Sierra Bancorp Reports First Quarter 2025 Results
Highlights for the First Quarter of 2025 (unless otherwise stated):
-
Solid Quarterly Earnings Metrics
- Diluted Earnings Per Share increased from the same quarter in 2024.
- Improved Efficiency Ratio (1) to 60.62% as compared to 65.97% in the same quarter in 2024.
-
Increased Net Interest Margin to 3.74% as compared to 3.65% in the prior linked quarter and 3.62% in the first quarter of 2024.
-
Stable Balance Sheet
-
Loan growth, exclusive of change in mortgage warehouse line utilization, of
$18.6 million , or 4% annualized. -
Mortgage warehouse utilization declined
$43.2 million during the quarter primarily due to$39 million in paydowns during the final week of the quarter. -
Reduced higher cost brokered deposits by
$85.0 million during the quarter, while all other deposits increased by$43.2 million , or 7% annualized. -
Noninterest-bearing deposits of
$1.0 billion atMarch 31, 2025 , represent 36% of total deposits. -
Uninsured deposits are approximately 28% of total deposit balances.
-
Loan growth, exclusive of change in mortgage warehouse line utilization, of
-
Strong Capital and Liquidity-
Increased Tangible Book Value (1) per share by 1% to
$23.44 per share during the quarter. - Strong regulatory Community Bank Leverage Ratio increased to 12.1% for our subsidiary bank.
-
Repurchased 476,770 shares of stock during the quarter at an average price of
$29.71 . -
Declared dividend of
$0.25 per share, payable onMay 15, 2025 . -
Overall primary and secondary liquidity sources of
$2.3 billion atMarch 31, 2025 .
-
Increased Tangible Book Value (1) per share by 1% to
____________________ | ||
(1) |
See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures." |
“Consistency is the key to achieving and maintaining momentum.” –
“As we navigate the uncertainty impacting our global and local economy, our banking team has worked diligently to produce consistently solid results,” stated
Quarterly Changes (comparisons to the first quarter of 2024)
-
Net income for the first quarter of 2025 decreased
$0.2 million , or 2%, to$9.1 million . There was a favorable increase in net interest income of$1.4 million and a$2.1 million reduction in noninterest expense, which were offset by an increase in the provision for credit losses of$1.9 million as well as reduction of noninterest income of$1.9 million . The$1.4 million increase in net interest income for the quarter was driven by a 12 basis point increase in the net interest margin due to lower cost of deposits and borrowings and an increase in yield on loans, partially offset by lower yields on investments. -
Noninterest income for the first quarter of 2025, as compared to the same period in 2024, decreased
$1.9 million or 23%. In the first quarter of 2024, we had a loss on the sale of bonds from a balance sheet restructure for$3.0 million offset by a gain on the sale/leaseback of two bank-owned branch buildings for$3.8 million , with no like transaction in the first quarter of 2025. We experienced an unfavorable variance of$1.5 million in bank-owned life insurance (BOLI), but had increases in other noninterest income, primarily life insurance proceeds, and dividends for$0.5 million .
Linked Quarter Changes (comparisons to the three months ended
-
Net income decreased by
$1.3 million , or 12%, due mostly to an 8% increase in the effective tax rate resulting from timing differences for amortization of low-income housing tax credit partnership interests. Net interest income decreased by$0.2 million , or 1%, during the quarter due mostly to lower yields on investments, and a decline in mortgage warehouse loan income. These unfavorable variances were partially offset by organic growth in loans, and lower costs of interest-bearing liabilities. -
Noninterest income declined by
$0.9 million , mostly in service charges on deposits, and an unfavorable variance in BOLI income. -
Noninterest expenses declined
$0.4 million , mostly due to a$0.7 million favorable variance in deferred compensation expenses related to the change in BOLI income described above.
Balance Sheet Quarterly Changes (comparisons to
-
Total assets decreased slightly by 0.2%, or
$8.1 million , to$3.6 billion , during the first three months of 2025. -
Gross loans decreased
$24.6 million , due to a$43.2 million decrease in mortgage warehouse line utilization, partially offset by a favorable increase in organic loan growth of$18.6 million . -
Deposits decreased by
$41.8 million , or 1%. The decline in deposits came from an$85.0 million planned decrease in brokered deposits, while overall customer deposits increased$43.2 million .
Other financial highlights are reflected in the following table.
|
|
|
|
|
|
|
|
|
|
|||
FINANCIAL HIGHLIGHTS |
|
|
|
|
|
|
|
|
|
|||
(Dollars in Thousands, Except Per Share Data, Unaudited) |
|
|
|
|
|
|
|
|
|
|||
|
|
|
As of or for the |
|||||||||
|
|
|
three months ended |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
9,101 |
|
|
$ |
10,364 |
|
|
$ |
9,330 |
|
Diluted earnings per share |
|
$ |
0.65 |
|
|
$ |
0.72 |
|
|
$ |
0.64 |
|
Return on average assets |
|
|
1.02 |
% |
|
|
1.13 |
% |
|
|
1.06 |
% |
Return on average equity |
|
|
10.44 |
% |
|
|
11.49 |
% |
|
|
11.09 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Net interest margin (tax-equivalent) (1) |
|
|
3.74 |
% |
|
|
3.65 |
% |
|
|
3.62 |
% |
Yield on average loans |
|
|
5.26 |
% |
|
|
5.20 |
% |
|
|
4.89 |
% |
Yield on investments |
|
|
4.81 |
% |
|
|
5.03 |
% |
|
|
5.59 |
% |
Cost of average total deposits |
|
|
1.33 |
% |
|
|
1.46 |
% |
|
|
1.38 |
% |
Cost of funds |
|
|
1.46 |
% |
|
|
1.59 |
% |
|
|
1.58 |
% |
Efficiency ratio (tax-equivalent) (1) (2) |
|
|
60.62 |
% |
|
|
59.74 |
% |
|
|
65.97 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Total assets |
|
$ |
3,606,183 |
|
|
$ |
3,614,271 |
|
|
$ |
3,553,072 |
|
Loans net of deferred fees |
|
$ |
2,306,663 |
|
|
$ |
2,331,434 |
|
|
$ |
2,157,078 |
|
Noninterest demand deposits |
|
$ |
1,037,990 |
|
|
$ |
1,007,208 |
|
|
$ |
968,996 |
|
Total deposits |
|
$ |
2,849,884 |
|
|
$ |
2,891,668 |
|
|
$ |
2,847,004 |
|
Noninterest-bearing deposits over total deposits |
|
|
36.4 |
% |
|
|
34.8 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Shareholders' equity / total assets |
|
|
9.75 |
% |
|
|
9.89 |
% |
|
|
9.71 |
% |
Tangible common equity ratio (2) |
|
|
9.05 |
% |
|
|
9.18 |
% |
|
|
8.98 |
% |
Book value per share |
|
$ |
25.45 |
|
|
$ |
25.12 |
|
|
$ |
23.56 |
|
Tangible book value per share (2) |
|
$ |
23.44 |
|
|
$ |
23.15 |
|
|
$ |
21.61 |
|
Community bank leverage ratio (subsidiary bank) |
|
|
12.11 |
% |
|
|
11.80 |
% |
|
|
11.57 |
% |
Tangible common equity ratio (subsidiary bank) (2) |
|
|
11.32 |
% |
|
|
11.07 |
% |
|
|
10.60 |
% |
(1) |
Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
(2) |
See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income
Net interest income was
The
Our net interest margin was 3.74% for the first quarter of 2025, as compared to 3.65% for the linked quarter, and 3.62% for the quarter ending
Provision for Credit Losses
The Company recorded a provision for credit losses on loans of
Credit loss expense on unfunded commitments was
All debt securities in an unrealized loss position were primarily attributable to changes in interest rates and volatility in the financial markets and not a result of an expected credit loss.
Noninterest Income
Noninterest income decreased by
Reasons for the
Service charges and fees on customer deposit accounts declined by
Within noninterest income and noninterest expense are mostly offsetting amounts related to bank owned life insurance and non-qualified deferred compensation. This created a year-over-year unfavorable variance of
Noninterest Expense
Total noninterest expense decreased
Salaries and benefits were
Occupancy expense decreased
Other noninterest expense decreased
The Company's effective tax rate was 25.8% in the first quarter of 2025 relative to 17.7% in the fourth quarter of 2024, and 26.3% for the first quarter of 2024. The variances in the effective tax rates are due to fluctuations in tax credits and related amortization, as well as tax-exempt income as a percentage of total taxable income.
Balance Sheet Summary
The
Investment securities decreased
Gross loan balances decreased
As indicated in the loan rollforward below, new credit extended for the first quarter of 2025 decreased
|
|
|
|
|
|
|
|
|
|
|||
LOAN ROLLFORWARD |
|
|
|
|
|
|
|
|
|
|||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|||
|
|
For the three months ended: |
||||||||||
|
|
|
|
|
|
|
|
|
|
|||
Gross loans beginning balance |
|
$ |
2,331,341 |
|
|
$ |
2,320,629 |
|
|
$ |
2,090,075 |
|
New credit extended |
|
|
66,370 |
|
|
|
79,934 |
|
|
|
34,966 |
|
Changes in line of credit utilization (1) |
|
|
(12,129 |
) |
|
|
(19,664 |
) |
|
|
(24,928 |
) |
Change in mortgage warehouse |
|
|
(46,139 |
) |
|
|
(9,376 |
) |
|
|
87,561 |
|
Pay-downs, maturities, charge-offs, and amortization |
|
|
(32,681 |
) |
|
|
(40,182 |
) |
|
|
(30,810 |
) |
Gross loans ending balance |
|
$ |
2,306,762 |
|
|
$ |
2,331,341 |
|
|
$ |
2,156,864 |
|
____________________ | ||
(1) |
Change does not include new balances on lines of credit extended during the respective periods as such balances are included as part of “New credit extended” line above. |
Unused commitments, excluding mortgage warehouse and overdraft lines, were
Deposit balances declined by
Overall uninsured deposits are estimated to be
The Company continues to have substantial liquidity. At
|
|
|
|
|
|
|
Primary and secondary liquidity sources |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
159,711 |
|
$ |
100,664 |
Unpledged investment securities |
|
|
522,332 |
|
|
552,098 |
Excess pledged securities |
|
|
181,048 |
|
|
242,519 |
FHLB borrowing availability |
|
|
633,368 |
|
|
629,134 |
Unsecured lines of credit |
|
|
479,785 |
|
|
479,785 |
Secured lines of credit |
|
|
25,000 |
|
|
25,000 |
Funds available through fed discount window |
|
|
258,130 |
|
|
298,296 |
Totals |
|
$ |
2,259,374 |
|
$ |
2,327,496 |
Total capital of
Asset Quality
Total nonperforming assets, comprised of non-accrual loans, decreased by
Subsequent to
The Company's allowance for credit losses on loans was
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 the health of the national and local economies, loan portfolio performance, 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, and other factors detailed in the Company's
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
STATEMENT OF CONDITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and due from banks |
|
$ |
159,711 |
|
|
$ |
100,664 |
|
|
$ |
132,797 |
|
|
$ |
183,990 |
|
|
$ |
119,244 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Available-for-sale, at fair value |
|
|
620,288 |
|
|
|
655,967 |
|
|
|
706,310 |
|
|
|
716,787 |
|
|
|
741,789 |
|
Held-to-maturity, at amortized cost, net of allowance for credit losses |
|
|
302,123 |
|
|
|
305,514 |
|
|
|
308,971 |
|
|
|
312,879 |
|
|
|
316,406 |
|
Total investment securities |
|
|
922,411 |
|
|
|
961,481 |
|
|
|
1,015,281 |
|
|
|
1,029,666 |
|
|
|
1,058,195 |
|
Real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential real estate |
|
|
376,533 |
|
|
|
381,438 |
|
|
|
388,169 |
|
|
|
396,819 |
|
|
|
406,443 |
|
Commercial real estate |
|
|
1,382,928 |
|
|
|
1,360,374 |
|
|
|
1,338,793 |
|
|
|
1,316,754 |
|
|
|
1,327,482 |
|
Other construction/land |
|
|
7,717 |
|
|
|
5,458 |
|
|
|
5,612 |
|
|
|
5,971 |
|
|
|
6,115 |
|
Farmland |
|
|
73,061 |
|
|
|
77,388 |
|
|
|
80,589 |
|
|
|
80,807 |
|
|
|
66,133 |
|
Total real estate loans |
|
|
1,840,239 |
|
|
|
1,824,658 |
|
|
|
1,813,163 |
|
|
|
1,800,351 |
|
|
|
1,806,173 |
|
Other commercial |
|
|
180,390 |
|
|
|
177,013 |
|
|
|
168,236 |
|
|
|
156,650 |
|
|
|
143,448 |
|
Mortgage warehouse lines |
|
|
283,231 |
|
|
|
326,400 |
|
|
|
335,777 |
|
|
|
274,059 |
|
|
|
203,561 |
|
Consumer loans |
|
|
2,902 |
|
|
|
3,270 |
|
|
|
3,453 |
|
|
|
3,468 |
|
|
|
3,682 |
|
Gross loans |
|
|
2,306,762 |
|
|
|
2,331,341 |
|
|
|
2,320,629 |
|
|
|
2,234,528 |
|
|
|
2,156,864 |
|
Deferred loan fees |
|
|
(99 |
) |
|
|
93 |
|
|
|
396 |
|
|
|
288 |
|
|
|
214 |
|
Allowance for credit losses on loans |
|
|
(27,050 |
) |
|
|
(24,830 |
) |
|
|
(22,710 |
) |
|
|
(21,640 |
) |
|
|
(23,140 |
) |
Net loans |
|
|
2,279,613 |
|
|
|
2,306,604 |
|
|
|
2,298,315 |
|
|
|
2,213,176 |
|
|
|
2,133,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Bank premises and equipment |
|
|
15,338 |
|
|
|
15,431 |
|
|
|
15,647 |
|
|
|
16,007 |
|
|
|
16,067 |
|
Other assets |
|
|
229,110 |
|
|
|
230,091 |
|
|
|
234,114 |
|
|
|
238,363 |
|
|
|
225,628 |
|
Total assets |
|
$ |
3,606,183 |
|
|
$ |
3,614,271 |
|
|
$ |
3,696,154 |
|
|
$ |
3,681,202 |
|
|
$ |
3,553,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIABILITIES AND CAPITAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest demand deposits |
|
$ |
1,037,990 |
|
|
$ |
1,007,208 |
|
|
$ |
1,013,743 |
|
|
$ |
986,927 |
|
|
$ |
968,996 |
|
Interest-bearing transaction accounts |
|
|
598,924 |
|
|
|
587,753 |
|
|
|
595,672 |
|
|
|
537,731 |
|
|
|
532,791 |
|
Savings deposits |
|
|
355,325 |
|
|
|
347,387 |
|
|
|
356,725 |
|
|
|
368,169 |
|
|
|
378,057 |
|
Money market deposits |
|
|
143,522 |
|
|
|
140,793 |
|
|
|
135,948 |
|
|
|
136,853 |
|
|
|
134,533 |
|
Customer time deposits |
|
|
524,173 |
|
|
|
533,577 |
|
|
|
550,121 |
|
|
|
566,132 |
|
|
|
560,979 |
|
Wholesale brokered deposits |
|
|
189,950 |
|
|
|
274,950 |
|
|
|
309,950 |
|
|
|
346,598 |
|
|
|
271,648 |
|
Total deposits |
|
|
2,849,884 |
|
|
|
2,891,668 |
|
|
|
2,962,159 |
|
|
|
2,942,410 |
|
|
|
2,847,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-term debt |
|
|
49,416 |
|
|
|
49,393 |
|
|
|
49,371 |
|
|
|
49,348 |
|
|
|
49,326 |
|
Subordinated debentures |
|
|
35,883 |
|
|
|
35,838 |
|
|
|
35,794 |
|
|
|
35,749 |
|
|
|
35,704 |
|
Other interest-bearing liabilities |
|
|
198,756 |
|
|
|
188,860 |
|
|
|
205,534 |
|
|
|
228,003 |
|
|
|
201,851 |
|
Total deposits and interest-bearing liabilities |
|
|
3,133,939 |
|
|
|
3,165,759 |
|
|
|
3,252,858 |
|
|
|
3,255,510 |
|
|
|
3,133,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for credit losses on unfunded loan commitments |
|
|
820 |
|
|
|
710 |
|
|
|
640 |
|
|
|
520 |
|
|
|
540 |
|
Other liabilities |
|
|
119,668 |
|
|
|
90,500 |
|
|
|
83,958 |
|
|
|
75,152 |
|
|
|
73,553 |
|
Total capital |
|
|
351,756 |
|
|
|
357,302 |
|
|
|
358,698 |
|
|
|
350,020 |
|
|
|
345,094 |
|
Total liabilities and capital |
|
$ |
3,606,183 |
|
|
$ |
3,614,271 |
|
|
$ |
3,696,154 |
|
|
$ |
3,681,202 |
|
|
$ |
3,553,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GOODWILL AND INTANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
|
$ |
27,357 |
|
Core deposit intangible |
|
|
456 |
|
|
|
618 |
|
|
|
780 |
|
|
|
961 |
|
|
|
1,180 |
|
Total intangible assets |
|
$ |
27,813 |
|
|
$ |
27,975 |
|
|
$ |
28,137 |
|
|
$ |
28,318 |
|
|
$ |
28,537 |
|
|
|
|
|
|
|
|
||||||||||||||
CREDIT QUALITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonperforming loans |
|
$ |
18,201 |
|
|
$ |
19,668 |
|
|
$ |
10,348 |
|
|
$ |
6,473 |
|
|
$ |
14,188 |
|
Foreclosed assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total nonperforming assets |
|
$ |
18,201 |
|
|
$ |
19,668 |
|
|
$ |
10,348 |
|
|
$ |
6,473 |
|
|
$ |
14,188 |
|
|
|
|
|
|
|
|
||||||||||||||
Quarterly net (recoveries) charge offs |
|
$ |
(259 |
) |
|
$ |
215 |
|
|
$ |
170 |
|
|
$ |
2,421 |
|
|
$ |
457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Past due and still accruing (30-89) |
|
$ |
3,057 |
|
|
$ |
1,348 |
|
|
$ |
211 |
|
|
$ |
3,172 |
|
|
$ |
1,563 |
|
Classified loans |
|
$ |
37,265 |
|
|
$ |
44,464 |
|
|
$ |
29,148 |
|
|
$ |
28,829 |
|
|
$ |
34,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonperforming loans / gross loans |
|
|
0.79 |
% |
|
|
0.84 |
% |
|
|
0.45 |
% |
|
|
0.29 |
% |
|
|
0.66 |
% |
NPA's / loans plus foreclosed assets |
|
|
0.79 |
% |
|
|
0.84 |
% |
|
|
0.45 |
% |
|
|
0.29 |
% |
|
|
0.66 |
% |
Allowance for credit losses on loans / gross loans |
|
|
1.17 |
% |
|
|
1.07 |
% |
|
|
0.98 |
% |
|
|
0.97 |
% |
|
|
1.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SELECT PERIOD-END STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shareholders' equity / total assets |
|
|
9.75 |
% |
|
|
9.89 |
% |
|
|
9.70 |
% |
|
|
9.51 |
% |
|
|
9.71 |
% |
Gross loans / deposits |
|
|
80.94 |
% |
|
|
80.62 |
% |
|
|
78.34 |
% |
|
|
75.94 |
% |
|
|
75.76 |
% |
Noninterest-bearing deposits / total deposits |
|
|
36.42 |
% |
|
|
34.83 |
% |
|
|
34.22 |
% |
|
|
33.54 |
% |
|
|
34.04 |
% |
|
|
|
|
|
|
|
|
|
|
|||
CONSOLIDATED INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|||
(Dollars in Thousands, Unaudited) |
|
|
For the three months ended: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Interest income |
|
$ |
41,453 |
|
|
$ |
43,095 |
|
|
$ |
40,961 |
|
Interest expense |
|
|
11,341 |
|
|
|
12,742 |
|
|
|
12,244 |
|
Net interest income |
|
|
30,112 |
|
|
|
30,353 |
|
|
|
28,717 |
|
|
|
|
|
|
|
|
|
|
|
|||
Credit loss expense - loans |
|
|
1,961 |
|
|
|
2,335 |
|
|
|
97 |
|
Credit loss expense - unfunded commitments |
|
|
110 |
|
|
|
70 |
|
|
|
30 |
|
Net interest income after provision |
|
|
28,041 |
|
|
|
27,948 |
|
|
|
28,590 |
|
|
|
|
|
|
|
|
|
|
|
|||
Service charges and fees on deposit accounts |
|
|
5,581 |
|
|
|
6,059 |
|
|
|
5,726 |
|
Net gain (loss) on sale of securities available-for-sale |
|
|
122 |
|
|
|
129 |
|
|
|
(2,817 |
) |
Net (loss) gain on sale of fixed assets |
|
|
(2 |
) |
|
|
(16 |
) |
|
|
3,799 |
|
(Decrease) increase in cash surrender value of life insurance |
|
|
(265 |
) |
|
|
372 |
|
|
|
1,215 |
|
Other income |
|
|
1,206 |
|
|
|
968 |
|
|
|
666 |
|
Total noninterest income |
|
|
6,642 |
|
|
|
7,512 |
|
|
|
8,589 |
|
|
|
|
|
|
|
|||||||
Salaries and benefits |
|
|
13,003 |
|
|
|
12,749 |
|
|
|
13,197 |
|
Occupancy expense |
|
|
2,978 |
|
|
|
3,201 |
|
|
|
3,025 |
|
Other noninterest expenses |
|
|
6,436 |
|
|
|
6,912 |
|
|
|
8,304 |
|
Total noninterest expense |
|
|
22,417 |
|
|
|
22,862 |
|
|
|
24,526 |
|
|
|
|
|
|
|
|||||||
Income before taxes |
|
|
12,266 |
|
|
|
12,598 |
|
|
|
12,653 |
|
Provision for income taxes |
|
|
3,165 |
|
|
|
2,234 |
|
|
|
3,323 |
|
Net income |
|
$ |
9,101 |
|
|
$ |
10,364 |
|
|
$ |
9,330 |
|
|
|
|
|
|
|
|
|
|
|
|||
TAX DATA |
|
|
|
|
|
|
|
|
|
|||
Tax-exempt muni income |
|
$ |
1,576 |
|
|
$ |
1,579 |
|
|
$ |
1,989 |
|
Interest income - fully tax equivalent |
|
$ |
41,872 |
|
|
$ |
43,515 |
|
|
$ |
41,490 |
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA |
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
For the three months ended: |
||||||
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.66 |
|
$ |
0.73 |
|
$ |
0.64 |
Diluted earnings per share |
|
$ |
0.65 |
|
$ |
0.72 |
|
$ |
0.64 |
Common dividends |
|
$ |
0.25 |
|
$ |
0.24 |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
13,820,008 |
|
|
14,169,467 |
|
|
14,508,468 |
Weighted average diluted shares |
|
|
13,916,341 |
|
|
14,299,618 |
|
|
14,553,627 |
|
|
|
|
|
|
|
|
|
|
Book value per basic share (EOP) |
|
$ |
25.45 |
|
$ |
25.12 |
|
$ |
23.56 |
Tangible book value per share (EOP) (1) |
|
$ |
23.44 |
|
$ |
23.15 |
|
$ |
21.61 |
|
|
|
|
|
|
|
|
|
|
Common shares outstanding (EOP) |
|
|
13,818,770 |
|
|
14,223,046 |
|
|
14,645,298 |
(1) |
See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
|
|
|
|
|
|
|
|
|
|
|||
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|||
(Unaudited) |
|
|
For the three months ended: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Return on average equity |
|
|
10.44 |
% |
|
|
11.49 |
% |
|
|
11.09 |
% |
Return on average assets |
|
|
1.02 |
% |
|
|
1.13 |
% |
|
|
1.06 |
% |
Net interest margin (tax-equivalent) (1) |
|
|
3.74 |
% |
|
|
3.65 |
% |
|
|
3.62 |
% |
Efficiency ratio (tax-equivalent) (1) (2) |
|
|
60.62 |
% |
|
|
59.74 |
% |
|
|
65.97 |
% |
Net (recoveries) charge-offs / average loans (not annualized) |
|
|
(0.01 |
)% |
|
|
0.01 |
% |
|
|
0.02 |
% |
(1) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
(2) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
|
|
|
|
|
|
|
|
|
|
|||
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
|
|||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Total stockholders' equity |
|
$ |
351,756 |
|
|
$ |
357,302 |
|
|
$ |
345,094 |
|
Less: goodwill and other intangible assets |
|
|
27,813 |
|
|
|
27,975 |
|
|
|
28,537 |
|
Tangible common equity |
|
$ |
323,943 |
|
|
$ |
329,327 |
|
|
$ |
316,557 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total assets |
|
$ |
3,606,183 |
|
|
$ |
3,614,271 |
|
|
$ |
3,553,072 |
|
Less: goodwill and other intangible assets |
|
|
27,813 |
|
|
|
27,975 |
|
|
|
28,537 |
|
Tangible assets |
|
$ |
3,578,370 |
|
|
$ |
3,586,296 |
|
|
$ |
3,524,535 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total stockholders' equity (bank only) |
|
$ |
432,518 |
|
|
$ |
424,363 |
|
|
$ |
401,742 |
|
Less: goodwill and other intangible assets (bank only) |
|
|
27,813 |
|
|
|
27,975 |
|
|
|
28,537 |
|
Tangible common equity (bank only) |
|
$ |
404,705 |
|
|
$ |
396,388 |
|
|
$ |
373,205 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total assets (bank only) |
|
$ |
3,603,679 |
|
|
$ |
3,607,133 |
|
|
$ |
3,550,459 |
|
Less: goodwill and other intangible assets (bank only) |
|
|
27,813 |
|
|
|
27,975 |
|
|
|
28,537 |
|
Tangible assets (bank only) |
|
$ |
3,575,866 |
|
|
$ |
3,579,158 |
|
|
$ |
3,521,922 |
|
|
|
|
|
|
|
|
|
|
|
|||
Common shares outstanding |
|
|
13,818,770 |
|
|
|
14,223,046 |
|
|
|
14,645,298 |
|
|
|
|
|
|
|
|
|
|
|
|||
Book value per common share (total stockholders' equity / shares outstanding) |
|
$ |
25.45 |
|
|
$ |
25.12 |
|
|
$ |
23.56 |
|
Tangible book value per common share (tangible common equity / shares outstanding) |
|
$ |
23.44 |
|
|
$ |
23.15 |
|
|
$ |
21.61 |
|
Equity ratio - GAAP (total stockholders' equity / total assets |
|
|
9.75 |
% |
|
|
9.89 |
% |
|
|
9.71 |
% |
Tangible common equity ratio (tangible common equity / tangible assets) |
|
|
9.05 |
% |
|
|
9.18 |
% |
|
|
8.98 |
% |
Tangible common equity ratio (bank only) (tangible common equity / tangible assets) |
|
|
11.32 |
% |
|
|
11.07 |
% |
|
|
10.60 |
% |
|
|
|
|
|
|
|
|
|
|
|||
|
|
For the three months ended: |
||||||||||
Efficiency Ratio: |
|
|
|
|
|
|
|
|
|
|||
Noninterest expense |
|
$ |
22,417 |
|
|
$ |
22,862 |
|
|
$ |
24,526 |
|
Divided by: |
|
|
|
|
|
|
|
|
|
|||
Net interest income |
|
|
30,112 |
|
|
|
30,353 |
|
|
|
28,717 |
|
Tax-equivalent interest income adjustments |
|
|
419 |
|
|
|
420 |
|
|
|
529 |
|
Net interest income, adjusted |
|
|
30,531 |
|
|
|
30,773 |
|
|
|
29,246 |
|
Noninterest income |
|
|
6,642 |
|
|
|
7,512 |
|
|
|
8,589 |
|
Less gain (loss) on sale of securities |
|
|
122 |
|
|
|
129 |
|
|
|
(2,817 |
) |
Less (loss) gain on sale of fixed assets |
|
|
(2 |
) |
|
|
(16 |
) |
|
|
3,799 |
|
Tax-equivalent noninterest income adjustments |
|
|
(70 |
) |
|
|
99 |
|
|
|
323 |
|
Noninterest income, adjusted |
|
|
6,452 |
|
|
|
7,498 |
|
|
|
7,930 |
|
Net interest income plus noninterest income, adjusted |
|
$ |
36,982 |
|
|
$ |
38,271 |
|
|
$ |
37,176 |
|
Efficiency Ratio (tax-equivalent) |
|
|
60.62 |
% |
|
|
59.74 |
% |
|
|
65.97 |
% |
|
|
|
|
|
|
|
|
|
|
|||
NONINTEREST INCOME/EXPENSE |
|
|
|
|
|
|||||||
(Dollars in Thousands, Unaudited) |
|
|
||||||||||
|
|
For the three months ended: |
||||||||||
Noninterest income: |
|
|
|
|
|
|
||||||
Service charges and fees on deposit accounts |
|
$ |
5,581 |
|
|
$ |
6,059 |
|
|
$ |
5,726 |
|
Net gain (loss) on sale of securities available-for-sale |
|
|
122 |
|
|
|
129 |
|
|
|
(2,817 |
) |
(Loss) gain on sale of fixed assets |
|
|
(2 |
) |
|
|
(16 |
) |
|
|
3,799 |
|
Bank-owned life insurance |
|
|
(265 |
) |
|
|
372 |
|
|
|
1,215 |
|
Other |
|
|
1,206 |
|
|
|
968 |
|
|
|
666 |
|
Total noninterest income |
|
$ |
6,642 |
|
|
$ |
7,512 |
|
|
$ |
8,589 |
|
As a % of average interest-earning assets (1) |
|
|
0.81 |
% |
|
|
0.89 |
% |
|
|
1.06 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits |
|
$ |
13,003 |
|
|
$ |
12,749 |
|
|
$ |
13,197 |
|
Occupancy and equipment costs |
|
|
2,978 |
|
|
|
3,201 |
|
|
|
3,025 |
|
Advertising and marketing costs |
|
|
348 |
|
|
|
361 |
|
|
|
343 |
|
Data processing costs |
|
|
1,498 |
|
|
|
1,458 |
|
|
|
1,509 |
|
Deposit services costs |
|
|
1,991 |
|
|
|
2,115 |
|
|
|
2,133 |
|
Loan services costs |
|
|
|
|
|
|
|
|
|
|||
Loan processing |
|
|
138 |
|
|
|
104 |
|
|
|
151 |
|
Foreclosed assets |
|
|
4 |
|
|
|
— |
|
|
|
— |
|
Other operating costs |
|
|
928 |
|
|
|
836 |
|
|
|
926 |
|
Professional services costs |
|
|
|
|
|
|
|
|
|
|||
Legal & accounting services |
|
|
651 |
|
|
|
266 |
|
|
|
715 |
|
Director's costs |
|
|
(134 |
) |
|
|
572 |
|
|
|
1,254 |
|
Other professional service |
|
|
706 |
|
|
|
719 |
|
|
|
809 |
|
Stationery & supply costs |
|
|
101 |
|
|
|
100 |
|
|
|
148 |
|
Sundry & tellers |
|
|
205 |
|
|
|
381 |
|
|
|
316 |
|
Total noninterest expense |
|
$ |
22,417 |
|
|
$ |
22,862 |
|
|
$ |
24,526 |
|
As a % of average interest-earning assets (1) |
|
|
2.75 |
% |
|
|
2.71 |
% |
|
|
3.06 |
% |
Efficiency ratio (tax-equivalent) (2)(3) |
|
|
60.62 |
% |
|
|
59.74 |
% |
|
|
65.97 |
% |
____________________ | ||
(1) |
Annualized | |
(2) |
Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
(3) |
See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
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/
|
|||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Federal funds sold/interest-earning due from accounts |
|
$ |
54,641 |
$ |
590 |
4.38 |
% |
|
$ |
49,680 |
$ |
594 |
4.74 |
% |
|
$ |
16,996 |
$ |
243 |
5.75 |
% |
Taxable |
|
|
735,197 |
|
9,138 |
5.04 |
% |
|
|
791,332 |
|
10,600 |
5.31 |
% |
|
|
893,171 |
|
13,303 |
5.99 |
% |
Non-taxable |
|
|
197,558 |
|
1,576 |
4.10 |
% |
|
|
198,600 |
|
1,579 |
3.99 |
% |
|
|
244,997 |
|
1,989 |
4.13 |
% |
Total investments |
|
|
987,396 |
|
11,304 |
4.81 |
% |
|
|
1,039,612 |
|
12,773 |
5.03 |
% |
|
|
1,155,164 |
|
15,535 |
5.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loans: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Real estate |
|
|
1,824,428 |
|
21,988 |
4.89 |
% |
|
|
1,811,939 |
|
21,413 |
4.69 |
% |
|
|
1,806,185 |
|
20,190 |
4.50 |
% |
Agricultural production |
|
|
76,316 |
|
1,030 |
5.47 |
% |
|
|
82,347 |
|
1,326 |
6.39 |
% |
|
|
61,419 |
|
1,138 |
7.45 |
% |
Commercial |
|
|
103,152 |
|
1,515 |
5.96 |
% |
|
|
85,779 |
|
1,244 |
5.75 |
% |
|
|
79,208 |
|
1,183 |
6.01 |
% |
Consumer |
|
|
3,286 |
|
69 |
8.52 |
% |
|
|
3,402 |
|
89 |
10.38 |
% |
|
|
3,962 |
|
80 |
8.12 |
% |
Mortgage warehouse lines |
|
|
313,251 |
|
5,529 |
7.16 |
% |
|
|
328,838 |
|
6,227 |
7.51 |
% |
|
|
137,421 |
|
2,821 |
8.26 |
% |
Other |
|
|
2,361 |
|
18 |
3.09 |
% |
|
|
2,595 |
|
22 |
3.36 |
% |
|
|
2,333 |
|
14 |
2.41 |
% |
Total loans |
|
|
2,322,794 |
|
30,149 |
5.26 |
% |
|
|
2,314,900 |
|
30,321 |
5.20 |
% |
|
|
2,090,528 |
|
25,426 |
4.89 |
% |
Total interest-earning assets (4) |
|
|
3,310,190 |
|
41,453 |
5.13 |
% |
|
|
3,354,512 |
|
43,094 |
5.16 |
% |
|
|
3,245,692 |
|
40,961 |
5.14 |
% |
Other earning assets |
|
|
17,062 |
|
|
|
|
44,910 |
|
|
|
|
17,345 |
|
|
||||||
Non-earning assets |
|
|
273,926 |
|
|
|
|
258,710 |
|
|
|
|
270,786 |
|
|
||||||
Total assets |
|
$ |
3,601,178 |
|
|
|
$ |
3,658,132 |
|
|
|
$ |
3,533,823 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Demand deposits |
|
$ |
207,774 |
$ |
1,292 |
2.52 |
% |
|
$ |
202,940 |
$ |
1,348 |
2.64 |
% |
|
$ |
137,961 |
$ |
699 |
2.04 |
% |
NOW |
|
|
378,338 |
|
119 |
0.13 |
% |
|
|
382,649 |
|
118 |
0.12 |
% |
|
|
398,639 |
|
84 |
0.08 |
% |
Savings accounts |
|
|
352,645 |
|
90 |
0.10 |
% |
|
|
353,807 |
|
90 |
0.10 |
% |
|
|
376,335 |
|
73 |
0.08 |
% |
Money market |
|
|
145,092 |
|
571 |
1.60 |
% |
|
|
144,812 |
|
643 |
1.76 |
% |
|
|
137,687 |
|
410 |
1.20 |
% |
Time deposits |
|
|
531,299 |
|
4,412 |
3.37 |
% |
|
|
538,441 |
|
4,979 |
3.68 |
% |
|
|
561,941 |
|
6,190 |
4.43 |
% |
Wholesale brokered deposits |
|
|
244,561 |
|
2,888 |
4.79 |
% |
|
|
289,678 |
|
3,520 |
4.82 |
% |
|
|
205,092 |
|
2,189 |
4.29 |
% |
Total interest-bearing deposits |
|
|
1,859,709 |
|
9,372 |
2.04 |
% |
|
|
1,912,327 |
|
10,698 |
2.22 |
% |
|
|
1,817,655 |
|
9,645 |
2.13 |
% |
Borrowed funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Federal funds purchased |
|
|
183 |
|
2 |
4.43 |
% |
|
|
165 |
|
2 |
4.81 |
% |
|
|
14,928 |
|
245 |
6.60 |
% |
Repurchase agreements |
|
|
112,361 |
|
69 |
0.25 |
% |
|
|
118,327 |
|
45 |
0.15 |
% |
|
|
112,385 |
|
41 |
0.15 |
% |
Short term borrowings |
|
|
4,043 |
|
45 |
4.51 |
% |
|
|
7,238 |
|
72 |
3.95 |
% |
|
|
24,547 |
|
350 |
5.73 |
% |
Long term FHLB Advances |
|
|
80,000 |
|
771 |
3.91 |
% |
|
|
80,000 |
|
786 |
3.90 |
% |
|
|
80,000 |
|
777 |
3.91 |
% |
Long-term debt |
|
|
49,402 |
|
430 |
3.53 |
% |
|
|
49,380 |
|
430 |
3.45 |
% |
|
|
49,312 |
|
431 |
3.52 |
% |
Subordinated debentures |
|
|
35,855 |
|
652 |
7.37 |
% |
|
|
35,812 |
|
708 |
7.84 |
% |
|
|
35,677 |
|
755 |
8.51 |
% |
Total borrowed funds |
|
|
281,844 |
|
1,969 |
2.83 |
% |
|
|
290,922 |
|
2,043 |
2.79 |
% |
|
|
316,849 |
|
2,599 |
3.30 |
% |
Total interest-bearing liabilities |
|
|
2,141,553 |
|
11,341 |
2.15 |
% |
|
|
2,203,249 |
|
12,741 |
2.29 |
% |
|
|
2,134,504 |
|
12,244 |
2.31 |
% |
Demand deposits - noninterest-bearing |
|
|
1,003,322 |
|
|
|
|
993,827 |
|
|
|
|
990,377 |
|
|
||||||
Other liabilities |
|
|
102,806 |
|
|
|
|
102,296 |
|
|
|
|
70,534 |
|
|
||||||
Shareholders' equity |
|
|
353,497 |
|
|
|
|
358,760 |
|
|
|
|
338,408 |
|
|
||||||
Total liabilities and shareholders' equity |
|
$ |
3,601,178 |
|
|
|
$ |
3,658,132 |
|
|
|
$ |
3,533,823 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest income/interest-earning assets |
|
|
|
5.13 |
% |
|
|
|
5.16 |
% |
|
|
|
5.14 |
% |
||||||
Interest expense/interest-earning assets |
|
|
|
1.39 |
% |
|
|
|
1.51 |
% |
|
|
|
1.52 |
% |
||||||
Net interest income and margin (5) |
|
|
$ |
30,112 |
3.74 |
% |
|
|
$ |
30,353 |
3.65 |
% |
|
|
$ |
28,717 |
3.62 |
% |
|||
____________________ | ||
(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 21% effective federal tax rate. | |
(3) |
Loans are gross of the allowance for expected credit losses. Loan fees have been included in the calculation of interest income. Net loan (costs) 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. |
Category: Financial
Source:
View source version on businesswire.com: https://www.businesswire.com/news/home/20250428068202/en/
(559) 782‑4900 or (888) 454‑BANK
www.sierrabancorp.com
Source: