Biggest changeNo assurance of the ultimate level of credit losses can be given with any certainty. Changes in the allowance for credit losses on loans were as follows for the periods indicated: 2022 2021 2020 2019 2018 (Dollars in thousands) Beginning of year balance $ 43,290 $ 44,400 $ 23,285 $ 27,848 $ 19,658 Charge-offs: Commercial (434) (520) (1,776) (6,609) (2,002) Consumer and other — — (104) (14) (24) Total charge-offs (434) (520) (1,880) (6,623) (2,026) Recoveries: Commercial 427 1,354 998 1,045 2,645 Real estate: CRE - owner occupied 15 16 1 — — Land and construction — 884 70 76 114 Home equity 105 93 93 93 36 Consumer and other 3,343 197 30 — — Total recoveries 3,890 2,544 1,192 1,214 2,795 Net (charge-offs) recoveries 3,456 2,024 (688) (5,409) 769 Impact of adopting Topic 326 — — 8,570 — — Provision for credit losses on loans (1) 766 (3,134) 13,233 846 7,421 End of year balance $ 47,512 $ 43,290 $ 44,400 $ 23,285 $ 27,848 (1) Provision for credit losses on loans for the year ended December 31, 2022, 2021 and 2020, Provision for loan losses for 2019 and 2018.
Biggest changeNo assurance of the ultimate level of credit losses can be given with any certainty. 84 Table of Contents Changes in the allowance for credit losses on loans were as follows for the periods indicated: 2023 2022 2021 2020 2019 (Dollars in thousands) Beginning of year balance $ 47,512 $ 43,290 $ 44,400 $ 23,285 $ 27,848 Charge-offs: Commercial (750) (434) (520) (1,776) (6,609) Real estate: CRE - owner occupied — — — — — CRE - non-owner occupied — — — — — Home equity (246) — — — — Consumer and other (15) — — (104) (14) Total charge-offs (1,011) (434) (520) (1,880) (6,623) Recoveries: Commercial 346 427 1,354 998 1,045 Real estate: CRE - owner occupied 11 15 16 1 — CRE - non-owner occupied — — — — — Land and construction — — 884 70 76 Home equity 351 105 93 93 93 Consumer and other — 3,343 197 30 — Total recoveries 708 3,890 2,544 1,192 1,214 Net (charge-offs) recoveries (303) 3,456 2,024 (688) (5,409) Impact of adopting Topic 326 — — — 8,570 — Provision for (recapture of) credit losses on loans (1) 749 766 (3,134) 13,233 846 End of year balance $ 47,958 $ 47,512 $ 43,290 $ 44,400 $ 23,285 (1) Provision for credit losses on loans for the year ended December 31, 2023, 2022, 2021 and 2020, Provision for loan losses for 2019. Year Ended December 31, 2023 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 6,617 $ 5,751 $ 22,135 $ 2,941 $ 666 $ 3,366 $ 5,907 $ 129 $ 47,512 Charge-offs (750) — — — (246) — — (15) (1,011) Recoveries 346 11 — — 351 — — — 708 Net (charge-offs) recoveries (404) 11 — — 105 — — (15) (303) Provision for (recapture of) credit losses on loans (360) (641) 3,188 (589) (127) 1,687 (2,482) 73 749 End of period balance $ 5,853 $ 5,121 $ 25,323 $ 2,352 $ 644 $ 5,053 $ 3,425 $ 187 $ 47,958 Percent of ACLL to Total ACLL at end of period 12% 11% 53% 5% 1% 11% 7% 0% 100% 85 Table of Contents Year Ended December 31, 2022 CRE CRE Owner Non-owner Land & Home Multi- Residential Consumer Commercial Occupied Occupied Construction Equity Family Mortgages and Other Total (Dollars in thousands) Beginning of period balance $ 8,414 $ 7,954 $ 17,125 $ 1,831 $ 864 $ 2,796 $ 4,132 $ 174 $ 43,290 Charge-offs (434) — — — — — — — (434) Recoveries 427 15 — — 105 — — 3,343 3,890 Net (charge-offs) recoveries (7) 15 — — 105 — — 3,343 3,456 Provision for (recapture of) credit losses on loans (1,790) (2,218) 5,010 1,110 (303) 570 1,775 (3,388) 766 End of period balance $ 6,617 $ 5,751 $ 22,135 $ 2,941 $ 666 $ 3,366 $ 5,907 $ 129 $ 47,512 Percent of ACLL to Total ACLL at end of period 14% 12% 47% 6% 1% 7% 13% 0% 100% The increase in the allowance for credit losses on loans of $446,000 for the year ended December 31, 2023 was primarily attributed to a net increase of $439,000 in the reserve for pooled loans, driven by deterioration in forecasted macroeconomic conditions, an increase in the loan portfolio, and a net increase of $7,000 in specific reserves for individually evaluated loans compared to December 31, 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion provides information about the results of operations, financial condition, liquidity, and capital resources of Heritage Commerce Corp (the “Company” or “HCC”), its wholly-owned subsidiary, Heritage Bank of Commerce (the “Bank” or “HBC”), and HBC’s wholly-owned subsidiary, CSNK Working Capital Finance Corp, a California Corporation, dba Bay View Funding.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion provides information about the consolidated results of operations, financial condition, liquidity, and capital resources of Heritage Commerce Corp (the “Company” or “HCC”), its wholly-owned subsidiary, Heritage Bank of Commerce (the “Bank” or “HBC”), and HBC’s wholly-owned subsidiary, CSNK Working Capital Finance Corp, a California Corporation, dba Bay View Funding.
The Company’s internal credit risk controls are centered in underwriting practices, credit granting procedures, training, risk management techniques, and familiarity with loan customers as well as the relative diversity and geographic concentration of our loan portfolio. The Company’s credit risk may also be affected by external factors such as the level of interest rates, employment, general economic conditions, real estate values, and trends in particular industries or geographic markets.
The Company’s internal credit risk controls are centered in underwriting practices, credit granting procedures, training, risk management techniques, and familiarity with loan customers as well as the relative diversity and geographic concentration of our loan portfolio. 80 Table of Contents The Company’s credit risk also may be affected by external factors such as the level of interest rates, employment, general economic conditions, real estate values, and trends in particular industries or geographic markets.
In future periods, evaluations of the overall loan portfolio in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods. 75 Table of Contents The allowance level is influenced by loan volumes, loan risk rating migration or delinquency status, changes in historical loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions.
In future periods, evaluations of the overall loan portfolio in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods. The allowance level is influenced by loan volumes, loan risk rating migration or delinquency status, changes in historical loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions.
Management believes that, as of December 31, 2022, December 31, 2021, and December 31, 2020, the Company and HBC met all capital adequacy guidelines to which they were subject.
Management believes that, as of December 31, 2023, December 31, 2022, and December 31, 2021, the Company and HBC met all capital adequacy guidelines to which they were subject.
These receivables are acquired from a variety of companies, including, but not limited to, service providers, transportation companies, manufacturers, distributors, wholesalers, apparel companies, advertisers, and temporary staffing companies. The portfolio of factored 69 Table of Contents receivables is included in the Company’s commercial loan portfolio.
These receivables are acquired from a variety of companies, including, but not limited to, service providers, transportation companies, manufacturers, distributors, wholesalers, apparel companies, advertisers, and temporary staffing companies. The portfolio of factored receivables is included in the Company’s commercial loan portfolio.
The provision for credit losses on loans and level of allowance for each period are also dependent on forecast data for the state of California including GDP and unemployment rate projections. There was a $766,000 provision for credit losses on loans for the year ended December 31, 2022, compared to a $3.1 million negative provision for credit losses on loans for the year ended December 31, 2021, and a $13.2 million provision for credit losses on loans for the year ended December 31, 2020.
The provision for credit losses on loans and level of allowance for each period are also dependent on forecast data for the state of California including GDP and unemployment rate projections. There was a $749,000 provision for credit losses on loans for the year ended December 31, 2023, compared to a $766,000 provision for credit losses on loans for the year ended December 31, 2022, and a ($3.1) million negative provision for credit losses on loans for the year ended December 31, 2021.
Unused commitments represented 34% and 37% of outstanding gross loans at December 31, 2022 and December 31, 2021, respectively. The effect on the Company’s revenues, expenses, cash flows and liquidity from the unused portion of the commitments to provide credit cannot be reasonably predicted, because there is no certainty that the lines of credit will ever be fully utilized.
Unused commitments represented 34% of outstanding gross loans at both December 31, 2023 and December 31, 2022. The effect on the Company’s revenues, expenses, cash flows and liquidity from the unused portion of the commitments to provide credit cannot be reasonably predicted, because there is no certainty that the lines of credit will ever be fully utilized.
The amortized cost basis of collateral-dependent commercial loans collateralized by business assets totaled $324,000 and $1.0 million at December 31, 2022 and December 31, 2021, respectively. When management determines that foreclosures are probable, expected credit losses for collateral-dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
The amortized cost basis of collateral-dependent commercial loans collateralized by business assets totaled $290,000 and $324,000 at December 31, 2023 and December 31, 2022, respectively. When management determines that foreclosures are probable, expected credit losses for collateral-dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
There were also $261,000 and $2.2 million loans less than 30 days past due included in nonaccrual loans held- 73 Table of Contents for-investment, at December 31, 2022 and December 31, 2021, respectively. Management’s classification of a loan as “nonaccrual” is an indication that there is reasonable doubt as to the full recovery of principal or interest on the loan.
There were also $718,000 and $261,000 loans less than 30 days past due included in nonaccrual loans held-for-investment, at December 31, 2023 and December 31, 2022, respectively. Management’s classification of a loan as “nonaccrual” is an indication that there is reasonable doubt as to the full recovery of principal or interest on the loan.
Total assets and liabilities at December 31, 2022 and December 31, 2021 included $33.0 million and $34.9 million, respectively, of right-of-use assets, included in other assets, and lease liabilities, included in other liabilities, related to non-cancelable operating lease agreements for office space.
Total assets and liabilities at December 31, 2023 and December 31, 2022 included $31.7 million and $33.0 million, respectively, of right-of-use assets, included in other assets, and lease liabilities, included in other liabilities, related to non-cancelable operating lease agreements for office space.
The allocation presented should not be interpreted as an indication that charges to the allowance for credit losses on loans will be incurred in these amounts or proportions, or that the portion of the allowance allocated to each category represents the total amount available for charge-offs that may occur within these classes. December 31, 2022 2021 2020 2019 2018 Percent Percent Percent Percent Percent of Loans of Loans of Loans of Loans of Loans in each in each in each in each in each category category category category category to total to total to total to total to total Allowance loans Allowance loans Allowance loans Allowance loans Allowance loans (Dollars in thousands) Commercial $ 6,617 16 % $ 8,414 22 % $ 11,587 32 % $ 10,453 24 % $ 17,061 29 % Real estate: CRE - owner occupied 5,751 19 % 7,954 19 % 8,560 21 % 3,825 22 % 2,907 23 % CRE - non-owner occupied 22,135 32 % 17,125 29 % 16,416 27 % 3,760 30 % 3,456 25 % Land and construction 2,941 5 % 1,831 5 % 2,509 6 % 2,621 6 % 2,008 7 % Home equity 666 4 % 864 4 % 1,297 4 % 2,244 6 % 1,609 5 % Multifamily 3,366 7 % 2,796 7 % 2,804 6 % 57 7 % 374 5 % Residential mortgages 5,907 16 % 4,132 13 % 943 3 % 243 4 % 317 5 % Consumer and other 129 1 % 174 1 % 284 1 % 82 1 % 116 1 % Total $ 47,512 100 % $ 43,290 100 % $ 44,400 100 % $ 23,285 100 % $ 27,848 100 % The ACLL totaled $47.5 million, or 1.44% of total loans, at December 31, 2022, compared to $43.3 million, or 1.40% of total loans at December 31, 2021.
The allocation presented should not be interpreted as an indication that charges to the allowance for credit losses on loans will be incurred in these amounts or proportions, or that the portion of the allowance allocated to each category represents the total amount available for charge-offs that may occur within these classes. December 31, 2023 2022 2021 2020 2019 Percent Percent Percent Percent Percent of Loans of Loans of Loans of Loans of Loans in each in each in each in each in each category category category category category to total to total to total to total to total Allowance loans Allowance loans Allowance loans Allowance loans Allowance loans (Dollars in thousands) Commercial $ 5,853 14 % $ 6,617 16 % $ 8,414 22 % $ 11,587 32 % $ 10,453 24 % Real estate: CRE - owner occupied 5,121 17 % 5,751 19 % 7,954 19 % 8,560 21 % 3,825 22 % CRE - non-owner occupied 25,323 37 % 22,135 32 % 17,125 29 % 16,416 27 % 3,760 30 % Land and construction 2,352 4 % 2,941 5 % 1,831 5 % 2,509 6 % 2,621 6 % Home equity 644 4 % 666 4 % 864 4 % 1,297 4 % 2,244 6 % Multifamily 5,053 8 % 3,366 7 % 2,796 7 % 2,804 6 % 57 7 % Residential mortgages 3,425 15 % 5,907 16 % 4,132 13 % 943 3 % 243 4 % Consumer and other 187 1 % 129 1 % 174 1 % 284 1 % 82 1 % Total $ 47,958 100 % $ 47,512 100 % $ 43,290 100 % $ 44,400 100 % $ 23,285 100 % The ACLL totaled $48.0 million, or 1.43% of total loans, at December 31, 2023, compared to $47.5 million, or 1.44% of total loans at December 31, 2022.
(2) Included in the “Other noninterest expense” category in the Consolidated Statements of Income. Noninterest expense for the year ended December 31, 2022 increased to $94.9 million, compared to $93.1 million for the year ended December 31, 2021, primarily due to higher salaries and employee benefits, higher rent included in occupancy and equipment expense, and higher insurance and information technology related expenses during the year ended December 31, 2022.
Noninterest expense for the year ended December 31, 2022 increased 2% to $94.9 million, compared to $93.1 million for the year ended December 31, 2021, primarily due to higher salaries and employee benefits, higher rent included in occupancy and equipment expense, and higher insurance and information technology related expenses during the year ended December 31, 2022.
The Company completed its merger with Tri-Valley Bank (“Tri-Valley”) on April 6, 2018, and the Company completed its merger with United American Bank (“United American”) on May 4, 2018. The Company completed its merger with Presidio Bank (“Presidio”) on October 11, 2019.
The Company completed its merger with Focus Business Bank (“Focus”) on August 20, 2015, its merger with Tri-Valley Bank (“Tri-Valley”) on April 6, 2018, its merger with United American Bank (“United American”) on May 4, 2018, and its merger with Presidio Bank (“Presidio”) on October 11, 2019.
Unless we state otherwise or the context indicates otherwise, references to the “Company,” “Heritage,” “we,” “us,” and “our,” in this Report on Form 10-K refer to Heritage Commerce Corp and its subsidiaries. The Company completed its acquisition of Bay View Funding on November 1, 2014. The Company completed its merger with Focus Business Bank (“Focus”) on August 20, 2015.
Unless we state otherwise or the context indicates otherwise, references to the “Company,” “Heritage,” “we,” “us,” and “our,” in this Report on Form 10-K refer to Heritage Commerce Corp and its subsidiaries. The Company completed its acquisition of Bay View Funding on November 1, 2014.
The following table reflects the components of accumulated other comprehensive loss, net of taxes, for the periods indicated: December 31, December 31, Accumulated Other Comprehensive Loss 2022 2021 (Dollars in thousands) Unrealized (loss) gain on securities available-for-sale $ (11,506) $ 1,991 Split dollar insurance contracts liability (3,091) (5,480) Supplemental executive retirement plan liability (2,371) (7,669) Unrealized gain on interest-only strip from SBA loans 112 162 Total accumulated other comprehensive loss $ (16,856) $ (10,996) 83 Table of Contents Selected Financial Data The following table presents a summary of selected financial information that should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto following Item 15 — Exhibits and Financial Statement Schedules.
The following table reflects the components of accumulated other comprehensive loss, net of taxes, for the periods indicated: December 31, Accumulated Other Comprehensive Loss 2023 2022 (Dollars in thousands) Unrealized loss on securities available-for-sale $ (7,116) $ (11,506) Split dollar insurance contracts liability (2,809) (3,091) Supplemental executive retirement plan liability (2,892) (2,371) Unrealized gain on interest-only strip from SBA loans 87 112 Total accumulated other comprehensive loss $ (12,730) $ (16,856) 93 Table of Contents Selected Financial Data The following table presents a summary of selected financial information that should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto following Item 15 — Exhibits and Financial Statement Schedules.
Classified loans decreased to $14.5 million, or 0.28% of total assets, at December 31, 2022, compared to $33.8 million, or 0.61% of total assets at December 31, 2021. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.
Classified loans increased to $31.8 million, or 0.61% of total assets, at December 31, 2023, compared to what would be considered a historically low balance of $14.5 million, or 0.28% of total assets at December 31, 2022. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.
SELECTED FINANCIAL DATA AT OR FOR YEAR ENDED DECEMBER 31, 2022 2021 2020 2019 2018 (Dollars in thousands, except per share data) INCOME STATEMENT DATA: Interest income $ 188,828 $ 153,256 $ 150,471 $ 142,659 $ 129,845 Interest expense 8,948 7,131 8,581 10,847 7,822 Net interest income before provision for credit losses on loans(1) 179,880 146,125 141,890 131,812 122,023 Provision for (recapture of )credit losses on loans(1) 766 (3,134) 13,233 846 7,421 Net interest income after provision for credit losses on loans(1) 179,114 149,259 128,657 130,966 114,602 Noninterest income 10,111 9,688 9,922 10,244 9,574 Noninterest expense 94,859 93,077 89,511 84,898 75,521 Income before income taxes 94,366 65,870 49,068 56,312 48,655 Income tax expense 27,811 18,170 13,769 15,851 13,324 Net income 66,555 47,700 35,299 40,461 35,331 PER COMMON SHARE DATA: Basic net income(2) $ 1.10 $ 0.79 $ 0.59 $ 0.87 $ 0.85 Diluted net income(3) $ 1.09 $ 0.79 $ 0.59 $ 0.84 $ 0.84 Book value per common share $ 10.39 $ 9.91 $ 9.64 $ 9.71 $ 8.49 Tangible book value per common share $ 7.46 $ 6.91 $ 6.57 $ 6.55 $ 6.28 Dividend payout ratio 47.32 % 65.56 % 88.04 % 56.16 % 52.26 % Weighted average number of shares outstanding — basic 60,602,962 60,133,821 59,478,343 46,684,384 41,469,211 Weighted average number of shares outstanding — diluted 61,090,290 60,689,062 60,169,139 47,906,229 42,182,939 Common shares outstanding at period end 60,852,723 60,339,837 59,917,457 59,368,156 43,288,750 BALANCE SHEET DATA: Securities (available-for sale and held-to-maturity) $ 1,204,586 $ 760,649 $ 533,163 $ 771,385 $ 836,241 Net loans $ 3,251,038 $ 3,044,036 $ 2,574,861 $ 2,510,559 $ 1,858,557 Allowance for credit losses on loans(4) $ 47,512 $ 43,290 $ 44,400 $ 23,285 $ 27,848 Goodwill and other intangible assets $ 178,664 $ 181,299 $ 184,295 $ 187,835 $ 95,760 Total assets $ 5,157,580 $ 5,499,409 $ 4,634,114 $ 4,109,463 $ 3,096,562 Total deposits $ 4,389,604 $ 4,759,412 $ 3,914,486 $ 3,414,768 $ 2,637,532 Subordinated debt, net of issuance costs $ 39,350 $ 39,925 $ 39,740 $ 39,554 $ 39,369 Short-term borrowings $ — $ — $ — $ 328 $ — Total shareholders’ equity $ 632,456 $ 598,028 $ 577,889 $ 576,708 $ 367,466 SELECTED PERFORMANCE RATIOS:(5) Return on average assets 1.23 % 0.92 % 0.80 % 1.21 % 1.16 % Return on average tangible assets 1.27 % 0.96 % 0.83 % 1.25 % 1.19 % Return on average equity 10.95 % 8.15 % 6.12 % 9.51 % 10.79 % Return on average tangible common equity 15.57 % 11.86 % 9.04 % 13.09 % 14.41 % Net interest margin (fully tax equivalent) 3.57 % 3.05 % 3.50 % 4.28 % 4.31 % Efficiency ratio (6) 49.93 % 59.74 % 58.96 % 59.76 % 57.39 % Average net loans (excludes loans held-for-sale) as a percentage of average deposits 66.10 % 61.39 % 69.58 % 69.65 % 67.35 % Average total shareholders’ equity as a percentage of average total assets 11.25 % 11.33 % 13.00 % 12.69 % 10.72 % SELECTED ASSET QUALITY DATA:(7) Net charge-offs (recoveries) to average loans (0.11) % (0.07) % 0.03 % 0.27 % (0.04) % Allowance for credit losses on loans to total loans (4) 1.44 % 1.40 % 1.70 % 0.92 % 1.48 % Nonperforming loans to total loans 0.07 % 0.12 % 0.30 % 0.39 % 0.79 % Nonperforming assets $ 2,425 $ 3,738 $ 7,869 $ 9,828 $ 14,887 HERITAGE COMMERCE CORP CAPITAL RATIOS: Total capital ratio 14.8 % 14.4 % 16.5 % 14.6 % 15.0 % Tier 1 capital ratio 12.7 % 12.3 % 14.0 % 12.5 % 12.0 % Common equity Tier 1 capital ratio 12.7 % 12.3 % 14.0 % 12.5 % 12.0 % Tier 1 leverage ratio 9.2 % 7.9 % 9.1 % 9.7 % 8.9 % 84 Table of Contents Notes: (1) Provision for (recapture of) credit losses on loans for the years ended December 31, 2022, 2021 and 2020.
SELECTED FINANCIAL DATA AT OR FOR YEAR ENDED DECEMBER 31, 2023 2022 2021 2020 2019 (Dollars in thousands, except per share data) INCOME STATEMENT DATA: Interest income $ 234,298 $ 188,828 $ 153,256 $ 150,471 $ 142,659 Interest expense 51,074 8,948 7,131 8,581 10,847 Net interest income before provision for credit losses on loans (1) 183,224 179,880 146,125 141,890 131,812 Provision for credit losses on loans (1) 749 766 (3,134) 13,233 846 Net interest income after provision for credit losses on loans (1) 182,475 179,114 149,259 128,657 130,966 Noninterest income 8,998 10,111 9,688 9,922 10,244 Noninterest expense 101,054 94,859 93,077 89,511 84,898 Income before income taxes 90,419 94,366 65,870 49,068 56,312 Income tax expense 25,976 27,811 18,170 13,769 15,851 Net income $ 64,443 $ 66,555 $ 47,700 $ 35,299 $ 40,461 PER COMMON SHARE DATA: Basic net income (2) $ 1.06 $ 1.10 $ 0.79 $ 0.59 $ 0.87 Diluted net income (3) $ 1.05 $ 1.09 $ 0.79 $ 0.59 $ 0.84 Book value per common share $ 11.00 $ 10.39 $ 9.91 $ 9.64 $ 9.71 Tangible book value per common share $ 8.12 $ 7.46 $ 6.91 $ 6.57 $ 6.55 Dividend payout ratio 49.25 % 47.32 % 65.56 % 88.04 % 56.16 % Weighted average number of shares outstanding — basic 61,038,857 60,602,962 60,133,821 59,478,343 46,684,384 Weighted average number of shares outstanding — diluted 61,311,318 61,090,290 60,689,062 60,169,139 47,906,229 Common shares outstanding at period end 61,146,835 60,852,723 60,339,837 59,917,457 59,368,156 BALANCE SHEET DATA: Securities (available-for sale and held-to-maturity) $ 1,093,201 $ 1,204,586 $ 760,649 $ 533,163 $ 771,385 Net loans $ 3,302,420 $ 3,251,038 $ 3,044,036 $ 2,574,861 $ 2,510,559 Allowance for credit losses on loans (4) $ 47,958 $ 47,512 $ 43,290 $ 44,400 $ 23,285 Goodwill and other intangible assets $ 176,258 $ 178,664 $ 181,299 $ 184,295 $ 187,835 Total assets $ 5,194,095 $ 5,157,580 $ 5,499,409 $ 4,634,114 $ 4,109,463 Total deposits $ 4,378,458 $ 4,389,604 $ 4,759,412 $ 3,914,486 $ 3,414,768 Subordinated debt, net of issuance costs $ 39,502 $ 39,350 $ 39,925 $ 39,740 $ 39,554 Short-term borrowings $ — $ — $ — $ — $ 328 Total shareholders’ equity $ 672,901 $ 632,456 $ 598,028 $ 577,889 $ 576,708 SELECTED PERFORMANCE RATIOS: (5) Return on average assets 1.21 % 1.23 % 0.92 % 0.80 % 1.21 % Return on average tangible assets 1.26 % 1.27 % 0.96 % 0.83 % 1.25 % Return on average equity 9.88 % 10.95 % 8.15 % 6.12 % 9.51 % Return on average tangible equity 13.57 % 15.57 % 11.86 % 9.04 % 13.09 % Net interest margin (fully tax equivalent) 3.70 % 3.57 % 3.05 % 3.50 % 4.28 % Efficiency ratio (6) 52.57 % 49.93 % 59.74 % 58.96 % 59.76 % Average net loans (excludes loans held-for-sale) as a percentage of average deposits 71.89 % 66.10 % 61.39 % 69.58 % 69.65 % Average total shareholders’ equity as a percentage of average total assets 12.29 % 11.25 % 11.33 % 13.00 % 12.69 % SELECTED ASSET QUALITY DATA: (7) Net charge-offs (recoveries) to average loans 0.01 % (0.11) % (0.07) % 0.03 % 0.27 % Allowance for credit losses on loans to total loans (4) 1.43 % 1.44 % 1.40 % 1.70 % 0.92 % Nonperforming loans to total loans 0.23 % 0.07 % 0.12 % 0.30 % 0.39 % Nonperforming assets $ 7,707 $ 2,425 $ 3,738 $ 7,869 $ 9,828 HERITAGE COMMERCE CORP CAPITAL RATIOS: Total risk-based 15.5 % 14.8 % 14.4 % 16.5 % 14.6 % Tier 1 risk-based 13.3 % 12.7 % 12.3 % 14.0 % 12.5 % Common equity Tier 1 risk-based capital 13.3 % 12.7 % 12.3 % 14.0 % 12.5 % Leverage 10.0 % 9.2 % 7.9 % 9.1 % 9.7 % 94 Table of Contents Notes: (1) Provision for (recapture of) credit losses on loans for the years ended December 31, 2023, 2022, 2021, and 2020.
Consumer and other loans increased $289,000, or 2%, to $17.0 million at December 31, 2022, compared to $16.7 million at December 31, 2021. With certain exceptions, state chartered banks are permitted to make extensions of credit to any one borrowing entity up to 15% of the bank’s capital and reserves for unsecured loans and up to 25% of the bank’s capital and reserves for secured loans.
Consumer and other loans increased $3.9 million, or 23%, to $20.9 million at December 31, 2023, compared to $17.0 million at December 31, 2022. With certain exceptions, state chartered banks are permitted to make extensions of credit to any one borrowing entity up to 15% of the bank’s capital and reserves for unsecured loans and up to 25% of the bank’s capital and reserves for secured loans.
Foreclosed assets consist of properties and other assets acquired by foreclosure or similar means that management is offering or will offer for sale. The following table summarizes the Company’s nonperforming assets at the dates indicated: December 31, 2022 2021 (Dollars in thousands) Nonaccrual loans — held-for-investment $ 740 $ 3,460 Restructured and loans 90 days past due and still accruing 1,685 278 Total nonperforming loans 2,425 3,738 Foreclosed assets — — Total nonperforming assets $ 2,425 $ 3,738 Nonperforming assets as a percentage of loans plus foreclosed assets 0.07 % 0.12 % Nonperforming assets as a percentage of total assets 0.05 % 0.07 % The following table presents the amortized cost basis of nonperforming loans and loans past due over 90 days and still accruing at the periods indicated: December 31, 2022 Restructured Nonaccrual Nonaccrual and Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 318 $ 324 $ 349 $ 991 Real estate: CRE - Non-Owner Occupied — — 1,336 1,336 Home equity 98 — — 98 Total $ 416 $ 324 $ 1,685 $ 2,425 74 Table of Contents December 31, 2021 Restructured Nonaccrual Nonaccrual and Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 94 $ 1,028 $ 278 $ 1,400 Real estate: CRE - Owner Occupied 1,126 — — 1,126 Home equity 84 — — 84 Multifamily 1,128 — — 1,128 Total $ 2,432 $ 1,028 $ 278 $ 3,738 Loans with a well-defined weakness, which are characterized by the distinct possibility that the Company will sustain a loss if the deficiencies are not corrected, are categorized as “classified.” Classified loans include all loans considered as substandard, substandard nonaccrual, and doubtful and may result from problems specific to a borrower’s business or from economic downturns that affect the borrower’s ability to repay or that cause a decline in the value of the underlying collateral (particularly real estate).
Foreclosed assets consist of properties and other assets acquired by foreclosure or similar means that management is 81 Table of Contents offering or will offer for sale. The following table summarizes the Company’s nonperforming assets at the dates indicated: December 31, 2023 2022 (Dollars in thousands) Nonaccrual loans — held-for-investment $ 6,818 $ 740 Loans 90 days past due and still accruing 889 1,685 Total nonperforming loans 7,707 2,425 Foreclosed assets — — Total nonperforming assets $ 7,707 $ 2,425 Nonperforming assets as a percentage of loans plus foreclosed assets 0.23 % 0.07 % Nonperforming assets as a percentage of total assets 0.15 % 0.05 % The following table presents the amortized cost basis of nonperforming loans and loans past due over 90 days and still accruing at the periods indicated: December 31, 2023 Nonaccrual Nonaccrual Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 946 $ 290 $ 889 $ 2,125 Real estate: CRE - Owner Occupied — — — — CRE - Non-Owner Occupied — — — — Land and construction 4,661 — — 4,661 Home equity 142 — — 142 Residential mortgages 779 — — 779 Total $ 6,528 $ 290 $ 889 $ 7,707 December 31, 2022 Restructured Nonaccrual Nonaccrual and Loans with no Special with Special over 90 Days Allowance for Allowance for Past Due Credit Credit and Still Losses Losses Accruing Total (Dollars in thousands) Commercial $ 318 $ 324 $ 349 $ 991 Real estate: CRE - Owner Occupied — — — — CRE - Non-Owner Occupied — — 1,336 1,336 Home equity 98 — — 98 Total $ 416 $ 324 $ 1,685 $ 2,425 Loans with a well-defined weakness, which are characterized by the distinct possibility that the Company will sustain a loss if the deficiencies are not corrected, are categorized as “classified.” Classified loans include all loans considered as substandard, substandard-nonaccrual, and doubtful, and may result from problems specific to a borrower’s business or from economic downturns that affect the borrower’s ability to repay or that cause a decline in the value of the 82 Table of Contents underlying collateral (particularly real estate).
Performance Overview For the year ended December 31, 2022, net income was $66.6 million, or $1.09 per average diluted common share, compared to $47.7 million, or $0.79 per average diluted common share, for the year ended December 31, 2021, and $35.3 million, or $0.59 per average diluted common share for the year ended December 31, 2020.
For the year ended December 31, 2023, net income was $64.4 million, or $1.05 per average diluted common share, compared to $66.6 million, or $1.09 per average diluted common share, for the year ended December 31, 2022, and $47.7 million, or $0.79 per average diluted common share for the year ended December 31, 2021.
The average yield on the total loan portfolio decreased to 5.03% for the year ended December 31, 2021, compared to 5.06% for the year ended December 31, 2020, primarily due to a decline in the average yield on core bank loans, and increases in the average balances of lower yielding purchased residential mortgages, partially offset by increases in interest and fees on PPP loans, higher loan prepayment fees, and an increase in the accretion of the loan purchase discount into interest income from acquired loans.
The average yield on the total loan portfolio decreased to 4.91% for the year ended December 31, 2022, compared to 5.03% for the year ended December 31, 2021, primarily due to a decrease in interest and fees on PPP loans, a decrease in the accretion of the loan purchase discount into interest income from acquired loans, lower prepayment fees, and an increase in the average balance of lower yielding purchased residential mortgages.
The accretion of net deferred loan fees into loan interest income was $3.4 million for the year ended December 31, 2022 (of which $2.1 million was from PPP loans), compared to $11.3 million for the year ended December 31, 2021 (of which $10.0 million was from PPP loans), and $4.5 million for the year ended December 31, 2020 (of which $3.9 million were from PPP loans).
The accretion of net deferred loan fees into loan interest income was $742,000 (of which $39,000 was from Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) loans) for the year ended December 31, 2023, compared to $3.4 million for the year ended December 31, 2022 (of which $2.1 million was from PPP loans), and $11.3 million for the year ended December 31, 2021 (of which $10.0 million were from PPP loans).
The Company’s business is not generally seasonal in nature. Public funds were less than 1% of deposits at December 31, 2022 and December 31, 2021. Total deposits decreased ($369.8) million, or (8%), to $4.390 billion at December 31, 2022, compared to $4.759 billion at December 31, 2021.
The Company’s business is not generally seasonal in nature. Public funds were less than 1% of deposits at December 31, 2023 and December 31, 2022. Total deposits were consistent at $4.38 billion at December 31, 2023, compared to $4.39 billion at December 31, 2022.
Average balances are based on daily averages. 60 Table of Contents Year Ended December 31, 2022 2021 2020 Interest Average Interest Average Interest Average Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense Rate Balance Expense Rate Balance Expense Rate (Dollars in thousands) Assets: Loans, gross (1)(2) $ 3,119,006 $ 153,010 4.91 % $ 2,766,321 $ 139,244 5.03 % $ 2,631,495 $ 133,169 5.06 % Securities — taxable 983,137 20,666 2.10 % 534,387 8,678 1.62 % 578,506 11,637 2.01 % Securities — exempt from Federal tax (3) 40,478 1,372 3.39 % 60,566 1,995 3.29 % 74,849 2,415 3.23 % Other investments, interest-bearing deposits in other financial institutions and Federal funds sold 908,931 14,068 1.55 % 1,444,356 3,758 0.26 % 786,955 3,757 0.48 % Total interest earning assets (3) 5,051,552 189,116 3.74 % 4,805,630 153,675 3.20 % 4,071,805 150,978 3.71 % Cash and due from banks 37,287 39,841 40,401 Premises and equipment, net 9,574 10,056 9,497 Goodwill and other intangible assets 180,061 182,887 186,239 Other assets 122,746 127,880 126,387 Total assets $ 5,401,220 $ 5,166,294 $ 4,434,329 Liabilities and shareholders’ equity: Deposits: Demand, noninterest-bearing $ 1,863,928 $ 1,834,909 $ 1,638,055 Demand, interest-bearing 1,224,676 2,415 0.20 % 1,164,556 1,988 0.17 % 891,513 2,035 0.23 % Savings and money market 1,394,283 3,720 0.27 % 1,251,438 2,195 0.18 % 1,026,319 3,144 0.31 % Time deposits — under $100 12,587 21 0.17 % 14,924 29 0.19 % 17,659 67 0.38 % Time deposits — $100 and over 122,018 609 0.50 % 128,753 598 0.46 % 128,461 1,009 0.79 % CDARS — interest-bearing demand, money market and time deposits 29,708 5 0.02 % 32,305 6 0.02 % 17,889 5 0.03 % Total interest-bearing deposits 2,783,272 6,770 0.24 % 2,591,976 4,816 0.19 % 2,081,841 6,260 0.30 % Total deposits 4,647,200 6,770 0.15 % 4,426,885 4,816 0.11 % 3,719,896 6,260 0.17 % Subordinated debt, net of issuance costs 41,739 2,178 5.22 % 39,827 2,314 5.81 % 39,641 2,320 5.85 % Short-term borrowings 24 — — % 45 1 2.22 % 139 1 0.72 % Total interest-bearing liabilities 2,825,035 8,948 0.32 % 2,631,848 7,131 0.27 % 2,121,621 8,581 0.40 % Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds 4,688,963 8,948 0.19 % 4,466,757 7,131 0.16 % 3,759,676 8,581 0.23 % Other liabilities 104,654 114,381 97,978 Total liabilities 4,793,617 4,581,138 3,857,654 Shareholders’ equity 607,603 585,156 576,675 Total liabilities and shareholders’ equity $ 5,401,220 $ 5,166,294 $ 4,434,329 Net interest income (3) / margin 180,168 3.57 % 146,544 3.05 % 142,397 3.50 % Less tax equivalent adjustment (3) (288) (419) (507) Net interest income $ 179,880 $ 146,125 $ 141,890 (1) Includes loans held-for-sale.
Average balances are based on daily averages. 67 Table of Contents Year Ended December 31, 2023 2022 2021 Interest Average Interest Average Interest Average Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense Rate Balance Expense Rate Balance Expense Rate (Dollars in thousands) Assets: Loans, gross (1)(2) $ 3,262,194 $ 177,628 5.45 % $ 3,119,006 $ 153,010 4.91 % $ 2,766,321 $ 139,244 5.03 % Securities — taxable 1,124,190 27,351 2.43 % 983,137 20,666 2.10 % 534,387 8,678 1.62 % Securities — exempt from Federal tax (3) 33,806 1,196 3.54 % 40,478 1,372 3.39 % 60,566 1,995 3.29 % Other investments, interest-bearing deposits in other financial institutions and Federal funds sold 534,828 28,374 5.31 % 908,931 14,068 1.55 % 1,444,356 3,758 0.26 % Total interest earning assets (3) 4,955,018 234,549 4.73 % 5,051,552 189,116 3.74 % 4,805,630 153,675 3.20 % Cash and due from banks 35,955 37,287 39,841 Premises and equipment, net 9,421 9,574 10,056 Goodwill and other intangible assets 177,536 180,061 182,887 Other assets 111,445 122,746 127,880 Total assets $ 5,289,375 $ 5,401,220 $ 5,166,294 Liabilities and shareholders’ equity: Deposits: Demand, noninterest-bearing $ 1,393,949 $ 1,863,928 $ 1,834,909 Demand, interest-bearing 1,074,523 6,655 0.62 % 1,224,676 2,415 0.20 % 1,164,556 1,988 0.17 % Savings and money market 1,144,032 19,857 1.74 % 1,394,283 3,720 0.27 % 1,251,438 2,195 0.18 % Time deposits — under $100 11,809 97 0.82 % 12,587 21 0.17 % 14,924 29 0.19 % Time deposits — $100 and over 218,131 6,874 3.15 % 122,018 609 0.50 % 128,753 598 0.46 % ICS/CDARS — interest-bearing demand, money market and time deposits 625,045 14,074 2.25 % 29,708 5 0.02 % 32,305 6 0.02 % Total interest-bearing deposits 3,073,540 47,557 1.55 % 2,783,272 6,770 0.24 % 2,591,976 4,816 0.19 % Total deposits 4,467,489 47,557 1.06 % 4,647,200 6,770 0.15 % 4,426,885 4,816 0.11 % Short-term borrowings 27,145 1,365 5.03 % 24 — — % 45 1 2.22 % Subordinated debt, net of issuance costs 39,420 2,152 5.46 % 41,739 2,178 5.22 % 39,827 2,314 5.81 % Total interest-bearing liabilities 3,140,105 51,074 1.63 % 2,825,035 8,948 0.32 % 2,631,848 7,131 0.27 % Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds 4,534,054 51,074 1.13 % 4,688,963 8,948 0.19 % 4,466,757 7,131 0.16 % Other liabilities 102,872 104,654 114,381 Total liabilities 4,636,926 4,793,617 4,581,138 Shareholders’ equity 652,449 607,603 585,156 Total liabilities and shareholders’ equity $ 5,289,375 $ 5,401,220 $ 5,166,294 Net interest income (3) / margin 183,475 3.70 % 180,168 3.57 % 146,544 3.05 % Less tax equivalent adjustment (3) (251) (288) (419) Net interest income $ 183,224 $ 179,880 $ 146,125 (1) Includes loans held-for-sale.