• Plumas Bancorp Reports Second Quarter 2024 Earnings

    ソース: Nasdaq GlobeNewswire / 17 7 2024 08:00:27   America/Chicago

    RENO, Nev., July 17, 2024 (GLOBE NEWSWIRE) -- Plumas Bancorp (Nasdaq:PLBC), the parent company of Plumas Bank, today announced earnings during the second quarter of 2024 of $6.8 million or $1.15 per share, an increase of $126 thousand from $6.7 million or $1.14 per share during the second quarter of 2023.   Diluted earnings per share increased to $1.14 per share during the three months ended June 30, 2024 up from $1.12 per share during the quarter ended June 30, 2023.

    For the six months ended June 30, 2024, the Company reported net income of $13.0 million or $2.21 per share, a decrease of $1.2 million from $14.3 million or $2.44 per share earned during the six months ended June 30, 2023. Earnings per diluted share decreased to $2.19 during the six months ended June 30, 2024, down $0.22 from $2.41 during the first six months of 2023.

    Return on average assets was 1.67% during the current quarter, down slightly from 1.70% during the second quarter of 2023. Return on average equity decreased to 17.1% for the three months ended June 30, 2024, down from 20.5% during the second quarter of 2023. Return on average assets was 1.61% during the six months ended June 30, 2024, down from 1.81% during the first half of 2023. Return on average equity decreased to 16.7% for the six months ended June 30, 2024, down from 22.7% during the first half of 2023.

    Balance Sheet Highlights
    June 30, 2024 compared to June 30, 2023

    • Cash and due from banks increased by $18 million to $110 million.
    • Gross loans increased by $62 million, or 7%, to $997 million.
    • Total equity increased by $36.6 million, or 28%, to $165 million.
    • Book value per share increased by $6.09, or 28%, to $28.01.

    President’s Comments

    Andrew J. Ryback, director, president, and chief executive officer of Plumas Bancorp and Plumas Bank, stated, “During the second quarter, deposits stabilized. Our ability to maintain a low overall cost of funds remains a significant factor in driving profitability.

    Loans continued to grow with strong SBA production. Currently our production is primarily fixed rate SBA 7(a) loans; however, when the market for variable rate product returns to more normal levels, we will return to making variable rate SBA 7(a) loans, the guaranteed portion of which we sell in the secondary market, enhancing non-interest income. We continue to refine CRE stress testing and closely monitor classified assets. Several significant reductions in nonaccrual loans have been achieved and concentrations remain within guidelines.

    Increased yield on the restructured securities portfolio has more than offset the increase in rent expense resulting from the sale leaseback transaction completed in the first quarter. Additionally, unrealized losses in the securities portfolio continue to decline.

    We are pleased to report that Plumas Bancorp has been included again in the Russell 2000 which reconstituted at the close of the second quarter. Inclusion will likely enhance stock liquidity via trading by index funds and benchmarked investment strategies.”

    “Additionally,” continued Ryback, “Plumas Bank recently received several awards including:

    • Raymond James Bankers Cup
    • Independent Community Bankers of America Top-Performing Bank
    • Keefe, Bruyette & Woods Bank Honor Roll
    • American Banker Top-Performing Community Banks
    • D.A. Davidson Bison Select
    • Findley Reports Super Premier Performing Bank
    • CB-Resource Top Ten

    Each of these awards assesses performance in a diversity of metrics compared with peer institutions. Our efforts to proactively manage earnings, expenses, and margins in a turbulent environment have allowed us to continue to achieve strong results.”

    Sales/Leaseback and Investment Restructuring

    On January 19, 2024, Plumas Bank entered into two agreements for the purchase and sale of real property (the “Sale Agreements”). One Sale Agreement provided for the sale to MountainSeed of nine properties owned and operated by Plumas Bank as branches (the “Branches”) for an aggregate cash purchase price of approximately $25.7 million. The branch portion of the sale was completed on February 14, 2024 resulting in a net gain on sale of $19.9 million, recording of right-of-use assets totaling $22.3 million and recording a lease liability of $22.3 million. The second Sale Agreement provides for the sale to MountainSeed of up to three properties operated as non-branch administrative offices (the “Non-Branch Offices”) for an aggregate cash purchase price of $7.9 million, assuming all of the Non-Branch Offices are sold. The closing date on the Non-Branch Offices has been extended to September 16, 2024 and may be extended further.

    Under the Sale Agreements, the parties agreed, concurrently with the closing of the sale of the properties, to enter into triple net lease agreements (the “Lease Agreements”) pursuant to which Plumas Bank will lease each of the properties sold. Each Lease Agreement will have an initial term of fifteen years with one 15-year renewal option. The Lease Agreements will provide for an annual rent of approximately $3.1 million in the aggregate for all Properties of which $2.4 million relates to the completed branch sale, increased by two percent (2%) per annum for each year during the initial Term. During the renewal term, the initial rent will be the basic rent during the last year of the initial term, increased by two percent (2%) per annum for each year during the renewal term.

    The gain on sales of the branches was offset by losses on the sale of approximately $115 million in investment securities. During the three months ended March 31, 2024 we sold $115 million in investment securities having a weighted average tax equivalent yield of 2.24% recording a $19.8 million loss on the sales. Beginning in December 2023 and ending on March 27, 2024 we purchased $120 million in investments securities having a weighted average tax equivalent yield of 5.25%.  

    Loans, Deposits, Investments and Cash

    Gross loans increased by $62 million, or 7%, from $935 million at June 30, 2023, to $997 million at June 30, 2024. Increases in loans included $71 million in commercial real estate loans, $12 million in construction loans, $6 million in commercial loans, and $2 million in equity lines of credit; these items were partially offset by a decrease of $22 million in automobile loans, $3 million in agricultural loans, $3 million in residential real estate loans and $1 million in other loans.

    On June 30, 2024, approximately 75% 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. Approximately 72% of the variable rate loans are indexed to the five year T-Bill rate and reprice every five years. Loans indexed to the prime interest rate were approximately 25% of the Company’s variable rate loan portfolio; these loans reprice within one day to three months of a change in the prime rate.

    Total deposits decreased by $91 million to $1.3 billion at June 30, 2024. The decrease in deposits includes decreases of $46 million in demand deposits, and $51 million in savings deposits. Partially offsetting these declines was a $6 million increase in time deposits. 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 expenses and instead have drawn down their excess deposit balances. Beginning in April 2023, we began offering a time deposit promotion offering 7-month and 11-month time deposits at an interest rate of 4%. Effective June 30, 2023, we discontinued this promotion which generated $46 million in deposits. However, beginning in the fourth quarter of 2023 we allowed those customers who had promotional time deposits to renew those deposits at similar terms. At June 30, 2024, 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 decreased by $24 million from $469 million at June 30, 2023, to $445 million at June 30, 2024. The Bank’s investment security portfolio consists of debt securities issued by US Government agencies, US Government sponsored agencies and municipalities. Cash and due from banks increased by $18 million from $92 million at June 30, 2023, to $110 million at June 30, 2024.

    Asset Quality

    Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at June 30, 2024 were $9.1 million, down from $9.6 million at June 30, 2023. Nonperforming assets as a percentage of total assets decreased to 0.56% at June 30, 2024 down from 0.61% at June 30, 2023. OREO increased by $58 thousand from $83 thousand at June 30, 2023 to $141 thousand at June 30, 2024. Nonperforming loans were $9.0 million at June 30, 2024 and $9.5 million at June 30, 2023. Included in nonperforming loans at June 30, 2024 were agricultural loans from one borrower totaling $6.2 million which were over 90 days past due but not nonaccrual. We received payments on these loans totaling $1.6 million in July and concurrently with these payments we extended the maturity of the loans to August 15, 2024 which allows time for the borrower to sell the crops securing the remaining balance of principal and interest on the loans. Nonaccrual loans totaled $2.5 million at June 30, 2024 and $4.5 million at June 30, 2023. Nonperforming loans as a percentage of total loans decreased to 0.90% at June 30, 2024, down from 1.02% at June 30, 2023.

    During the first half of 2024 we recorded a provision for credit losses of $1.7 million consisting of a provision for credit losses on loans of $1.8 million and a decrease in the reserve for unfunded commitments of $79 thousand. The $1.8 million includes growth in the portfolio, net losses during the six-month period and an increase in loan delinquencies. This compares to a provision for credit losses of $2.9 million consisting of a provision for credit losses on loans of $2.6 million and an increase in the reserve for unfunded commitments of $325 thousand during the first six months of 2023.

    Net charge-offs, mostly related to our automobile loan portfolio, totaled $610 thousand and $411 thousand during the six months ended June 30, 2024 and 2023, respectively. The allowance for credit losses totaled $14.1 million at June 30, 2024 and $13.4 million at June 30, 2023. The allowance for credit losses as a percentage of total loans was 1.41% and 1.43% at June 30, 2024 and 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, 2024 and 2023 (in thousands).

    Allowance for Credit Losses June 30, 2024  June 30, 2023
    Balance, beginning of period$12,867  $10,717 
    Impact of CECL adoption -   529 
    Provision charged to operations 1,825   2,550 
    Losses charged to allowance (1,010)  (738)
    Recoveries 400   327 
    Balance, end of period$14,082  $13,385 


    Reserve for Unfunded Commitments June 30, 2024  June 30, 2023
    Balance, beginning of period$799  $341
    Impact of CECL adoption -   258
    Provision charged to operations (79)  325
    Balance, end of period$720  $924


    Shareholders’ Equity

    Total shareholders’ equity increased by $36.6 million from $128.6 million at June 30, 2023, to $165.2 million at June 30, 2024. The $36.6 million includes earnings during the twelve-month period totaling $28.5 million, a decrease in accumulated other comprehensive loss of $13.3 million and restricted stock and stock option activity totaling $0.9 million. These items were partially offset by the payment of cash dividends totaling $6.1 million.

    Bank Term Funding Program

    The Federal Reserve Board, on June 12, 2023, announced the creation of a new Bank Term Funding Program (BTFP). The BTFP offered loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par.  At December 31, 2023, the Company had outstanding borrowings under the BTFP totaling $80 million. In January 2024 the Company borrowed an additional $25 million under the BTFP for a total of $105 million outstanding at June 30, 2024.  This borrowing bears interest at the rate of 4.85% and is payable on January 17, 2025. Borrowings under the BTFP can be prepaid without penalty. There were no borrowings under the BTFP at June 30, 2023. Interest expense recognized on the BTFP borrowings for the six months ended June 30, 2024, totaled $2.5 million.

    Liquidity

    The Company manages its liquidity to provide the ability to generate funds to support asset growth, meet deposit withdrawals (both anticipated and unanticipated), fund customers' borrowing needs and satisfy maturity of short-term borrowings. The Company’s liquidity needs are managed using assets or liabilities, or both. On the asset side, in addition to cash and due from banks, the Company maintains an investment portfolio which includes unpledged U.S. Government-sponsored agency securities that are classified as available-for-sale. On the liability side, liquidity needs are managed by offering competitive offering rates on deposit products and the use of established lines of credit.

    The Company is a member of the FHLB and can borrow up to $235 million from the FHLB secured by commercial and residential mortgage loans with carrying values totaling $431 million. In addition to its FHLB borrowing line, 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 from the FHLB or the correspondent banks at June 30, 2024 and June 30, 2023.

    The Company estimates that it has approximately $423 million in uninsured deposits. Of this amount, $100 million represents deposits that are collateralized such as deposits of states, municipalities and tribal accounts.

    Customer deposits are the Company’s primary source of funds. Total deposits decreased by $91 million from $1.4 billion at June 30, 2023 to $1.3 billion at June 30, 2024. Deposits are held in various forms with varying maturities.

    The Company’s securities portfolio, Federal funds sold, FHLB advances, and cash and due from banks serve as the primary sources of liquidity, providing adequate funding for loans during periods of high loan demand. During periods of decreased lending, funds obtained from the maturing or sale of investments, loan payments, and new deposits are invested in short-term earning assets, such as cash held at the Federal Reserve Bank of San Fransisco, Federal funds sold and investment securities, to serve as a source of funding for future loan growth. Management believes that the Company’s available sources of funds, including borrowings, will provide adequate liquidity for its operations in the foreseeable future.

    Net Interest Income and Net Interest Margin – Three Months Ended June 30, 2024

    Net interest income was $18.4 million for the three months ended June 30, 2024, an increase of $1.2 million from the same period in 2023. The increase in net interest income includes an increase of $2.9 million in interest income partially offset by an increase of $1.8 million in interest expense. Interest and fees on loans increased by $2.0 million related to growth in the loan portfolio and an increase in yield on the portfolio.

    Average loan balances increased by $61 million, while the average yield on these loans increased by 48 basis points from 5.84% during the second quarter of 2023 to 6.32% during the current quarter. The increase in loan yield includes the effect of an increase in market rates. The average prime interest rate increased from 8.16% during the second quarter of 2023 to 8.50% during the current quarter. Additionally, during the current quarter we recovered $316 thousand in interest on loans that were classified as nonaccrual and which were paid off in full during the quarter.

    Interest on investment securities increased by $669 thousand related to an increase in yield of 86 basis points to 4.11%. The increase in investment yields is consistent with the increase in market rates and the restructuring of the investment portfolio discussed earlier. Average investment securities declined from $478 million during the three months ended June 30, 2023 to $444 million during the current quarter. Interest on cash balances increased by $249 thousand related to an increase in average balance of $13 million and an increase in rate earned on these balances of 37 basis points from 5.14% during the three months ended June 30, 2023 to 5.51% during the current quarter. The increase in rate earned was mostly related to an increase in the rate paid on balances held at the Federal Reserve Bank (FRB). The average rate earned on FRB balances increased from 5.06% during the second quarter of 2023 to 5.40% during the current quarter.

    Interest expense increased from $984 thousand during the three months ended June 30, 2023 to $2.8 million during the current period related to an increase in rate paid on interest bearing liabilities and an increase in borrowings. The average rate paid on interest bearing liabilities increased from 0.56% during the 2023 quarter to 1.44% in 2024 related mainly to an increase in market interest rates, an increase in borrowings and the effect of a 4% time deposit promotion.

    Interest paid on deposits increased by $452 thousand and is broken down by product type as follows: money market accounts - $130 thousand and time deposits - $356 thousand. Related to a decline in average balance of $61 million, interest on savings deposits declined by $34 thousand. The average rate paid on interest-bearing deposits increased from 0.51% during the second quarter of 2023 to 0.84% during the current quarter.

    During the fourth quarter of 2023 we borrowed $80 million under the BTFP and during January 2024 we increased this borrowing by $25 million to a total of $105 million. Additionally, we increased Plumas Bancorp's borrowing on its line of credit to $15 million during the first quarter of 2024. Interest incurred on these borrowings totaled $1.4 million and $113 thousand during the three months ended June 30, 2024 and 2023, respectively. 

    Net interest margin for the three months ended June 30, 2024 increased 20 basis points to 4.89%, up from 4.69% for the same period in 2023.

    Net Interest Income and Net Interest Margin – Six Months Ended June 30, 2024

    Net interest income for the six months ended June 30, 2024 was $35.9 million, an increase of $1.5 million from the $34.4 million earned during the same period in 2023. The increase in net interest income includes an increase of $5.2 million in interest income partially offset by an increase of $3.7 million in interest expense.

    Interest and fees on loans increased by $3.9 million related to an increase in average balance and yield. The average balance of loans during the six months ended June 30, 2024 was $972 million, an increase of $55 million from $917 million during the same period in 2023. The average yield on loans increased by 48 basis points from 5.73% during the first six months of 2023 to 6.21% during the current period.

    Interest on investment securities increased by $1.3 million related to an increase in yield of 65 basis points to 3.89%. The increase in investment yields is consistent with the increase in market rates and the restructuring of the investment portfolio. Average investment securities declined from $472 million during the six months ended June 30, 2023 to $462 million during the current period. Interest on cash balances declined by $78 thousand as an increase in yield of 70 basis points was offset by a decline in average balance from $97.1 million during the first six months of 2023 to $81.8 million in the current period.

    Interest expense increased from $1.6 million during the six months ended June 30, 2023 to $5.3 million during the current period related to an increase in rate paid on interest bearing liabilities and an increase in borrowings. The average rate paid on interest bearing liabilities increased from 0.46% during the 2023 period to 1.39% in 2024 related mainly to an increase in market interest rates, an increase in borrowings and the effect of a 4% time deposit promotion.

    Interest paid on deposits increased by $1.2 million and is broken down by product type as follows: money market accounts - $289 thousand and time deposits - $935 thousand. Related to a decline in average balance of $64 million, interest on savings deposits declined by $53 thousand. The average rate paid on interest-bearing deposits increased from 0.39% during the six months ended June 30, 2023 to 0.79% during the current period.

    Interest incurred on borrowings, including junior subordinated debentures in 2023 and borrowings under the BTFP in 2024, totaled $2.8 million and $282 thousand during the six months ended June 30, 2024 and 2023, respectively. 

    Net interest margin for the six months ended June 30, 2024 increased 10 basis points to 4.76%, up from 4.66% for the same period in 2023.

    Non-Interest Income/Expense – Three Months Ended June 30, 2024

    Non-interest income increased by $59 thousand to $2.2 million during the current quarter. Increases of $49 thousand in service charge income, $50 thousand in Federal Home Loan Bank dividends and $57 thousand in other non-interest income were partially offset by declines in interchange income of $42 thousand and loan servicing fees of $55 thousand.

    During the three months ended June 30, 2024, total non-interest expense increased by $1.3 million from $9.1 million during the second quarter of 2023 to $10.4 million during the current quarter. The largest components of this increase were an increase in salary and benefit expense of $417 thousand and an increase in occupancy and equipment costs of $696 thousand. The increase in salary and benefit expense primarily relates to an increase in salary expense and commissions. Salary expense increased by $197 thousand which we attribute primarily to merit and promotional salary increases and an increase in employees. Our full time equivalent employee count has increased from 176 at June 30, 2023 to 185 at June 30, 2024. Commissions increased by $328 thousand related mostly to SBA production which has been quite strong during 2024. In the second half of 2023, our SBA department moved from producing variable rate SBA 7(a) loans indexed to prime to fixed rate SBA 7(a) loans. We had experienced a significant decline in the market for the variable rate SBA loans; however, we have successfully transitioned to the fixed rate product. We portfolio the fixed rate SBA loans we generate. During the three months ended June 30, 2024 fixed rate SBA loans balances increased by $20 million. Partially offsetting the increase in salary and commission expense was an increase in the deferral of loan origination cost of $254 thousand related to the increase in SBA loan production. Occupancy and equipment costs increased by $696 thousand related to an increase in rent expense of $685 thousand related to the sales/leaseback transaction.

    Non-Interest Income/Expense – Six Months Ended June 30, 2024

    During the six months ended June 30, 2024, non-interest income totaled $4.3 million, a decrease of $1.7 million from the six months ended June 30, 2023. The largest component of this decrease was a $1.7 million gain on termination of our interest rate swaps during the 2023 quarter. As discussed earlier, during the first quarter of 2024, a $19.9 million gain on sale of buildings was offset by a $19.8 million loss on investment securities.

    During the six months ended June 30, 2024 non-interest expense increased by $2.5 million to $20.8 million. The largest components of this increase were a $716 thousand increase in salary and benefit expenses and a $1.0 million increase in occupancy and equipment expense. The largest increases in salary and benefit expense were $384 thousand in salary expense and $435 thousand in commission expense. These were partially offset by an increase in the deferral of loan origination costs of $392 thousand related to an increase in SBA production. The increase in occupancy and equipment costs relates to a $1.0 million increase in rent expense related to the sales/leaseback transaction.

    Plumas Bancorp is headquartered in Reno, Nevada. Plumas Bancorp’s principal subsidiary is Plumas Bank, which was founded in 1980. Plumas Bank is a full-service community bank headquartered in Quincy, California. The bank operates fifteen branches: thirteen located in the California counties of Butte, Lassen, Modoc, Nevada, Placer, Plumas, Shasta and Sutter and two branches located in Nevada in the counties of Carson City and Washoe. The bank also operates two loan production offices located in Auburn, California and Klamath Falls, Oregon. Plumas Bank offers a wide range of financial and investment services to consumers and businesses and has received nationwide Preferred Lender status with the United States Small Business Administration. For more information on Plumas Bancorp and Plumas Bank, please visit our website at www.plumasbank.com.

    This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934, as amended and Plumas Bancorp intends for such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Future events are difficult to predict, and the expectations described above are necessarily subject to risk and uncertainty that may cause actual results to differ materially and adversely.

    Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words "believe," "expect," "anticipate," "intend," "plan," "estimate," or words of similar meaning, or future or conditional verbs such as "will," "would," "should," "could," or "may." These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management's views as of any subsequent date. Forward-looking statements involve significant risks and uncertainties, and actual results may differ materially from those presented, either expressed or implied, in this news release. Factors that might cause such differences include, but are not limited to: the Company's ability to successfully execute its business plans and achieve its objectives; changes in general economic and financial market conditions, either nationally or locally in areas in which the Company conducts its operations; changes in interest rates; continuing consolidation in the financial services industry; new litigation or changes in existing litigation; increased competitive challenges and expanding product and pricing pressures among financial institutions; legislation or regulatory changes which adversely affect the Company's operations or business; loss of key personnel; and changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies.

    Contact: Jamie Huynh
    Investor Relations
    Plumas Bancorp
    5525 Kietzke Lane Ste. 100
    Reno, NV 89511
    775.786.0907 x8908
    investorrelations@plumasbank.com


    PLUMAS BANCORP
    CONDENSED CONSOLIDATED BALANCE SHEETS 
    (In thousands)
    (Unaudited)
     As of June 30,   
     2024 2023 Dollar
    Change    		 Percentage
    Change
    ASSETS       
    Cash and due from banks$ 109,852 $ 91,765 $ 18,087 19.7%
    Investment securities445,132 468,920 (23,788) (5.1)%
    Loans, net of allowance for credit losses986,517 925,050 61,467 6.6%
    Premises and equipment, net12,868 19,377 (6,509) (33.6)%
    Bank owned life insurance16,310 15,902 408 2.6%
    Real estate acquired through foreclosure141 83 58 69.9%
    Goodwill5,502 5,502 - -%
    Accrued interest receivable and other assets65,775 46,386 19,389 41.8%
    Total assets$ 1,642,097 $ 1,572,985 $ 69,112 4.4%
            
    LIABILITIES AND SHAREHOLDERS’ EQUITY       
    Deposits$ 1,304,587 $ 1,395,160 $ (90,573) (6.5)%
    Accrued interest payable and other liabilities52,355 39,267 13,088 33.3%
    Borrowings120,000 10,000 110,000 1100.0%
    Total liabilities1,476,942 1,444,427 32,515 2.3%
    Common stock28,656 27,739 917 3.3%
    Retained earnings161,608 139,191 22,417 16.1%
    Accumulated other comprehensive loss, net(25,109) (38,372) 13,263 34.6%
    Shareholders’ equity165,155 128,558 36,597 28.5%
    Total liabilities and shareholders’ equity$ 1,642,097 $ 1,572,985 $ 69,112 4.4%
            
     
    PLUMAS BANCORP
    CONDENSED CONSOLIDATED STATEMENTS OF INCOME
    (In thousands, except per share data)
    (Unaudited)
            
    FOR THE THREE MONTHS ENDED JUNE 30,2024 2023 Dollar
    Change    		 Percentage
    Change
            
    Interest income$ 21,160 $ 18,223 $ 2,937 16.1%
    Interest expense2,755 984 1,771 180.0%
    Net interest income before provision for credit losses18,405 17,239 1,166 6.8%
    Provision for credit losses925 1,350 (425) (31.5)%
    Net interest income after provision for credit losses17,480 15,889 1,591 10.0%
    Non-interest income2,202 2,143 59 2.8%
    Non-interest expense10,396 9,098 1,298 14.3%
    Income before income taxes9,286 8,934 352 3.9%
    Provision for income taxes2,500 2,274 226 9.9%
    Net income$ 6,786 $ 6,660 $ 126 1.9%
            
    Basic earnings per share$ 1.15 $ 1.14 $ 0.01 0.9%
    Diluted earnings per share$ 1.14 $ 1.12 $ 0.02 1.8%
            
     
    PLUMAS BANCORP
    CONDENSED CONSOLIDATED STATEMENTS OF INCOME 
    (In thousands, except per share data)
    (Unaudited)
            
    FOR THE SIX MONTHS ENDED JUNE 30,2024 2023 Dollar
    Change    		 Percentage
    Change
            
    Interest income$ 41,187 $ 36,010 $ 5,177 14.4%
    Interest expense5,325 1,622 3,703 228.3%
    Net interest income before provision for credit losses35,862 34,388 1,474 4.3%
    Provision for credit losses1,746 2,875 (1,129) (39.3)%
    Net interest income after provision for credit losses34,116 31,513 2,603 8.3%
    Non-interest income4,342 6,068 (1,726) (28.4)%
    Non-interest expense20,793 18,323 2,470 13.5%
    Income before income taxes17,665 19,258 (1,593) (8.3)%
    Provision for income taxes4,625 4,973 (348) (7.0)%
    Net income$ 13,040 $ 14,285 $ (1,245) (8.7)%
            
    Basic earnings per share$ 2.21 $ 2.44 $ (0.23) (9.4)%
    Diluted earnings per share$ 2.19 $ 2.41 $ (0.22) (9.1)%
         


    PLUMAS BANCORP
    SELECTED FINANCIAL INFORMATION
     (Dollars in thousands, except per share data)
    (Unaudited)
              
     Three Months Ended Six Months Ended
     6/30/2024 3/31/2024 6/30/2023 6/30/2024 6/30/2023
    EARNINGS PER SHARE         
    Basic earnings per share$1.15  $1.06  $1.14  $2.21  $2.44 
    Diluted earnings per share$1.14  $1.05  $1.12  $2.19  $2.41 
    Weighted average shares outstanding 5,896   5,887   5,862   5,892   5,858 
    Weighted average diluted shares outstanding 5,946   5,946   5,929   5,946   5,932 
    Cash dividends paid per share 1$0.27  $0.27  $0.25  $0.54  $0.50 
              
    PERFORMANCE RATIOS (annualized for the three months)      
    Return on average assets 1.67% 1.55%  1.70%  1.61%  1.81%
    Return on average equity 17.1% 16.4%  20.5%  16.7%  22.7%
    Yield on earning assets 5.62% 5.30%  4.96%  5.46%  4.88%
    Rate paid on interest-bearing liabilities 1.44% 1.33%  0.56%  1.39%  0.46%
    Net interest margin 4.89% 4.62%  4.69%  4.76%  4.66%
    Noninterest income to average assets 0.54% 0.53%  0.55%  0.54%  0.77%
    Noninterest expense to average assets 2.56% 2.57%  2.32%  2.57%  2.33%
    Efficiency ratio 2 50.4% 53.1%  46.9%  51.7%  45.3%
              
     6/30/2024 3/31/2024 6/30/2023 12/31/2023 12/31/2022
    CREDIT QUALITY RATIOS AND DATA         
    Allowance for credit losses$14,082  $13,157  $13,385  $12,867  $10,717 
    Allowance for credit losses as a percentage of total loans 1.41%  1.35%  1.43%  1.34%  1.18%
    Nonperforming loans$8,974  $5,610  $9,535  $4,820  $1,172 
    Nonperforming assets$9,148  $6,000  $9,636  $5,315  $1,190 
    Nonperforming loans as a percentage of total loans 0.90%  0.57%  1.02%  0.50%  0.13%
    Nonperforming assets as a percentage of total assets 0.56%  0.37%  0.61%  0.33%  0.07%
    Year-to-date net charge-offs$610  $610  $411  $954  $935 
    Year-to-date net charge-offs as a percentage of average 0.13%  0.25%      0.10%  0.11%
    loans (annualized)  0.09 %   
              
    CAPITAL AND OTHER DATA         
    Common shares outstanding at end of period 5,896   5,896   5,864   5,872   5,850 
    Shareholders' equity$165,155  $161,491  $128,558  $147,317  $119,004 
    Book value per common share$28.01  $27.39  $21.92  $25.09  $20.34 
    Tangible common equity3$158,763  $155,048  $121,947  $140,823  $112,273 
    Tangible book value per common share4$26.93  $26.30  $20.80  $23.98  $19.19 
    Tangible common equity to total assets 9.7%  9.5%  7.8%  8.7%  6.9%
    Gross loans to deposits 76.4%  75.1%  67.0%  71.9%  62.6%
              
    PLUMAS BANK REGULATORY CAPITAL RATIOS       
    Tier 1 Leverage Ratio 11.3%  11.0%  10.3%  10.8%  9.2%
    Common Equity Tier 1 Ratio 16.4%  16.1%  15.0%  15.7%  14.7%
    Tier 1 Risk-Based Capital Ratio 16.4%  16.1%  15.0%  15.7%  14.7%
    Total Risk-Based Capital Ratio 17.6%  17.4%  16.2%  16.9%  15.7%
     
    (1) The Company paid a quarterly cash dividend of $0.27 per share on May 15, 2024 and February 15, 2024 and a quarterly cash dividend of $0.25 per share on February 15, 2023, May 15, 2023 , August 15, 2023.
    (2) Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).
    (3) Tangible common equity is defined as common equity less core deposit intangibles and goodwill.
    (4) Tangible common book value per share is defined as tangible common equity divided by common shares outstanding.


    PLUMAS BANCORP
    SELECTED FINANCIAL INFORMATION
     (Dollars in thousands)
    (Unaudited)
                 
    The following table presents for the three-month periods indicated the distribution of consolidated average assets, liabilities and shareholders' equity.
                 
      For the Three Months Ended For the Three Months Ended
      6/30/2024 6/30/2023
      Average   Yield/ Average   Yield/
      Balance Interest Rate Balance Interest Rate
    Interest-earning assets:            
    Loans (2) (3) $980,723 $15,412 6.32% $919,953 $13,393 5.84%
    Investment securities  367,841  3,932 4.30%  351,986  2,938 3.35%
    Non-taxable investment securities (1)  76,275  602 3.17%  126,148  927 2.95%
    Interest-bearing deposits  88,607  1,214 5.51%  75,233  965 5.14%
    Total interest-earning assets  1,513,446  21,160 5.62%  1,473,320  18,223 4.96%
    Cash and due from banks  26,859      26,050    
    Other assets  90,092      74,888    
    Total assets $1,630,397     $1,574,258    
                 
    Interest-bearing liabilities:            
    Money market deposits  215,614  468 0.87%  229,886  338 0.59%
    Savings deposits  322,919  174 0.22%  383,599  208 0.22%
    Time deposits  94,684  674 2.86%  67,986  318 1.88%
    Total deposits  633,217  1,316 0.84%  681,471  864 0.51%
    Borrowings  120,000  1,431 4.80%  10,000  113 4.53%
    Other interest-bearing liabilities  16,809  8 0.19%  16,900  7 0.17%
    Total interest-bearing liabilities  770,026  2,755 1.44%  708,371  984 0.56%
    Non-interest-bearing deposits  663,094      718,372    
    Other liabilities  37,794      17,411    
    Shareholders' equity  159,483      130,104    
    Total liabilities & equity $1,630,397     $1,574,258    
    Cost of funding interest-earning assets (4)     0.73%     0.27%
    Net interest income and margin (5)   $18,405 4.89%   $17,239 4.69%
                 
    (1) Not computed on a tax-equivalent basis.            
    (2) Average nonaccrual loan balances of $4.2 million for 2024 and $3.6 million for 2023 are included in average loan balances for computational purposes.
    (3) Net costs included in loan interest income for the three-month periods ended June 30, 2024 and 2023 were $338 thousand and $231 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 six-month periods indicated the distribution of consolidated average assets, liabilities
    and shareholders' equity.            
                 
      For the Six Months Ended For the Six Months Ended
      6/30/2024 6/30/2023
      Average   Yield/ Average   Yield/
      Balance Interest Rate Balance Interest Rate
    Interest-earning assets:            
    Loans (2) (3) $972,427 $30,005 6.21% $917,405 $26,087 5.73%
    Investment securities  369,815  7,537 4.10%  347,002  5,752 3.34%
    Non-taxable investment securities (1)  92,225  1,393 3.04%  125,388  1,841 2.96%
    Interest-bearing deposits  81,807  2,252 5.54%  97,103  2,330 4.84%
    Total interest-earning assets  1,516,274  41,187 5.46%  1,486,898  36,010 4.88%
    Cash and due from banks  26,722      26,386    
    Other assets  85,300      75,034    
    Total assets $1,628,296     $1,588,318    
                 
    Interest-bearing liabilities:            
    Money market deposits  213,399  844 0.80%  232,855  555 0.48%
    Savings deposits  329,242  354 0.22%  392,899  407 0.21%
    Time deposits  93,092  1,304 2.82%  58,057  369 1.28%
    Total deposits  635,733  2,502 0.79%  683,811  1,331 0.39%
    Borrowings  117,170  2,798 4.80%  5,691  141 5.00%
    Junior subordinated debentures  -  - -%  4,575  141 6.22%
    Other interest-bearing liabilities  19,260  25 0.26%  17,687  9 0.10%
    Total interest-bearing liabilities  772,163  5,325 1.39%  711,764  1,622 0.46%
    Non-interest-bearing deposits  668,441      733,781    
    Other liabilities  31,118      15,908    
    Shareholders' equity  156,574      126,865    
    Total liabilities & equity $1,628,296     $1,588,318    
    Cost of funding interest-earning assets (4)     0.70%     0.22%
    Net interest income and margin (5)   $35,862 4.76%   $34,388 4.66%
                 
    (1) Not computed on a tax-equivalent basis.            
    (2) Average nonaccrual loan balances of $4.8 million for 2024 and $3.0 million for 2023 are included in average loan balances for computational purposes.
    (3) Net costs included in loan interest income for the six-month periods ended June 30, 2024 and 2023 were $682 thousand and $581 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 the components of non-interest income for the three-month
    periods ended June 30, 2024 and 2023.       
            
     For the Three Months Ended    
     June 30,    
      2024  2023 Dollar Change Percentage Change
    Interchange income$782 $824  (42) (5.1)%
    Service charges on deposit accounts 743  694  49  7.1%
    Loan servicing fees 186  241  (55) (22.8)%
    FHLB Dividends 136  86  50  58.1%
    Earnings on life insurance policies 104  100  4  4.0%
    Other 251  198  53  26.8%
    Total non-interest income$2,202 $2,143 $59  2.8%
            
    The following table presents the components of non-interest expense for the three-month
    periods ended June 30, 2024 and 2023.       
            
     For the Three Months Ended    
     June 30,    
      2024  2023 Dollar Change Percentage Change
    Salaries and employee benefits$5,283 $4,866 $417  8.6%
    Occupancy and equipment 1,949  1,253  696  55.5%
    Outside service fees 1,184  1,181  3  0.3%
    Professional fees 329  284  45  15.8%
    Armored car and courier 220  182  38  20.9%
    Advertising and shareholder relations 214  281  (67) (23.8)%
    Business development 210  166  44  26.5%
    Telephone and data communication 204  203  1  0.5%
    Director compensation and expense 199  196  3  1.5%
    Deposit insurance 185  182  3  1.6%
    Loan collection expenses 117  87  30  34.5%
    Amortization of Core Deposit Intangible 51  60  (9) (15.0)%
    Other 251  157  94  59.9%
    Total non-interest expense$10,396 $9,098 $1,298  14.3%
            


    PLUMAS BANCORP
    SELECTED FINANCIAL INFORMATION
     (Dollars in thousands)
    (Unaudited)
            
    The following table presents the components of non-interest income for the six-month
    periods ended June 30, 2024 and 2023.       
            
     For the Six Months Ended    
     June 30,    
      2024   2023 Dollar Change Percentage Change
    Gain on sale of buildings$19,854  $-  19,854  100.0%
    Interchange income 1,522   1,539  (17) (1.1)%
    Service charges on deposit accounts 1,458   1,313  145  11.0%
    Loan servicing fees 388   476  (88) (18.5)%
    FHLB Dividends 273   173  100  57.8%
    Earnings on life insurance policies 200   204  (4) (2.0)%
    Gain on termination of interest rate swaps -   1,707  (1,707) (100.0)%
    Loss on sale of investment securities (19,826)  -  (19,826) 100.0%
    Other 473   656  (183) (27.9)%
    Total non-interest income$4,342  $6,068 $(1,726) (28.4)%
            
    The following table presents the components of non-interest expense for the six-month
    periods ended June 30, 2024 and 2023.       
            
     For the Six Months Ended    
     June 30,    
      2024   2023 Dollar Change Percentage Change
    Salaries and employee benefits$10,649  $9,933 $716  7.2%
    Occupancy and equipment 3,639   2,593  1,046  40.3%
    Outside service fees 2,316   2,175  141  6.5%
    Professional fees 768   626  142  22.7%
    Advertising and shareholder relations 458   460  (2) (0.4)%
    Telephone and data communication 426   403  23  5.7%
    Armored car and courier 422   347  75  21.6%
    Deposit insurance 372   370  2  0.5%
    Director compensation and expense 366   438  (72) (16.4)%
    Business development 363   305  58  19.0%
    Loan collection expenses 221   217  4  1.8%
    Amortization of Core Deposit Intangible 102   120  (18) (15.0)%
    Other 691   336  355  105.7%
    Total non-interest expense$20,793  $18,323 $2,470  13.5%
            


    PLUMAS BANCORP
    SELECTED FINANCIAL INFORMATION
     (Dollars in thousands)
    (Unaudited)
             
    The following table shows the distribution of loans by type at June 30, 2024 and 2023.
             
        Percent of   Percent of
        Loans in Each   Loans in Each
      Balance at EndCategory to Balance at EndCategory to
      of Period Total Loans of Period Total Loans
      6/30/24 6/30/24 6/30/23 6/30/23
    Commercial $81,170 8.1% $74,958 8.0%
    Agricultural  123,661 12.4%  126,841 13.6%
    Real estate – residential  11,755 1.2%  14,878 1.6%
    Real estate – commercial  588,332 59.0%  517,289 55.3%
    Real estate – construction & land  67,960 6.8%  56,331 6.0%
    Equity Lines of Credit  38,446 3.9%  35,877 3.8%
    Auto  80,751 8.1%  103,050 11.0%
    Other  5,259 0.5%  5,990 0.7%
    Total Gross Loans $997,334 100% $935,214 100%
             
    The following table shows the distribution of Commercial Real Estate loans at June 30, 2024 and 2023.
             
        Percent of   Percent of
        Loans in Each   Loans in Each
      Balance at EndCategory to Balance at EndCategory to
      of Period Total Loans of Period Total Loans
      6/30/24 6/30/24 6/30/23 6/30/23
    Owner occupied $240,346 40.9% $166,439 32.2%
    Investor  347,986 59.1%  350,850 67.8%
    Total real estate - commercial $588,332 100% $517,289 100%
             
             
    The following table shows the distribution of deposits by type at June 30, 2024 and 2023.
             
        Percent of   Percent of
        Deposits in Each  Deposits in Each
      Balance at EndCategory to Balance at EndCategory to
      of Period Total Deposits of Period Total Deposits
      6/30/24 6/30/24 6/30/23 6/30/23
    Non-interest bearing $670,652 51.4% $716,438 51.4%
    Money Market  214,063 16.4%  213,386 15.3%
    Savings  322,081 24.7%  374,013 26.8%
    Time  97,791 7.5%  91,323 6.5%
    Total Deposits $1,304,587 100% $1,395,160 100%
             

    Primary Logo

シェアする