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.
The Company’s internal credit risk controls are centered in underwriting practices, credit granting procedures, training, risk management techniques, and familiarity with loan clients as well as the relative diversity and geographic concentration of our loan portfolio. 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.
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.
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 $2.1 million provision for credit losses on loans for the year ended December 31, 2024, compared to a $749,000 provision for credit losses on loans for the year ended December 31, 2023, and $766,000 provision for credit losses on loans for the year ended December 31, 2022.
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.
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, 2024 2023 2022 2021 2020 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 $ 6,060 15 % $ 5,853 14 % $ 6,617 16 % $ 8,414 22 % $ 11,587 32 % Real estate: CRE - owner occupied 5,225 17 % 5,121 17 % 5,751 19 % 7,954 19 % 8,560 21 % CRE - non-owner occupied 26,779 38 % 25,323 37 % 22,135 32 % 17,125 29 % 16,416 27 % Land and construction 1,400 4 % 2,352 4 % 2,941 5 % 1,831 5 % 2,509 6 % Home equity 798 4 % 644 4 % 666 4 % 864 4 % 1,297 4 % Multifamily 4,735 8 % 5,053 8 % 3,366 7 % 2,796 7 % 2,804 6 % Residential mortgages 3,618 14 % 3,425 15 % 5,907 16 % 4,132 13 % 943 3 % Consumer and other 338 % 187 1 % 129 1 % 174 1 % 284 1 % Total $ 48,953 100 % $ 47,958 100 % $ 47,512 100 % $ 43,290 100 % $ 44,400 100 % The ACLL totaled $49.0 million, or 1.40% of total loans, at December 31, 2024, compared to $48.0 million, or 1.43% of total loans at December 31, 2023.
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 accretion of net deferred loan fees into loan interest income was $628,000 for the year ended December 31, 2024, compared to $742,000 for the year ended December 31, 2023, and $3.4 million (of which $2.1 million was from Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) loans) for the year ended December 31, 2022.
For the nine non-owner occupied office loans in San Francisco at December 31, 2023, the weighted average LTV and DSCR were 35% and 1.48 times, respectively. The following table presents the weighted average LTV and DSCR by collateral type for CRE loans at December 31, 2023: CRE - Non-owner Occupied CRE - Owner Occupied Total CRE Collateral Type Outstanding LTV DSCR Outstanding LTV Outstanding LTV Industrial 19 % 40.8 % 2.41 34 % 43.6 % 23 % 41.9 % Retail 25 % 38.9 % 2.00 16 % 47.6 % 23 % 40.5 % Mixed-Use, Special Purpose and Other 18 % 42.9 % 1.94 34 % 41.3 % 22 % 41.8 % Office 20 % 42.9 % 1.82 16 % 42.1 % 19 % 42.7 % Multifamily 18 % 43.3 % 1.91 0 % 0.0 % 13 % 43.3 % Hotel/Motel % 19.9 % 1.66 0 % 0.0 % % 19.9 % Total 100 % 41.3 % 2.02 100 % 43.2 % 100 % 41.9 % 77 Table of Contents The following table presents the weighted average LTV and DSCR by county for CRE loans at December 31, 2023: CRE - Non-owner Occupied CRE - Owner Occupied Total CRE County Outstanding LTV DSCR Outstanding LTV Outstanding LTV Santa Clara 24 % 38.3 % 2.22 36 % 40.5 % 27 % 39.1 % Alameda 25 % 45.2 % 1.92 18 % 45.9 % 23 % 45.4 % San Mateo 11 % 37.1 % 2.08 16 % 40.5 % 12 % 38.3 % Out of Area 9 % 43.7 % 2.13 8 % 51.0 % 9 % 45.5 % Contra Costa 7 % 42.8 % 1.77 9 % 47.6 % 8 % 44.3 % San Francisco 9 % 39.3 % 1.79 4 % 38.8 % 7 % 39.2 % Marin 7 % 47.2 % 1.95 1 % 53.2 % 5 % 47.7 % Sonoma 2 % 41.5 % 2.30 1 % 39.0 % 2 % 41.0 % Santa Cruz 2 % 36.0 % 1.60 1 % 46.5 % 2 % 37.8 % Monterey 2 % 44.8 % 1.79 2 % 46.3 % 2 % 45.2 % San Benito 1 % 36.0 % 2.08 2 % 42.4 % 1 % 38.6 % Solano 1 % 31.7 % 2.41 1 % 36.5 % 1 % 32.9 % Napa % 29.8 % 2.34 1 % 53.1 % 1 % 37.8 % Total 100 % 41.3 % 2.02 100 % 43.2 % 100 % 41.9 % The Company’s land and construction loans are primarily to finance the development/construction of commercial and single family residential properties.
Total medical/dental office exposure in the non-owner occupied CRE portfolio consisted of 15 loans totaling $12.3 million, with a weighted average LTV and DSCR ratio of 37.1% and 3.05 times, respectively, at December 31, 2024. The following table presents the weighted average LTV and DSCR by collateral type for CRE loans at December 31, 2024: CRE - Non-owner Occupied CRE - Owner Occupied Total CRE Collateral Type Outstanding LTV DSCR Outstanding LTV Outstanding LTV Retail 26 % 37.4 % 2.18 16 % 46.1 % 24 % 38.9 % Industrial 18 % 38.7 % 2.98 33 % 42.9 % 22 % 40.3 % Mixed-Use, Special Purpose and Other 19 % 41.6 % 1.99 35 % 40.6 % 22 % 41.2 % Office 20 % 41.5 % 2.16 16 % 44.1 % 19 % 42.1 % Multifamily 17 % 42.9 % 1.91 0 % 0.0 % 13 % 42.9 % Hotel/Motel % 16.3 % 1.32 0 % 0.0 % % 16.3 % Total 100 % 40.0 % 2.24 100 % 42.8 % 100 % 40.8 % 60 Table of Contents The following table presents the weighted average LTV and DSCR by county for CRE loans at December 31, 2024: CRE - Non-owner Occupied CRE - Owner Occupied Total CRE County Outstanding LTV DSCR Outstanding LTV Outstanding LTV Alameda 25 % 43.8 % 1.92 19 % 45.3 % 23 % 44.1 % Contra Costa 7 % 41.6 % 1.77 8 % 46.9 % 7 % 43.1 % Marin 6 % 45.9 % 2.02 1 % 51.7 % 5 % 46.3 % Monterey 2 % 42.8 % 1.82 2 % 40.8 % 2 % 42.1 % Napa % 29.1 % 2.40 1 % 51.6 % % 36.8 % Out of Area 9 % 42.3 % 2.04 9 % 48.9 % 9 % 44.0 % San Benito 1 % 38.3 % 1.84 3 % 39.3 % 2 % 38.7 % San Francisco 9 % 37.3 % 2.19 4 % 39.5 % 8 % 37.6 % San Mateo 11 % 38.1 % 2.33 15 % 40.0 % 12 % 38.7 % Santa Clara 24 % 36.9 % 2.80 34 % 40.7 % 27 % 38.3 % Santa Cruz 2 % 32.2 % 1.75 1 % 49.6 % 2 % 35.5 % Solano 1 % 32.5 % 2.91 1 % 37.5 % 1 % 33.9 % Sonoma 3 % 38.7 % 2.58 2 % 42.8 % 2 % 39.6 % Total 100 % 40.0 % 2.24 100 % 42.8 % 100 % 40.8 % The Company’s land and construction loans are primarily to finance the development/construction of commercial and single family residential properties.
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.
Consumer and other loans decreased ($6.1) million, or (29%), to $14.8 million at December 31, 2024, compared to $20.9 million at December 31, 2023. 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.
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.
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.
Home equity lines of credit decreased ($1.6) million, or 1%, to $119.1 million at December 31, 2023, from $120.7 million at December 31, 2022. Multifamily loans increased $24.8 million, or 10%, to $269.7 million at December 31, 2023, compared to $244.9 million at December 31, 2022. From time to time the Company has purchased single family residential mortgage loans.
Home equity lines of credit increased $8.8 million, or 7%, to $127.9 million at December 31, 2024, from $119.1 million at December 31, 2023. Multifamily loans increased $5.8 million, or 2%, to $275.5 million at December 31, 2024, compared to $269.7 million at December 31, 2023. From time to time the Company has purchased single family residential mortgage loans.
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.
SELECTED FINANCIAL DATA AT OR FOR THE YEAR ENDED DECEMBER 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) INCOME STATEMENT DATA: Interest income $ 242,699 $ 234,298 $ 188,828 $ 153,256 $ 150,471 Interest expense 79,051 51,074 8,948 7,131 8,581 Net interest income before provision for credit losses on loans 163,648 183,224 179,880 146,125 141,890 Provision for (recapture of) credit losses on loans 2,139 749 766 (3,134) 13,233 Net interest income after provision for credit losses on loans 161,509 182,475 179,114 149,259 128,657 Noninterest income 8,748 8,998 10,111 9,688 9,922 Noninterest expense 113,583 101,054 94,859 93,077 89,511 Income before income taxes 56,674 90,419 94,366 65,870 49,068 Income tax expense 16,146 25,976 27,811 18,170 13,769 Net income $ 40,528 $ 64,443 $ 66,555 $ 47,700 $ 35,299 PER COMMON SHARE DATA: Basic earnings per share $ 0.66 $ 1.06 $ 1.10 $ 0.79 $ 0.59 Diluted earnings per share $ 0.66 $ 1.05 $ 1.09 $ 0.79 $ 0.59 Book value per share $ 11.24 $ 11.00 $ 10.39 $ 9.91 $ 9.64 Tangible book value per share (1) $ 8.41 $ 8.12 $ 7.46 $ 6.91 $ 6.57 Dividend payout ratio 78.61 % 49.25 % 47.32 % 65.56 % 88.04 % Weighted average number of shares outstanding — basic 61,270,730 61,038,857 60,602,962 60,133,821 59,478,343 Weighted average number of shares outstanding — diluted 61,527,372 61,311,318 61,090,290 60,689,062 60,169,139 Common shares outstanding at period-end 61,348,095 61,146,835 60,852,723 60,339,837 59,917,457 BALANCE SHEET DATA: Securities (available-for sale and held-to-maturity) $ 846,290 $ 1,093,201 $ 1,204,586 $ 760,649 $ 533,163 Total loans, net of deferred fees $ 3,491,937 $ 3,350,378 $ 3,298,550 $ 3,087,326 $ 2,619,261 Allowance for credit losses on loans $ (48,953) $ (47,958) $ (47,512) $ (43,290) $ (44,400) Loans, net $ 3,442,984 $ 3,302,420 $ 3,251,038 $ 3,044,036 $ 2,574,861 Goodwill and other intangible assets $ 174,070 $ 176,258 $ 178,664 $ 181,299 $ 184,295 Total assets $ 5,645,006 $ 5,194,095 $ 5,157,580 $ 5,499,409 $ 4,634,114 Total deposits $ 4,820,031 $ 4,378,458 $ 4,389,604 $ 4,759,412 $ 3,914,486 Subordinated debt, net of issuance costs $ 39,653 $ 39,502 $ 39,350 $ 39,925 $ 39,740 Total shareholders’ equity $ 689,727 $ 672,901 $ 632,456 $ 598,028 $ 577,889 Tangible common equity (1) $ 515,657 $ 496,643 $ 453,792 $ 416,729 $ 393,594 SELECTED PERFORMANCE RATIOS: (2) Return on average assets 0.76 % 1.21 % 1.23 % 0.92 % 0.80 % Return on average tangible assets (1) 0.78 % 1.26 % 1.27 % 0.96 % 0.83 % Return on average equity 5.97 % 9.88 % 10.95 % 8.15 % 6.12 % Return on average tangible common equity (1) 8.05 % 13.57 % 15.57 % 11.86 % 9.04 % Net interest margin (FTE) (1) 3.28 % 3.70 % 3.57 % 3.05 % 3.50 % Efficiency ratio (1) 65.88 % 52.57 % 49.93 % 59.74 % 58.96 % Average net loans as a percentage of average deposits (3) 73.01 % 71.89 % 66.10 % 61.39 % 69.58 % Average total shareholders’ equity as a percentage of average total assets 12.71 % 12.29 % 11.25 % 11.33 % 13.00 % SELECTED CREDIT QUALITY DATA: (4) Net charge-offs (recoveries) to average loans 0.03 % 0.01 % (0.11) % (0.07) % 0.03 % Allowance for credit losses on loans to total loans 1.40 % 1.43 % 1.44 % 1.40 % 1.70 % Nonperforming loans to total loans 0.22 % 0.23 % 0.07 % 0.12 % 0.30 % Nonperforming assets to total assets 0.14 % 0.15 % 0.05 % 0.07 % 0.17 % Nonperforming assets $ 7,667 $ 7,707 $ 2,425 $ 3,738 $ 7,869 Classified assets $ 41,661 $ 31,763 $ 14,544 $ 33,846 $ 34,028 HERITAGE COMMERCE CORP CAPITAL RATIOS: Tangible common equity to tangible assets (1) 9.43 % 9.90 % 9.11 % 7.84 % 8.85 % Total capital ratio 15.6 % 15.5 % 14.8 % 14.4 % 16.5 % Tier 1 capital ratio 13.4 % 13.3 % 12.7 % 12.3 % 14.0 % Common equity Tier 1 capital ratio 13.4 % 13.3 % 12.7 % 12.3 % 14.0 % Tier 1 leverage ratio 9.6 % 10.0 % 9.2 % 7.9 % 9.1 % Notes: (1) This is a non-GAAP financial measure.
Provisions for credit losses on loans are charged to operations to bring the allowance for credit losses on loans to a level deemed appropriate by management based on the factors discussed under “Credit Quality and Allowance for Credit Losses on Loans.” 70 Table of Contents Noninterest Income The following table sets forth the various components of the Company’s noninterest income: Increase Increase Year Ended (decrease) (Decrease) December 31, 2023 versus 2022 2022 versus 2021 2023 2022 2021 Amount Percent Amount Percent (Dollars in thousands) Service charges and fees on deposit accounts $ 4,341 $ 4,640 $ 2,488 $ (299) (6) % $ 2,152 86 % Increase in cash surrender value of life insurance 2,031 1,925 1,838 106 6 % 87 5 % Gain on sales of SBA loans 482 491 1,718 (9) (2) % (1,227) (71) % Servicing income 400 508 553 (108) (21) % (45) (8) % Termination fees 154 61 797 93 152 % (736) (92) % Gain on proceeds from company owned life insurance 125 27 675 98 363 % (648) (96) % Gain on warrants — 669 11 (669) (100) % 658 5,982 % Other 1,465 1,790 1,608 (325) (18) % 182 11 % Total $ 8,998 $ 10,111 $ 9,688 $ (1,113) (11) % $ 423 4 % For the year ended December 31, 2023, total noninterest income decreased (11%) to $9.0 million, compared to $10.1 million for the year ended December 31, 2022, primarily due to a $669,000 gain on warrants during the year ended December 31, 2022, and lower service charges and fees on deposit accounts, servicing income, and interchange fee income on credit cards, during the year ended December 31, 2023. For the year ended December 31, 2022, total noninterest income increased 4% to $10.1 million, compared to $9.7 million for the year ended December 31, 2021, primarily due to higher income on off-balance sheet deposits, and a $669,000 gain on warrants, partially offset by a lower gain on sale of SBA loans and a lower gain on proceeds from company-owned life insurance during the year ended December 31, 2022. A portion of the Company’s noninterest income is associated with its SBA lending activity, as gain on sales of loans sold in the secondary market and servicing income from loans sold with servicing rights retained.
Provisions for credit losses on loans are charged to operations to bring the allowance for credit losses on loans to a level deemed appropriate by management based on the factors discussed under “Credit Quality and Allowance for Credit Losses on Loans.” 53 Table of Contents Noninterest Income The following table sets forth the various components of the Company’s noninterest income for the periods indicated: Increase Increase Year Ended (decrease) (Decrease) December 31, 2024 versus 2023 2023 versus 2022 2024 2023 2022 Amount Percent Amount Percent (Dollars in thousands) Service charges and fees on deposit accounts $ 3,561 $ 4,341 $ 4,640 $ (780) (18) % $ (299) (6) % Increase in cash surrender value of life insurance 2,097 2,031 1,925 66 3 % 106 6 % Gain on sales of SBA loans 473 482 491 (9) (2) % (9) (2) % Servicing income 365 400 508 (35) (9) % (108) (21) % Gain on proceeds from company-owned life insurance 219 125 27 94 75 % 98 363 % Termination fees 177 154 61 23 15 % 93 152 % Gain on warrants — — 669 — N/A (669) (100) % Other 1,856 1,465 1,790 391 27 % (325) (18) % Total $ 8,748 $ 8,998 $ 10,111 $ (250) (3) % $ (1,113) (11) % For the year ended December 31, 2024, total noninterest income decreased (3%) to $8.7 million, compared to $9.0 million for the year ended December 31, 2023, primarily due to lower service charges and fees on deposit accounts, partially offset by higher income in various other noninterest income categories. For the year ended December 31, 2023, total noninterest income decreased (11%) to $9.0 million, compared to $10.1 million for the year ended December 31, 2022, primarily due to a $669,000 gain on warrants during the year ended December 31, 2022, and lower service charges and fees on deposit accounts, servicing income, and interchange fee income on credit cards, during the year ended December 31, 2023. A portion of the Company’s noninterest income is associated with its SBA lending activity, as gain on sales of loans sold in the secondary market and servicing income from loans sold with servicing rights retained.
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.
Loans held for sale are carried at the lower of cost or estimated fair value, and are not allocated an allowance for credit losses. 65 Table of Contents The amortized cost basis of collateral-dependent commercial loans, collateralized by business assets, totaled $701,000 and $290,000 at December 31, 2024 and December 31, 2023, 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 ACLL at December 31, 2022, was $47.5 million, or 1.44% of total loans, representing 1,959.26% of nonperforming loans. ● Total deposits were consistent at $4.38 billion at December 31, 2023, compared to $4.39 billion at December 31, 2022. ● Migration of client deposits into insured interest-bearing accounts resulted in an increase in ICS/ CDARS deposits to $854.1 million at December 31, 2023, compared to $30.4 million at December 31, 2022. ● Noninterest-bearing demand deposits decreased ($444.2) million, or (26%), to $1.29 billion at December 31, 2023 from $1.74 billion at December 31, 2022, largely in response to the increasing interest rate environment. ● The ratio of noncore funding (which consists of time deposits of $250,000 and over, brokered deposits, securities under agreement to repurchase, subordinated debt and short-term borrowings) to total assets was 4.46% at December 31, 2023, compared to 2.86% at December 31, 2022. ● The loan to deposit ratio was 76.52% at December 31, 2023, compared to 75.14% at December 31, 2022. 66 Table of Contents Capital Adequacy: ● The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded regulatory guidelines for a well-capitalized financial institution under the Basel III regulatory requirements at December 31, 2023. Well-capitalized Heritage Heritage Financial Institution Basel III Minimum Commerce Bank of Basel III PCA Regulatory Regulatory Capital Ratios Corp Commerce Guidelines Requirement(1) Total Capital 15.5 % 14.9 % 10.0 % 10.5 % Tier 1 Capital 13.3 % 13.8 % 8.0 % 8.5 % Common Equity Tier 1 Capital 13.3 % 13.8 % 6.5 % 7.0 % Tier 1 Leverage 10.0 % 10.4 % 5.0 % 4.0 % Tangible common equity / tangible assets (2) 9.8 % 10.2 % N/A N/A (1) Basel III minimum regulatory requirements for both HCC and HBC include a 2.5% capital conservation buffer, except the leverage ratio.
The ACLL at December 31, 2023, was $48.0 million, or 1.43% of total loans, representing 622.27% of nonperforming loans. ● Total deposits increased $441.6 million or 10% to $4.8 billion at December 31, 2024, compared to $4.4 billion at December 31, 2023. ● Migration of client deposits into insured interest-bearing accounts resulted in an increase in ICS/ CDARS deposits to $1.1 billion at December 31, 2024, compared to $854.1 million at December 31, 2023. ● Noninterest-bearing demand deposits decreased ($78.3) million, or (6%), to $1.2 billion at December 31, 2024 from $1.3 billion at December 31, 2023. ● The ratio of noncore funding (which consists of time deposits of $250,000 and over, brokered deposits, securities under agreement to repurchase, subordinated debt and short-term borrowings) to total assets was 4.37% at December 31, 2024, compared to 4.46% at December 31, 2023. ● The loan to deposit ratio was 72.45% at December 31, 2024, compared to 76.52% at December 31, 2023. 49 Table of Contents Capital Adequacy: ● The Company’s consolidated capital ratios exceeded regulatory guidelines and HBC’s capital ratios exceeded the prompt corrective action (“PCA”) regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at December 31, 2024, as reflected in the following table: Well-capitalized Heritage Heritage Financial Institution Basel III Minimum Commerce Bank of PCA Regulatory Regulatory Capital Ratios Corp Commerce Guidelines Requirements (1) Total Capital 15.6 % 15.1 % 10.0 % 10.5 % Tier 1 Capital 13.4 % 13.9 % 8.0 % 8.5 % Common Equity Tier 1 Capital 13.4 % 13.9 % 6.5 % 7.0 % Tier 1 Leverage 9.6 % 10.0 % 5.0 % 4.0 % Tangible common equity / tangible assets (2) 9.4 % 9.8 % N/A N/A (1) Basel III minimum regulatory requirements for both HCC and HBC include a 2.5% capital conservation buffer, except the Tier 1 Leverage ratio.
In the aggregate, the remaining net purchase discount on total loans acquired was $3.2 million at December 31, 2023. The average cost of deposits was 1.06% for the year ended December 31, 2023, compared to 0.15% for the year ended December 31, 2022, and 0.11% for the year ended December 31, 2021. Provision for Credit Losses on Loans Credit risk is inherent in the business of making loans.
In the aggregate, the remaining net purchase discount on total loans acquired was $2.1 million at December 31, 2024. The average cost of deposits was 1.70% for the year ended December 31, 2024, compared to 1.06% for the year ended December 31, 2023, and 0.15% for the year ended December 31, 2022.
No 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.
No assurance of the ultimate level of credit 66 Table of Contents losses can be given with any certainty. Changes in the allowance for credit losses on loans were as follows for the periods indicated: 2024 2023 2022 2021 2020 (Dollars in thousands) Beginning of year balance $ 47,958 $ 47,512 $ 43,290 $ 44,400 $ 23,285 Charge-offs: Commercial (1,305) (750) (434) (520) (1,776) Real estate: CRE - owner occupied — — — — — CRE - non-owner occupied — — — — — Home equity — (246) — — — Consumer and other (299) (15) — — (104) Total charge-offs (1,604) (1,011) (434) (520) (1,880) Recoveries: Commercial 336 346 427 1,354 998 Real estate: CRE - owner occupied 27 11 15 16 1 CRE - non-owner occupied — — — — — Land and construction — — — 884 70 Home equity 97 351 105 93 93 Consumer and other — — 3,343 197 30 Total recoveries 460 708 3,890 2,544 1,192 Net (charge-offs) recoveries (1,144) (303) 3,456 2,024 (688) Impact of adopting Topic 326 — — — — 8,570 Provision for (recapture of) credit losses on loans 2,139 749 766 (3,134) 13,233 End of year balance $ 48,953 $ 47,958 $ 47,512 $ 43,290 $ 44,400 Year Ended December 31, 2024 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 $ 5,853 $ 5,121 $ 25,323 $ 2,352 $ 644 $ 5,053 $ 3,425 $ 187 $ 47,958 Charge-offs (1,305) — — — — — — (299) (1,604) Recoveries 336 27 — — 97 — — — 460 Net (charge-offs) recoveries (969) 27 — — 97 — — (299) (1,144) Provision for (recapture of) credit losses on loans 1,176 77 1,456 (952) 57 (318) 193 450 2,139 End of period balance $ 6,060 $ 5,225 $ 26,779 $ 1,400 $ 798 $ 4,735 $ 3,618 $ 338 $ 48,953 Percent of ACLL to Total ACLL at end of period 12% 11% 55% 3% 1% 10% 7% 1% 100% 67 Table of Contents 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 — — 0 708 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% The increase in the allowance for credit losses on loans of $995,000 for the year ended December 31, 2024, was primarily attributed to a net increase of $632,000 in specific reserves for individually evaluated loans and net increase of $363,000 in the reserve for pooled loans compared to December 31, 2023.
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).
There were no Shared National Credits or material purchased participations included in NPAs or total loans at December 31, 2024 or December 31, 2023. 64 Table of Contents The following table summarizes the Company’s nonperforming assets at the dates indicated: December 31, 2024 2023 (Dollars in thousands) Nonaccrual loans — held-for-investment $ 7,178 $ 6,818 Loans 90 days past due and still accruing 489 889 Total nonperforming loans 7,667 7,707 Foreclosed assets — — Total nonperforming assets $ 7,667 $ 7,707 Nonperforming assets as a percentage of loans plus foreclosed assets 0.22 % 0.23 % Nonperforming assets as a percentage of total assets 0.14 % 0.15 % The following table presents the amortized cost basis of nonperforming loans and loans past due over 90 days and still accruing at the dates indicated: December 31, 2024 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 $ 313 $ 701 $ 489 $ 1,503 Real estate: CRE - Owner Occupied — — — — CRE - Non-Owner Occupied — — — — Land and construction 5,874 — — 5,874 Home equity 77 — — 77 Consumer and other — — — — Total $ 6,264 $ 914 $ 489 $ 7,667 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 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).
Variances attributable to both rate and volume changes are equal to the change in rate multiplied by the change in average balance and are included below in the average volume column. Year Ended December 31, Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (Dollars in thousands) Income from the interest earning assets: Loans, gross $ 7,642 $ 16,976 $ 24,618 $ 17,184 $ (3,418) $ 13,766 Securities — taxable 3,461 3,224 6,685 9,444 2,544 11,988 Securities — exempt from Federal tax (1) (237) 61 (176) (681) 58 (623) Other investments, interest-bearing deposits in other financial institutions and Federal funds sold (19,890) 34,196 14,306 (8,320) 18,630 10,310 Total interest income on interest-earning assets (9,024) 54,457 45,433 17,627 17,814 35,441 Expense from the interest-bearing liabilities: Demand, interest-bearing (938) 5,178 4,240 86 341 427 Savings and money market (4,404) 20,541 16,137 341 1,184 1,525 Time deposits — under $100 (6) 82 76 (4) (4) (8) Time deposits — $100 and over 3,030 3,235 6,265 (35) 46 11 CDARS — interest-bearing demand, money market and time deposits 13,406 663 14,069 (1) — (1) Short-term borrowings 1,364 1 1,365 — (1) (1) Subordinated debt, net of issuance costs (127) 101 (26) 99 (235) (136) Total interest expense on interest-bearing liabilities 12,325 29,801 42,126 486 1,331 1,817 Net interest income $ (21,349) $ 24,656 3,307 $ 17,141 $ 16,483 33,624 Less tax equivalent adjustment 37 131 Net interest income $ 3,344 $ 33,755 (1) Reflects tax equivalent adjustment for Federal tax exempt income based on a 21% tax rate for the years ended December 31, 2023, 2022 and 2021.
Variances attributable to both rate and volume changes are equal to the change in rate multiplied by the change in average balance and are included below in the average volume column. Year Ended December 31, Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (Dollars in thousands) Income from the interest earning assets: Loans, gross $ 4,541 $ 814 $ 5,355 $ 7,642 $ 16,976 $ 24,618 Securities — taxable (5,039) (1,495) (6,534) 3,461 3,224 6,685 Securities — exempt from Federal tax (1) (87) 18 (69) (237) 61 (176) Other investments, interest-bearing deposits in other financial institutions and Federal funds sold 9,663 (28) 9,635 (19,890) 34,196 14,306 Total interest income on interest-earning assets 9,078 (691) 8,387 (9,024) 54,457 45,433 Expense from the interest-bearing liabilities: Demand, interest-bearing (1,083) 867 (216) (938) 5,178 4,240 Savings and money market 930 11,947 12,877 (4,404) 20,541 16,137 Time deposits — under $100 (12) 99 87 (6) 82 76 Time deposits — $100 and over 395 1,699 2,094 3,030 3,235 6,265 CDARS — interest-bearing demand, money market and time deposits 10,823 3,677 14,500 13,406 663 14,069 Short-term borrowings — (1,365) (1,365) 1,364 1 1,365 Subordinated debt, net of issuance costs 8 (8) — (127) 101 (26) Total interest expense on interest-bearing liabilities 11,061 16,916 27,977 12,325 29,801 42,126 Net interest income $ (1,983) $ (17,607) (19,590) $ (21,349) $ 24,656 3,307 Less tax equivalent adjustment 14 37 Net interest income $ (19,576) $ 3,344 (1) Reflects the non-GAAP FTE adjustment for Federal tax exempt income based on a 21% tax rate for the years ended December 31, 2024, 2023 and 2022.
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 average yield on the total loan portfolio increased to 5.45% for the year ended December 31, 2023, compared to 4.91% for the year ended December 31, 2022, primarily due to increases in the prime rate, partially offset by a decrease in the accretion of the loan purchase discount into interest income from acquired loans, lower prepayment fees, and higher average balances of lower yielding purchased residential mortgages.
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.
Total assets and total liabilities included $30.6 million and $31.7 million at December 31, 2024 and December 31, 2023, respectively, as a result of recognizing right-of-use assets, which are included in other assets, and lease liabilities, included in other liabilities, related to non-cancelable operating lease agreements for office space.
Securities held-to-maturity, at amortized cost, were $650.6 million at December 31, 2023, a decrease of (9%) from $715.0 million at December 31, 2022. Total loans, excluding loans held-for-sale, increased $51.8 million, or 2%, to $3.35 billion at December 31, 2023, compared to $3.30 billion at December 31, 2022.
Securities held-to-maturity, at amortized cost, were $590.0 million at December 31, 2024, a decrease of (9%) from $650.6 million at December 31, 2023. Loans, excluding loans held-for-sale, increased $141.6 million, or 4%, to $3.5 billion at December 31, 2024, compared to $3.4 billion at December 31, 2023.
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.
Average balances are based on daily averages. 50 Table of Contents Distribution, Rate and Yield Year Ended December 31, 2024 2023 2022 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) $ 3,345,662 $ 182,983 5.47 % $ 3,262,194 $ 177,628 5.45 % $ 3,119,006 $ 153,010 4.91 % Securities — taxable 905,418 20,817 2.30 % 1,124,190 27,351 2.43 % 983,137 20,666 2.10 % Securities — exempt from Federal tax (3) 31,403 1,127 3.59 % 33,806 1,196 3.54 % 40,478 1,372 3.39 % Other investments, interest-bearing deposits in other financial institutions and Federal funds sold 716,880 38,009 5.30 % 534,828 28,374 5.31 % 908,931 14,068 1.55 % Total interest earning assets (3) 4,999,363 242,936 4.86 % 4,955,018 234,549 4.73 % 5,051,552 189,116 3.74 % Cash and due from banks 33,156 35,955 37,287 Premises and equipment, net 10,252 9,421 9,574 Goodwill and other intangible assets 175,220 177,536 180,061 Other assets 120,714 111,445 122,746 Total assets $ 5,338,705 $ 5,289,375 $ 5,401,220 Liabilities and shareholders’ equity: Deposits: Demand, noninterest-bearing $ 1,174,854 $ 1,393,949 $ 1,863,928 Demand, interest-bearing 916,466 6,439 0.70 % 1,074,523 6,655 0.62 % 1,224,676 2,415 0.20 % Savings and money market 1,175,391 32,734 2.78 % 1,144,032 19,857 1.74 % 1,394,283 3,720 0.27 % Time deposits — under $100 11,112 184 1.66 % 11,809 97 0.82 % 12,587 21 0.17 % Time deposits — $100 and over 228,388 8,968 3.93 % 218,131 6,874 3.15 % 122,018 609 0.50 % ICS/CDARS — interest-bearing demand, money market and time deposits 1,007,563 28,574 2.84 % 625,045 14,074 2.25 % 29,708 5 0.02 % Total interest-bearing deposits 3,338,920 76,899 2.30 % 3,073,540 47,557 1.55 % 2,783,272 6,770 0.24 % Total deposits 4,513,774 76,899 1.70 % 4,467,489 47,557 1.06 % 4,647,200 6,770 0.15 % Short-term borrowings 24 — 0.00 % 27,145 1,365 5.03 % 24 — — % Subordinated debt, net of issuance costs 39,572 2,152 5.44 % 39,420 2,152 5.46 % 41,739 2,178 5.22 % Total interest-bearing liabilities 3,378,516 79,051 2.34 % 3,140,105 51,074 1.63 % 2,825,035 8,948 0.32 % Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds 4,553,370 79,051 1.74 % 4,534,054 51,074 1.13 % 4,688,963 8,948 0.19 % Other liabilities 106,792 102,872 104,654 Total liabilities 4,660,162 4,636,926 4,793,617 Shareholders’ equity 678,543 652,449 607,603 Total liabilities and shareholders’ equity $ 5,338,705 $ 5,289,375 $ 5,401,220 Net interest income (3) / margin 163,885 3.28 % 183,475 3.70 % 180,168 3.57 % Less tax equivalent adjustment (3) (237) (251) (288) Net interest income $ 163,648 3.27 % $ 183,224 3.70 % $ 179,880 3.56 % (1) Includes loans held-for-sale.
Core loans, excluding residential mortgages, increased $92.8 million, or 3%, to $2.85 billion at December, 2023, compared to $2.76 billion at December 31, 2022. ● There were 12 borrowers included in nonperforming assets (“NPAs”) totaling $7.7 million, or 0.15% of total assets, at December 31, 2023, compared to 9 borrowers totaling $2.4 million, or 0.05% of total assets, at December 31, 2022.
Loans, excluding residential mortgages, increased $166.8 million, or 6%, to $3.0 billion at December, 2024, compared to $2.9 billion at December 31, 2023. ● There were 9 borrowers included in nonperforming assets (“NPAs”) totaling $7.7 million, or 0.14% of total assets, at December 31, 2024, compared to 12 borrowers totaling $7.7 million, or 0.15% of total assets, at December 31, 2023. ● Classified assets totaled $41.7 million, or 0.74% of total assets, at December 31, 2024, compared to $31.8 million, or 0.61% of total assets, at December 31, 2023.
Maturities on CRE loans are generally between five and ten years (with amortization ranging from fifteen to twenty-five years and a balloon payment due at maturity), however, SBA, and certain other real estate loans that can be sold in the secondary market, may be granted for longer maturities.
Maturities for CRE loans are generally between five and ten years (with amortization ranging from fifteen to twenty-five years and a balloon payment due at maturity), however, SBA, and certain other real estate loans that can be sold in the secondary market, may be granted for longer maturities. 59 Table of Contents The CRE owner occupied loan portfolio increased $18.3 million, or 3% to $601.6 million at December 31, 2024, from $583.3 million at December 31, 2023.
Loan Distribution The Loan Distribution table that follows sets forth the Company’s gross loans outstanding, excluding loans held-for-sale, and the percentage distribution in each category at the dates indicated. December 31, 2023 December 31, 2022 Balance % to Total Balance % to Total (Dollars in thousands) Commercial $ 463,778 14 % $ 533,915 16 % Real estate: CRE - owner occupied 583,253 17 % 614,663 19 % CRE - non-owner occupied 1,256,590 37 % 1,066,368 32 % Land and construction 140,513 4 % 163,577 5 % Home equity 119,125 4 % 120,724 4 % Multifamily 269,734 8 % 244,882 7 % Residential mortgages 496,961 15 % 537,905 16 % Consumer and other 20,919 1 % 17,033 1 % Total Loans 3,350,873 100 % 3,299,067 100 % Deferred loan fees, net (495) — (517) — Loans, net of deferred fees 3,350,378 100 % 3,298,550 100 % Allowance for credit losses on loans (47,958) (47,512) Loans, net $ 3,302,420 $ 3,251,038 75 Table of Contents The Company’s loan portfolio is concentrated in commercial (primarily manufacturing, wholesale, and services-oriented entities) and commercial real estate, with the remaining balance in land development and construction and home equity, purchased residential mortgages, and consumer loans.
Loan Distribution The Loan Distribution table that follows sets forth the Company’s gross loans, excluding loans held-for-sale, outstanding and the percentage distribution in each category at the dates indicated: December 31, 2024 December 31, 2023 Balance % to Total Balance % to Total (Dollars in thousands) Commercial $ 531,350 15 % $ 463,778 14 % Real estate: CRE - owner occupied 601,636 17 % 583,253 17 % CRE - non-owner occupied 1,341,266 38 % 1,256,590 37 % Land and construction 127,848 4 % 140,513 4 % Home equity 127,963 4 % 119,125 4 % Multifamily 275,490 8 % 269,734 8 % Residential mortgages 471,730 14 % 496,961 15 % Consumer and other 14,837 % 20,919 1 % Total Loans 3,492,120 100 % 3,350,873 100 % Deferred loan fees, net (183) — (495) — Loans, net of deferred fees 3,491,937 100 % 3,350,378 100 % Allowance for credit losses on loans (48,953) (47,958) Loans, net $ 3,442,984 $ 3,302,420 The Company’s loan portfolio is concentrated in commercial loans (primarily manufacturing, wholesale, and services-oriented entities) and CRE, with the remaining balance in land development and construction, home equity, purchased residential mortgages, and consumer loans.
The following table shows the balance of factor receivables at period end, average balances during the period, and full time equivalent employees of Bay View Funding at period end: December 31, December 31, 2023 2022 (Dollars in thousands) Total factored receivables at period-end $ 57,458 $ 79,263 Average factored receivables: For the year ended 62,642 64,099 Total full time equivalent employees at period-end 28 28 The commercial loan portfolio decreased ($70.1) million, or (13%), to $463.8 million at December 31, 2023, from $533.9 million at December 31, 2022.
The following table shows the balance of factored receivables at period-end, average balances during the period, and full time equivalent employees of Bay View Funding at period-end: December 31, December 31, 2024 2023 (Dollars in thousands) Total factored receivables at period-end $ 68,897 $ 57,458 Average factored receivables: For the year ended 55,717 62,642 Total full time equivalent employees at period-end 30 28 The commercial loan portfolio increased $67.6 million, or 15%, to $531.4 million at December 31, 2024, from $463.8 million at December 31, 2023.
Treasury (5,621) (10,323) Agency mortgage-backed securities $ (4,313) $ (5,794) Total $ (9,934) $ (16,117) Securities held-to-maturity pre-tax unrecognized (loss): Agency mortgage-backed securities $ (85,729) $ (99,742) Municipals — exempt from Federal tax (721) (810) Total $ (86,450) $ (100,552) Allowance for credit losses on municipal securities (12) (14) The net pre-tax unrealized loss on the securities available-for-sale portfolio was ($9.9) million, or ($7.1) million net of taxes, which was 1.1% of total shareholders’ equity at December 31, 2023, down from ($16.1) million, or ($11.5) million net of taxes, at December 31, 2022, due to lower interest rates.
Treasury (912) (5,621) Agency mortgage-backed securities $ (4,148) $ (4,313) Total $ (5,060) $ (9,934) Securities held-to-maturity pre-tax unrecognized (loss): Agency mortgage-backed securities $ (91,585) $ (85,729) Municipals — exempt from Federal tax (1,431) (721) Total $ (93,016) $ (86,450) Allowance for credit losses on municipal securities (12) (12) The net pre-tax unrealized loss on the securities available-for-sale portfolio was ($5.1) million, or ($3.7) million net of taxes, which was less than 1% of total shareholders’ equity at December 31, 2024.