Plumas Bancorp Reports Second Quarter 2024 Earnings
Plumas Bancorp (Nasdaq:PLBC) reported solid financial performance for the second quarter of 2024. The company achieved earnings of $6.8 million or $1.15 per share, slightly up from $6.7 million or $1.14 per share in Q2 2023. However, H1 2024 net income declined to $13.0 million or $2.21 per share from $14.3 million or $2.44 per share in H1 2023.
Balance sheet highlights include:
- Cash and due from banks increased by $18 million to $110 million.
- Gross loans rose by $62 million to $997 million.
- Total equity surged by 28% to $165 million.
- Book value per share climbed by $6.09 to $28.01.
Key metrics saw mixed results. Return on average assets dropped slightly to 1.67%, and return on average equity decreased to 17.1%. The company’s non-performing assets slightly improved, with non-performing loans dropping to $9.0 million from $9.5 million in Q2 2023.
CEO Andrew J. Ryback emphasized stable deposits, continued loan growth, and strategic shifts in their SBA loan portfolio. The inclusion in the Russell 2000 and several industry awards were also highlighted.
A sale-leaseback transaction added $19.9M in gains but led to $19.8M in investment security losses. The company restructured its investment portfolio, resulting in a higher average yield.
- Earnings increased to $6.8 million or $1.15 per share in Q2 2024.
- Cash increased by $18 million to $110 million.
- Gross loans rose by $62 million to $997 million.
- Total equity surged by 28% to $165 million.
- Book value per share climbed by $6.09 to $28.01.
- H1 2024 net income decreased to $13.0 million, down from $14.3 million in H1 2023.
- Return on average assets dropped to 1.67%, down from 1.70% in Q2 2023.
- Return on average equity decreased to 17.1%, down from 20.5% in Q2 2023.
- Total deposits decreased by $91 million to $1.3 billion.
- Non-interest expense increased by $1.3 million in Q2 2024.
Insights
Plumas Bancorp's Q2 2024 financial report reveals a mixed bag of results for investors. The company's net income for the quarter increased modestly by
However, looking at the first six months of 2024, net income has decreased by
Return on average assets (ROA) and return on average equity (ROE) have both decreased slightly, indicating a dip in the bank's ability to generate profits from its assets and equity. Specifically, ROA decreased to
On the balance sheet side, total equity witnessed a significant increase of
In summary, while Plumas Bancorp has shown resilience in maintaining its quarterly profitability, the dip in half-year figures and key efficiency ratios suggest challenges. Investors should weigh these factors when assessing their investment strategy.
Plumas Bancorp's performance in Q2 2024 provides interesting insights into its market positioning. The increase in gross loans by 7% to
However, the bank also reported a decrease in automobile loans and residential real estate loans, suggesting possible shifts in consumer borrowing behavior or strategic repositioning in these segments. The decline in total deposits by
The sales/leaseback transaction and restructuring of the investment portfolio, although resulting in a net gain, show the bank's proactive steps to manage its assets and liabilities. The shift to higher-yield investment securities and reduction in nonaccrual loans demonstrate prudent risk management, which is important in the current economic backdrop.
Lastly, the bank's inclusion in the Russell 2000 and multiple awards from industry bodies underscore its strong market reputation and operational performance. These recognitions could enhance investor confidence and stock liquidity, benefiting long-term shareholders.
Overall, while there are positive takeaways, the challenges in loan and deposit growth amidst a volatile interest rate environment should be closely monitored by investors.
The detailed disclosure regarding the sale and leaseback agreements of properties owned by Plumas Bank provides important context for investors. These transactions, including the completed sale of branch properties and the pending sale of non-branch administrative offices, have significant financial implications. The sale of properties for an aggregate cash purchase price of approximately
Entering into triple net lease agreements with an initial term of 15 years plus renewal options suggests a long-term commitment to these locations without the burden of property ownership. While this ensures operational continuity, it also introduces an annual rent obligation of approximately
Furthermore, the bank's reporting of a net gain on the sale of branches offset by losses on investment securities sales reflects comprehensive transparency. This level of detail is important for assessing the true financial impact and the management's ability to navigate complex transactions.
In summary, these transactions provide liquidity and possibly improved operational efficiency but come with long-term lease obligations that must be considered in the broader financial strategy.
RENO, Nev., July 17, 2024 (GLOBE NEWSWIRE) -- Plumas Bancorp (Nasdaq:PLBC), the parent company of Plumas Bank, today announced earnings during the second quarter of 2024 of
For the six months ended June 30, 2024, the Company reported net income of
Return on average assets was
Balance Sheet Highlights
June 30, 2024 compared to June 30, 2023
- Cash and due from banks increased by
$18 million to$110 million . - Gross loans increased by
$62 million , or7% , to$997 million . - Total equity increased by
$36.6 million , or28% , to$165 million . - Book value per share increased by
$6.09 , or28% , to$28.01 .
President’s Comments
Andrew J. Ryback, director, president, and chief executive officer of Plumas Bancorp and Plumas Bank, stated, “During the second quarter, deposits stabilized. Our ability to maintain a low overall cost of funds remains a significant factor in driving profitability.
Loans continued to grow with strong SBA production. Currently our production is primarily fixed rate SBA 7(a) loans; however, when the market for variable rate product returns to more normal levels, we will return to making variable rate SBA 7(a) loans, the guaranteed portion of which we sell in the secondary market, enhancing non-interest income. We continue to refine CRE stress testing and closely monitor classified assets. Several significant reductions in nonaccrual loans have been achieved and concentrations remain within guidelines.
Increased yield on the restructured securities portfolio has more than offset the increase in rent expense resulting from the sale leaseback transaction completed in the first quarter. Additionally, unrealized losses in the securities portfolio continue to decline.
We are pleased to report that Plumas Bancorp has been included again in the Russell 2000 which reconstituted at the close of the second quarter. Inclusion will likely enhance stock liquidity via trading by index funds and benchmarked investment strategies.”
“Additionally,” continued Ryback, “Plumas Bank recently received several awards including:
- Raymond James Bankers Cup
- Independent Community Bankers of America Top-Performing Bank
- Keefe, Bruyette & Woods Bank Honor Roll
- American Banker Top-Performing Community Banks
- D.A. Davidson Bison Select
- Findley Reports Super Premier Performing Bank
- CB-Resource Top Ten
Each of these awards assesses performance in a diversity of metrics compared with peer institutions. Our efforts to proactively manage earnings, expenses, and margins in a turbulent environment have allowed us to continue to achieve strong results.”
Sales/Leaseback and Investment Restructuring
On January 19, 2024, Plumas Bank entered into two agreements for the purchase and sale of real property (the “Sale Agreements”). One Sale Agreement provided for the sale to MountainSeed of nine properties owned and operated by Plumas Bank as branches (the “Branches”) for an aggregate cash purchase price of approximately
Under the Sale Agreements, the parties agreed, concurrently with the closing of the sale of the properties, to enter into triple net lease agreements (the “Lease Agreements”) pursuant to which Plumas Bank will lease each of the properties sold. Each Lease Agreement will have an initial term of fifteen years with one 15-year renewal option. The Lease Agreements will provide for an annual rent of approximately
The gain on sales of the branches was offset by losses on the sale of approximately
Loans, Deposits, Investments and Cash
Gross loans increased by
On June 30, 2024, approximately
Total deposits decreased by
Total investment securities decreased by
Asset Quality
Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at June 30, 2024 were
During the first half of 2024 we recorded a provision for credit losses of
Net charge-offs, mostly related to our automobile loan portfolio, totaled
The following tables present the activity in the allowance for credit losses and the reserve for unfunded commitments during the six months ended June 30, 2024 and 2023 (in thousands).
Allowance for Credit Losses | June 30, 2024 | June 30, 2023 | |||||
Balance, beginning of period | $ | 12,867 | $ | 10,717 | |||
Impact of CECL adoption | - | 529 | |||||
Provision charged to operations | 1,825 | 2,550 | |||||
Losses charged to allowance | (1,010 | ) | (738 | ) | |||
Recoveries | 400 | 327 | |||||
Balance, end of period | $ | 14,082 | $ | 13,385 |
Reserve for Unfunded Commitments | June 30, 2024 | June 30, 2023 | ||||
Balance, beginning of period | $ | 799 | $ | 341 | ||
Impact of CECL adoption | - | 258 | ||||
Provision charged to operations | (79 | ) | 325 | |||
Balance, end of period | $ | 720 | $ | 924 |
Shareholders’ Equity
Total shareholders’ equity increased by
Bank Term Funding Program
The Federal Reserve Board, on June 12, 2023, announced the creation of a new Bank Term Funding Program (BTFP). The BTFP offered loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par. At December 31, 2023, the Company had outstanding borrowings under the BTFP totaling
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 offering 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
Customer deposits are the Company’s primary source of funds. Total deposits decreased by
The Company’s securities portfolio, Federal funds sold, FHLB advances, and cash and due from banks serve as the primary sources of liquidity, providing adequate funding for loans during periods of high loan demand. During periods of decreased lending, funds obtained from the maturing or sale of investments, loan payments, and new deposits are invested in short-term earning assets, such as cash held at the Federal Reserve Bank of San Fransisco, Federal funds sold and investment securities, to serve as a source of funding for future loan growth. Management believes that the Company’s available sources of funds, including borrowings, will provide adequate liquidity for its operations in the foreseeable future.
Net Interest Income and Net Interest Margin – Three Months Ended June 30, 2024
Net interest income was
Average loan balances increased by
Interest on investment securities increased by
Interest expense increased from
Interest paid on deposits increased by
During the fourth quarter of 2023 we borrowed
Net interest margin for the three months ended June 30, 2024 increased 20 basis points to
Net Interest Income and Net Interest Margin – Six Months Ended June 30, 2024
Net interest income for the six months ended June 30, 2024 was
Interest and fees on loans increased by
Interest on investment securities increased by
Interest expense increased from
Interest paid on deposits increased by
Interest incurred on borrowings, including junior subordinated debentures in 2023 and borrowings under the BTFP in 2024, totaled
Net interest margin for the six months ended June 30, 2024 increased 10 basis points to
Non-Interest Income/Expense – Three Months Ended June 30, 2024
Non-interest income increased by
During the three months ended June 30, 2024, total non-interest expense increased by
Non-Interest Income/Expense – Six Months Ended June 30, 2024
During the six months ended June 30, 2024, non-interest income totaled
During the six months ended June 30, 2024 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 June 30, | |||||||||||||
2024 | 2023 | Dollar Change | Percentage Change | ||||||||||
ASSETS | |||||||||||||
Cash and due from banks | |||||||||||||
Investment securities | 445,132 | 468,920 | (23,788) | (5.1)% | |||||||||
Loans, net of allowance for credit losses | 986,517 | 925,050 | 61,467 | ||||||||||
Premises and equipment, net | 12,868 | 19,377 | (6,509) | (33.6)% | |||||||||
Bank owned life insurance | 16,310 | 15,902 | 408 | ||||||||||
Real estate acquired through foreclosure | 141 | 83 | 58 | ||||||||||
Goodwill | 5,502 | 5,502 | - | -% | |||||||||
Accrued interest receivable and other assets | 65,775 | 46,386 | 19,389 | ||||||||||
Total assets | |||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||
Deposits | (6.5)% | ||||||||||||
Accrued interest payable and other liabilities | 52,355 | 39,267 | 13,088 | ||||||||||
Borrowings | 120,000 | 10,000 | 110,000 | ||||||||||
Total liabilities | 1,476,942 | 1,444,427 | 32,515 | ||||||||||
Common stock | 28,656 | 27,739 | 917 | ||||||||||
Retained earnings | 161,608 | 139,191 | 22,417 | ||||||||||
Accumulated other comprehensive loss, net | (25,109) | (38,372) | 13,263 | ||||||||||
Shareholders’ equity | 165,155 | 128,558 | 36,597 | ||||||||||
Total liabilities and shareholders’ equity | |||||||||||||
PLUMAS BANCORP | |||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||
(In thousands, except per share data) | |||||||||||||
(Unaudited) | |||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, | 2024 | 2023 | Dollar Change | Percentage Change | |||||||||
Interest income | |||||||||||||
Interest expense | 2,755 | 984 | 1,771 | ||||||||||
Net interest income before provision for credit losses | 18,405 | 17,239 | 1,166 | ||||||||||
Provision for credit losses | 925 | 1,350 | (425) | (31.5)% | |||||||||
Net interest income after provision for credit losses | 17,480 | 15,889 | 1,591 | ||||||||||
Non-interest income | 2,202 | 2,143 | 59 | ||||||||||
Non-interest expense | 10,396 | 9,098 | 1,298 | ||||||||||
Income before income taxes | 9,286 | 8,934 | 352 | ||||||||||
Provision for income taxes | 2,500 | 2,274 | 226 | ||||||||||
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 SIX MONTHS ENDED JUNE 30, | 2024 | 2023 | Dollar Change | Percentage Change | |||||||||
Interest income | |||||||||||||
Interest expense | 5,325 | 1,622 | 3,703 | ||||||||||
Net interest income before provision for credit losses | 35,862 | 34,388 | 1,474 | ||||||||||
Provision for credit losses | 1,746 | 2,875 | (1,129) | (39.3)% | |||||||||
Net interest income after provision for credit losses | 34,116 | 31,513 | 2,603 | ||||||||||
Non-interest income | 4,342 | 6,068 | (1,726) | (28.4)% | |||||||||
Non-interest expense | 20,793 | 18,323 | 2,470 | ||||||||||
Income before income taxes | 17,665 | 19,258 | (1,593) | (8.3)% | |||||||||
Provision for income taxes | 4,625 | 4,973 | (348) | (7.0)% | |||||||||
Net income | (8.7)% | ||||||||||||
Basic earnings per share | (9.4)% | ||||||||||||
Diluted earnings per share | (9.1)% | ||||||||||||
PLUMAS BANCORP | ||||||||||||||||||||
SELECTED FINANCIAL INFORMATION | ||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||
6/30/2024 | 3/31/2024 | 6/30/2023 | 6/30/2024 | 6/30/2023 | ||||||||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||
Basic earnings per share | $ | 1.15 | $ | 1.06 | $ | 1.14 | $ | 2.21 | $ | 2.44 | ||||||||||
Diluted earnings per share | $ | 1.14 | $ | 1.05 | $ | 1.12 | $ | 2.19 | $ | 2.41 | ||||||||||
Weighted average shares outstanding | 5,896 | 5,887 | 5,862 | 5,892 | 5,858 | |||||||||||||||
Weighted average diluted shares outstanding | 5,946 | 5,946 | 5,929 | 5,946 | 5,932 | |||||||||||||||
Cash dividends paid per share 1 | $ | 0.27 | $ | 0.27 | $ | 0.25 | $ | 0.54 | $ | 0.50 | ||||||||||
PERFORMANCE RATIOS (annualized for the three months) | ||||||||||||||||||||
Return on average assets | 1.67 | % | 1.55 | % | 1.70 | % | 1.61 | % | 1.81 | % | ||||||||||
Return on average equity | 17.1 | % | 16.4 | % | 20.5 | % | 16.7 | % | 22.7 | % | ||||||||||
Yield on earning assets | 5.62 | % | 5.30 | % | 4.96 | % | 5.46 | % | 4.88 | % | ||||||||||
Rate paid on interest-bearing liabilities | 1.44 | % | 1.33 | % | 0.56 | % | 1.39 | % | 0.46 | % | ||||||||||
Net interest margin | 4.89 | % | 4.62 | % | 4.69 | % | 4.76 | % | 4.66 | % | ||||||||||
Noninterest income to average assets | 0.54 | % | 0.53 | % | 0.55 | % | 0.54 | % | 0.77 | % | ||||||||||
Noninterest expense to average assets | 2.56 | % | 2.57 | % | 2.32 | % | 2.57 | % | 2.33 | % | ||||||||||
Efficiency ratio 2 | 50.4 | % | 53.1 | % | 46.9 | % | 51.7 | % | 45.3 | % | ||||||||||
6/30/2024 | 3/31/2024 | 6/30/2023 | 12/31/2023 | 12/31/2022 | ||||||||||||||||
CREDIT QUALITY RATIOS AND DATA | ||||||||||||||||||||
Allowance for credit losses | $ | 14,082 | $ | 13,157 | $ | 13,385 | $ | 12,867 | $ | 10,717 | ||||||||||
Allowance for credit losses as a percentage of total loans | 1.41 | % | 1.35 | % | 1.43 | % | 1.34 | % | 1.18 | % | ||||||||||
Nonperforming loans | $ | 8,974 | $ | 5,610 | $ | 9,535 | $ | 4,820 | $ | 1,172 | ||||||||||
Nonperforming assets | $ | 9,148 | $ | 6,000 | $ | 9,636 | $ | 5,315 | $ | 1,190 | ||||||||||
Nonperforming loans as a percentage of total loans | 0.90 | % | 0.57 | % | 1.02 | % | 0.50 | % | 0.13 | % | ||||||||||
Nonperforming assets as a percentage of total assets | 0.56 | % | 0.37 | % | 0.61 | % | 0.33 | % | 0.07 | % | ||||||||||
Year-to-date net charge-offs | $ | 610 | $ | 610 | $ | 411 | $ | 954 | $ | 935 | ||||||||||
Year-to-date net charge-offs as a percentage of average | 0.13 | % | 0.25 | % | 0.10 | % | 0.11 | % | ||||||||||||
loans (annualized) | 0.09 | % | ||||||||||||||||||
CAPITAL AND OTHER DATA | ||||||||||||||||||||
Common shares outstanding at end of period | 5,896 | 5,896 | 5,864 | 5,872 | 5,850 | |||||||||||||||
Shareholders' equity | $ | 165,155 | $ | 161,491 | $ | 128,558 | $ | 147,317 | $ | 119,004 | ||||||||||
Book value per common share | $ | 28.01 | $ | 27.39 | $ | 21.92 | $ | 25.09 | $ | 20.34 | ||||||||||
Tangible common equity3 | $ | 158,763 | $ | 155,048 | $ | 121,947 | $ | 140,823 | $ | 112,273 | ||||||||||
Tangible book value per common share4 | $ | 26.93 | $ | 26.30 | $ | 20.80 | $ | 23.98 | $ | 19.19 | ||||||||||
Tangible common equity to total assets | 9.7 | % | 9.5 | % | 7.8 | % | 8.7 | % | 6.9 | % | ||||||||||
Gross loans to deposits | 76.4 | % | 75.1 | % | 67.0 | % | 71.9 | % | 62.6 | % | ||||||||||
PLUMAS BANK REGULATORY CAPITAL RATIOS | ||||||||||||||||||||
Tier 1 Leverage Ratio | 11.3 | % | 11.0 | % | 10.3 | % | 10.8 | % | 9.2 | % | ||||||||||
Common Equity Tier 1 Ratio | 16.4 | % | 16.1 | % | 15.0 | % | 15.7 | % | 14.7 | % | ||||||||||
Tier 1 Risk-Based Capital Ratio | 16.4 | % | 16.1 | % | 15.0 | % | 15.7 | % | 14.7 | % | ||||||||||
Total Risk-Based Capital Ratio | 17.6 | % | 17.4 | % | 16.2 | % | 16.9 | % | 15.7 | % | ||||||||||
(1) The Company paid a quarterly cash dividend 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 core deposit intangibles and goodwill. | ||||||||||||||||||||
(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 | |||||||||||||||||
6/30/2024 | 6/30/2023 | |||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Interest-earning assets: | ||||||||||||||||||
Loans (2) (3) | $ | 980,723 | $ | 15,412 | 6.32 | % | $ | 919,953 | $ | 13,393 | 5.84 | % | ||||||
Investment securities | 367,841 | 3,932 | 4.30 | % | 351,986 | 2,938 | 3.35 | % | ||||||||||
Non-taxable investment securities (1) | 76,275 | 602 | 3.17 | % | 126,148 | 927 | 2.95 | % | ||||||||||
Interest-bearing deposits | 88,607 | 1,214 | 5.51 | % | 75,233 | 965 | 5.14 | % | ||||||||||
Total interest-earning assets | 1,513,446 | 21,160 | 5.62 | % | 1,473,320 | 18,223 | 4.96 | % | ||||||||||
Cash and due from banks | 26,859 | 26,050 | ||||||||||||||||
Other assets | 90,092 | 74,888 | ||||||||||||||||
Total assets | $ | 1,630,397 | $ | 1,574,258 | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Money market deposits | 215,614 | 468 | 0.87 | % | 229,886 | 338 | 0.59 | % | ||||||||||
Savings deposits | 322,919 | 174 | 0.22 | % | 383,599 | 208 | 0.22 | % | ||||||||||
Time deposits | 94,684 | 674 | 2.86 | % | 67,986 | 318 | 1.88 | % | ||||||||||
Total deposits | 633,217 | 1,316 | 0.84 | % | 681,471 | 864 | 0.51 | % | ||||||||||
Borrowings | 120,000 | 1,431 | 4.80 | % | 10,000 | 113 | 4.53 | % | ||||||||||
Other interest-bearing liabilities | 16,809 | 8 | 0.19 | % | 16,900 | 7 | 0.17 | % | ||||||||||
Total interest-bearing liabilities | 770,026 | 2,755 | 1.44 | % | 708,371 | 984 | 0.56 | % | ||||||||||
Non-interest-bearing deposits | 663,094 | 718,372 | ||||||||||||||||
Other liabilities | 37,794 | 17,411 | ||||||||||||||||
Shareholders' equity | 159,483 | 130,104 | ||||||||||||||||
Total liabilities & equity | $ | 1,630,397 | $ | 1,574,258 | ||||||||||||||
Cost of funding interest-earning assets (4) | 0.73 | % | 0.27 | % | ||||||||||||||
Net interest income and margin (5) | $ | 18,405 | 4.89 | % | $ | 17,239 | 4.69 | % | ||||||||||
(1) Not computed on a tax-equivalent basis. | ||||||||||||||||||
(2) Average nonaccrual loan balances of | ||||||||||||||||||
(3) Net costs included in loan interest income for the three-month periods ended June 30, 2024 and 2023 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 six-month periods indicated the distribution of consolidated average assets, liabilities | ||||||||||||||||||
and shareholders' equity. | ||||||||||||||||||
For the Six Months Ended | For the Six Months Ended | |||||||||||||||||
6/30/2024 | 6/30/2023 | |||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||
Interest-earning assets: | ||||||||||||||||||
Loans (2) (3) | $ | 972,427 | $ | 30,005 | 6.21 | % | $ | 917,405 | $ | 26,087 | 5.73 | % | ||||||
Investment securities | 369,815 | 7,537 | 4.10 | % | 347,002 | 5,752 | 3.34 | % | ||||||||||
Non-taxable investment securities (1) | 92,225 | 1,393 | 3.04 | % | 125,388 | 1,841 | 2.96 | % | ||||||||||
Interest-bearing deposits | 81,807 | 2,252 | 5.54 | % | 97,103 | 2,330 | 4.84 | % | ||||||||||
Total interest-earning assets | 1,516,274 | 41,187 | 5.46 | % | 1,486,898 | 36,010 | 4.88 | % | ||||||||||
Cash and due from banks | 26,722 | 26,386 | ||||||||||||||||
Other assets | 85,300 | 75,034 | ||||||||||||||||
Total assets | $ | 1,628,296 | $ | 1,588,318 | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Money market deposits | 213,399 | 844 | 0.80 | % | 232,855 | 555 | 0.48 | % | ||||||||||
Savings deposits | 329,242 | 354 | 0.22 | % | 392,899 | 407 | 0.21 | % | ||||||||||
Time deposits | 93,092 | 1,304 | 2.82 | % | 58,057 | 369 | 1.28 | % | ||||||||||
Total deposits | 635,733 | 2,502 | 0.79 | % | 683,811 | 1,331 | 0.39 | % | ||||||||||
Borrowings | 117,170 | 2,798 | 4.80 | % | 5,691 | 141 | 5.00 | % | ||||||||||
Junior subordinated debentures | - | - | - | % | 4,575 | 141 | 6.22 | % | ||||||||||
Other interest-bearing liabilities | 19,260 | 25 | 0.26 | % | 17,687 | 9 | 0.10 | % | ||||||||||
Total interest-bearing liabilities | 772,163 | 5,325 | 1.39 | % | 711,764 | 1,622 | 0.46 | % | ||||||||||
Non-interest-bearing deposits | 668,441 | 733,781 | ||||||||||||||||
Other liabilities | 31,118 | 15,908 | ||||||||||||||||
Shareholders' equity | 156,574 | 126,865 | ||||||||||||||||
Total liabilities & equity | $ | 1,628,296 | $ | 1,588,318 | ||||||||||||||
Cost of funding interest-earning assets (4) | 0.70 | % | 0.22 | % | ||||||||||||||
Net interest income and margin (5) | $ | 35,862 | 4.76 | % | $ | 34,388 | 4.66 | % | ||||||||||
(1) Not computed on a tax-equivalent basis. | ||||||||||||||||||
(2) Average nonaccrual loan balances of | ||||||||||||||||||
(3) Net costs included in loan interest income for the six-month periods ended June 30, 2024 and 2023 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 June 30, 2024 and 2023. | ||||||||||||
For the Three Months Ended | ||||||||||||
June 30, | ||||||||||||
2024 | 2023 | Dollar Change | Percentage Change | |||||||||
Interchange income | $ | 782 | $ | 824 | (42 | ) | (5.1 | )% | ||||
Service charges on deposit accounts | 743 | 694 | 49 | 7.1 | % | |||||||
Loan servicing fees | 186 | 241 | (55 | ) | (22.8 | )% | ||||||
FHLB Dividends | 136 | 86 | 50 | 58.1 | % | |||||||
Earnings on life insurance policies | 104 | 100 | 4 | 4.0 | % | |||||||
Other | 251 | 198 | 53 | 26.8 | % | |||||||
Total non-interest income | $ | 2,202 | $ | 2,143 | $ | 59 | 2.8 | % | ||||
The following table presents the components of non-interest expense for the three-month | ||||||||||||
periods ended June 30, 2024 and 2023. | ||||||||||||
For the Three Months Ended | ||||||||||||
June 30, | ||||||||||||
2024 | 2023 | Dollar Change | Percentage Change | |||||||||
Salaries and employee benefits | $ | 5,283 | $ | 4,866 | $ | 417 | 8.6 | % | ||||
Occupancy and equipment | 1,949 | 1,253 | 696 | 55.5 | % | |||||||
Outside service fees | 1,184 | 1,181 | 3 | 0.3 | % | |||||||
Professional fees | 329 | 284 | 45 | 15.8 | % | |||||||
Armored car and courier | 220 | 182 | 38 | 20.9 | % | |||||||
Advertising and shareholder relations | 214 | 281 | (67 | ) | (23.8 | )% | ||||||
Business development | 210 | 166 | 44 | 26.5 | % | |||||||
Telephone and data communication | 204 | 203 | 1 | 0.5 | % | |||||||
Director compensation and expense | 199 | 196 | 3 | 1.5 | % | |||||||
Deposit insurance | 185 | 182 | 3 | 1.6 | % | |||||||
Loan collection expenses | 117 | 87 | 30 | 34.5 | % | |||||||
Amortization of Core Deposit Intangible | 51 | 60 | (9 | ) | (15.0 | )% | ||||||
Other | 251 | 157 | 94 | 59.9 | % | |||||||
Total non-interest expense | $ | 10,396 | $ | 9,098 | $ | 1,298 | 14.3 | % | ||||
PLUMAS BANCORP | |||||||||||||
SELECTED FINANCIAL INFORMATION | |||||||||||||
(Dollars in thousands) | |||||||||||||
(Unaudited) | |||||||||||||
The following table presents the components of non-interest income for the six-month | |||||||||||||
periods ended June 30, 2024 and 2023. | |||||||||||||
For the Six Months Ended | |||||||||||||
June 30, | |||||||||||||
2024 | 2023 | Dollar Change | Percentage Change | ||||||||||
Gain on sale of buildings | $ | 19,854 | $ | - | 19,854 | 100.0 | % | ||||||
Interchange income | 1,522 | 1,539 | (17 | ) | (1.1 | )% | |||||||
Service charges on deposit accounts | 1,458 | 1,313 | 145 | 11.0 | % | ||||||||
Loan servicing fees | 388 | 476 | (88 | ) | (18.5 | )% | |||||||
FHLB Dividends | 273 | 173 | 100 | 57.8 | % | ||||||||
Earnings on life insurance policies | 200 | 204 | (4 | ) | (2.0 | )% | |||||||
Gain on termination of interest rate swaps | - | 1,707 | (1,707 | ) | (100.0 | )% | |||||||
Loss on sale of investment securities | (19,826 | ) | - | (19,826 | ) | 100.0 | % | ||||||
Other | 473 | 656 | (183 | ) | (27.9 | )% | |||||||
Total non-interest income | $ | 4,342 | $ | 6,068 | $ | (1,726 | ) | (28.4 | )% | ||||
The following table presents the components of non-interest expense for the six-month | |||||||||||||
periods ended June 30, 2024 and 2023. | |||||||||||||
For the Six Months Ended | |||||||||||||
June 30, | |||||||||||||
2024 | 2023 | Dollar Change | Percentage Change | ||||||||||
Salaries and employee benefits | $ | 10,649 | $ | 9,933 | $ | 716 | 7.2 | % | |||||
Occupancy and equipment | 3,639 | 2,593 | 1,046 | 40.3 | % | ||||||||
Outside service fees | 2,316 | 2,175 | 141 | 6.5 | % | ||||||||
Professional fees | 768 | 626 | 142 | 22.7 | % | ||||||||
Advertising and shareholder relations | 458 | 460 | (2 | ) | (0.4 | )% | |||||||
Telephone and data communication | 426 | 403 | 23 | 5.7 | % | ||||||||
Armored car and courier | 422 | 347 | 75 | 21.6 | % | ||||||||
Deposit insurance | 372 | 370 | 2 | 0.5 | % | ||||||||
Director compensation and expense | 366 | 438 | (72 | ) | (16.4 | )% | |||||||
Business development | 363 | 305 | 58 | 19.0 | % | ||||||||
Loan collection expenses | 221 | 217 | 4 | 1.8 | % | ||||||||
Amortization of Core Deposit Intangible | 102 | 120 | (18 | ) | (15.0 | )% | |||||||
Other | 691 | 336 | 355 | 105.7 | % | ||||||||
Total non-interest expense | $ | 20,793 | $ | 18,323 | $ | 2,470 | 13.5 | % | |||||
PLUMAS BANCORP | ||||||||||||
SELECTED FINANCIAL INFORMATION | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
The following table shows the distribution of loans by type at June 30, 2024 and 2023. | ||||||||||||
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 | |||||||||
6/30/24 | 6/30/24 | 6/30/23 | 6/30/23 | |||||||||
Commercial | $ | 81,170 | 8.1 | % | $ | 74,958 | 8.0 | % | ||||
Agricultural | 123,661 | 12.4 | % | 126,841 | 13.6 | % | ||||||
Real estate – residential | 11,755 | 1.2 | % | 14,878 | 1.6 | % | ||||||
Real estate – commercial | 588,332 | 59.0 | % | 517,289 | 55.3 | % | ||||||
Real estate – construction & land | 67,960 | 6.8 | % | 56,331 | 6.0 | % | ||||||
Equity Lines of Credit | 38,446 | 3.9 | % | 35,877 | 3.8 | % | ||||||
Auto | 80,751 | 8.1 | % | 103,050 | 11.0 | % | ||||||
Other | 5,259 | 0.5 | % | 5,990 | 0.7 | % | ||||||
Total Gross Loans | $ | 997,334 | 100 | % | $ | 935,214 | 100 | % | ||||
The following table shows the distribution of Commercial Real Estate loans at June 30, 2024 and 2023. | ||||||||||||
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 | |||||||||
6/30/24 | 6/30/24 | 6/30/23 | 6/30/23 | |||||||||
Owner occupied | $ | 240,346 | 40.9 | % | $ | 166,439 | 32.2 | % | ||||
Investor | 347,986 | 59.1 | % | 350,850 | 67.8 | % | ||||||
Total real estate - commercial | $ | 588,332 | 100 | % | $ | 517,289 | 100 | % | ||||
The following table shows the distribution of deposits by type at June 30, 2024 and 2023. | ||||||||||||
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 | |||||||||
6/30/24 | 6/30/24 | 6/30/23 | 6/30/23 | |||||||||
Non-interest bearing | $ | 670,652 | 51.4 | % | $ | 716,438 | 51.4 | % | ||||
Money Market | 214,063 | 16.4 | % | 213,386 | 15.3 | % | ||||||
Savings | 322,081 | 24.7 | % | 374,013 | 26.8 | % | ||||||
Time | 97,791 | 7.5 | % | 91,323 | 6.5 | % | ||||||
Total Deposits | $ | 1,304,587 | 100 | % | $ | 1,395,160 | 100 | % | ||||
FAQ
What were Plumas Bancorp's Q2 2024 earnings?
How did Plumas Bancorp's net income for H1 2024 compare to H1 2023?
What was the increase in total equity for Plumas Bancorp as of June 30, 2024?
What were the changes in Plumas Bancorp's gross loans and deposits in Q2 2024?