Plumas Bancorp Reports Record Second Quarter 2022 Results
RENO, Nevada, July 20, 2022 (GLOBE NEWSWIRE) -- Plumas Bancorp (Nasdaq:PLBC), the parent company of Plumas Bank, today announced earnings during the second quarter of 2022 of $5.7 million or $0.97 per share, an increase of $1.2 million from $4.5 million or $0.86 per share during the second quarter of 2021. Diluted earnings per share increased to $0.96 per share during the three months ended June 30, 2022 up from $0.85 per share during the quarter ended June 30, 2021.For the six months ended June 30, 2022, the Company reported net income of $11.4 million or $1.95 per share, an increase of $2.5 million from $8.9 million or $1.72 per share earned during the six months ended June 30, 2021. Earnings per diluted share increased to $1.93 during the six months ended June 30, 2022 up $0.24 from $1.69 during the first six months of 2021. Earnings during 2022 set a record for any six month period in the Company’s history.
Return on average assets was 1.40% during the current quarter, down from 1.45% during the second quarter of 2021. Return on average equity increased to 19.0% for the three months ended June 30, 2022, up from 17.2% during the second quarter of 2021. Return on average assets was 1.41% during the six months ended June 30, 2022, down from 1.50% during the first half of 2021. Return on average equity increased to 18.3% for the six months ended June 30, 2022, up from 17.4% during the first half of 2021.
*Balance Sheet Highlights
** June 30, 2022 compared to June 30, 2021*
· Total assets increased by $353 million, or 28%, to $1.6 billion.
· Cash and due from banks increased by $73 million, or 30%, to $318 million.
· Gross Loans increased by $137 million, or 19%, to $862 million.
· Investment securities increased by $116 million, or 47%, to $365 million.
· Total deposits increased by $341 million, or 30%, to $1.5 billion.
· Total equity increased by $9.4 million, or 9%, to $116 million.
*President’s Comments*
Andrew J. Ryback, director, president and chief executive officer of Plumas Bancorp and Plumas Bank stated, “The second quarter of 2022 resulted in strong earnings with the Fed rate increases improving returns on our investment and lending portfolios.”
Ryback continued, “July 1^st marked the one-year anniversary of our acquisition of Bank of Feather River. The addition of Yuba City to our footprint has expanded our ag lending portfolio and resulted in increased profits.”
Ryback concluded, “As we build our technological and geographical presence, we remain committed to our communities because Plumas Bank is HERE. For Good.”
*Loans, Deposits, Investments and Cash *
Mostly related to our acquisition of Feather River Bancorp (FRB) on July 1, 2021, gross loans, excluding loans held for sale, increased by $137 million, or 19%, from $725 million at June 30, 2021, to $862 million at June 30, 2022. Increases in loans included $94 million in commercial real estate loans, $59 million in agricultural loans, $31 million in construction loans and $6 million in residential real estate loans; these items were partially offset by a decrease of $51 million in commercial loans and $2 million in all other loan categories. Excluding PPP loan activity, commercial loans would have increased by $29 million. PPP loans totaled $8 million at June 30, 2022, and $88 million at June 30, 2021. Unamortized loan fees net of unamortized loan costs on PPP loans totaled $279 thousand at June 30, 2022.
Beginning in 2020 we instituted a loan forbearance program to assist borrowers with managing cash flows disrupted due to COVID-19; we ended this program in the fourth quarter of 2021 and there are no loan balances on deferral related to this program at June 30, 2022.
On June 30, 2022, approximately 78% of the Company's loan portfolio was comprised of variable rate loans. The rates of interest charged on variable rate loans are set at specific increments in relation to the Company's lending rate or other indexes such as the published prime interest rate or U.S. Treasury rates and vary with changes in these indexes. The frequency in which variable rate loans reprice can vary from one day to several years. Loans indexed to the prime interest rate were approximately 23% of the Company’s loan portfolio; these loans reprice within one day to three months of a change in the prime rate.
Total deposits increased by $341 million from $1.1 billion at June 30, 2021, to $1.5 billion at June 30, 2022. Deposits at our Yuba City, California branch, which was acquired from FRB, totaled $150 million at June 30, 2022. Excluding these deposits, we attribute much of this increase to Pandemic related economic stimulus, a more cautious consumer, and continued growth in our customer base. The increase in deposits includes increases of $163 million in demand deposits, $104 million in savings accounts, $55 million in money market accounts, and $19 million in time deposits. At June 30, 2022, 52% of the Company’s deposits were in the form of non-interest bearing demand deposits. The Company has no brokered deposits.
Total investment securities increased by $116 million from $249 million at June 30, 2021, to $365 million at June 30, 2022. Excluding the effect of a $42 million increase in unrealized loss on investment securities, our investment security portfolio would have grown by $158 million. The Bank’s investment security portfolio consists of debt securities issued by the US Government, US Government agencies, US Government sponsored agencies and municipalities. Cash and due from banks increased by $73 million from $244 million at June 30, 2021, to $317 million at June 30, 2022.
*Asset Quality*
Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at June 30, 2022 were $2.0 million, down from $7.3 million at June 30, 2021. Nonperforming assets as a percentage of total assets decreased to 0.12% at June 30, 2022 down from 0.58% at June 30, 2021. OREO decreased by $155 thousand from $524 thousand at June 30, 2021 to $369 thousand at June 30, 2022. Nonperforming loans were $1.6 million at June 30, 2022 and $6.8 million at June 30, 2021. Nonperforming loans as a percentage of total loans decreased to 0.18% at June 30, 2022, down from 0.94% at June 30, 2021.
The provision for loan losses increased from $625 thousand during the first half of 2021 to $700 thousand during the current period. Net charge-offs totaled $133 thousand and $399 thousand during the six months ended June 30, 2022 and 2021, respectively. The allowance for loan losses totaled $10.9 million at June 30, 2022 and $10.1 million at June 30, 2021. The allowance for loan losses as a percentage of total loans decreased from 1.40% at June 30, 2021 to 1.27% at June 30, 2022. The decrease in allowance as a percentage of total loans mostly relates to the loans acquired in the purchase of FRB. Excluding PPP loans, the allowance for loan losses as a percentage of total loans at June 30, 2022 and 2021 was 1.28% and 1.59%, respectively.
*Shareholders’ Equity *
Total shareholders’ equity increased by $9.4 million from $106.8 million at June 30, 2021, to $116.2 million at June 30, 2022. The $9.4 million includes earnings during the twelve-month period totaling $23.5 million, common stock issued in the acquisition of FRB totaling $18.7 million and stock option activity totaling $0.5 million. These items were partially offset by the payment of cash dividends totaling $3.5 million and a decrease in accumulated other comprehensive income of $29.8 million. The decrease in accumulated other comprehensive income resulted from an increase in the unrealized loss on our investment portfolio, net of tax of $30.6 million partially offset by an increase in the value of our interest rate swaps.
*Net Interest Income and Net Interest Margin*
Net interest income was $13.4 million for the three months ended June 30, 2022, an increase of $3.5 million from the same period in 2021. The increase in net interest income includes an increase of $3.5 million in interest income slightly offset by an increase of $37 thousand in interest expense. Interest and fees on loans, including loans held for sale, increased by $2.0 million as a decline of $447 thousand in fees net of costs on PPP loans was offset by growth in the loan portfolio and an increase in yield on the portfolio. During the current quarter we recorded amortization of loan fees net of loan costs on PPP loans totaling $389 thousand. This compares to $836 thousand during the second quarter of 2021. This includes normal amortization on our PPP portfolio and the effect of PPP loan forgiveness.
Including loans held for sale, average loan balances increased by $112 million, while the average yield on these loans increased by 30 basis points from 4.91% during the second quarter of 2021 to 5.21% during the current quarter. The increase in loan yield includes the effect of an increase in market rates during 2022 and an increase in the rate earned on loans tied to the prime interest rate partially offset by a decline in PPP fee income as described above. The average prime interest rate increased from 3.25% during the second quarter of 2021 to 3.94% during the current quarter.
Interest on investment securities increased by $896 thousand from the second quarter of 2021, related to an increase in average investment securities of $112 million to $337 million and an increase in yield on the investment portfolio from 1.86% during the second quarter of 2021 to 2.31% during the current quarter. Interest on cash balances increased by $609 thousand related to both an increase in the rate paid on these balances and an increase in average cash balances. The rate paid on cash balances increased from 0.10% during the second quarter of 2021 to 0.84% during the current quarter mostly related to an increase in the rate paid on balances held at the Federal Reserve Bank. The average rate paid on Federal Reserve balances was 0.11% during the second quarter of 2021 and 0.84% during the current quarter.
Average interest earning assets during the three months ended June 30, 2022 totaled $1.5 billion, an increase of $336 million from the same period in 2021. The average yield on interest earning assets increased by 16 basis points to 3.65%. Net interest margin for the three months ended June 30, 2022 increased 17 basis points to 3.57%, up from 3.40% for the same period in 2021.
Net interest income for the six months ended June 30, 2022 was $25.4 million, an increase of $5.0 million from the $20.4 million earned during the same period in 2021. Interest income increased by $5.1 million. Included in interest income during the current six month period were PPP fees net of costs of $1.0 million, a decrease of $1.5 million from $2.5 million during the six months ended June 30, 2021. The average yield on loans, including loans held for sale, decreased by 8 basis points from 5.21% during the first six months of 2021 to 5.13% during the current period.
Average interest earning assets during the current six month period totaled $1.5 billion, an increase of $376 million from the same period in 2021. This increase in average interest earning assets consisted of increases of $124 million in average loan balances, $117 million in average investment securities and $135 million in average cash balances. The average yield on interest earning assets declined by 24 basis points to 3.47% related to a decline in loan yield and a reduction in loans as a percentage of interest earning assets. Interest expense increased by $83 thousand. Net interest margin for the six months ended June 30, 2022 decreased 23 basis points to 3.39%, down from 3.62% for the same period in 2021.
*Non-Interest Income/Expense*
Non-interest income increased by $784 thousand to $2.7 million during the current quarter from $1.9 million during the three months ended June 30, 2021. The largest component of this increase was an increase in gain on sale of SBA loans of $634 thousand. We did not sell SBA loans during the second and third quarters of 2021 resulting in an inventory of loans held for sale of $31.3 million at December 31, 2021. During the current quarter we sold $14.1 million in guaranteed portions of SBA loans and ended the quarter with loans held for sale totaling $4.6 million.
During the six months ended June 30, 2022, non-interest income totaled $6.3 million, an increase of $2.1 million from $4.2 million during the six months ended June 30, 2021. The largest component of this increase was an increase in gain on sale of loans of $1.7 million. During the six months ended June 30, 2022 we sold $38.2 million in guaranteed portions of SBA loans. This compares to sales of $7.4 million during the six months ended June 30, 2021.
During the three months ended June 30, 2022, total non-interest expense increased by $2.7 million from $5.3 million during the second quarter of 2021 to $8.0 million during the current quarter. The largest component of this increase was an increase in salary and benefit expense of $2.0 million. Occupancy and equipment costs increased by $207 thousand of which $163 thousand relates to the Yuba City branch.
During the three months ended June 30, 2021 the Company qualified for the Employee Retention Credit (ERC). The ERC was made available under the Coronavirus Aid, Relief, and Economic Security Act and modified and extended under the Taxpayer Certainty and Disaster Tax Relief Act of 2020. We recorded an ERC of $1.1 million during the second quarter of 2021 as a reduction of salary and benefit expense. The other two largest increases in salary and benefit expense were $625 thousand in salary expense and $266 thousand in bonus expense. The increase in salary expense includes the effect of the acquisition of Bank of Feather River as well as other additions to personnel and merit and promotional increases. Full time equivalent employees increased by 22 to 172 at June 30, 2022. The increase in bonus expense is consistent with the increase in income during the comparable quarters.
During the six months ended June 30, 2022 non-interest expense increased by $4.1 million. The largest components of this increase were $2.6 million in salary and benefit expense, $454 thousand in occupancy and equipment costs, $313 thousand in outside service fees and $210 thousand in deposit insurance expense. The increase in occupancy and equipment expense includes $313 thousand related to our Yuba City branch. The largest components of the increase in outside service fees were $103 thousand in debit card and ATM processing costs, $89 thousand in human resources administration and payroll processing and $51 thousand in online banking expense.
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 fourteen branches: twelve located in the California counties of 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 three loan production offices located in the California Counties of Butte and Placer 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,**
* *2022* *2021* *Dollar
Change* *Percentage
Change*
*ASSETS*
Cash and due from banks $ 317,657 $ 244,456 $ 73,201 29.9%
Investment securities 365,189 248,824 116,365 46.8%
Loans, net of allowance for loan losses 853,427 713,676 139,751 19.6%
Loans held for sale 4,646 11,472 (6,826) (59.5)%
Premises and equipment, net 18,212 13,594 4,618 34.0%
Bank owned life insurance 16,031 13,701 2,330 17.0%
Real estate acquired through foreclosure 369 524 (155) (29.6)%
Goodwill 5,502 - 5,502 100.0%
Accrued interest receivable and other assets 39,593 21,688 17,905 82.6%
Total assets $ 1,620,626 $ 1,267,935 $ 352,691 27.8%
*LIABILITIES AND*
*SHAREHOLDERS’ EQUITY*
Deposits $ 1,472,602 $ 1,131,757 $ 340,845 30.1%
Accrued interest payable and other liabilities 21,556 19,078 2,478 13.0%
Junior subordinated deferrable interest debentures 10,310 10,310 - 0.0%
Total liabilities 1,504,468 1,161,145 343,323 29.6%
Common stock 27,133 7,937 19,196 241.9%
Retained earnings 115,212 95,228 19,984 21.0%
Accumulated other comprehensive (loss) income, net (26,187) 3,625 (29,812) (822.4)%
Shareholders’ equity 116,158 106,790 9,368 8.8%
Total liabilities and shareholders’ equity $ 1,620,626 $ 1,267,935 $ 352,691 27.8%
*PLUMAS BANCORP*
*CONDENSED CONSOLIDATED STATEMENTS OF INCOME*
(In thousands, except per share data)
(Unaudited)
*FOR THE THREE MONTHS ENDED JUNE 30,* *2022* *2021* *Dollar
Change* *Percentage
Change*
Interest income $ 13,717 $ 10,183 $ 3,534 34.7%
Interest expense 289 252 37 14.7%
Net interest income before provision for loan losses 13,428 9,931 3,497 35.2%
Provision for loan losses 400 250 150 60.0%
Net interest income after provision for loan losses 13,028 9,681 3,347 34.6%
Non-interest income 2,664 1,880 784 41.7%
Non-interest expense 8,033 5,332 2,701 50.7%
Income before income taxes 7,659 6,229 1,430 23.0%
Provision for income taxes 1,979 1,742 237 13.6%
Net income $ 5,680 $ 4,487 $ 1,193 26.6%
Basic earnings per share $ 0.97 $ 0.86 $ 0.11 12.8%
Diluted earnings per share $ 0.96 $ 0.85 $ 0.11 12.9%
*PLUMAS BANCORP*
*CONDENSED CONSOLIDATED STATEMENTS OF INCOME*
(In thousands, except per share data)
(Unaudited)
*FOR THE SIX MONTHS ENDED JUNE 30,* *2022* *2021* *Dollar
Change* *Percentage
Change*
Interest income $ 26,033 $ 20,917 $ 5,116 24.5%
Interest expense 590 507 83 16.4%
Net interest income before provision for loan losses 25,443 20,410 5,033 24.7%
Provision for loan losses 700 625 75 12.0%
Net interest income after provision for loan losses 24,743 19,785 4,958 25.1%
Non-interest income 6,314 4,230 2,084 49.3%
Non-interest expense 15,707 11,624 4,083 35.1%
Income before income taxes 15,350 12,391 2,959 23.9%
Provision for income taxes 3,953 3,463 490 14.1%
Net income $ 11,397 $ 8,928 $ 2,469 27.7%
Basic earnings per share $ 1.95 $ 1.72 $ 0.23 13.4%
Diluted earnings per share $ 1.93 $ 1.69 $ 0.24 14.2%
*PLUMAS BANCORP**
*
*SELECTED FINANCIAL INFORMATION**
*(Dollars in thousands, except per share data)
(Unaudited) *Three Months Ended**
* *Six Months Ended**
* *6/30/2022* *3/31/2022* *6/30/2021* *6/30/2022* *6/30/2021*
*EARNINGS PER SHARE*
Basic earnings per share $ 0.97 $ 0.98 $ 0.86 $ 1.95 $ 1.72
Diluted earnings per share $ 0.96 $ 0.97 $ 0.85 $ 1.93 $ 1.69
Weighted average shares outstanding 5,843 5,824 5,197 5,834 5,192
Weighted average diluted shares outstanding 5,909 5,920 5,280 5,913 5,272
Cash dividends paid per share ^1 $ 0.16 $ 0.16 $ 0.14 $ 0.32 $ 0.28
*PERFORMANCE RATIOS (annualized for the three months)*
Return on average assets 1.40 % 1.42 % 1.45 % 1.41 % 1.50 %
Return on average equity 19.0 % 17.6 % 17.2 % 18.3 % 17.4 %
Yield on earning assets 3.65 % 3.29 % 3.49 % 3.47 % 3.71 %
Rate paid on interest-bearing liabilities 0.16 % 0.17 % 0.19 % 0.16 % 0.19 %
Net interest margin 3.58 % 3.21 % 3.40 % 3.39 % 3.62 %
Noninterest income to average assets 0.66 % 0.91 % 0.61 % 0.78 % 0.71 %
Noninterest expense to average assets 1.98 % 1.90 % 1.73 % 1.94 % 1.95 %
Efficiency ratio ^2 49.9 % 49.0 % 45.1 % 49.5 % 47.2 % *6/30/2022* *3/31/2022* *6/30/2021* *12/31/2021* *12/31/2020*
*CREDIT QUALITY RATIOS AND DATA*
Allowance for loan losses $ 10,919 $ 10,402 $ 10,128 $ 10,352 $ 9,902
Allowance for loan losses as a percentage of total loans 1.27 % 1.24 % 1.40 % 1.23 % 1.40 %
Allowance for loan losses as a percentage of total loans - excluding PPP loans 1.28 % 1.27 % 1.59 % 1.29 % 1.55 %
Nonperforming loans $ 1,551 $ 4,733 $ 6,817 $ 4,863 $ 2,536
Nonperforming assets $ 1,960 $ 5,243 $ 7,348 $ 5,397 $ 2,970
Nonperforming loans as a percentage of total loans 0.18 % 0.56 % 0.94 % 0.58 % 0.36 %
Nonperforming assets as a percentage of total assets 0.12 % 0.32 % 0.58 % 0.33 % 0.27 %
Year-to-date net charge-offs $ 133 $ 250 $ 399 $ 675 $ 516
Year-to-date net charge-offs as a percentage of average loans (annualized) 0.03 % 0.12 % 0.11 % 0.09 % 0.07 %
*CAPITAL AND OTHER DATA*
Common shares outstanding at end of period 5,845 5,837 5,199 5,817 5,182
Shareholders' equity $ 116,158 $ 123,073 $ 106,790 $ 134,082 $ 100,154
Book value per common share $ 19.87 $ 21.08 $ 20.54 $ 23.05 $ 19.33
Tangible common equity^3 $ 109,287 $ 116,130 $ 106,151 $ 127,067 $ 99,432
Tangible book value per common share^4 $ 18.70 $ 19.90 $ 20.42 $ 21.84 $ 19.19
Tangible common equity to total assets 6.7 % 7.2 % 8.4 % 7.9 % 8.9 %
Gross loans to deposits 58.5 % 57.1 % 65.0 % 58.3 % 72.9 %
*PLUMAS BANK REGULATORY CAPITAL RATIOS*
Tier 1 Leverage Ratio 8.7 % 8.5 % 9.0 % 8.4 % 9.2 %
Common Equity Tier 1 Ratio 14.4 % 14.8 % 15.0 % 14.4 % 14.2 %
Tier 1 Risk-Based Capital Ratio 14.4 % 14.8 % 15.0 % 14.4 % 14.2 %
Total Risk-Based Capital Ratio 15.5 % 16.0 % 16.2 % 15.5 % 15.4 %
(1) The Company paid a quarterly cash dividend of 16 cents per share on Febuary 15, 2022 and May 16, 2022 and a quarterly cash dividend of 14 cents per share on February 15, 2021, May 17, 2021, August 16, 2021 and November 15, 2021.
(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 assests, liabilites and shareholders' equity.**
* *For the Three Months Ended**
* *For the Three Months Ended**
* *6/30/2022**
* *6/30/2021**
* *Average* * * * * * * *Yield/* *Average* * * * * * * *Yield/* *Balance* *Interest* *Rate * *Balance* *Interest* *Rate *
*Interest-earning assets:*
Loans ^(2) (3) $ 846,358 $ 10,992 5.21 % $ 734,662 $ 8,972 4.90 %
Loans held for sale 8,600 123 5.74 % 7,964 114 5.74 %
Investment securities 238,477 1,315 2.21 % 154,664 650 1.69 %
Non-taxable investment securities^ (1) 98,552 626 2.55 % 70,586 395 2.24 %
Interest-bearing deposits 314,289 661 0.84 % 202,365 52 0.10 %
Total interest-earning assets 1,506,276 13,717 3.65 % 1,170,241 10,183 3.49 %
Cash and due from banks 48,852 29,517
Other assets 68,522 37,658
Total assets $ 1,623,650 $ 1,237,416
*Interest-bearing liabilities:*
Money market deposits 255,088 56 0.09 % 197,020 59 0.12 %
Savings deposits 396,868 85 0.09 % 281,828 70 0.10 %
Time deposits 61,955 42 0.27 % 41,308 36 0.35 %
Total deposits 713,911 183 0.10 % 520,156 165 0.13 %
Junior subordinated debentures 10,310 90 3.50 % 10,310 86 3.35 %
Other interest-bearing liabilities 10,135 16 0.63 % 12,576 1 0.03 %
Total interest-bearing liabilities 734,356 289 0.16 % 543,042 252 0.19 %
Non-interest-bearing deposits 757,655 581,263
Other liabilities 11,935 8,669
Shareholders' equity 119,704 104,442
Total liabilities & equity $ 1,623,650 $ 1,237,416
Cost of funding interest-earning assets ^(4) 0.08 % 0.09 %
Net interest income and margin^(5) $ 13,428 3.57 % $ 9,931 3.40 %
(1) Not computed on a tax-equivalent basis.
(2) Average nonaccrual loan balances of $3.4 million for 2022 and $3.9 million for 2021 are included in average loan balances for computational purposes.
(3) Net fees included in loan interest income for the three-month periods ended June 30, 2022 and 2021 were $200 thousand and $728 thousand, respectively.
(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 three-month periods indicated the distribution of consolidated average assests, liabilites and shareholders' equity.**
* *For the Six Months Ended**
* *For the Six Months Ended**
* *6/30/2022**
* *6/30/2021**
* *Average* *Yield/* *Average* *Yield/* *Balance* *Interest* *Rate* *Balance* *Interest* *Rate*
*Interest-earning assets:*
Loans ^(2) (3) $ 838,866 $ 21,302 5.12 % $ 725,207 $ 18,724 5.21 %
Loans held for sale 15,624 429 5.54 % 5,010 143 5.76 %
Investment securities 226,609 2,314 2.06 % 141,485 1,207 1.72 %
Non-taxable investment securities^ (1) 97,703 1,159 2.39 % 65,512 739 2.27 %
Interest-bearing deposits 333,615 829 0.50 % 198,622 104 0.11 %
Total interest-earning assets 1,512,417 26,033 3.47 % 1,135,836 20,917 3.71 %
Cash and due from banks 51,663 28,505
Other assets 64,634 37,129
Total assets $ 1,628,714 $ 1,201,470
*Interest-bearing liabilities:*
Money market deposits 258,833 122 0.10 % 192,842 128 0.13 %
Savings deposits 390,812 167 0.09 % 268,992 136 0.10 %
Time deposits 63,045 88 0.28 % 40,951 74 0.36 %
Total deposits 712,690 377 0.11 % 502,785 338 0.14 %
Junior subordinated debentures 10,310 179 3.50 % 10,310 165 3.23 %
Other interest-bearing liabilities 11,987 34 0.57 % 15,212 4 0.05 %
Total interest-bearing liabilities 734,987 590 0.16 % 528,307 507 0.19 %
Non-interest-bearing deposits 755,979 561,368
Other liabilities 11,919 8,617
Shareholders' equity 125,829 103,178
Total liabilities & equity $ 1,628,714 $ 1,201,470
Cost of funding interest-earning assets ^(4) 0.08 % 0.09 %
Net interest income and margin ^(5) $ 25,443 3.39 % $ 20,410 3.62 %
(1) Not computed on a tax-equivalent basis.
(2) Average nonaccrual loan balances of $4.2 million for 2022 and $3.1 million for 2021 are included in average loan balances for computational purposes.
(3) Net fees included in loan interest income for the six-month periods ended June 30, 2022 and 2021 were $511 thousand and $2.2 million, respectively.
(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 componets of non-interest income for the three-month periods ended June 30, 2022 and 2021.**
* *For the Three Months Ended* *June 30,* *2022* *2021* *Dollar
Change**
* *Percentage
Change*
Interchange income 853 813 40 4.9 %
Gain on sale of loans, net 634 - 634 100.0 %
Service charges on deposit accounts 604 567 37 6.5 %
Loan servicing fees 212 196 16 8.2 %
Earnings on life insurance policies 93 84 9 10.7 %
Other 268 220 48 21.8 %
Total non-interest income $ 2,664 $ 1,880 $ 784 41.7 %
*The following table presents the componets of non-interest expense for the three-month periods ended June 30, 2022 and 2021.**
* *For the Three Months Ended* *June 30,* *2022* *2021* *Dollar
Change**
* *Percentage
Change*
Salaries and employee benefits $ 4,238 $ 2,231 $ 2,007 90.0 %
Occupancy and equipment 1,111 904 207 22.9 %
Outside service fees 1,022 875 147 16.8 %
Professional fees 337 451 (114 ) (25.3 )%
Telephone and data communication 191 175 16 9.1 %
Advertising and shareholder relations 190 103 87 84.5 %
Deposit insurance 175 88 87 98.9 %
Armored car and courier 167 117 50 42.7 %
Director compensation and expense 134 106 28 26.4 %
Business development 127 61 66 108.2 %
Loan collection expenses 75 45 30 66.7 %
Amortization of Core Deposit Intangible 72 42 30 71.4 %
Other 194 134 60 44.8 %
Total non-interest expense $ 8,033 $ 5,332 $ 2,701 50.7 %
*PLUMAS BANCORP**
*
*SELECTED FINANCIAL INFORMATION**
*
*(Dollars in thousands)**
*
*(Unaudited)**
*
*The following table presents the componets of non-interest income for the six-month periods ended June 30, 2022 and 2021.* *For the Six Months Ended* *June 30,* *2022* *2021* *Dollar
Change**
* *Percentage
Change*
Gain on sale of loans, net 2,335 591 1,744 295.1 %
Interchange income 1,615 1,528 87 5.7 %
Service charges on deposit accounts 1,170 1,107 63 5.7 %
Loan servicing fees 422 423 (1 ) (0.2 )%
Earnings on life insurance policies 187 175 12 6.9 %
Other 585 406 179 44.1 %
Total non-interest income $ 6,314 $ 4,230 $ 2,084 49.3 %
*The following table presents the componets of non-interest expense for the six-month periods ended June 30, 2022 and 2021.* *For the Six Months Ended* *June 30,* *2022* *2021* *Dollar
Change**
* *Percentage
Change*
Salaries and employee benefits $ 8,320 $ 5,755 $ 2,565 44.6 %
Occupancy and equipment 2,248 1,794 454 25.3 %
Outside service fees 1,930 1,617 313 19.4 %
Professional fees 616 793 (177 ) (22.3 )%
Telephone and data communication 382 330 52 15.8 %
Deposit insurance 372 162 210 129.6 %
Armored car and courier 315 225 90 40.0 %
Advertising and shareholder relations 302 171 131 76.6 %
Director compensation and expense 275 197 78 39.6 %
Business development 242 127 115 90.6 %
Amortization of Core Deposit Intangible 144 84 60 71.4 %
Loan collection expenses 143 94 49 52.1 %
Other 418 275 143 52.0 %
Total non-interest expense $ 15,707 $ 11,624 $ 4,083 35.1 %
*PLUMAS BANCORP**
*
*SELECTED FINANCIAL INFORMATION**
*
*(Dollars in thousands)**
*
*(Unaudited)**
*
*The following table shows the distribution of loans by type at June 30, 2022 and 2021.**
* 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 *6/30/2022* *6/30/2022* *6/30/2021* *6/30/2021*
Commercial $ 84,378 9.8 % $ 135,032 18.6 %
Agricultural 125,807 14.6 % 66,404 9.2 %
Real estate – residential 15,867 1.8 % 9,896 1.4 %
Real estate – commercial 447,980 52.0 % 354,068 48.8 %
Real estate – construction & land 60,891 7.1 % 29,556 4.1 %
Equity Lines of Credit 34,745 4.0 % 33,985 4.7 %
Auto 87,907 10.2 % 91,544 12.6 %
Other 4,577 0.5 % 4,350 0.6 %
Total Gross Loans $ 862,152 100 % $ 724,835 100 %
*The following table shows the distribution of deposits by type at June 30, 2022 and 2021.**
* 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 *6/30/2022* *6/30/2022* *6/30/2021* *6/30/2021*
Non-interest bearing $ 764,907 52.0 % $ 601,692 53.2 %
Money Market 246,067 16.7 % 191,456 16.9 %
Savings 401,091 27.2 % 297,272 26.3 %
Time 60,537 4.1 % 41,337 3.6 %
Total Deposits $ 1,472,602 100 % $ 1,131,757 100 %