false 0001168455 0001168455 2023-07-19 2023-07-19
 
UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
 
Washington, D.C. 20549
 

 
FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: July 19, 2023 (Date
of earliest event reported)
 
Plumas Bancorp
(Exact name of registrant as specified in its charter)
 
 
 
California 000-49883 75-2987096
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification Number)
5525 Kietzke Lane, Suite 100,
Reno, Nevada
  89511
(Address of principal executive offices)   (Zip Code)
 
775-786-0907
(Registrant's telephone number, including area code)
 
Not Applicable
(Former Name or Former Address, if changed since last report)
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, no par value
PLBC
The NASDAQ Stock Market LLC
 
 
1

 
Item 2.02. Results of Operations and Financial Condition
 
On July 19, 2023, Plumas Bancorp (the "Registrant") reported its financial results for the three months ended June 30, 2023. A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.
 
The information contained herein and in the accompanying exhibit is being furnished pursuant to "Item 2.02 Results of Operations and Financial Condition". The information contained herein and in the accompanying Exhibit 99.1 shall not be incorporated by reference into any filing of the Registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.
 
In connection with the foregoing, Plumas Bancorp hereby furnishes the following exhibit:
 
Item 9.01. Financial Statements and Exhibits
 
104 Cover Page Interactive Data File
 
(d) Exhibits
 
99.1
 
2

 
SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
Dated: July 19, 2023
PLUMAS BANCORP
By:
/s/ Richard L. Belstock
Richard L. Belstock
Executive Vice President, Chief
    Financial Officer  
 
3

 
Exhibit Index
 
Exhibit No. Description
99.1 Press Release of Plumas Bancorp dated July 19, 2023
         
 
 

Exhibit 99.1

 

PLUMAS BANCORP REPORTS RECORD 2023 EARNINGS

 

Reno, Nevada, July 19, 2023 Plumas Bancorp (Nasdaq:PLBC), the parent company of Plumas Bank, today announced earnings during the second quarter of 2023 of $6.7 million or $1.14 per share, an increase of $1.0 million from $5.7 million or $0.97 per share during the second quarter of 2022. Diluted earnings per share increased to $1.12 per share during the three months ended June 30, 2023 up from $0.96 per share during the quarter ended June 30, 2022.

 

For the six months ended June 30, 2023, the Company reported net income of $14.3 million or $2.44 per share, an increase of $2.9 million from $11.4 million or $1.95 per share earned during the six months ended June 30, 2022. Earnings per diluted share increased to $2.41 during the six months ended June 30, 2023 up $0.48 from $1.93 during the first six months of 2022. Earnings during 2023 set a record for any six month period ending June 30th in the Company’s history.

 

Return on average assets was 1.70% during the current quarter, up from 1.40% during the second quarter of 2022. Return on average equity increased to 20.5% for the three months ended June 30, 2023, up from 19.0% during the second quarter of 2022. Return on average assets was 1.81% during the six months ended June 30, 2023, up from 1.41% during the first half of 2022. Return on average equity increased to 22.7% for the six months ended June 30, 2023, up from 18.3% during the first half of 2022.

 

Balance Sheet Highlights

June 30, 2023 compared to June 30, 2022

 

 

Gross loans increased by $74 million, or 9%, to $936 million.

 

Investment securities increased by $104 million to $469 million.

 

Total equity increased by $12.4 million, or 11% to $129 million.

 

Presidents Comments

 

“Plumas Bancorp achieved record earnings for the first six months and second quarter of 2023,” Andrew J. Ryback, director, president and chief executive officer of Plumas Bancorp and Plumas Bank, announced.

 

“The ongoing performance was driven by net interest income and net interest margin. Additionally, our ability to maintain a low cost of funds has been and persists as a significant factor in driving profitability.

 

We continue to evaluate lending opportunities while prioritizing liquidity and assess portfolio performance, allocating resources accordingly with a long-term perspective on performance. Enhancing technology and operational efficiency further will equip us to navigate the evolving landscape effectively,” Ryback explained.

 

“The opening of the Chico branch in the second quarter expanded Plumas Bank’s services in Butte County from a loan production office to a full-service branch which has been well-received in the community. Additionally, we continue exploring avenues for strategic opportunities that align with our long-term growth objectives,” Ryback concluded.

 

1

 

Loans, Deposits, Investments and Cash

 

Gross loans increased by $74 million, or 9%, from $862 million at June 30, 2022, to $935 million at June 30, 2023. Increases in loans included, $69 million in commercial real estate loans, $15 million in automobile loans, $1 million in equity lines of credit, $1 million in agricultural loans and $1 million in other loans; these items were partially offset by a decrease of $9 million in commercial loans, $4 million in construction loans and $1 million in residential loans. The decrease in commercial loans included a decline in PPP loans from $8.0 million at June 30, 2022 to $265,000 at June 30, 2023.

 

On June 30, 2023, approximately 79% 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 at which variable rate loans reprice can vary from one day to several years. Most of our commercial real estate portfolio reprices every five years. Loans indexed to the prime interest rate were approximately 21% of the Company’s loan portfolio; these loans reprice within one day to three months of a change in the prime rate.

 

Total deposits decreased by $77 million to $1.4 billion at June 30, 2023. The decrease in deposits includes decreases of $48 million in demand deposits, $33 million in money market accounts, and $27 million in savings deposits. Partially offsetting these decreases was an increase in time deposit of $31 million. We attribute much of the decrease to the current interest rate environment as we have seen some deposits leave for higher rates and some customers reluctant to borrow to fund operating expense and instead have drawn down their excess deposit balances. Beginning in April 2023 we began offering a time deposit promotion offering for a limited time 7-month and 11-month time deposits at an interest rate of 4%. We discontinued this promotion, which generated $46 million in deposits, on June 30, 2023. At June 30, 2023, 51% 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 $104 million from $365 million at June 30, 2022, to $469 million at June 30, 2023. 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 decreased by $226 million from $318 million at June 30, 2022, to $92 million at June 30, 2023.

 

Asset Quality and CECL

 

Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at June 30, 2023 were $9.6 million, up from $2.0 million at June 30, 2022. Included in the $9.6 million were $5 million in loans to one customer which were over 90 days past due but not nonaccrual. These loans, which were modified during June, were brought current in July. Nonperforming assets as a percentage of total assets increased to 0.61% at June 30, 2023 up from 0.12% at June 30, 2022. OREO decreased by $286,000 from $369,000 at June 30, 2022 to $83,000 at June 30, 2023. Nonperforming loans were $9.5 million at June 30, 2023 and $1.6 million at June 30, 2022. Much of the increase in nonperforming loans were loans to walnut growers including the $5 million in loans past due over 90 days but not nonaccrual. Walnuts prices have declined significantly from 2022 levels. Nonperforming loans as a percentage of total loans increased to 1.02% at June 30, 2023, up from 0.18% at June 30, 2022.

 

2

 

Upon adoption of CECL we recorded an increase in the allowance for credit losses of $529,000 and an increase in the reserve for unfunded commitments of $258,000. The decline in equity, net of tax, related to these two adjustments totaled $554,000. During the first half of 2023 we recorded a provision for credit losses of $2,875,000 consisting of a provision for loan losses of $2,550,000 and an increase in the reserve for unfunded commitments of $325,000. The increase in the reserves was principally related to an increase in qualitative reserves related to the continuation of increases in market interest rates, a reduction in economic activity and $837,000 in specific reserves on two loans to one borrower. As time progresses the results of economic conditions will require CECL model assumption inputs to change and further refinements to the estimation process may also be identified.

 

Net charge-offs totaled $411,000 and $133,000 during the six months ended June 30, 2023 and 2022, respectively. The allowance for credit losses totaled $13.4 million at June 30, 2023 and $10.9 million at June 30, 2022. The allowance for credit losses as a percentage of total loans increased from 1.27% at June 30, 2022 to 1.43% at June 30, 2023.

 

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, 2023 and 2022 (in thousands).

 

Allowance for Credit Losses

 

June 30, 2023

   

June 30, 2022

 

Balance, beginning of period

  $ 10,717     $ 10,352  

Impact of CECL adoption

    529       -  

Provision charged to operations

    2,550       700  

Losses charged to allowance

    (738 )     (469 )

Recoveries

    327       336  

Balance, end of period

  $ 13,385     $ 10,919  

 

Reserve for Unfunded Commitments

 

June 30, 2023

   

June 30, 2022

 

Balance, beginning of period

  $ 341     $ 341  

Impact of CECL adoption

    258       -  

Provision charged to operations

    325       -  

Balance, end of period

  $ 924     $ 341  

 

Shareholders Equity

 

Total shareholders’ equity increased by $12.4 million from $116.2 million at June 30, 2022, to $128.6 million at June 30, 2023. The $12.4 million includes earnings during the twelve-month period totaling $29.3 million and stock option and restricted stock activity totaling $606,000. These items were partially offset by the payment of cash dividends totaling $4.8 million, an increase in accumulated other comprehensive loss of $12.2 million and the adjustment recorded on the adoption of CECL, net of tax, of $554,000.

 

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.

 

3

 

The Company is a member of the FHLB and can borrow up to $231 million from the FHLB secured by commercial and residential mortgage loans with carrying values totaling $397 million. The Company is also eligible to participate in the Bank Term Lending Program. The Federal Reserve Board, on March 12, 2023, announced the creation of a new Bank Term Funding Program (BTFP). The BTFP offers 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. The Company has pledged as collateral under the BTFP securities with a par value of $96 million at June 30, 2023. In addition to its FHLB borrowing line and the BTFP, the Company has unsecured short-term borrowing agreements with two of its correspondent banks in the amounts of $50 million and $20 million. There were no outstanding borrowings to the FHLB, FRB or the correspondent banks at June 30, 2023 and June 30, 2022.

 

The Company estimates that it has approximately $460 million in uninsured deposits. Of this amount, $101 million represents deposits that are collateralized such as deposits of states, municipalities and tribal accounts.

 

Management believes that the Company’s available sources of funds, including borrowings, will provide adequate liquidity for its operations for the foreseeable future.

 

Net Interest Income and Net Interest Margin

 

Net interest income was $17.2 million for the three months ended June 30, 2023, an increase of $3.8 million from the same period in 2022. The increase in net interest income includes an increase of $4.5 million in interest income partially offset by an increase of $0.7 million in interest expense. Interest and fees on loans, including loans held for sale, increased by $2.3 million related to growth in the loan portfolio and an increase in yield on the portfolio. Net loan fees/costs declined from net fees of $200,000 during the 2022 quarter to net costs of $231,000 during the three months ended June 30, 2023. This decline is mostly related to a decline in fees earned on PPP loans.

 

Including loans held for sale, average loan balances increased by $65 million, while the average yield on these loans increased by 62 basis points from 5.21% during the second quarter of 2022 to 5.84% during the current quarter. The increase in loan yield includes the effect of an increase in market rates during 2023 partially offset by a decline in PPP fee income as described above. The average prime interest rate increased from 3.94% during the second quarter of 2022 to 8.16% during the current quarter.

 

Interest on investment securities increased by $1.9 million from the second quarter of 2022, related to an increase in average investment securities of $141 million to $478 million and an increase in yield on the investment portfolio from 2.31% during the second quarter of 2022 to 3.24% during the current quarter. Interest on interest-earning cash balances increased by $304,000 related to an increase in the rate earned on these balances partially offset by a decrease in average interest-earning cash balances. The rate paid on interest-earning cash balances increased from 0.84% during the second quarter of 2022 to 5.14% 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 0.84% during the second quarter of 2022 and 5.06% during the current quarter. Average interest-earning cash balances declined from $314 million during the second quarter of 2022 to $75 million in the current quarter related to a decline in average deposits and increases in loans and investments.

 

4

 

Average interest earning assets during the three months ended June 30, 2023 totaled $1.5 billion, a decrease of $33 million from the same period in 2022. The average yield on interest earning assets increased 131 basis points to 4.96%, up from 3.65% for the same period in 2022. Net interest margin for the three months ended June 30, 2023 increased 112 basis points to 4.69%, up from 3.57% for the same period in 2022.

 

Net interest income for the six months ended June 30, 2023 was $34.4 million, an increase of $9.0 million from the $25.4 million earned during the same period in 2022. The increase in net interest income includes an increase of $10.0 million in interest income partially offset by an increase of $1.0 million in interest expense. Interest and fees on loans, including loans held for sale, increased by $4.4 million related to growth in the loan portfolio and an increase in yield on the portfolio. Net loan fees/costs declined from net fees of $511,000 during the 2022 period to net costs of $581,000 during the six months ended June 30, 2023. This decline is mostly related to a decline in fees earned on PPP loans. The average yield on loans, including loans held for sale, increased by 60 basis points from 5.13% during the first six months of 2022 to 5.73% during the current period.

 

Average interest earning assets during the current six month period totaled $1.5 billion, a decrease of $26 million from the same period in 2022. This decrease in average interest earning assets resulted from a decline in average interest-earning cash balances of $237 million, mostly offset by increases of $63 million in average loan balances and $148 million in average investment securities. The average yield on interest earning assets increased by 141 basis points to 4.88%, related to increases in market rates. Net interest margin for the six months ended June 30, 2023 increased 127 basis points to 4.66%, up from 3.39% for the same period in 2022.

 

Non-Interest Income/Expense

 

Non-interest income decreased by $521,000 to $2.1 million during the current quarter from $2.7 million during the three months ended June 30, 2022. The largest component of this decrease was a decline in gains on sale of SBA loans of $645,000. During the current quarter we sold one loan totaling $652,000. This compares to sales of $14.1 million during the second quarter of 2022. The SBA 7(a) loan product that is salable in the open market is variable rate tied to prime and we have seen a significant decline in interest in this product given the recent increases in the prime rate. While we continue to produce SBA 7(a) loans for sale at a much lower volume, we have started funding fixed rate SBA 7(a) loans which we portfolio. Additionally during the fourth quarter of 2022 and continuing into 2023 we experienced a significant decline in premiums received on the sale of SBA loans; in response during the three months ended March 30, 2023 and six months ended June 30, 2023 we chose to portfolio $4.1 million in salable SBA 7(a) loans which did not meet a minimum premium on sale.

 

During the six months ended June 30, 2023, non-interest income totaled $6.1 million, a decrease of $246,000 from $6.3 million during the six months ended June 30, 2022. The largest component of this decrease was a decline in gain on sale of loans of $2.1 million from $2.3 million during the six months ended June 30, 2022 to $219,000 during the current period. We did not sell SBA 7(a) 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 first half of 2022 we sold $38.2 million in guaranteed portions of SBA 7(a) loans. This compares to $4.9 million in sales during the current period. Mostly offsetting the decline in SBA gains was a gain of $1.7 million on termination of our interest rate swaps during the first quarter of 2023.

 

5

 

During the three months ended June 30, 2023, total non-interest expense increased by $1.1 million from $8.0 million during the second quarter of 2022 to $9.1 million during the current quarter. The largest components of this increase were an increase in salary and benefit expense of $628,000, an increase in outside service fees of $159,000 and an increase in occupancy and equipment costs of $142,000. The increase in salary and benefit expense primarily relates to an increase in salary expense and a reduction in the deferral of loan origination costs. Salary expense increased by $440,000 which we attribute primarily to merit and promotional salary increases. In addition, our full time equivalent employee count has increased from 172 at June 30, 2022 to 176 at June 30, 2023. The deferral of loan origination costs declined by $366,000 from the second quarter of 2022 as we have seen a reduction in loan demand given the current economic environment. The increase in outside service fees was spread among several different categories, the largest of which were network administration, investment management fees, and interchange expense. Occupancy and equipment costs increased by $142,000, much of which relates to snow removal and other costs attributable to an unusually harsh winter in our service area and the opening of our new Chico, California branch during the second quarter of 2023.

 

During the six months ended June 30, 2023 non-interest expense increased by $2.6 million to $18.3 million. The largest components of this increase were $1.6 million in salary and benefit expenses, $345,000 in occupancy and equipment costs and $245,000 in outside service fees. The largest increases in salary and benefit expense were $728,000 in salary expense and $866,000 in the deferral of loan origination costs.

 


 

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.

 

6

 

Contact: Jamie Huynh

Investor Relations

Plumas Bancorp

5525 Kietzke Lane Ste. 100

Reno, NV 89511

775.786.0907 x8908

investorrelations@plumasbank.com

 

7

 

PLUMAS BANCORP

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

As of June 30,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

ASSETS

                               

Cash and due from banks

  $ 91,765     $ 317,657     $ (225,892 )     (71.1 )%

Investment securities

    468,920       365,189       103,731       28.4 %

Loans, net of allowance for credit losses

    924,666       853,427       71,239       8.3 %

Loans held for sale

    384       4,646       (4,262 )     (91.7 )%

Premises and equipment, net

    19,377       18,212       1,165       6.4 %

Bank owned life insurance

    15,902       16,031       (129 )     (0.8 )%

Real estate acquired through foreclosure

    83       369       (286 )     (77.5 )%

Goodwill

    5,502       5,502       -       0.0 %

Accrued interest receivable and other assets

    46,386       39,593       6,793       17.2 %

Total assets

  $ 1,572,985     $ 1,620,626     $ (47,641 )     (2.9 )%
                                 

LIABILITIES AND

                               

SHAREHOLDERS EQUITY

                               

Deposits

  $ 1,395,160     $ 1,472,602     $ (77,442 )     (5.3 )%

Accrued interest payable and other liabilities

    39,267       21,556       17,711       82.2 %

Borrowings

    10,000       -       10,000       100.0 %

Junior subordinated deferrable interest debentures

    -       10,310       (10,310 )     (100.0 )%

Total liabilities

    1,444,427       1,504,468       (60,041 )     (4.0 )%

Common stock

    27,739       27,133       606       2.2 %

Retained earnings

    139,191       115,212       23,979       20.8 %

Accumulated other comprehensive income, net

    (38,372 )     (26,187 )     (12,185 )     (46.5 )%

Shareholders’ equity

    128,558       116,158       12,400       10.7 %

Total liabilities and shareholders’ equity

  $ 1,572,985     $ 1,620,626     $ (47,641 )     (2.9 )%

 

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

 

FOR THE THREE MONTHS ENDED JUNE 30,

 

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 
                                 

Interest income

  $ 18,223     $ 13,717     $ 4,506       32.8 %

Interest expense

    984       289       695       240.5 %

Net interest income before provision for loan losses

    17,239       13,428       3,811       28.4 %

Provision for loan losses

    1,350       400       950       237.5 %

Net interest income after provision for loan losses

    15,889       13,028       2,861       22.0 %

Non-interest income

    2,143       2,664       (521 )     (19.6 )%

Non-interest expense

    9,098       8,033       1,065       13.3 %

Income before income taxes

    8,934       7,659       1,275       16.6 %

Provision for income taxes

    2,274       1,979       295       14.9 %

Net income

  $ 6,660     $ 5,680     $ 980       17.3 %
                                 

Basic earnings per share

  $ 1.14     $ 0.97     $ 0.17       17.5 %

Diluted earnings per share

  $ 1.12     $ 0.96     $ 0.16       16.7 %

 

8

 

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

 

FOR THE SIX MONTHS ENDED JUNE 30,

 

2023

   

2022

   

Dollar Change

   

Percentage Change

 
                                 

Interest income

  $ 36,010     $ 26,033     $ 9,977       38.3 %

Interest expense

    1,622       590       1,032       174.9 %

Net interest income before provision for loan losses

    34,388       25,443       8,945       35.2 %

Provision for loan losses

    2,875       700       2,175       310.7 %

Net interest income after provision for loan losses

    31,513       24,743       6,770       27.4 %

Non-interest income

    6,068       6,314       (246 )     (3.9 )%

Non-interest expense

    18,323       15,707       2,616       16.7 %

Income before income taxes

    19,258       15,350       3,908       25.5 %

Provision for income taxes

    4,973       3,953       1,020       25.8 %

Net income

  $ 14,285     $ 11,397     $ 2,888       25.3 %
                                 

Basic earnings per share

  $ 2.44     $ 1.95     $ 0.49       25.1 %

Diluted earnings per share

  $ 2.41     $ 1.93     $ 0.48       24.9 %

 

 

9

 

PLUMAS BANCORP

SELECTED FINANCIAL INFORMATION

(Dollars in thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

6/30/2023

   

3/31/2023

   

6/30/2022

   

6/30/2023

   

6/30/2022

 

EARNINGS PER SHARE

                                       

Basic earnings per share

  $ 1.14     $ 1.30     $ 0.97     $ 2.44     $ 1.95  

Diluted earnings per share

  $ 1.12     $ 1.28     $ 0.96     $ 2.41     $ 1.93  

Weighted average shares outstanding

    5,862       5,855       5,843       5,858       5,834  

Weighted average diluted shares outstanding

    5,929       5,940       5,909       5,932       5,913  

Cash dividends paid per share 1

  $ 0.25     $ 0.25     $ 0.16     $ 0.50     $ 0.32  
                                         

PERFORMANCE RATIOS (annualized for the three months)

                         

Return on average assets

    1.70 %     1.93 %     1.40 %     1.81 %     1.41 %

Return on average equity

    20.5 %     25.0 %     19.0 %     22.7 %     18.3 %

Yield on earning assets

    4.96 %     4.81 %     3.65 %     4.88 %     3.47 %

Rate paid on interest-bearing liabilities

    0.56 %     0.36 %     0.16 %     0.46 %     0.16 %

Net interest margin

    4.69 %     4.64 %     3.57 %     4.66 %     3.39 %

Noninterest income to average assets

    0.55 %     0.99 %     0.66 %     0.77 %     0.78 %

Noninterest expense to average assets

    2.32 %     2.33 %     1.98 %     2.33 %     1.94 %

Efficiency ratio 2

    46.9 %     43.8 %     49.9 %     45.3 %     49.5 %

 

   

6/30/2023

   

3/31/2023

   

6/30/2022

   

12/31/2022

   

12/31/2021

 

CREDIT QUALITY RATIOS AND DATA

                                       

Allowance for loan losses

  $ 13,385     $ 12,330     $ 10,919     $ 10,717     $ 10,352  

Allowance for loan losses as a percentage of total loans

    1.43 %     1.35 %     1.27 %     1.18 %     1.23 %

Allowance for loan losses as a percentage of total loans - excluding PPP loans

    1.43 %     1.35 %     1.28 %     1.18 %     1.29 %

Nonperforming loans

  $ 9,535     $ 3,971     $ 1,551     $ 1,172     $ 4,863  

Nonperforming assets

  $ 9,636     $ 4,153     $ 1,960     $ 1,190     $ 5,397  

Nonperforming loans as a percentage of total loans

    1.02 %     0.43 %     0.18 %     0.13 %     0.58 %

Nonperforming assets as a percentage of total assets

    0.61 %     0.26 %     0.12 %     0.07 %     0.33 %

Year-to-date net charge-offs

  $ 411     $ 166     $ 133     $ 935     $ 675  

Year-to-date net charge-offs as a percentage of average

    0.09 %     0.07 %     0.03 %     0.11 %     0.09 %

loans (annualized)

                                       
                                         

CAPITAL AND OTHER DATA

                                       

Common shares outstanding at end of period

    5,864       5,862       5,845       5,850       5,817  

Shareholders' equity

  $ 128,558     $ 128,823     $ 116,158     $ 119,004     $ 134,082  

Book value per common share

  $ 21.92     $ 21.98     $ 19.87     $ 20.34     $ 23.05  

Tangible common equity3

  $ 121,947     $ 122,152     $ 109,287     $ 112,273     $ 127,067  

Tangible book value per common share4

  $ 20.80     $ 20.84     $ 18.70     $ 19.19     $ 21.84  

Tangible common equity to total assets

    7.8 %     7.7 %     6.7 %     6.9 %     7.9 %

Gross loans to deposits

    67.0 %     65.0 %     58.5 %     62.6 %     58.3 %
                                         

PLUMAS BANK REGULATORY CAPITAL RATIOS

                                       

Tier 1 Leverage Ratio

    10.3 %     9.8 %     8.7 %     9.2 %     8.4 %

Common Equity Tier 1 Ratio

    15.0 %     14.8 %     14.4 %     14.7 %     14.4 %

Tier 1 Risk-Based Capital Ratio

    15.0 %     14.8 %     14.4 %     14.7 %     14.4 %

Total Risk-Based Capital Ratio

    16.2 %     16.0 %     15.5 %     15.7 %     15.5 %

 

(1)      The Company paid  a quarterly cash dividends of $0.25 per share on February 15, 2023 and May 15, 2023 and a quarterly cash dividend of $0.16 per share on February 15, 2022, May 16, 2022, August 15, 2022 and November 15, 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.

 

10

 

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

 
   

6/30/2023

   

6/30/2022

 
   

Average

           

Yield/

   

Average

           

Yield/

 
   

Balance

   

Interest

   

Rate

   

Balance

   

Interest

   

Rate

 

Interest-earning assets:

                                               

Loans (2) (3)

  $ 919,751     $ 13,388       5.84 %   $ 846,358     $ 10,992       5.21 %

Loans held for sale

    202       5       9.93 %     8,600       123       5.74 %

Investment securities

    351,986       2,938       3.35 %     238,477       1,315       2.21 %

Non-taxable investment securities (1)

    126,148       927       2.95 %     98,552       626       2.55 %

Interest-bearing deposits

    75,233       965       5.14 %     314,289       661       0.84 %

Total interest-earning assets

    1,473,320       18,223       4.96 %     1,506,276       13,717       3.65 %

Cash and due from banks

    26,050                       48,852                  

Other assets

    74,888                       68,522                  

Total assets

  $ 1,574,258                     $ 1,623,650                  
                                                 

Interest-bearing liabilities:

                                               

Money market deposits

    229,886       338       0.59 %     255,088       56       0.09 %

Savings deposits

    383,599       208       0.22 %     396,868       85       0.09 %

Time deposits

    67,986       318       1.88 %     61,955       42       0.27 %

Total deposits

    681,471       864       0.51 %     713,911       183       0.10 %

Borrowings

    10,000       113       4.53 %     -       -       - %

Junior subordinated debentures

    -       -       - %     10,310       90       3.50 %

Other interest-bearing liabilities

    16,900       7       0.17 %     10,135       16       0.63 %

Total interest-bearing liabilities

    708,371       984       0.56 %     734,356       289       0.16 %

Non-interest-bearing deposits

    718,372                       757,655                  

Other liabilities

    17,411                       11,935                  

Shareholders' equity

    130,104                       119,704                  

Total liabilities & equity

  $ 1,574,258                     $ 1,623,650                  

Cost of funding interest-earning assets (4)

                    0.27 %                     0.08 %
 Net interest income and margin (5)           $ 17,239       4.69 %           $ 13,428       3.57 %

 

(1)     Not computed on a tax-equivalent basis.

(2)     Average nonaccrual loan balances of $3.6 million for 2023 and $3.4 million for 2022 are included in average loan balances for computational purposes.

(3)     Net (cost) fees included in loan interest income for the three-month periods ended June 30, 2023 and 2022 were ($231) thousand and $200 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.

 

11

 

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

 
   

6/30/2023

   

6/30/2022

 
   

Average

           

Yield/

   

Average

           

Yield/

 
   

Balance

   

Interest

   

Rate

   

Balance

   

Interest

   

Rate

 

Interest-earning assets:

                                               

Loans (2) (3)

  $ 916,389     $ 26,041       5.73 %   $ 838,866     $ 21,302       5.12 %

Loans held for sale

    1,016       46       9.13 %     15,624       429       5.54 %

Investment securities

    347,002       5,752       3.34 %     226,609       2,314       2.06 %

Non-taxable investment securities (1)

    125,388       1,841       2.96 %     97,703       1,159       2.39 %

Interest-bearing deposits

    97,103       2,330       4.84 %     333,615       829       0.50 %

Total interest-earning assets

    1,486,898       36,010       4.88 %     1,512,417       26,033       3.47 %

Cash and due from banks

    26,386                       51,663                  

Other assets

    75,034                       64,634                  

Total assets

  $ 1,588,318                     $ 1,628,714                  
                                                 

Interest-bearing liabilities:

                                               

Money market deposits

    232,855       555       0.48 %     258,833       122       0.10 %

Savings deposits

    392,899       407       0.21 %     390,812       167       0.09 %

Time deposits

    58,057       369       1.28 %     63,045       88       0.28 %

Total deposits

    683,811       1,331       0.39 %     712,690       377       0.11 %

Borrowings

    5,691       141       5.00 %     -       -       - %

Junior subordinated debentures

    4,575       141       6.22 %     10,310       179       3.50 %

Other interest-bearing liabilities

    17,687       9       0.10 %     11,987       34       0.57 %

Total interest-bearing liabilities

    711,764       1,622       0.46 %     734,987       590       0.16 %

Non-interest-bearing deposits

    733,781                       755,979                  

Other liabilities

    15,908                       11,919                  

Shareholders' equity

    126,865                       125,829                  

Total liabilities & equity

  $ 1,588,318                     $ 1,628,714                  

Cost of funding interest-earning assets (4)

                    0.22 %                     0.08 %
            $ 34,388       4.66 %           $ 25,443       3.39 %

 

(1)     Not computed on a tax-equivalent basis.

(2)     Average nonaccrual loan balances of $3.0 million for 2023 and $4.2 million for 2022 are included in average loan balances for computational purposes.

(3)     Net (costs) fees  included in loan interest income for the six-month periods ended June 30, 2023 and 2022 were ($581) thousand and $511 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.

 

12

 

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, 2023 and 2022.

 

   

For the Six Months Ended

                 
   

June 30,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Gain on termination of swaps

  $ 1,707     $ -     $ 1,707       100.0 %

Interchange income

    1,539       1,615       (76 )     (4.7 )%

Service charges on deposit accounts

    1,313       1,170       143       12.2 %

Loan servicing fees

    476       422       54       12.8 %

Gain on sale of loans, net

    219       2,335       (2,116 )     (90.6 )%

Earnings on life insurance policies

    204       187       17       9.1 %

Other

    610       585       25       4.3 %

Total non-interest income

  $ 6,068     $ 6,314     $ (246 )     (3.9 )%

 

The following table presents the components of non-interest expense for the six-month periods ended June 30, 2023 and 2022.

 

   

For the Six Months Ended

                 
   

June 30,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Salaries and employee benefits

  $ 9,933     $ 8,320     $ 1,613       19.4 %

Occupancy and equipment

    2,593       2,248       345       15.3 %

Outside service fees

    2,175       1,930       245       12.7 %

Professional fees

    626       616       10       1.6 %

Advertising and shareholder relations

    460       302       158       52.3 %

Director compensation and expense

    438       275       163       59.3 %

Telephone and data communication

    403       382       21       5.5 %

Deposit insurance

    370       372       (2 )     (0.5 )%

Armored car and courier

    347       315       32       10.2 %

Business development

    305       242       63       26.0 %

Loan collection expenses

    217       143       74       51.7 %

Amortization of core deposit intangible

    120       144       (24 )     (16.7 )%

Other

    336       418       (82 )     (19.6 )%

Total non-interest expense

  $ 18,323     $ 15,707     $ 2,616       16.7 %

 

13

 

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, 2023 and 2022.

 

 

   

For the Three Months Ended

                 
   

June 30,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Interchange income

  $ 824     $ 853     $ (29 )     (3.4 )%

Service charges on deposit accounts

    694       604       90       14.9 %

Loan servicing fees

    241       212       29       13.7 %

Earnings on life insurance policies

    100       93       7       7.5 %

(Loss) gain on sale of loans, net

    (11 )     634       (645 )     (101.7 )%

Other

    295       268       27       10.1 %

Total non-interest income

  $ 2,143     $ 2,664     $ (521 )     (19.6 )%

 

The following table presents the components of non-interest expense for the three-month periods ended June 30, 2023 and 2022.

 

 

   

For the Three Months Ended

                 
   

June 30,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Salaries and employee benefits

  $ 4,866     $ 4,238     $ 628       14.8 %

Occupancy and equipment

    1,253       1,111       142       12.8 %

Outside service fees

    1,181       1,022       159       15.6 %

Professional fees

    284       337       (53 )     (15.7 )%

Advertising and shareholder relations

    281       190       91       47.9 %

Telephone and data communication

    203       191       12       6.3 %

Director compensation and expense

    196       134       62       46.3 %

Deposit insurance

    182       175       7       4.0 %

Armored car and courier

    182       167       15       9.0 %

Business development

    166       127       39       30.7 %

Loan collection expenses

    87       75       12       16.0 %

Amortization of core deposit intangible

    60       72       (12 )     (16.7 )%

Other

    157       194       (37 )     (19.1 )%

Total non-interest expense

  $ 9,098     $ 8,033     $ 1,065       13.3 %

 

14

 

PLUMAS BANCORP

SELECTED FINANCIAL INFORMATION

(Dollars in thousands)

(Unaudited)

                 

The following table shows the distribution of loans by type at June 30, 2023 and 2022.

 

           

Percent of

           

Percent of

 
           

Loans in Each

           

Loans in Each

 
   

Balance at End

   

Category to

   

Balance at End

   

Category to

 
   

of Period

   

Total Loans

   

of Period

   

Total Loans

 
   

6/30/2023

   

6/30/2023

   

6/30/2022

   

6/30/2022

 

Commercial

  $ 74,958       8.0 %   $ 84,378       9.8 %

Agricultural

    126,841       13.6 %     125,807       14.6 %

Real estate – residential

    14,878       1.6 %     15,867       1.8 %

Real estate – commercial

    517,289       55.3 %     447,980       52.0 %

Real estate – construction & land

    56,331       6.0 %     60,891       7.1 %

Equity Lines of Credit

    35,877       3.8 %     34,745       4.0 %

Auto

    103,050       11.0 %     87,907       10.2 %

Other

    5,990       0.7 %     4,577       0.5 %

Total Gross Loans

  $ 935,214       100 %   $ 862,152       100 %

 

The following table shows the distribution of deposits by type at June 30, 2023 and 2022.

 

           

Percent of

           

Percent of

 
           

Deposits in Each

           

Deposits in Each

 
   

Balance at End

   

Category to

   

Balance at End

   

Category to

 
   

of Period

   

Total Deposits

   

of Period

   

Total Deposits

 
   

6/30/2023

   

6/30/2023

   

6/30/2022

   

6/30/2022

 

Non-interest bearing

  $ 716,438       51.4 %   $ 764,907       52.0 %

Money Market

    213,386       15.3 %     246,067       16.7 %

Savings

    374,013       26.8 %     401,091       27.2 %

Time

    91,323       6.5 %     60,537       4.1 %

Total Deposits

  $ 1,395,160       100 %   $ 1,472,602       100 %

 

15
v3.23.2
Document And Entity Information
Jul. 19, 2023
Document Information [Line Items]  
Entity, Registrant Name Plumas Bancorp
Document, Type 8-K
Document, Period End Date Jul. 19, 2023
Entity, Incorporation, State or Country Code CA
Entity, File Number 000-49883
Entity, Tax Identification Number 75-2987096
Entity, Address, Address Line One 5525 Kietzke Lane, Suite 100
Entity, Address, City or Town Reno
Entity, Address, State or Province NV
Entity, Address, Postal Zip Code 89511
City Area Code 775
Local Phone Number 786-0907
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity, Emerging Growth Company false
Title of 12(b) Security Common Stock
Trading Symbol PLBC
Security Exchange Name NASDAQ
Amendment Flag false
Entity, Central Index Key 0001168455

Plumas Bancorp (NASDAQ:PLBC)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Plumas Bancorp Charts.
Plumas Bancorp (NASDAQ:PLBC)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Plumas Bancorp Charts.