株探米国株
日本語 英語
エドガーで原本を確認する
false 0001168455 0001168455 2023-04-19 2023-04-19
 
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: April 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
 






 
Item 2.02. Results of Operations and Financial Condition
 
On April 19, 2023, Plumas Bancorp (the "Registrant") reported its financial results for the three months ended March 31, 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
 
99.1 Press Release dated April 19, 2023 containing unaudited financial information.
104 Cover Page Interactive Data File
 
(d) Exhibits
 
99.1
 






 
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: April 19, 2023
PLUMAS BANCORP
By:
/s/ Richard L. Belstock
Richard L. Belstock
Executive Vice President, Chief
    Financial Officer  
         






 
Exhibit Index
 
Exhibit No.  Description
99.1 Press Release of Plumas Bancorp dated April 19, 2023
 
 
EX-99.1 2 ex_501266.htm EXHIBIT 99.1 ex_501266.htm
 

Exhibit 99.1

 

PLUMAS BANCORP REPORTS RECORD FIRST QUARTER RESULTS

 

Reno, Nevada, April 19, 2023 – Plumas Bancorp (Nasdaq: PLBC), the parent company of Plumas Bank, today announced record first quarter earnings of $7.6 million or $1.30 per share, an increase of $1.9 million from $5.7 million or $0.98 per share during the first quarter of 2022. Diluted earnings per share increased to $1.28 during the three months ended March 31, 2023, up from $0.97 per share during the quarter ended March 31, 2022. Return on average assets was 1.93% during the current quarter, up from 1.42% during the first quarter of 2022. Return on average equity was 25.0% for the three months ended March 31, 2023, up from 17.6% during the first quarter of 2022.

 

Financial Highlights

March 31, 2023 compared to March 31, 2022

 

 

Net income increased by $1.9 million, or 33% to $7.6 million.

 

Net interest income increased by $5.1 million or 43% to $17.1 million.

 

Gross loans increased by $77 million, or 9%, to $916 million.

 

Investment securities increased by $168 million to $484 million.

 

Total equity increased by $5.7 million, or 5% to $129 million.

 

President’s Comments

 

Andrew J. Ryback, director, president and chief executive officer of Plumas Bancorp and Plumas Bank stated, “We are pleased to announce the upcoming opening of our new Chico branch, which complements our footprint in the northern central valley extending from our Yuba City branch in the south to our Redding branch in the north. The Chico branch has been sustainably remodeled with solar panels, LED lighting, xeriscaping, and utilizing recycled materials wherever possible.”

 

“In light of the recent stresses in the financial sector, we want to provide assurance that Plumas Bank’s financial health remains strong. Our deposits, loans, and investments portfolios are all well diversified; we have low-cost core deposits; we carefully monitor criticized assets; we have no investments designated as held-to-maturity; we have higher asset yields with shorter durations compared to peers; and our Bank’s capital position is strong and continues to grow. Finally, if the need should arise, the Bank has access to additional liquidity through several borrowing lines as detailed in the Liquidity section of this release.”

 

“Plumas remains strong and nimble, ready to respond to the needs of our clients in this shifting economic landscape. We remain Here. For Good.,” assured Ryback.

 

Loans, Deposits, Investments and Cash

 

Gross loans increased by $77 million, or 9%, from $839 million at March 31, 2022, to $916 million at March 31, 2023. Increases in loans included, $98 million in commercial real estate loans, $14 million in automobile loans and $3 million in equity lines of credit; these items were partially offset by a decrease of $20 million in commercial loans, $13 million in construction loans and $5 million in agricultural loans. The decrease in commercial loans include a decline in PPP loans from $18.7 million at March 31, 2022 to $283,000 at March 31, 2023.

 

1

 

On March 31, 2023, approximately 80% 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 23% of the Company’s loan portfolio; these loans reprice within one day to three months of a change in the prime rate.

 

Total deposits decreased by $61 million to $1.4 billion at March 31, 2023. The decrease in deposits includes decreases of $10 million in demand deposits, $36 million in money market accounts, and $15 million 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 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%. To date this promotion has been well received. At March 31, 2023, 53% 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 $168 million from $316 million at March 31, 2022, to $484 million at March 31, 2023. 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 decreased by $283 million from $389 million at March 31, 2022, to $106 million at March 31, 2023.

 

Asset Quality and CECL

 

Nonperforming assets (which are comprised of nonperforming loans, other real estate owned (“OREO”) and repossessed vehicle holdings) at March 31, 2023 were $4.2 million, down from $5.2 million at March 31, 2022. Nonperforming assets as a percentage of total assets decreased to 0.26% at March 31, 2023 down from 0.32% at March 31, 2022. OREO decreased by $404,000 from $487,000 at March 31, 2022 to $83,000 at March 31, 2023. Nonperforming loans were $4.0 million at March 31, 2023 and $4.7 million at March 31, 2022. Nonperforming loans as a percentage of total loans decreased to 0.43% at March 31, 2023, down from 0.56% at March 31, 2022.

 

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 quarter of 2023 we recorded a provision for credit losses of $1,525,000 consisting of a provision for loan losses of $1,250,000 and an increase in the reserve for unfunded commitments of $275,000. The increase in the reserves was principally related to an increase in qualitative reserves related to the continuation of increases in market interest rates and a reduction in economic activity. Additionally, we recorded a $271,000 specific reserve on one collateral dependent loan. We are currently working with the borrower on obtaining additional collateral for this loan. 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.

 

2

 

Net charge-offs totaled $166,000 and $250,000 during the three months ended March 31, 2023 and 2022, respectively. The allowance for credit losses totaled $12.3 million at March 31, 2023 and $10.4 million at March 31, 2022. The allowance for credit losses as a percentage of total loans increased from 1.24% at March 31, 2022 to 1.35% at March 31, 2023.

 

The following tables present the activity in the allowance for credit losses and the reserve for unfunded commitments during the three months ended March 31, 2023 and 2022 (in thousands).

 

Allowance for Credit Losses

 

March 31, 2023

   

March 31, 2022

  Balance, beginning of period

$

10,717

 

$

10,352

  Impact of CECL adoption

 

529

   

-

  Provision charged to operations

 

1,250

   

300

  Losses charged to allowance

 

(308)

   

(373)

  Recoveries

 

  142

   

   123

Balance, end of period

$

   12,330

 

$

10,402

 

Reserve for Unfunded Commitments

 

March 31, 2023

   

March 31, 2022

  Balance, beginning of period

$

341

 

$

341

  Impact of CECL adoption

 

258

   

-

  Provision charged to operations

 

275

   

-

Balance, end of period

$

874

 

$

341

 

Shareholders’ Equity

 

Total shareholders’ equity increased by $5.7 million from $123.1 million at March 31, 2022, to $128.8 million at March 31, 2023. The $5.7 million includes earnings during the twelve-month period totaling $28.4 million and stock option activity totaling $618,000. These items were partially offset by the payment of cash dividends totaling $4.3 million, an increase in accumulated other comprehensive loss of $18.4 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.

 

The Company is a member of the FHLB and can borrow up to $240 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.

 

3


The Company has pledged as collateral under the BTFP securities with a par value of $96 million. 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 March 31, 2023 and March 31, 2022.

 

The Company estimates that it has approximately $479 million in uninsured deposits. Of this amount, $84 million represent 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 in the foreseeable future.

 

Net Interest Income and Net Interest Margin

 

Net interest income was $17.1 million for the three months ended March 31, 2023, an increase of $5.1 million from the same period in 2022. The increase in net interest income includes an increase of $5.5 million in interest income slightly offset by an increase of $338,000 in interest expense. Interest and fees on loans increased by $2.3 million. Average loan balances increased by $82 million, while the average yield on loans increased by 59 basis points from 5.03% during the first quarter of 2022 to 5.62% during the current quarter. Interest on investment securities increased by $2.2 million related to an increase in average investment securities of $155 million to $467 million and an increase in yield of 125 basis points to 3.24%. The increase in loan and investment yields is consistent with the increase in market rates during 2022 and into the first quarter of 2023. Interest on cash balances increased by $1.2 million related to an increase in the rate paid on these balances which increased from 0.19% during the first quarter of 2022 to 4.64% during the current quarter mostly related to an increase in the rate paid on balances held at the Federal Reserve Bank. The average rate earned on FRB balances increased from 0.19% during the first quarter of 2022 to 4.59% during the current quarter. Average interest-bearing cash balances decreased by $234 million to $119 million during the current quarter. Net interest margin for the three months ended March 31, 2023 increased 143 basis points to 4.64%, up from 3.21% for the same period in 2022.

 

Non-Interest Income/Expense

 

During the three months ended March 31, 2023, non-interest income totaled $3.9 million, an increase of $275,000 from the three months ended March 31, 2022. The largest component of this increase was a $1.7 million gain on termination of our interest rate swaps. On May 26, 2020 we entered into two separate interest rate swap agreements with notional amounts totaling $10 million, effectively converting $10 million in Subordinated Debentures related to Trust Preferred Securities to fixed rate obligations. During the first quarter of 2023 we terminated these swaps, redeemed the Trust Preferred Securities and paid all principal and interest due under the debentures.

 

Mostly offsetting the gain on termination of the interest rate swaps was a decline in gain on sale of SBA 7(a) loans. During the three months ended March 31, 2023 we sold $4.3 million in guaranteed portions of SBA 7(a) loans recording a gain on sale of $230,000. During the first quarter of 2022 gain on sale of SBA 7(a) loans was abnormally high at $1.7 million. 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 quarter of 2022 we sold $24.1 million in guaranteed portions of SBA 7(a) loans.

 

4

 

During the fourth quarter of 2022 and continuing into the first quarter of 2023 we experienced a significant decline in premiums received on the sale of SBA loans; in response we chose to portfolio SBA 7(a) loans which do not meet a minimum premium on sale. During the current period we chose not to sell $4.1 million in salable guaranteed portions of SBA 7(a) loans as they did not meet our minimum premium on sale. Additionally, the SBA 7(a) loan product that is salable in the open market is variable rate tied to prime and we have seen a 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, we have started funding fixed rate SBA 7(a) loans which we portfolio.

 

During the three months ended March 31, 2023, total non-interest expense increased by $1.5 million from $7.7 million during the first quarter of 2022 to $9.2 million during the current quarter. The largest components of this increase were an increase in salary and benefit expense of $985,000 and an increase in occupancy and equipment costs of $203,000 thousand. 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 $288,000 which we attribute to both growth in headcount and merit and promotional salary increases. The largest single component of the increase in salary and benefit expense was a $500,000 reduction in the deferral of loan origination expense as we have seen a reduction in loan demand given the current economic environment. Occupancy and equipment costs increased by $203,000, much of which relates to snow removal and other costs attributable to an unusually harsh winter in our service area.

 

5

 

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

 

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

 

6

 

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

 

7

 

PLUMAS BANCORP

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

As of March 31,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

ASSETS

                               

Cash and due from banks

  $ 105,676     $ 389,023     $ (283,347 )     (72.8 )%

Investment securities

    484,416       316,188       168,228       53.2 %

Loans, net of allowance for credit losses

    906,022       830,176       75,846       9.1 %

Loans held for sale

    -       13,953       (13,953 )     (100.0 )%

Premises and equipment, net

    18,730       18,220       510       2.8 %

Bank owned life insurance

    15,797       15,938       (141 )     (0.9 )%

Real estate acquired through foreclosure

    83       487       (404 )     (83.0 )%

Goodwill

    5,502       5,502       -       - %

Accrued interest receivable and other assets

    42,256       32,745       9,511       29.0 %

Total assets

  $ 1,578,482     $ 1,622,232     $ (43,750 )     (2.7 )%
                                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

                               

Deposits

  $ 1,406,745     $ 1,467,658     $ (60,913 )     (4.2 )%

Accrued interest payable and other liabilities

    32,914       21,191       11,723       55.3 %

Borrowings

    10,000       -       10,000       100.0 %

Junior subordinated deferrable interest debentures

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

Total liabilities

    1,449,659       1,499,159       (49,500 )     (3.3 )%

Common stock

    27,608       26,990       618       2.3 %

Retained earnings

    133,997       110,467       23,530       21.3 %

Accumulated other comprehensive income, net

    (32,782 )     (14,384 )     (18,398 )     (127.9 )%

Shareholders’ equity

    128,823       123,073       5,750       4.7 %

Total liabilities and shareholders’ equity

  $ 1,578,482     $ 1,622,232     $ (43,750 )     (2.7 )%

 

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

 

FOR THE THREE MONTHS ENDED MARCH 31,

 

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 
                                 

Interest income

  $ 17,787     $ 12,315     $ 5,472       44.4 %

Interest expense

    638       300       338       112.7 %

Net interest income before provision for credit losses

    17,149       12,015       5,134       42.7 %
      1,525       300       1,225       408.3 %

Net interest income after provision for credit losses

    15,624       11,715       3,909       33.4 %

Non-interest income

    3,925       3,650       275       7.5 %

Non-interest expense

    9,224       7,673       1,551       20.2 %

Income before income taxes

    10,325       7,692       2,633       34.2 %

Provision for income taxes

    2,699       1,974       725       36.7 %

Net income

  $ 7,626     $ 5,718     $ 1,908       33.4 %
                                 

Basic earnings per share

  $ 1.30     $ 0.98     $ 0.32       32.7 %

Diluted earnings per share

  $ 1.28     $ 0.97     $ 0.31       32.0 %

 

8

 

PLUMAS BANCORP

SELECTED FINANCIAL INFORMATION

 (Dollars in thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

3/31/2023

   

12/31/2022

   

3/31/2022

   

12/31/2022

   

12/31/2021

 

EARNINGS PER SHARE

                                       

Basic earnings per share

  $ 1.30     $ 1.34     $ 0.98     $ 4.53     $ 3.82  

Diluted earnings per share

  $ 1.28     $ 1.32     $ 0.97     $ 4.47     $ 3.76  

Weighted average shares outstanding

    5,855       5,849       5,824       5,840       5,502  

Weighted average diluted shares outstanding

    5,940       5,916       5,920       5,912       5,583  

Cash dividends paid per share 1

  $ 0.25     $ 0.16     $ 0.16     $ 0.64     $ 0.56  
                                         

PERFORMANCE RATIOS (annualized for the three months)

                         

Return on average assets

    1.93 %     1.88 %     1.42 %     1.61 %     1.52 %

Return on average equity

    25.0 %     27.9 %     17.6 %     21.9 %     17.8 %

Yield on earning assets

    4.81 %     4.55 %     3.29 %     3.90 %     3.72 %

Rate paid on interest-bearing liabilities

    0.36 %     0.20 %     0.17 %     0.17 %     0.19 %

Net interest margin

    4.64 %     4.45 %     3.21 %     3.82 %     3.63 %

Noninterest income to average assets

    0.99 %     0.52 %     0.91 %     0.67 %     0.63 %

Noninterest expense to average assets

    2.33 %     2.09 %     1.90 %     1.98 %     1.88 %

Efficiency ratio 2

    43.8 %     44.5 %     49.0 %     46.9 %     46.8 %

 

   

3/31/2023

   

3/31/2022

   

12/31/2022

   

12/31/2021

   

12/31/2020

 

CREDIT QUALITY RATIOS AND DATA

                                       

Allowance for credit losses

  $ 12,330     $ 10,402     $ 10,717     $ 10,352     $ 9,902  

Allowance for credit losses as a percentage of total loans

    1.35 %     1.24 %     1.18 %     1.23 %     1.40 %

Allowance for credit losses as a percentage of total

                                       

loans - excluding PPP loans

    1.35 %     1.27 %     1.18 %     1.29 %     1.55 %

Nonperforming loans

  $ 3,971     $ 4,733     $ 1,172     $ 4,863     $ 2,536  

Nonperforming assets

  $ 4,153     $ 5,243     $ 1,190     $ 5,397     $ 2,970  

Nonperforming loans as a percentage of total loans

    0.43 %     0.56 %     0.13 %     0.58 %     0.36 %

Nonperforming assets as a percentage of total assets

    0.26 %     0.32 %     0.07 %     0.33 %     0.27 %

Year-to-date net charge-offs

  $ 166     $ 250     $ 935     $ 675     $ 516  

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

    0.07 %     0.12 %     0.11 %     0.09 %     0.07 %

loans (annualized)

                                       
                                         

CAPITAL AND OTHER DATA

                                       

Common shares outstanding at end of period

    5,862       5,837       5,850       5,817       5,182  

Shareholders' equity

  $ 128,823     $ 123,073     $ 119,004     $ 134,082     $ 100,154  

Book value per common share

  $ 21.98     $ 21.08     $ 20.34     $ 23.05     $ 19.33  

Tangible common equity3

  $ 122,152     $ 116,130     $ 112,273     $ 127,067     $ 99,432  

Tangible book value per common share4

  $ 20.84     $ 19.90     $ 19.19     $ 21.84     $ 19.19  

Tangible common equity to total assets

    7.7 %     7.2 %     6.9 %     7.9 %     8.9 %

Gross loans to deposits

    65.0 %     57.1 %     62.6 %     58.3 %     72.9 %
                                         

PLUMAS BANK REGULATORY CAPITAL RATIOS

                                       

Tier 1 Leverage Ratio

    9.8 %     8.5 %     9.2 %     8.4 %     9.2 %

Common Equity Tier 1 Ratio

    14.8 %     14.8 %     14.7 %     14.4 %     14.2 %

Tier 1 Risk-Based Capital Ratio

    14.8 %     14.8 %     14.7 %     14.4 %     14.2 %

Total Risk-Based Capital Ratio

    16.0 %     16.0 %     15.7 %     15.5 %     15.4 %

 

(1) The Company paid a quarterly cash dividend of $0.25 per share on February 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 core deposit intangibles and goodwill.

(4) Tangible common book value per share is defined as tangible common equity divided by common shares outstanding.

 

9

 

PLUMAS BANCORP

SELECTED FINANCIAL INFORMATION

 (Dollars in thousands)

(Unaudited)

 

                 

The following table shows the distribution of loans by type at March 31, 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

 
   

3/31/2023

   

3/31/2023

   

3/31/2022

   

3/31/2022

 

Commercial

  $ 76,738       8.4 %   $ 96,787       11.5 %

Agricultural

    118,089       12.9 %     123,416       14.7 %

Real estate – residential

    14,734       1.6 %     15,637       1.9 %

Real estate – commercial

    521,884       57.0 %     423,511       50.5 %

Real estate – construction & land

    42,726       4.7 %     55,668       6.6 %

Equity Lines of Credit

    35,805       3.9 %     32,602       3.9 %

Auto

    100,670       11.0 %     86,768       10.4 %

Other

    4,958       0.5 %     4,297       0.5 %

Total Gross Loans

  $ 915,604       100 %   $ 838,686       100 %

 

The following table shows the distribution of deposits by type at March 31, 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

 
   

3/31/2023

   

3/31/2023

   

3/31/2022

   

3/31/2022

 

Non-interest bearing

  $ 741,754       52.7 %   $ 752,246       51.3 %

Money Market

    221,676       15.8 %     257,404       17.5 %

Savings

    394,305       28.0 %     394,198       26.9 %

Time

    49,010       3.5 %     63,810       4.3 %

Total Deposits

  $ 1,406,745       100 %   $ 1,467,658       100 %

 

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

 
   

3/31/2023

   

3/31/2022

 
   

Average

           

Yield/

   

Average

           

Yield/

 
   

Balance

   

Interest

   

Rate

   

Balance

   

Interest

   

Rate

 

Interest-earning assets:

                                               

Loans (2) (3)

  $ 912,989     $ 12,653       5.62 %   $ 831,289     $ 10,311       5.03 %

Loans held for sale

    1,840       41       9.04 %     22,727       305       5.44 %

Investment securities

    341,958       2,814       3.34 %     214,609       997       1.88 %

Non-taxable investment securities (1)

    124,618       914       2.97 %     96,844       534       2.24 %

Interest-bearing deposits

    119,221       1,365       4.64 %     353,155       168       0.19 %

Total interest-earning assets

    1,500,626       17,787       4.81 %     1,518,624       12,315       3.29 %

Cash and due from banks

    26,725                       54,507                  

Other assets

    75,184                       60,704                  

Total assets

  $ 1,602,535                     $ 1,633,835                  
                                                 

Interest-bearing liabilities:

                                               

Money market deposits

    235,857       216       0.37 %     262,619       66       0.10 %

Savings deposits

    402,302       199       0.20 %     384,689       81       0.09 %

Time deposits

    48,017       51       0.43 %     64,148       47       0.30 %

Total deposits

    686,176       466       0.28 %     711,456       194       0.11 %

Borrowings

    1,333       13       3.96 %     -       -       - %

Junior subordinated debentures

    9,302       141       6.15 %     10,310       88       3.46 %

Other interest-bearing liabilities

    18,485       18       0.39 %     13,861       18       0.53 %

Total interest-bearing liabilities

    715,296       638       0.36 %     735,627       300       0.17 %

Non-interest-bearing deposits

    749,361                       754,285                  

Other liabilities

    14,288                       11,900                  

Shareholders' equity

    123,590                       132,023                  

Total liabilities & equity

  $ 1,602,535                     $ 1,633,835                  

Cost of funding interest-earning assets (4)

                    0.17 %                     0.08 %

Net interest income and margin (5)

          $ 17,149       4.64 %           $ 12,015       3.21 %

 

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

(2) Average nonaccrual loan balances of $2.3 million for 2023 and $5.0 million for 2022 are included in average loan balances for computational purposes.

(3) Net (costs) fees included in loan interest income for the three-month periods ended March 31, 2023 and 2022 were ($351) thousand and $311 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 the components of non-interest income for the three-month periods ended March 31, 2023 and 2022.

   

 

   

For the Three Months Ended

                 
   

March 31,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Gain on termination of interest rate swaps

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

Interchange income

    718       762       (44 )     (5.8 )%

Service charges on deposit accounts

    617       566       51       9.0 %

Loan servicing fees

    236       209       27       12.9 %

Gain on sale of loans, net

    230       1,701       (1,471 )     (86.5 )%

Earnings on life insurance policies

    104       93       11       11.8 %

Other

    313       319       (6 )     (1.9 )%

Total non-interest income

  $ 3,925     $ 3,650     $ 275       7.5 %

 

The following table presents the components of non-interest expense for the three-month periods ended March 31, 2023 and 2022.

 

 

   

For the Three Months Ended

                 
   

March 31,

                 
   

2023

   

2022

   

Dollar

Change

   

Percentage

Change

 

Salaries and employee benefits

  $ 5,067     $ 4,082     $ 985       24.1 %

Occupancy and equipment

    1,340       1,137       203       17.9 %

Outside service fees

    994       908       86       9.5 %

Professional fees

    342       279       63       22.6 %

Director compensation and expense

    242       141       101       71.6 %

Telephone and data communication

    200       191       9       4.7 %

Deposit insurance

    188       197       (9 )     (4.6 )%

Advertising and shareholder relations

    179       112       67       59.8 %

Armored car and courier

    165       148       17       11.5 %

Business development

    139       115       24       20.9 %

Loan collection expenses

    130       68       62       91.2 %

Amortization of Core Deposit Intangible

    60       72       (12 )     (16.7 )%

Other

    178       223       (45 )     (20.2 )%

Total non-interest expense

  $ 9,224     $ 7,673     $ 1,551       20.2 %

 

12