93,672) | (6.1)% | ||||||
Common stock | 27,896 | 27,240 | 656 | |||||||
Retained earnings | 145,694 | 121,505 | 24,189 | |||||||
Accumulated other comprehensive loss, net | (53,665) | (42,295) | (11,370) | (26.9)% | ||||||
Shareholders’ equity | 119,925 | 106,450 | 13,475 | |||||||
Total liabilities and shareholders’ equity | (4.9)% | |||||||||
PLUMAS BANCORP | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||
(In thousands, except per share data) | ||||||||||
(Unaudited) | ||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, | 2023 | 2022 | Dollar Change | Percentage Change | ||||||
Interest income | ||||||||||
Interest expense | 1,303 | 289 | 1,014 | |||||||
Net interest income before provision for credit losses | 17,739 | 15,716 | 2,023 | |||||||
Provision for credit losses | (200) | 300 | (500) | (166.7)% | ||||||
Net interest income after provision for credit losses | 17,939 | 15,416 | 2,523 | |||||||
Non-interest income | 2,313 | 2,554 | (241) | (9.4)% | ||||||
Non-interest expense | 9,442 | 8,198 | 1,244 | |||||||
Income before income taxes | 10,810 | 9,772 | 1,038 | |||||||
Provision for income taxes | 2,840 | 2,544 | 296 | |||||||
Net income | ||||||||||
Basic earnings per share | ||||||||||
Diluted earnings per share | ||||||||||
PLUMAS BANCORP | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||
(In thousands, except per share data) | ||||||||||
(Unaudited) | ||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, | 2023 | 2022 | Dollar Change | Percentage Change | ||||||
Interest income | ||||||||||
Interest expense | 2,925 | 878 | 2,047 | |||||||
Net interest income before provision for credit losses | 52,128 | 41,159 | 10,969 | |||||||
Provision for credit losses | 2,675 | 1,000 | 1,675 | |||||||
Net interest income after provision for credit losses | 49,453 | 40,159 | 9,294 | |||||||
Non-interest income | 8,380 | 8,868 | (488) | (5.5)% | ||||||
Non-interest expense | 27,764 | 23,904 | 3,860 | |||||||
Income before income taxes | 30,069 | 25,123 | 4,946 | |||||||
Provision for income taxes | 7,814 | 6,497 | 1,317 | |||||||
Net income | ||||||||||
Basic earnings per share | ||||||||||
Diluted earnings per share | ||||||||||
PLUMAS BANCORP | ||||||||||||||||||||||
SELECTED FINANCIAL INFORMATION | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
9/30/2023 | 6/30/2023 | 9/30/2022 | 9/30/2023 | 9/30/2022 | ||||||||||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||||
Basic earnings per share | $ | 1.36 | $ | 1.14 | $ | 1.24 | $ | 3.80 | $ | 3.19 | ||||||||||||
Diluted earnings per share | $ | 1.34 | $ | 1.12 | $ | 1.23 | $ | 3.75 | $ | 3.15 | ||||||||||||
Weighted average shares outstanding | 5,866 | 5,862 | 5,845 | 5,861 | 5,837 | |||||||||||||||||
Weighted average diluted shares outstanding | 5,932 | 5,929 | 5,895 | 5,932 | 5,911 | |||||||||||||||||
Cash dividends paid per share 1 | $ | 0.25 | $ | 0.25 | $ | 0.16 | $ | 0.75 | $ | 0.48 | ||||||||||||
PERFORMANCE RATIOS (annualized for the three months) | ||||||||||||||||||||||
Return on average assets | 2.00 | % | 1.70 | % | 1.72 | % | 1.88 | % | 1.52 | % | ||||||||||||
Return on average equity | 24.4 | % | 20.5 | % | 23.7 | % | 23.3 | % | 20.1 | % | ||||||||||||
Yield on earning assets | 5.12 | % | 4.96 | % | 4.07 | % | 4.96 | % | 3.68 | % | ||||||||||||
Rate paid on interest-bearing liabilities | 0.73 | % | 0.56 | % | 0.15 | % | 0.55 | % | 0.16 | % | ||||||||||||
Net interest margin | 4.77 | % | 4.69 | % | 4.00 | % | 4.70 | % | 3.60 | % | ||||||||||||
Noninterest income to average assets | 0.58 | % | 0.55 | % | 0.61 | % | 0.71 | % | 0.72 | % | ||||||||||||
Noninterest expense to average assets | 2.37 | % | 2.32 | % | 1.96 | % | 2.34 | % | 1.95 | % | ||||||||||||
Efficiency ratio 2 | 47.1 | % | 46.9 | % | 44.9 | % | 45.9 | % | 47.8 | % | ||||||||||||
9/30/2023 | 6/30/2023 | 9/30/2022 | 12/31/2022 | 12/31/2021 | ||||||||||||||||||
CREDIT QUALITY RATIOS AND DATA | ||||||||||||||||||||||
Allowance for loan losses | $ | 12,947 | $ | 13,385 | $ | 10,920 | $ | 10,717 | $ | 10,352 | ||||||||||||
Allowance for loan losses as a percentage of total loans | 1.35 | % | 1.43 | % | 1.27 | % | 1.18 | % | 1.23 | % | ||||||||||||
Allowance for loan losses as a percentage of total loans - excluding PPP loans | 1.35 | % | 1.43 | % | 1.27 | % | 1.18 | % | 1.29 | % | ||||||||||||
Nonperforming loans | $ | 4,329 | $ | 9,535 | $ | 1,485 | $ | 1,172 | $ | 4,863 | ||||||||||||
Nonperforming assets | $ | 4,813 | $ | 9,636 | $ | 1,872 | $ | 1,190 | $ | 5,397 | ||||||||||||
Nonperforming loans as a percentage of total loans | 0.45 | % | 1.02 | % | 0.17 | % | 0.13 | % | 0.58 | % | ||||||||||||
Nonperforming assets as a percentage of total assets | 0.31 | % | 0.61 | % | 0.11 | % | 0.07 | % | 0.33 | % | ||||||||||||
Year-to-date net charge-offs | $ | 724 | $ | 411 | $ | 432 | $ | 935 | $ | 675 | ||||||||||||
Year-to-date net charge-offs as a percentage of average loans (annualized) | 0.10 | % | 0.09 | % | 0.07 | % | 0.11 | % | 0.09 | % | ||||||||||||
CAPITAL AND OTHER DATA | ||||||||||||||||||||||
Common shares outstanding at end of period | 5,868 | 5,864 | 5,849 | 5,850 | 5,817 | |||||||||||||||||
Shareholders' equity | $ | 119,925 | $ | 128,558 | $ | 106,450 | $ | 119,004 | $ | 134,082 | ||||||||||||
Book value per common share | $ | 20.44 | $ | 21.92 | $ | 18.20 | $ | 20.34 | $ | 23.05 | ||||||||||||
Tangible common equity3 | $ | 113,374 | $ | 121,947 | $ | 99,651 | $ | 112,273 | $ | 127,067 | ||||||||||||
Tangible book value per common share4 | $ | 19.32 | $ | 20.80 | $ | 17.04 | $ | 19.19 | $ | 21.84 | ||||||||||||
Tangible common equity to total assets | 7.2 | % | 7.8 | % | 6.0 | % | 6.9 | % | 7.9 | % | ||||||||||||
Gross loans to deposits | 68.6 | % | 67.0 | % | 56.8 | % | 62.6 | % | 58.3 | % | ||||||||||||
PLUMAS BANK REGULATORY CAPITAL RATIOS | ||||||||||||||||||||||
Tier 1 Leverage Ratio | 10.6 | % | 10.3 | % | 8.9 | % | 9.2 | % | 8.4 | % | ||||||||||||
Common Equity Tier 1 Ratio | 15.1 | % | 15.0 | % | 14.8 | % | 14.7 | % | 14.4 | % | ||||||||||||
Tier 1 Risk-Based Capital Ratio | 15.1 | % | 15.0 | % | 14.8 | % | 14.7 | % | 14.4 | % | ||||||||||||
Total Risk-Based Capital Ratio | 16.3 | % | 16.2 | % | 15.9 | % | 15.7 | % | 15.5 | % | ||||||||||||
(1) The Company paid a quarterly cash dividends of | ||||||||||||||||||||||
(2) Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income). | ||||||||||||||||||||||
(3) Tangible common equity is defined as common equity less goodwill and core deposit intangibles. | ||||||||||||||||||||||
(4) Tangible common book value per share is defined as tangible common equity divided by common shares outstanding. | ||||||||||||||||||||||
PLUMAS BANCORP | ||||||||||||||||||
SELECTED FINANCIAL INFORMATION | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
The following table presents for the three-month periods indicated the distribution of consolidated average assets, liabilities and shareholders' equity. | ||||||||||||||||||
For the Three Months Ended | For the Three Months Ended | |||||||||||||||||
9/30/2023 | 9/30/2022 | |||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Interest-earning assets: | ||||||||||||||||||
Loans (2) (3) | $ | 943,234 | $ | 14,273 | 6.00 | % | $ | 863,132 | $ | 11,637 | 5.35 | % | ||||||
Loans held for sale | 114 | 3 | 10.44 | % | 2,814 | 50 | 7.05 | % | ||||||||||
Investment securities | 337,702 | 2,888 | 3.39 | % | 279,342 | 1,811 | 2.57 | % | ||||||||||
Non-taxable investment securities (1) | 123,877 | 923 | 2.96 | % | 108,508 | 741 | 2.71 | % | ||||||||||
Interest-bearing deposits | 70,545 | 955 | 5.37 | % | 305,526 | 1,766 | 2.29 | % | ||||||||||
Total interest-earning assets | 1,475,472 | 19,042 | 5.12 | % | 1,559,322 | 16,005 | 4.07 | % | ||||||||||
Cash and due from banks | 27,049 | 32,934 | ||||||||||||||||
Other assets | 77,221 | 70,665 | ||||||||||||||||
Total assets | $ | 1,579,742 | $ | 1,662,921 | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Money market deposits | 224,128 | 391 | 0.69 | % | 251,427 | 55 | 0.09 | % | ||||||||||
Savings deposits | 365,869 | 199 | 0.22 | % | 410,496 | 89 | 0.09 | % | ||||||||||
Time deposits | 91,290 | 590 | 2.56 | % | 58,179 | 39 | 0.27 | % | ||||||||||
Total deposits | 681,287 | 1,180 | 0.69 | % | 720,102 | 183 | 0.10 | % | ||||||||||
Borrowings | 10,000 | 114 | 4.52 | % | - | - | - | % | ||||||||||
Junior subordinated debentures | - | - | - | % | 10,310 | 89 | 3.42 | % | ||||||||||
Other interest-bearing liabilities | 19,300 | 9 | 0.19 | % | 10,842 | 17 | 0.62 | % | ||||||||||
Total interest-bearing liabilities | 710,587 | 1,303 | 0.73 | % | 741,254 | 289 | 0.15 | % | ||||||||||
Non-interest-bearing deposits | 719,725 | 789,218 | ||||||||||||||||
Other liabilities | 20,012 | 11,635 | ||||||||||||||||
Shareholders' equity | 129,418 | 120,814 | ||||||||||||||||
Total liabilities & equity | $ | 1,579,742 | $ | 1,662,921 | ||||||||||||||
Cost of funding interest-earning assets (4) | 0.35 | % | 0.07 | % | ||||||||||||||
$ | 17,739 | 4.77 | % | $ | 15,716 | 4.00 | % | |||||||||||
Net interest income and margin (5) | ||||||||||||||||||
(1) Not computed on a tax-equivalent basis. | ||||||||||||||||||
(2) Average nonaccrual loan balances of | ||||||||||||||||||
(3) Net (cost) fees included in loan interest income for the three-month periods ended September 30, 2023 and 2022 were ( | ||||||||||||||||||
(4) Total annualized interest expense divided by the average balance of total earning assets. | ||||||||||||||||||
(5) Annualized net interest income divided by the average balance of total earning assets. |
PLUMAS BANCORP | ||||||||||||||||||
SELECTED FINANCIAL INFORMATION | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
The following table presents for the nine-month periods indicated the distribution of consolidated average assets, liabilities and shareholders' equity. | ||||||||||||||||||
For the Nine Months Ended | For the Nine Months Ended | |||||||||||||||||
9/30/2023 | 9/30/2022 | |||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Interest-earning assets: | ||||||||||||||||||
Loans (2) (3) | $ | 925,436 | $ | 40,314 | 5.82 | % | $ | 847,043 | $ | 32,933 | 5.20 | % | ||||||
Loans held for sale | 712 | 49 | 9.20 | % | 11,307 | 485 | 5.73 | % | ||||||||||
Investment securities | 343,868 | 8,641 | 3.36 | % | 244,380 | 4,124 | 2.26 | % | ||||||||||
Non-taxable investment securities (1) | 124,879 | 2,763 | 2.96 | % | 101,344 | 1,900 | 2.51 | % | ||||||||||
Interest-bearing deposits | 88,819 | 3,286 | 4.95 | % | 324,172 | 2,595 | 1.07 | % | ||||||||||
Total interest-earning assets | 1,483,714 | 55,053 | 4.96 | % | 1,528,246 | 42,037 | 3.68 | % | ||||||||||
Cash and due from banks | 25,943 | 45,329 | ||||||||||||||||
Other assets | 75,771 | 66,667 | ||||||||||||||||
Total assets | $ | 1,585,428 | $ | 1,640,242 | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Money market deposits | 229,914 | 945 | 0.55 | % | 256,337 | 178 | 0.09 | % | ||||||||||
Savings deposits | 383,790 | 607 | 0.21 | % | 397,445 | 256 | 0.09 | % | ||||||||||
Time deposits | 69,256 | 959 | 1.85 | % | 61,405 | 127 | 0.28 | % | ||||||||||
Total deposits | 682,960 | 2,511 | 0.49 | % | 715,187 | 561 | 0.10 | % | ||||||||||
Borrowings | 7,143 | 255 | 4.77 | % | - | - | - | % | ||||||||||
Junior subordinated debentures | 3,033 | 141 | 6.22 | % | 10,310 | 267 | 3.46 | % | ||||||||||
Other interest-bearing liabilities | 18,230 | 18 | 0.13 | % | 11,601 | 50 | 0.58 | % | ||||||||||
Total interest-bearing liabilities | 711,366 | 2,925 | 0.55 | % | 737,098 | 878 | 0.16 | % | ||||||||||
Non-interest-bearing deposits | 729,044 | 767,181 | ||||||||||||||||
Other liabilities | 17,293 | 11,824 | ||||||||||||||||
Shareholders' equity | 127,725 | 124,139 | ||||||||||||||||
Total liabilities & equity | $ | 1,585,428 | $ | 1,640,242 | ||||||||||||||
Cost of funding interest-earning assets (4) | 0.26 | % | 0.08 | % | ||||||||||||||
$ | 52,128 | 4.70 | % | $ | 41,159 | 3.60 | % | |||||||||||
(1) Not computed on a tax-equivalent basis. | ||||||||||||||||||
(2) Average nonaccrual loan balances of | ||||||||||||||||||
(3) Net (costs) fees included in loan interest income for the nine-month periods ended September 30, 2023 and 2022 were ( | ||||||||||||||||||
(4) Total annualized interest expense divided by the average balance of total earning assets. | ||||||||||||||||||
(5) Annualized net interest income divided by the average balance of total earning assets. |
PLUMAS BANCORP | |||||||||||||
SELECTED FINANCIAL INFORMATION | |||||||||||||
(Dollars in thousands) | |||||||||||||
(Unaudited) | |||||||||||||
The following table presents the components of non-interest income for the three-month periods ended September 30, 2023 and 2022. | |||||||||||||
For the Three Months Ended | |||||||||||||
September 30, | |||||||||||||
2023 | 2022 | Dollar Change | Percentage Change | ||||||||||
Interchange income | $ | 919 | $ | 864 | $ | 55 | 6.4 | % | |||||
Service charges on deposit accounts | 737 | 666 | 71 | 10.7 | % | ||||||||
Loan servicing fees | 210 | 220 | (10 | ) | (4.5 | )% | |||||||
Earnings on life insurance policies | 108 | 99 | 9 | 9.1 | % | ||||||||
Gain on sale of loans, net | 14 | 353 | (339 | ) | (96.0 | )% | |||||||
Other | 325 | 352 | (27 | ) | (7.7 | )% | |||||||
Total non-interest income | $ | 2,313 | $ | 2,554 | $ | (241 | ) | (9.4 | )% | ||||
The following table presents the components of non-interest expense for the three-month periods ended September 30, 2023 and 2022. | |||||||||||||
For the Three Months Ended | |||||||||||||
September 30, | |||||||||||||
2023 | 2022 | Dollar Change | Percentage Change | ||||||||||
Salaries and employee benefits | $ | 5,114 | $ | 4,380 | $ | 734 | 16.8 | % | |||||
Occupancy and equipment | 1,352 | 1,220 | 132 | 10.8 | % | ||||||||
Outside service fees | 1,170 | 1,007 | 163 | 16.2 | % | ||||||||
Advertising and shareholder relations | 233 | 194 | 39 | 20.1 | % | ||||||||
Professional fees | 228 | 314 | (86 | ) | (27.4 | )% | |||||||
Armored car and courier | 211 | 183 | 28 | 15.3 | % | ||||||||
Telephone and data communication | 203 | 190 | 13 | 6.8 | % | ||||||||
Deposit insurance | 182 | 48 | 134 | 279.2 | % | ||||||||
Director compensation and expense | 165 | 154 | 11 | 7.1 | % | ||||||||
Business development | 152 | 130 | 22 | 16.9 | % | ||||||||
Loan collection expenses | 91 | 56 | 35 | 62.5 | % | ||||||||
Amortization of core deposit intangible | 60 | 72 | (12 | ) | (16.7 | )% | |||||||
Other | 281 | 250 | 31 | 12.4 | % | ||||||||
Total non-interest expense | $ | 9,442 | $ | 8,198 | $ | 1,244 | 15.2 | % | |||||
PLUMAS BANCORP | |||||||||||||
SELECTED FINANCIAL INFORMATION | |||||||||||||
(Dollars in thousands) | |||||||||||||
(Unaudited) | |||||||||||||
The following table presents the components of non-interest income for the nine-month periods ended September 30, 2023 and 2022. | |||||||||||||
For the Nine Months Ended | |||||||||||||
September 30, | |||||||||||||
2023 | 2022 | Dollar Change | Percentage Change | ||||||||||
Interchange income | 2,458 | 2,478 | (20 | ) | (0.8 | )% | |||||||
Service charges on deposit accounts | 2,051 | 1,835 | 216 | 11.8 | % | ||||||||
Gain on termination of swaps | $ | 1,707 | $ | - | $ | 1,707 | 100.0 | % | |||||
Loan servicing fees | 686 | 642 | 44 | 6.9 | % | ||||||||
Gain on sale of loans, net | 234 | 2,688 | (2,454 | ) | (91.3 | )% | |||||||
Earnings on life insurance policies | 313 | 281 | 32 | 11.4 | % | ||||||||
Other | 931 | 944 | (13 | ) | (1.4 | )% | |||||||
Total non-interest income | $ | 8,380 | $ | 8,868 | $ | (488 | ) | (5.5 | )% | ||||
The following table presents the components of non-interest expense for the nine-month periods ended September 30, 2023 and 2022. | |||||||||||||
For the Nine Months Ended | |||||||||||||
September 30, | |||||||||||||
2023 | 2022 | Dollar Change | Percentage Change | ||||||||||
Salaries and employee benefits | $ | 15,047 | $ | 12,700 | $ | 2,347 | 18.5 | % | |||||
Occupancy and equipment | 3,945 | 3,468 | 477 | 13.8 | % | ||||||||
Outside service fees | 3,345 | 2,937 | 408 | 13.9 | % | ||||||||
Professional fees | 854 | 930 | (76 | ) | (8.2 | )% | |||||||
Advertising and shareholder relations | 693 | 496 | 197 | 39.7 | % | ||||||||
Telephone and data communication | 606 | 572 | 34 | 5.9 | % | ||||||||
Director compensation and expense | 603 | 429 | 174 | 40.6 | % | ||||||||
Armored car and courier | 558 | 498 | 60 | 12.0 | % | ||||||||
Deposit insurance | 552 | 420 | 132 | 31.4 | % | ||||||||
Business development | 457 | 372 | 85 | 22.8 | % | ||||||||
Loan collection expenses | 308 | 199 | 109 | 54.8 | % | ||||||||
Amortization of core deposit intangible | 180 | 216 | (36 | ) | (16.7 | )% | |||||||
Other | 616 | 667 | (51 | ) | (7.6 | )% | |||||||
Total non-interest expense | $ | 27,764 | $ | 23,904 | $ | 3,860 | 16.1 | % | |||||
PLUMAS BANCORP | |||||||||||||
SELECTED FINANCIAL INFORMATION | |||||||||||||
(Dollars in thousands) | |||||||||||||
(Unaudited) | |||||||||||||
The following table shows the distribution of loans by type at September 30, 2023 and 2022. | |||||||||||||
Percent of | Percent of | ||||||||||||
Loans in Each | Loans in Each | ||||||||||||
Balance at End | Category to | Balance at End | Category to | ||||||||||
of Period | Total Loans | of Period | Total Loans | ||||||||||
9/30/2023 | 9/30/2023 | 9/30/2022 | 9/30/2022 | ||||||||||
Commercial | $ | 76,719 | 8.0 | % | $ | 73,227 | 8.5 | % | |||||
Agricultural | 131,242 | 13.7 | % | 124,894 | 14.6 | % | |||||||
Real estate – residential | 12,457 | 1.3 | % | 15,999 | 1.9 | % | |||||||
Real estate – commercial | 530,023 | 55.3 | % | 457,624 | 53.3 | % | |||||||
Real estate – construction & land | 58,901 | 6.1 | % | 55,511 | 6.5 | % | |||||||
Equity Lines of Credit | 37,650 | 3.9 | % | 34,568 | 4.0 | % | |||||||
Auto | 105,584 | 11.0 | % | 91,425 | 10.7 | % | |||||||
Other | 6,056 | 0.7 | % | 4,728 | 0.5 | % | |||||||
Total Gross Loans | $ | 958,632 | 100 | % | $ | 857,976 | 100 | % | |||||
The following table shows the distribution of Commercial Real Estate loans at September 30, 2023 and 2022. | |||||||||||||
Percent of | Percent of | ||||||||||||
Loans in Each | Loans in Each | ||||||||||||
Balance at End | Category to | Balance at End | Category to | ||||||||||
of Period | Total Loans | of Period | Total Loans | ||||||||||
9/30/2023 | 9/30/2023 | 9/30/2022 | 9/30/2022 | ||||||||||
Owner occupied | $ | 180,908 | 34.1 | % | $ | 174,310 | 38.1 | % | |||||
Investor | 349,115 | 65.9 | % | 283,314 | 61.9 | % | |||||||
Total real estate - commercial | $ | 530,023 | 100 | % | $ | 457,624 | 100 | % | |||||
The following table shows the distribution of deposits by type at September 30, 2023 and 2022. | |||||||||||||
Percent of | Percent of | ||||||||||||
Deposits in Each | Deposits in Each | ||||||||||||
Balance at End | Category to | Balance at End | Category to | ||||||||||
of Period | Total Deposits | of Period | Total Deposits | ||||||||||
9/30/2023 | 9/30/2023 | 9/30/2022 | 9/30/2022 | ||||||||||
Non-interest bearing | $ | 736,683 | 52.5 | % | $ | 795,880 | 52.7 | % | |||||
Money Market | 217,731 | 15.5 | % | 245,902 | 16.3 | % | |||||||
Savings | 357,765 | 25.5 | % | 414,039 | 27.4 | % | |||||||
Time | 90,307 | 6.5 | % | 55,375 | 3.6 | % | |||||||
Total Deposits | $ | 1,402,486 | 100 | % | $ | 1,511,196 | 100 | % | |||||
FAQ
What were Plumas Bancorp's earnings for Q3 2023?
How did diluted earnings per share change in Q3 2023 compared to Q3 2022?
What was the net income for the nine months ended September 30, 2023?
What was the return on average assets in Q3 2023?
How much did gross loans increase from September 30, 2022, to September 30, 2023?