BSRR 8-K
Sierra Bancorp (BSRR)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip code) |
(
(Registrant’s telephone number including area code)
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On January 27, 2025, Sierra Bancorp issued a press release announcing its unaudited consolidated financial results for the quarter and year ended December 31, 2024. A copy of the press release is attached as Exhibit 99.1 to this Current Report.
The information in this report (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act.
ITEM 9.01FINANCIAL STATEMENTS AND EXHIBITS
(d)Exhibits. The information required to be furnished pursuant to this item is set forth in the Exhibit Index which appears below, immediately before the signatures.
EXHIBIT INDEX
Exhibit No. |
| Description |
99.1 | Press release issued by Sierra Bancorp dated January 27, 2025 | |
104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: January 27, 2025 | SIERRA BANCORP Christopher G. Treece |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Date: | January 27, 2025 |
Contact: | Kevin McPhaill, President/CEO |
Phone: | (559) 782-4900 or (888) 454-BANK |
Website Address: | www.sierrabancorp.com |
SIERRA BANCORP REPORTS YEAR END 2024 RESULTS AND QUARTERLY EARNINGS
PORTERVILLE, CALIF. – (BUSINESS WIRE) – Sierra Bancorp (Nasdaq: BSRR), parent of Bank of the Sierra, today announced unaudited financial results for the three-and twelve-month periods ended December 31, 2024. Sierra Bancorp reported consolidated net income in the fourth quarter of 2024 of $10.4 million, or $0.72 per diluted share, compared to net income of $6.3 million, or $0.43 per diluted share, in the fourth quarter of 2023, and $10.6 million, or $0.74 per diluted share, in the third quarter of 2024.
Highlights for the fourth quarter of 2024 (unless otherwise stated):
| ● | Strong Quarterly Earnings Metrics |
| o | Return on average assets improved to 1.13%, as compared to 0.67% for the same period in 2023. |
| o | Return on average equity increased to 11.49%, as compared to 8.03% for the same period in 2023. |
| o | Net interest margin rose to 3.65%, as compared to 3.31% for the same period in 2023. |
| o | Efficiency ratio improved to 59.7% as compared to 67.1% for the same period in 2023. |
| o | Diluted earnings per share of $0.72 increased 68% compared to $0.43 for the same period in 2023. |
| ● | Balance Sheet Growth |
| o | Loan growth of $11.3 million, or 2% annualized, during the quarter. |
| o | For the full year 2024, loans grew 12%, or $242.7 million to $2.3 billion. |
| o | For the full year 2024, total deposits increased $130.4 million, or 5%, to $2.9 billion. |
| o | Noninterest-bearing deposits of $1.0 billion at December 31, 2024, represent 35% of total deposits. |
| ● | Solid Capital and Liquidity |
| o | Increased Tangible Book Value (non-GAAP) per share, during the quarter, to $23.15 per share. |
| o | Repurchased 229,850 shares of common stock during the quarter at an average price of $29.38, with an additional 112,896 shares repurchased through January 23, 2025. |
| o | In January 2025, increased dividend by one cent to $0.25 per share, our 104th consecutive quarterly dividend. |
| o | Regulatory Community Bank Leverage Ratio increased to 11.80% at December 31, 2024, for our subsidiary Bank. |
| o | Consolidated Tangible Common Equity Ratio (non-GAAP) increased to 9.18% at December 31, 2024. |
| o | Overall primary and secondary liquidity sources of $2.3 billion at December 31, 2024. |
Sierra Bancorp Financial Results
January 27, 2025
Page 2
For the year ended 2024, the Company recognized net income of $40.6 million, or $2.82 per diluted share, as compared to $34.8 million, or $2.36 per diluted share, for the same period in 2023. The Company’s return on average assets and return on average equity for the year ended 2024 was 1.12% and 11.62%, respectively, as compared to 0.94% and 11.30%, respectively, for the same comparative period in 2023.
“Confidence doesn’t come out of nowhere. It’s a result of something…hours and days and weeks and years of constant work and dedication.” – Roger Staubach
“We are proud to announce strong net income growth of over 16% in 2024, accompanied by solid improvements in net interest margin, efficiency ratio, return on average assets, and tangible book value per share!” expressed Kevin McPhaill, CEO and President. “We overcame a number of obstacles, including a challenging interest rate environment, to cap off one of our best years. Loans continued to grow and deposit relationships were strengthened as our bankers worked hard to focus on retaining and attracting customers. We are very excited about 2025 and will continue to find opportunities to improve our bank and provide consistently strong results,” concluded Mr. McPhaill.
Financial Highlights
Quarterly Changes (comparisons to the fourth quarter of 2023)
| ● | Noninterest expense experienced a $1.3 million positive variance in the fourth quarter over the same quarter in 2023. While salary and benefit costs decreased due to a strategic internal reorganization in the fourth quarter of 2023, this favorable variance was offset by an increase in occupancy costs, due to the sale/leaseback of certain branches, also in the fourth quarter of 2023. Improved expenses in nearly every category of noninterest expense were due to operational efficiencies gained from various initiatives implemented in 2024. |
Year to-Date Changes (comparisons to the year ended 2023)
| ● | Net income increased $5.7 million, or 16%, to $40.6 million. This robust net income growth was primarily driven by an increase of $7.6 million, or 7% in net interest income, due mostly to an overall increase in interest rates on earning assets partially offset by a $1.1 million increase in the provision for credit losses and higher interest expense. In addition, there were positive variances related to an increase in service charge income, partially offset by a rise in occupancy expenses from the sale/leaseback of branch buildings in late 2023. |
Sierra Bancorp Financial Results
January 27, 2025
Page 3
| ● | Noninterest income increased by $1.1 million, or 4%. In addition to the net gain from the sale/leaseback mostly offset by a loss on securities sale as described above, service charge income on deposit accounts was $1.1 million higher, due to increases in the following categories: ATM Visa income, analysis fees, and other transaction-based fees. |
| ● | Noninterest expense increased 0.2%, or $0.2 million during 2024. The $2.2 million increase in occupancy costs, due to higher rent and property tax payments following the sale/leaseback transaction of Bank owned branch buildings in late 2023, was partially offset by efficiencies elsewhere. Among the expense declines was $0.6 million in salaries and benefits, mostly from an operational reorganization in 2023. Other noninterest expense improved favorably by $1.3 million overall due mostly to lower costs for most categories. |
Balance Sheet Changes (comparisons to December 31, 2023)
| ● | Total assets decreased by $115.5 million, or 3%, to $3.6 billion during 2024, due primarily to the strategic restructuring of our lower-yielding bond portfolio in the first quarter of 2024, partially offset by increases in loan balances. |
| ● | Other interest-bearing liabilities decreased $278.8 million from a reduction in overnight borrowings facilitated by the strategic balance sheet restructuring in the first quarter of 2024, and a drop in FHLB advances, as we utilized brokered deposits not only to fund mortgage warehouse lines, but to pay down more costly FHLB lines of credit. |
Sierra Bancorp Financial Results
January 27, 2025
Page 4
Other financial highlights are reflected in the following table.
FINANCIAL HIGHLIGHTS | | | | | | | | | | | | | | | |
(Dollars in Thousands, Except per Share Data, Unaudited) | | | | | | | | | | | | | | | |
| | | At or For the | | | At or For the | |||||||||
| | | Three Months Ended | | | Twelve Months Ended | |||||||||
| | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | | 12/31/2023 |
Net income | | $ | 10,364 | | $ | 10,603 | | $ | 6,290 | | $ | 40,560 | | $ | 34,844 |
Diluted earnings per share | | $ | 0.72 | | $ | 0.74 | | $ | 0.43 | | $ | 2.82 | | $ | 2.36 |
Return on average assets | | | 1.13% | | | 1.14% | | | 0.67% | | | 1.12% | | | 0.94% |
Return on average equity | | | 11.49% | | | 11.95% | | | 8.03% | | | 11.62% | | | 11.30% |
| | | | | | | | | | | | | | | |
Net interest margin (tax-equivalent) (1) | | | 3.65% | | | 3.66% | | | 3.31% | | | 3.66% | | | 3.37% |
Yield on average loans | | | 5.20% | | | 5.25% | | | 4.78% | | | 5.13% | | | 4.69% |
Yield on investments | | | 5.03% | | | 5.42% | | | 5.35% | | | 5.40% | | | 5.09% |
Cost of average total deposits | | | 1.46% | | | 1.62% | | | 1.24% | | | 1.50% | | | 1.09% |
Cost of funds | | | 1.59% | | | 1.72% | | | 1.73% | | | 1.64% | | | 1.52% |
Efficiency ratio (tax-equivalent) (1)(2) | | | 59.74% | | | 58.38% | | | 67.10% | | | 60.76% | | | 63.90% |
| | | | | | | | | | | | | | | |
Total assets | | $ | 3,614,271 | | $ | 3,696,154 | | $ | 3,729,799 | | $ | 3,614,271 | | $ | 3,729,799 |
Loans & leases net of deferred fees | | $ | 2,331,434 | | $ | 2,321,025 | | $ | 2,090,384 | | $ | 2,331,434 | | $ | 2,090,384 |
Noninterest demand deposits | | $ | 1,007,208 | | $ | 1,013,743 | | $ | 1,020,772 | | $ | 1,007,208 | | $ | 1,020,772 |
Total deposits | | $ | 2,891,668 | | $ | 2,962,159 | | $ | 2,761,223 | | $ | 2,891,668 | | $ | 2,761,223 |
Noninterest-bearing deposits over total deposits | | | 34.8% | | | 34.2% | | | 37.0% | | | 34.8% | | | 37.0% |
| | | | | | | | | | | | | | | |
Shareholders' equity / total assets | | | 9.89% | | | 9.70% | | | 9.06% | | | 9.89% | | | 9.06% |
Tangible Common equity ratio (2) | | | 9.18% | | | 9.01% | | | 8.36% | | | 9.18% | | | 8.36% |
Book value per share | | $ | 25.12 | | $ | 24.88 | | $ | 22.85 | | $ | 25.12 | | $ | 22.85 |
Tangible book value per share (2) | | $ | 23.15 | | $ | 22.93 | | $ | 20.91 | | $ | 23.15 | | $ | 20.91 |
Community bank leverage ratio (subsidiary bank) | | | 11.80% | | | 11.70% | | | 11.29% | | | 11.80% | | | 11.29% |
Tangible common equity ratio (subsidiary bank) (2) | | | 11.07% | | | 10.90% | | | 10.30% | | | 11.07% | | | 10.30% |
| (1) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. |
| (2) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income
Net interest income was $30.4 million for the fourth quarter of 2024, a $2.5 million increase, or 9% over the fourth quarter of 2023, and increased $7.6 million, or 7%, to $120.0 million for the year ended 2024, relative to the same period in 2023.
For the fourth quarter of 2024, the yield on earning assets was 16 basis points higher as compared to the same period in 2023, which more than offset the lower average interest-earning assets of $66.6 million. The increase in yield was mostly due to an increase in real estate loan yields, combined with an increase in higher-yielding mortgage warehouse loans overall and as a percentage of loans. Further, there was a favorable 22 basis point decrease in the cost of our interest-bearing liabilities for the same period. The favorable decline in funding costs was due to a significant reduction in short-term borrowings as a result of the strategic balance sheet restructuring in late 2023, and early 2024.
Net interest income for the comparative year-to-date periods increased $7.6 million, or 7%, due to the sale of lower-yielding investments in the first quarter of 2024, as part of the overall strategic balance sheet restructuring. This sale allowed the Company to also reduce higher cost funding. There was a $161.5 million, or 8%, increase in average loan and lease balances with yields 44 basis points higher for the same period, while average investment balances decreased $254.9 million, or 19%, with yields 31 basis points higher for the same period. Average interest-bearing liabilities decreased $86.7
Sierra Bancorp Financial Results
January 27, 2025
Page 5
million, or 4%, mostly in borrowed funds. The cost of interest-bearing liabilities was 72 basis points higher for the comparative periods, due to an increase in higher cost brokered deposits used to fund the growth in mortgage warehouse utilization. The favorable net impact of the mix and rate change was a 29 basis point increase in our net interest margin for the year ended December 31, 2024, as compared to the same period in 2023.
Our net interest margin was 3.65% for the fourth quarter of 2024, one basis point lower than the linked quarter, and 34 basis points higher than the fourth quarter of 2023. The yield of interest-earning assets increased 16 basis points for the fourth quarter of 2024, as compared to the same quarter for 2023, and the cost of interest-bearing liabilities decreased 22 basis points compared to the same period in 2023. Favorable shifts in both yields and costs led to an overall 34 basis point increase in net interest margin in the fourth quarter of 2024, compared to the same period in 2023. Compared to the prior linked quarter, the yield on taxable investments declined as a portion of these investments are floating rate and the index rate declined during the quarter. This unfavorable decline in yield on investments was mostly offset by a 23 basis point decline in deposit costs as certificates of deposits rolled into lower rates throughout the quarter.
Credit Loss Expense
The Company recorded a $2.3 million and $4.6 million credit loss expense related to loans in the fourth quarter and year-to-date 2024, as compared to $3.6 million and $4.1 million, respectively, for the same periods in 2023. For the prior linked quarter, the credit loss expense related to loans increased $1.1 million. The impact of net lower charge-offs, along with a favorable improvement in underlying economic forecasts used as part of our allowance for credit losses model, and offset by an unfavorable increase in the allowance for credit losses on loans individually evaluated, accounts for the changes in all periods presented.
Credit loss expense on unfunded commitments was $0.1 million in the fourth quarter of 2024, as compared to a benefit of $0.1 million in the same quarter in 2023. For the full year 2024, the Company recorded $0.2 million in credit loss expense on unfunded commitments compared to a $0.3 million benefit for 2023. The reason for the increase in both the quarterly and year-to-date comparisons is due to an increase in the balance of unfunded commitments combined with an increase in the reserve rate utilized in the calculation of the reserves.
All debt securities in an unrealized loss position were primarily attributable to changes in interest rates and volatility in the financial markets and not a result of an expected credit loss.
Noninterest Income
Total noninterest income reflects a $0.5 million decline, or 7%, for the quarter ended December 31, 2024, as compared to the same quarter in 2023. Such decline is mostly due to a net benefit recorded in the fourth quarter of 2023 related to the combination of the sale/leaseback of Bank owned buildings, mostly offset by a realized loss related to securities for a net favorable benefit recorded of $0.8 million. Having the favorable net gain in 2023, with no similar transaction in 2024, resulted in a $0.8 million decline for the comparable periods. This was partially offset by favorable increases in service charges and other areas of noninterest income. For the full year 2024, noninterest income increased $1.1 million, or 4%, compared to 2023. Similar to the change in fourth quarter noninterest income described above, there was a $0.8 million net favorable difference between sale/leaseback gain net of investment portfolio realized losses in 2023 as compared to a $1.1 million net favorable difference for a second sale/leaseback transaction in early 2024. This resulted in a $0.3 million increase overall year-over-year for these two combined items. This was supplemented by a $1.1 million increase in service charges and a $0.9 million increase in bank-owned life income. These two favorable improvements were partially offset by a $0.8 million decline in other noninterest income items.
The favorable year-to-date change in Bank Owned Life Insurance (BOLI) income is offset by similar increases to the Company’s deferred compensation plan.
Service charge income increases are due mostly to favorable improvements in analysis fee income, greater ATM fees, an increase in overdraft income and higher income related to money-service business customers.
Sierra Bancorp Financial Results
January 27, 2025
Page 6
Noninterest Expense
There was a favorable variance of total noninterest expense of $1.3 million, or 5%, in the fourth quarter of 2024, relative to the fourth quarter of 2023. For the full year of 2024, noninterest expense increased by $0.2 million, or 0.2%, for the year ended 2024, as compared to the same period in 2023.
Salaries and Benefits were $0.7 million, or 5%, lower in the fourth quarter of 2024, as compared to the fourth quarter of 2023, and $0.6 million, or 1%, lower for the year ended 2024, compared to the same period in 2023. The Company made strategic decisions in 2023 that created operational efficiencies and reduced noninterest expenses. Full-time equivalent employees decreased by four to 485 full-time equivalent employees at December 31, 2024, as compared to 489 at December 31, 2023.
Occupancy expenses were $0.3 million higher for the fourth quarter of 2024, and $2.2 million higher year-to-date as compared to the same periods in 2023. The reason for the increases in both comparisons was due to increased rent expense from the sale/leaseback transactions in the fourth quarter of 2023 and first quarter of 2024.
Other noninterest expense decreased $0.9 million for the fourth quarter 2024, and $1.3 million for the year ended 2024, as compared to the same periods in 2023. The positive variances for the fourth quarter of 2024, compared to the same period in 2023, were in marketing costs, due to a change in the Company marketing strategy, and in travel and legal expenses. For the year-over-year comparison, the categories of variance were the same as with the quarterly comparison, except for an unfavorable variance in directors’ deferred compensation expense and loan origination software, to better serve our customers and create operational efficiencies in the near term. This was partially offset by favorable variances in debit card processing and ATM network costs, from a branding change to VISA from Mastercard last year, and the subsequent costs in 2023 related to that change.
The Company's provision for income taxes was 17.7% of pre-tax income in the fourth quarter of 2024, relative to 23.8% in the fourth quarter of 2023, and 24.7% of pre-tax income for the year ended December 31, 2024, as compared to 25.0% for the year ended 2023. The decrease in effective tax rate in the fourth quarter was due to an increase in the net benefit from low-income housing tax credit investments.
Balance Sheet Summary
The $115.5 million, or 3%, decrease in total assets during the year ended 2024, was mostly a result of the strategic balance sheet restructuring, mostly offset by loan growth in 2024. Investment securities declined $377.8 million, primarily from the sale of bonds from the strategic securities transaction, as well as other maturities and calls of investment securities. The decreases in investment securities were partially offset by a $241.3 million increase in gross loans, and a $22.1 million increase in cash on hand.
The $241.3 million increase in gross loan balances, as compared to December 31, 2023, was a result of organic growth led by $210.4 million of growth of mortgage warehouse outstandings. The remaining growth came from a $32.2 million increase in commercial real estate loans, a $20.7 million increase in other commercial loans, and a $10.1 million increase in farmland loans, partially offset by a $30.6 million decline in residential real estate loans. Despite the uncertainty in the direction of market interest rates during 2025, the Company plans to expand its customer base in the mortgage warehouse sector to facilitate growth in 2025.
Sierra Bancorp Financial Results
January 27, 2025
Page 7
As indicated in the loan roll forward below, new credit extended (excluding mortgage warehouse) for the fourth quarter of 2024 of $79.9 million represented an $18.7 million increase compared to the prior linked quarter, and $53.2 million relative to the same period in 2023. New credit extended (excluding mortgage warehouse) increased $31.1 million in 2024 as compared to 2023. This increase in organic loan growth was attributable to new loan teams hired in recent years that are now gaining momentum.
LOAN ROLLFORWARD | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | | | | | | | | | | |
| | For the three months ended: | | For the twelve months ended: | |||||||||||
| | | December 31, 2024 | | | September 30, 2024 | | | December 31, 2023 | | | December 31, 2024 | | | December 31, 2023 |
Gross loans beginning balance | | $ | 2,320,629 | | $ | 2,234,528 | | $ | 2,100,810 | | $ | 2,090,075 | | $ | 2,052,940 |
New credit extended | | | 79,934 | | | 61,239 | | | 26,704 | | | 216,452 | | | 185,323 |
Changes in line of credit utilization | | | (19,664) | | | 11,572 | | | 4,377 | | | (43,432) | | | (37,308) |
Change in mortgage warehouse | | | (9,376) | | | 61,718 | | | 8,415 | | | 210,402 | | | 50,561 |
Pay-downs, maturities, charge-offs and amortization | | | (40,182) | | | (48,428) | | | (50,231) | | | (142,156) | | | (161,441) |
Gross loans ending balance | | $ | 2,331,341 | | $ | 2,320,629 | | $ | 2,090,075 | | $ | 2,331,341 | | $ | 2,090,075 |
Unused commitments, excluding mortgage warehouse and overdraft lines, were $256.9 million at December 31, 2024, compared to $203.6 million at December 31, 2023. Total line utilization, excluding mortgage warehouse and overdraft lines, was 57% at December 31, 2024, and 62% at December 31, 2023. Including mortgage warehouse utilization, overall utilization was 51% at December 31, 2024, as compared to 53% at December 31, 2023. Mortgage warehouse utilization increased to 51% at December 31, 2024, as compared to 36% at December 31, 2023. Due to new customer growth, total mortgage warehouse availability increased to $311.6 million at December 31, 2024, as compared to $204.5 million at December 31, 2023. The Bank increased the number of mortgage warehouse customers by 60% in 2024. This has facilitated an increase in outstanding balances in 2024 by $210.4 million, or 181%, to $324.6 million at December 31, 2024.
Deposit balances reflect growth of $130.4 million, or 5%, during the year ended 2024. Core non-maturity deposits increased by $12.0 million, or 1%, while customer time deposits decreased by $21.5 million, or 4%. Wholesale brokered deposits increased by $140.0 million, or 104%. As stated previously, the increase in brokered deposits was primarily to fund increases in mortgage warehouse lines. Overall noninterest-bearing deposits as a percent of total deposits at December 31, 2024, decreased to 34.8%, as compared to 37.0% at December 31, 2023. Other interest-bearing liabilities of $188.9 million on December 31, 2024, consist of $108.9 million in customer repurchase agreements and $80.0 million of term FHLB borrowings, as compared to $107.1 million in customer repurchase agreements, and $205.0 million of term FHLB borrowings on December 31, 2023.
Overall uninsured deposits are estimated to be approximately $815.5 million, or 28% of total deposit balances, excluding public agency deposits that are subject to collateralization through a letter of credit issued by the FHLB. In addition, uninsured deposits of the Bank’s customers are eligible for FDIC pass-through insurance if the customer opens an IntraFi Insured Cash Sweep (ICS) account or a reciprocal time deposit through the Certificate of Deposit Account Registry System (CDARS). IntraFi allows for up to $265 million per customer of pass-through FDIC insurance, which would more than cover each of the Bank’s deposit customers if such customer desired to have such pass-through insurance. The Bank maintains a diversified deposit base with no significant customer concentrations and does not bank any cryptocurrency companies. At December 31, 2024, the Company had approximately 119,000 accounts, and the 25 largest deposit balance customers had balances of approximately 10% of overall deposits. During the fourth quarter of 2024, except for seasonality fluctuations in the normal course of business, there has been no material change in the composition of our 25 largest deposit balance customers.
Sierra Bancorp Financial Results
January 27, 2025
Page 8
The Company continues to have substantial liquidity. At December 31, 2024, and December 31, 2023, the Company had the following sources of primary and secondary liquidity (dollars in thousands, unaudited):
Primary and Secondary Liquidity Sources | | | December 31, 2024 | | | December 31, 2023 |
Cash and cash equivalents | | $ | 100,664 | | $ | 78,602 |
Unpledged investment securities | | | 552,098 | | | 792,965 |
Excess pledged securities | | | 242,519 | | | 382,965 |
FHLB borrowing availability | | | 629,134 | | | 586,726 |
Unsecured lines of credit | | | 504,785 | | | 374,785 |
Funds available through fed discount window | | | 298,296 | | | 392,034 |
Totals | | $ | 2,327,496 | | $ | 2,608,077 |
Total capital of $357.3 million at December 31, 2024, reflects an increase of $19.2 million, or 6%, relative to year-end 2023. The increase in equity during the year ended December 31, 2024, was primarily due $40.6 million in net income and a $4.7 million favorable swing in accumulated other comprehensive income (loss) partially offset by $13.6 million in dividends paid, and $15.0 million in share repurchases. The remaining difference was related to stock options exercised and restricted stock activity during the year.
Asset Quality
Total nonperforming assets, comprised of nonaccrual loans, increased by $11.7 million to $19.7 million for the year ended December 31, 2024. The Company's ratio of nonperforming loans to gross loans increased to 0.84% at December 31, 2024, from 0.38% at December 31, 2023. This unfavorable change in asset quality resulted from an increase in non-accrual loan balances, primarily as a result of one agricultural loan relationship. All the Company's nonperforming assets are individually evaluated for credit loss quarterly and management believes the established allowance for credit loss on such loans was appropriate. The nonaccrual loans at December 31, 2024, are mostly due to an operating line of credit collateralized with receivables from wine grape production and other assets with a balance of $16.3 million at December 31, 2024, and a current balance of $14.1 million, due to principal paydowns made by the customer during the month of January 2025.
The Company's allowance for credit losses on loans was $24.8 million at December 31, 2024, as compared to a balance of $23.5 million at December 31, 2023. The allowance was 1.07% of total loans at December 31, 2024, and 1.12% of total loans at December 31, 2023. The Company experienced fewer net charge offs during the year, offset by a specific allowance on a single agricultural credit relationship.
Management's detailed analysis indicates that the Company's allowance for credit losses on loans should be sufficient to cover credit losses inherent in loan portfolio balances outstanding as of December 31, 2024, but no assurance can be given that the Company will not experience substantial future losses relative to the size of the credit loss allowance on loans. Based upon the Company’s preliminary analysis we have identified approximately five residential real estate secured loans in the Los Angeles wildfire area and are unaware of any property damage at the date of this release. The total allowance for credit losses on loans of $24.8 million at December 31, 2024, included $0.4 million of allowance related to $326.4 million of mortgage warehouse lines.
About Sierra Bancorp
Sierra Bancorp is the holding Company for Bank of the Sierra (www.bankofthesierra.com), which is in its 48th year of operations and is the largest independent bank headquartered in the South San Joaquin Valley. Bank of the Sierra is a community-centric regional bank, which offers a broad range of retail and commercial banking services through full-service branches located within the counties of Tulare, Kern, Kings, Fresno, Ventura, San Luis Obispo, and Santa Barbara. The Bank also maintains an online branch and provides specialized lending services through an agricultural credit center in Templeton, California. In 2024, Bank of the Sierra was recognized as one of the strongest and top-performing community banks in the country, with a 5-star rating from Bauer Financial.
Sierra Bancorp Financial Results
January 27, 2025
Page 9
Forward-Looking Statements
The statements contained in this release that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to the health of the national and local economies, loan portfolio performance, the Company's ability to attract and retain skilled employees, customers' service expectations, the Company's ability to successfully deploy new technology, the success of acquisitions and branch expansion, changes in interest rates, and other factors detailed in the Company's SEC filings, including the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of the Company's most recent Form 10-K and Form 10-Q.
Sierra Bancorp Financial Results
January 27, 2025
Page 10
STATEMENT OF CONDITION | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
ASSETS | | | 12/31/2024 | | | 9/30/2024 | | | 6/30/2024 | | | 3/31/2024 | | | 12/31/2023 |
Cash and due from banks | | $ | 100,664 | | $ | 132,797 | | $ | 183,990 | | $ | 119,244 | | $ | 78,602 |
Investment securities | | | | | | | | | | | | | | | |
Available-for-sale, at fair value | | | 655,967 | | | 706,310 | | | 716,787 | | | 741,789 | | | 1,019,201 |
Held-to-maturity, at amortized cost, net of allowance for credit losses | | | 305,514 | | | 308,971 | | | 312,879 | | | 316,406 | | | 320,057 |
Total investment securities | | | 961,481 | | | 1,015,281 | | | 1,029,666 | | | 1,058,195 | | | 1,339,258 |
Real estate loans | | | | | | | | | | | | | | | |
Residential real estate | | | 381,438 | | | 388,169 | | | 396,819 | | | 406,443 | | | 412,063 |
Commercial real estate | | | 1,360,374 | | | 1,338,793 | | | 1,316,754 | | | 1,327,482 | | | 1,328,224 |
Other construction/land | | | 5,458 | | | 5,612 | | | 5,971 | | | 6,115 | | | 6,256 |
Farmland | | | 77,388 | | | 80,589 | | | 80,807 | | | 66,133 | | | 67,276 |
Total real estate loans | | | 1,824,658 | | | 1,813,163 | | | 1,800,351 | | | 1,806,173 | | | 1,813,819 |
Other commercial | | | 177,013 | | | 168,236 | | | 156,650 | | | 143,448 | | | 156,272 |
Mortgage warehouse lines | | | 326,400 | | | 335,777 | | | 274,059 | | | 203,561 | | | 116,000 |
Consumer loans | | | 3,270 | | | 3,453 | | | 3,468 | | | 3,682 | | | 3,984 |
Gross loans | | | 2,331,341 | | | 2,320,629 | | | 2,234,528 | | | 2,156,864 | | | 2,090,075 |
Deferred loan fees | | | 93 | | | 396 | | | 288 | | | 214 | | | 309 |
Allowance for credit losses on loans | | | (24,830) | | | (22,710) | | | (21,640) | | | (23,140) | | | (23,500) |
Net loans | | | 2,306,604 | | | 2,298,315 | | | 2,213,176 | | | 2,133,938 | | | 2,066,884 |
| | | | | | | | | | | | | | | |
Bank premises & equipment | | | 15,431 | | | 15,647 | | | 16,007 | | | 16,067 | | | 16,907 |
Other assets | | | 230,091 | | | 234,114 | | | 238,363 | | | 225,628 | | | 228,148 |
Total assets | | $ | 3,614,271 | | $ | 3,696,154 | | $ | 3,681,202 | | $ | 3,553,072 | | $ | 3,729,799 |
| | | | | | | | | | | | | | | |
LIABILITIES & CAPITAL | | | | | | | | | | | | | | | |
Noninterest demand deposits | | $ | 1,007,208 | | $ | 1,013,743 | | $ | 986,927 | | $ | 968,996 | | $ | 1,020,772 |
Interest-bearing transaction accounts | | | 587,753 | | | 595,672 | | | 537,731 | | | 532,791 | | | 533,947 |
Savings deposits | | | 347,387 | | | 356,725 | | | 368,169 | | | 378,057 | | | 370,806 |
Money market deposits | | | 140,793 | | | 135,948 | | | 136,853 | | | 134,533 | | | 145,591 |
Customer time deposits | | | 533,577 | | | 550,121 | | | 566,132 | | | 560,979 | | | 555,107 |
Wholesale brokered deposits | | | 274,950 | | | 309,950 | | | 346,598 | | | 271,648 | | | 135,000 |
Total deposits | | | 2,891,668 | | | 2,962,159 | | | 2,942,410 | | | 2,847,004 | | | 2,761,223 |
| | | | | | | | | | | | | | | |
Long-term debt | | | 49,393 | | | 49,371 | | | 49,348 | | | 49,326 | | | 49,304 |
Junior subordinated debentures | | | 35,838 | | | 35,794 | | | 35,749 | | | 35,704 | | | 35,660 |
Other interest-bearing liabilities | | | 188,860 | | | 205,534 | | | 228,003 | | | 201,851 | | | 467,621 |
Total deposits & interest-bearing liabilities | | | 3,165,759 | | | 3,252,858 | | | 3,255,510 | | | 3,133,885 | | | 3,313,808 |
| | | | | | | | | | | | | | | |
Allowance for credit losses on unfunded loan commitments | | | 710 | | | 640 | | | 520 | | | 540 | | | 510 |
Other liabilities | | | 90,500 | | | 83,958 | | | 75,152 | | | 73,553 | | | 77,384 |
Total capital | | | 357,302 | | | 358,698 | | | 350,020 | | | 345,094 | | | 338,097 |
Total liabilities & capital | | $ | 3,614,271 | | $ | 3,696,154 | | $ | 3,681,202 | | $ | 3,553,072 | | $ | 3,729,799 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Sierra Bancorp Financial Results
January 27, 2025
Page 11
GOODWILL & INTANGIBLE ASSETS | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | | | | | | | | | | |
| | | 12/31/2024 | | | 9/30/2024 | | | 6/30/2024 | | | 3/31/2024 | | | 12/31/2023 |
Goodwill | | $ | 27,357 | | $ | 27,357 | | $ | 27,357 | | $ | 27,357 | | $ | 27,357 |
Core deposit intangible | | | 618 | | | 780 | | | 961 | | | 1,180 | | | 1,399 |
Total intangible assets | | $ | 27,975 | | $ | 28,137 | | $ | 28,318 | | $ | 28,537 | | $ | 28,756 |
| | | | | | | | | | | | | | | |
CREDIT QUALITY | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | | | | | | | | | | |
| | | 12/31/2024 | | | 9/30/2024 | | | 6/30/2024 | | | 3/31/2024 | | | 12/31/2023 |
Non-accruing loans | | $ | 19,668 | | $ | 10,348 | | $ | 6,473 | | $ | 14,188 | | $ | 7,985 |
Foreclosed assets | | | - | | | - | | | - | | | - | | | - |
Total nonperforming assets | | $ | 19,668 | | $ | 10,348 | | $ | 6,473 | | $ | 14,188 | | $ | 7,985 |
| | | | | | | | | | | | | | | |
Quarterly net charge offs | | $ | 215 | | $ | 170 | | $ | 2,421 | | $ | 457 | | $ | 3,175 |
| | | | | | | | | | | | | | | |
Past due & still accruing (30-89) | | $ | 1,348 | | $ | 211 | | $ | 3,172 | | $ | 1,563 | | $ | 255 |
Classified loans | | $ | 44,464 | | $ | 29,148 | | $ | 28,829 | | $ | 34,100 | | $ | 35,577 |
| | | | | | | | | | | | | | | |
Non-performing loans to gross loans | | | 0.84% | | | 0.45% | | | 0.29% | | | 0.66% | | | 0.38% |
NPA's to loans plus foreclosed assets | | | 0.84% | | | 0.45% | | | 0.29% | | | 0.66% | | | 0.38% |
Allowance for credit losses on loans to gross loans | | | 1.07% | | | 0.98% | | | 0.97% | | | 1.07% | | | 1.12% |
| | | | | | | | | | | | | | | |
SELECT PERIOD-END STATISTICS | | | | | | | | | | | | | | | |
(Unaudited) | | | | | | | | | | | | | | | |
| | | 12/31/2024 | | | 9/30/2024 | | | 6/30/2024 | | | 3/31/2024 | | | 12/31/2023 |
Shareholders equity / total assets | | | 9.89% | | | 9.70% | | | 9.51% | | | 9.71% | | | 9.06% |
Gross loans / deposits | | | 80.62% | | | 78.34% | | | 75.94% | | | 75.76% | | | 75.69% |
Noninterest-bearing deposits / total deposits | | | 34.83% | | | 34.22% | | | 33.54% | | | 34.04% | | | 36.97% |
Core non-maturity deposits | | | 2,083,141 | | | 2,102,088 | | | 2,029,680 | | | 2,014,377 | | | 2,071,116 |
Sierra Bancorp Financial Results
January 27, 2025
Page 12
CONSOLIDATED INCOME STATEMENT | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | For the three months ended: | | | For the year ended: | |||||||||
| | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | | 12/31/2023 |
Interest income | | $ | 43,095 | | $ | 44,798 | | $ | 42,443 | | $ | 172,348 | | $ | 163,121 |
Interest expense | | | 12,742 | | | 14,008 | | | 14,573 | | | 52,319 | | | 50,716 |
Net interest income | | | 30,353 | | | 30,790 | | | 27,870 | | | 120,029 | | | 112,405 |
| | | | | | | | | | | | | | | |
Credit loss (benefit) expense - loans | | | 2,335 | | | 1,240 | | | 3,615 | | | 4,593 | | | 4,058 |
Credit loss expense (benefit) - unfunded commitments | | | 70 | | | 120 | | | (90) | | | 200 | | | (330) |
Credit loss benefit - debt securities held-to-maturity | | | - | | | (1) | | | - | | | (1) | | | (47) |
Net interest income after credit loss expense | | | 27,948 | | | 29,431 | | | 24,345 | | | 115,237 | | | 108,724 |
| | | | | | | | | | | | | | | |
Service charges and fees on deposit accounts | | | 6,059 | | | 6,205 | | | 5,977 | | | 24,173 | | | 23,103 |
Gain (loss) on sale of investments | | | 129 | | | 73 | | | - | | | (2,681) | | | 396 |
(Loss) gain on sale of fixed assets | | | (16) | | | - | | | 15,255 | | | 3,783 | | | 15,270 |
BOLI income | | | 372 | | | 540 | | | 379 | | | 2,650 | | | 1,767 |
Realized (loss) gain on available for sale securities | | | - | | | - | | | (14,500) | | | 66 | | | (14,500) |
Other noninterest income | | | 968 | | | 971 | | | 934 | | | 3,530 | | | 4,364 |
Total noninterest income | | | 7,512 | | | 7,789 | | | 8,045 | | | 31,521 | | | 30,400 |
| | | | | | | | | | | | | | | |
Salaries & benefits | | | 12,749 | | | 12,363 | | | 13,410 | | | 50,338 | | | 50,977 |
Occupancy expense | | | 3,201 | | | 2,995 | | | 2,909 | | | 12,374 | | | 10,160 |
Other noninterest expenses | | | 6,912 | | | 7,452 | | | 7,817 | | | 30,178 | | | 31,523 |
Total noninterest expense | | | 22,862 | | | 22,810 | | | 24,136 | | | 92,890 | | | 92,660 |
| | | | | | | | | | | | | | | |
Income before taxes | | | 12,598 | | | 14,410 | | | 8,254 | | | 53,868 | | | 46,464 |
Provision for income taxes | | | 2,234 | | | 3,807 | | | 1,964 | | | 13,308 | | | 11,620 |
Net income | | $ | 10,364 | | $ | 10,603 | | $ | 6,290 | | $ | 40,560 | | $ | 34,844 |
| | | | | | | | | | | | | | | |
TAX DATA | | | | | | | | | | | | | | | |
Tax-exempt municipal income | | $ | 1,579 | | $ | 1,584 | | $ | 2,675 | | $ | 6,743 | | $ | 10,909 |
Interest income - fully tax equivalent | | $ | 43,515 | | $ | 45,219 | | $ | 43,154 | | $ | 174,140 | | $ | 166,021 |
Sierra Bancorp Financial Results
January 27, 2025
Page 13
PER SHARE DATA | | | | | | | | | | | | | | | |
(Unaudited) | | | For the three months ended: | | | For the year ended: | |||||||||
| | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | | 12/31/2023 |
Basic earnings per share | | $ | 0.73 | | $ | 0.75 | | $ | 0.43 | | $ | 2.84 | | $ | 2.37 |
Diluted earnings per share | | $ | 0.72 | | $ | 0.74 | | $ | 0.43 | | $ | 2.82 | | $ | 2.36 |
Common dividends | | $ | 0.24 | | $ | 0.24 | | $ | 0.23 | | $ | 0.94 | | $ | 0.92 |
| | | | | | | | | | | | | | | |
Weighted average shares outstanding | | | 14,169,467 | | | 14,188,051 | | | 14,539,701 | | | 14,284,401 | | | 14,706,141 |
Weighted average diluted shares | | | 14,299,618 | | | 14,335,706 | | | 14,588,027 | | | 14,396,021 | | | 14,737,870 |
| | | | | | | | | | | | | | | |
Book value per basic share (EOP) | | $ | 25.12 | | $ | 24.88 | | $ | 22.85 | | $ | 25.12 | | $ | 22.85 |
Tangible book value per share (EOP) | | $ | 23.15 | | $ | 22.93 | | $ | 20.91 | | $ | 23.15 | | $ | 20.91 |
| | | | | | | | | | | | | | | |
Common shares outstanding (EOP) | | | 14,226,512 | | | 14,414,561 | | | 14,793,832 | | | 14,226,512 | | | 14,793,832 |
| | | | | | | | | | | | | | | |
KEY FINANCIAL RATIOS | | | | | | | | | | | | | | | |
(Unaudited) | | | For the three months ended: | | | For the year ended: | |||||||||
| | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | | 12/31/2023 |
Return on average equity | | | 11.49% | | | 11.95% | | | 8.03% | | | 11.62% | | | 11.30% |
Return on average assets | | | 1.13% | | | 1.14% | | | 0.67% | | | 1.12% | | | 0.94% |
Net interest margin (tax-equivalent) (1) | | | 3.65% | | | 3.66% | | | 3.31% | | | 3.66% | | | 3.37% |
Efficiency ratio (tax-equivalent) (1)(2) | | | 59.74% | | | 58.38% | | | 67.10% | | | 60.76% | | | 63.90% |
Net charge-offs to avg loans (not annualized) | | | 0.01% | | | 0.01% | | | 0.15% | | | 0.15% | | | 0.18% |
| (1) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. |
| (2) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
Sierra Bancorp Financial Results
January 27, 2025
Page 14
NON-GAAP FINANCIAL MEASURES | | | | | | | | | |
(Unaudited) | | | | | | | | | |
| | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 |
Total stockholders' equity | | $ | 357,302 | | $ | 358,698 | | $ | 338,097 |
Less: goodwill and other intangible assets | | | 27,975 | | | 28,137 | | | 28,756 |
Tangible common equity | | $ | 329,327 | | $ | 330,561 | | $ | 309,341 |
| | | | | | | | | |
Total assets | | $ | 3,614,271 | | $ | 3,696,154 | | $ | 3,729,799 |
Less: goodwill and other intangible assets | | | 27,975 | | | 28,137 | | | 28,756 |
Tangible assets | | $ | 3,586,296 | | $ | 3,668,017 | | $ | 3,701,043 |
| | | | | | | | | |
Total stockholders' equity (bank only) | | $ | 424,363 | | $ | 427,762 | | $ | 409,862 |
Less: goodwill and other intangible assets (bank only) | | | 27,975 | | | 28,137 | | | 28,756 |
Tangible common equity (bank only) | | $ | 396,388 | | $ | 399,625 | | $ | 381,106 |
| | | | | | | | | |
Total assets (bank only) | | $ | 3,607,133 | | $ | 3,693,553 | | $ | 3,727,280 |
Less: goodwill and other intangible assets (bank only) | | | 27,975 | | | 28,137 | | | 28,756 |
Tangible assets (bank only) | | $ | 3,579,158 | | $ | 3,665,416 | | $ | 3,698,524 |
| | | | | | | | | |
Common shares outstanding | | | 14,226,512 | | | 14,414,561 | | | 14,793,832 |
| | | | | | | | | |
Book value per common share | | $ | 25.12 | | $ | 24.88 | | $ | 22.85 |
Tangible book value per common share | | $ | 23.15 | | $ | 22.93 | | $ | 20.91 |
Equity ratio - GAAP (total stockholders' equity / total assets) | | | 9.89% | | | 9.70% | | | 9.06% |
Tangible common equity ratio (tangible common equity / tangible assets) | | | 9.18% | | | 9.01% | | | 8.36% |
Tangible common equity ratio (bank only) (tangible common equity / tangible assets) | | | 11.07% | | | 10.90% | | | 10.30% |
| | For the three months ended: | | | For the year ended: | ||||||||||
Efficiency Ratio: | | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | | 12/31/2023 |
Noninterest expense | | $ | 22,862 | | $ | 22,810 | | $ | 24,136 | | $ | 92,890 | | $ | 92,660 |
Divided by: | | | | | | | | | | | | | | | |
Net interest income | | | 30,353 | | | 30,790 | | | 27,870 | | | 120,029 | | | 112,405 |
Tax-equivalent interest income adjustments | | | 420 | | | 421 | | | 711 | | | 1,792 | | | 2,900 |
Net interest income, adjusted | | | 30,773 | | | 31,211 | | | 28,581 | | | 121,821 | | | 115,305 |
Noninterest income | | | 7,512 | | | 7,789 | | | 8,045 | | | 31,521 | | | 30,400 |
Less gain (loss) on sale of securities | | | 129 | | | 73 | | | - | | | (2,681) | | | 396 |
Less (loss) gain on sale of fixed assets | | | (16) | | | - | | | 15,255 | | | 3,783 | | | 15,270 |
Less realized (loss) gain on available-for-sale securities | | | - | | | | | | (14,500) | | | 66 | | | (14,500) |
Tax-equivalent noninterest income adjustments | | | 99 | | | 144 | | | 101 | | | 704 | | | 470 |
Noninterest income, adjusted | | | 7,498 | | | 7,860 | | | 7,391 | | | 31,057 | | | 29,704 |
Net interest income plus noninterest income, adjusted | | $ | 38,271 | | $ | 39,071 | | $ | 35,972 | | $ | 152,879 | | $ | 145,009 |
Efficiency Ratio (tax-equivalent) | | | 59.74% | | | 58.38% | | | 67.10% | | | 60.76% | | | 63.90% |
Sierra Bancorp Financial Results
January 27, 2025
Page 15
NONINTEREST INCOME/EXPENSE | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | ||||||||||
| | | For three months ended: | | | For twelve months ended: | |||||||||
Noninterest income: | | | 12/31/2024 | | | 9/30/2024 | | | 12/31/2023 | | | 12/31/2024 | | 12/31/2023 | |
Service charges on deposit accounts |
| $ | 6,059 | | | 6,205 | | | 5,977 | | $ | 24,173 | | | 23,103 |
Gain (loss) on sale of securities | | | 129 | | | 73 | | | — | | | (2,681) | | | 396 |
(Loss) gain on sale of fixed assets | | | (16) | | | — | | | 15,255 | | | 3,783 | | | 15,270 |
Bank-owned life insurance | | | 372 | | | 540 | | | 379 | | | 2,650 | | | 1,767 |
Realized (loss) gain on available for sale securities | | | — | | | — | | | (14,500) | | | 66 | | | (14,500) |
Other | | | 968 | | | 971 | | | 934 | | | 3,530 | | | 4,364 |
Total noninterest income | | $ | 7,512 | | $ | 7,789 | | $ | 8,045 | | $ | 31,521 | | $ | 30,400 |
As a % of average interest earning assets (1) | | | 0.89% | | | 0.91% | | | 0.93% | | | 0.95% | | | 0.89% |
| | | | | | | | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | | |
Salaries and employee benefits | | $ | 12,749 | | $ | 12,363 | | $ | 13,410 | | $ | 50,338 | | $ | 50,977 |
Occupancy costs | | | 3,201 | | | 2,995 | | | 2,909 | | | 12,374 | | | 10,160 |
Advertising and marketing costs | | | 361 | | | 381 | | | 569 | | | 1,422 | | | 2,215 |
Data processing costs | | | 1,458 | | | 1,555 | | | 1,397 | | | 6,202 | | | 5,831 |
Deposit services costs | | | 2,115 | | | 2,150 | | | 2,207 | | | 8,417 | | | 8,775 |
Loan services costs | | | | | | | | | | | | | | | |
Loan processing | | | 104 | | | 184 | | | 144 | | | 529 | | | 597 |
Foreclosed assets | | | — | | | — | | | — | | | — | | | 665 |
Other operating costs | | | 836 | | | 959 | | | 1,118 | | | 3,816 | | | 4,362 |
Professional services costs | | | | | | | | | | | | | | | |
Legal & accounting | | | 266 | | | 547 | | | 615 | | | 2,243 | | | 2,238 |
Director's costs | | | 572 | | | 501 | | | 504 | | | 2,973 | | | 2,237 |
Other professional service | | | 719 | | | 775 | | | 708 | | | 2,883 | | | 2,760 |
Stationery & supply costs | | | 100 | | | 120 | | | 117 | | | 483 | | | 531 |
Sundry & tellers | | | 381 | | | 280 | | | 438 | | | 1,210 | | | 1,312 |
Total noninterest expense | | $ | 22,862 | | $ | 22,810 | | $ | 24,136 | | $ | 92,890 | | $ | 92,660 |
As a % of average interest earning assets (1) | | | 2.71% | | | 2.68% | | | 2.80% | | | 2.79% | | | 2.71% |
Efficiency ratio (2)(3) | | | 59.74% | | | 58.38% | | | 67.10% | | | 60.76% | | | 63.90% |
| (1) | Annualized. |
| (2) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. |
| (3) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures.” |
Sierra Bancorp Financial Results
January 27, 2025
Page 16
AVERAGE BALANCES AND RATES | | | | | | | | | ||||
(Dollars in Thousands, Unaudited) | | For the quarter ended | | For the quarter ended | | For the quarter ended | ||||||
| | December 31, 2024 | | September 30, 2024 | | December 31, 2023 | ||||||
| | Average Balance (1) | Income/ Expense | Yield/ Rate (2) | | Average Balance (1) | Income/ Expense | Yield/ Rate (2) | | Average Balance (1) | Income/ Expense | Yield/ Rate (2) |
Assets | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | |
Interest-earning due from banks | | $ 49,680 | $ 594 | 4.74% | | $ 88,509 | $ 1,225 | 5.51% | | $ 13,661 | $ 193 | 5.61% |
Taxable | | 791,332 | 10,600 | 5.31% | | 830,054 | 11,991 | 5.75% | | 994,814 | 14,520 | 5.79% |
Non-taxable | | 198,600 | 1,579 | 3.99% | | 199,261 | 1,584 | 4.00% | | 334,836 | 2,675 | 4.01% |
Total investments | | 1,039,612 | 12,773 | 5.03% | | 1,117,824 | 14,800 | 5.42% | | 1,343,311 | 17,388 | 5.35% |
| | | | | | | | | | | | |
Loans: (3) | | | | | | | | | | | | |
Real estate | | 1,811,939 | 21,413 | 4.69% | | 1,804,099 | 21,054 | 4.64% | | 1,835,890 | 20,683 | 4.47% |
Agricultural Production | | 82,347 | 1,326 | 6.39% | | 81,501 | 1,520 | 7.42% | | 49,052 | 859 | 6.95% |
Commercial | | 85,779 | 1,244 | 5.75% | | 76,633 | 1,101 | 5.72% | | 97,962 | 1,533 | 6.21% |
Consumer | | 3,402 | 89 | 10.38% | | 3,558 | 78 | 8.72% | | 4,218 | 85 | 7.99% |
Mortgage warehouse lines | | 328,838 | 6,227 | 7.51% | | 303,463 | 6,227 | 8.16% | | 88,316 | 1,878 | 8.44% |
Other | | 2,595 | 22 | 3.36% | | 2,438 | 18 | 2.94% | | 2,331 | 17 | 2.89% |
Total loans | | 2,314,900 | 30,321 | 5.20% | | 2,271,692 | 29,998 | 5.25% | | 2,077,769 | 25,055 | 4.78% |
Total interest earning assets (4) | | 3,354,512 | 43,094 | 5.16% | | 3,389,516 | 44,798 | 5.31% | | 3,421,080 | 42,443 | 5.00% |
Other earning assets | | 44,910 | | | | 17,062 | | | | 25,738 | | |
Non-earning assets | | 258,710 | | | | 288,975 | | | | 267,451 | | |
Total assets | | $ 3,658,132 | | | | $ 3,695,553 | | | | $ 3,714,269 | | |
| | | | | | | | | | | | |
Liabilities and shareholders' equity | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | |
Demand deposits | | $ 202,940 | $ 1,348 | 2.64% | | $ 169,602 | $ 1,170 | 2.74% | | $ 137,827 | $ 698 | 2.01% |
NOW | | 382,649 | 118 | 0.12% | | 393,328 | 161 | 0.16% | | 406,970 | 74 | 0.07% |
Savings accounts | | 353,807 | 90 | 0.10% | | 359,921 | 93 | 0.10% | | 386,275 | 73 | 0.07% |
Money market | | 144,812 | 643 | 1.76% | | 132,804 | 542 | 1.62% | | 144,296 | 419 | 1.15% |
Time Deposits | | 538,441 | 4,979 | 3.68% | | 562,251 | 6,010 | 4.25% | | 551,287 | 6,172 | 4.44% |
Wholesale Brokered Deposits | | 289,678 | 3,520 | 4.82% | | 327,141 | 4,004 | 4.87% | | 150,326 | 1,407 | 3.71% |
Total interest bearing deposits | | 1,912,327 | 10,698 | 2.22% | | 1,945,047 | 11,980 | 2.45% | | 1,776,981 | 8,843 | 1.97% |
Borrowed funds: | | | | | | | | | | | | |
Federal funds purchased | | 165 | 2 | 4.81% | | 168 | 2 | 4.74% | | 133,339 | 1,840 | 5.47% |
Repurchase agreements | | 118,327 | 45 | 0.15% | | 133,280 | 60 | 0.18% | | 95,005 | 46 | 0.19% |
Short term borrowings | | 7,238 | 72 | 3.95% | | 1 | 0 | 0.00% | | 133,098 | 1,861 | 5.55% |
Long term FHLB Advances | | 80,000 | 786 | 3.90% | | 80,000 | 786 | 3.91% | | 80,000 | 788 | 3.91% |
Long term debt | | 49,380 | 430 | 3.45% | | 49,357 | 429 | 3.46% | | 49,290 | 429 | 3.45% |
Subordinated debentures | | 35,812 | 708 | 7.84% | | 35,767 | 751 | 8.35% | | 35,632 | 766 | 8.53% |
Total borrowed funds | | 290,922 | 2,043 | 2.79% | | 298,573 | 2,028 | 2.70% | | 526,364 | 5,730 | 4.32% |
Total interest bearing liabilities | | 2,203,249 | 12,741 | 2.29% | | 2,243,620 | 14,008 | 2.48% | | 2,303,345 | 14,573 | 2.51% |
Demand deposits - Noninterest bearing | | 993,827 | | | | 995,326 | | | | 1,041,989 | | |
Other liabilities | | 102,296 | | | | 103,571 | | | | 58,255 | | |
Shareholders' equity | | 358,760 | | | | 353,036 | | | | 310,680 | | |
Total liabilities and shareholders' equity | | $ 3,658,132 | | | | $ 3,695,553 | | | | $ 3,714,269 | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Interest income/interest earning assets | | | | 5.16% | | | | 5.31% | | | | 5.00% |
Interest expense/interest earning assets | | | | 1.51% | | | | 1.65% | | | | 1.69% |
Net interest income and margin (5) | | | $ 30,353 | 3.65% | | | $ 30,790 | 3.66% | | | $ 27,870 | 3.31% |
| (1) | Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. |
| (2) | Yields and net interest margin have been computed on a tax equivalent basis utilizing a 21% effective tax rate. |
| (3) | Loans are gross of the allowance for possible credit losses. Loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were $(0.4) million and $(0.3) million for the quarters ended December 31, 2024 and 2023, respectively, and $(0.4) million for the quarter ended September 30, 2024. |
| (4) | Non-accrual loans have been included in total loans for purposes of computing total earning assets. |
| (5) | Net interest margin represents net interest income as a percentage of average interest-earning assets. |
Sierra Bancorp Financial Results
January 27, 2025
Page 17
AVERAGE BALANCES AND RATES | | | | | | | | | | | | | | | | |
(Dollars in Thousands, Unaudited) | | | | | | | | | | | | | | |||
| | For the twelve months ended | | | For the twelve months ended | |||||||||||
| | December 31, 2024 | | | December 31, 2023 | |||||||||||
| | Average | | Income/ | | Yield/ Rate (2) | | Average | | Income/ | | Yield/ Rate (2) | ||||
Assets | | | | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | | | | |
Interest-earning due from banks | | $ | 49,754 | | $ | 2,659 | | 5.33% | | $ | 19,527 | | $ | 1,054 | | 5.40% |
Taxable | | | 845,018 | | | 48,682 | | 5.75% | | | 992,187 | | | 54,367 | | 5.48% |
Non-taxable | | | 210,636 | | | 6,743 | | 4.05% | | | 348,551 | | | 10,909 | | 3.96% |
Total investments | | | 1,105,408 | | | 58,084 | | 5.40% | | | 1,360,265 | | | 66,330 | | 5.09% |
| | | | | | | | | | | | | | | | |
Loans:(3) | | | | | | | | | | | | | | | | |
Real estate | | $ | 1,806,114 | | $ | 83,120 | | 4.60% | | $ | 1,854,300 | | $ | 82,174 | | 4.43% |
Agricultural | | | 75,309 | | | 5,390 | | 7.16% | | | 35,724 | | | 2,438 | | 6.82% |
Commercial | | | 79,719 | | | 4,702 | | 5.90% | | | 85,572 | | | 5,096 | | 5.96% |
Consumer | | | 3,654 | | | 326 | | 8.92% | | | 4,249 | | | 348 | | 8.19% |
Mortgage warehouse lines | | | 258,191 | | | 20,658 | | 8.00% | | | 81,675 | | | 6,658 | | 8.15% |
Other | | | 2,415 | | | 68 | | 2.82% | | | 2,415 | | | 77 | | 3.19% |
Total loans | | | 2,225,402 | | | 114,264 | | 5.13% | | | 2,063,935 | | | 96,791 | | 4.69% |
Total interest earning assets (4) | | | 3,330,810 | | | 172,348 | | 5.23% | | | 3,424,200 | | | 163,121 | | 4.85% |
Other earning assets | | | 17,131 | | | | | | | | 16,850 | | | | | |
Non-earning assets | | | 283,111 | | | | | | | | 272,930 | | | | | |
Total assets | | $ | 3,631,052 | | | | | | | $ | 3,713,980 | | | | | |
| | | | | | | | | | | | | | | | |
Liabilities and shareholders' equity | | | | | | | | | | | | | | | | |
Interest bearing deposits: | | | | | | | | | | | | | | | | |
Demand deposits | | $ | 160,644 | | $ | 3,950 | | 2.46% | | $ | 143,428 | | $ | 1,429 | | 1.00% |
NOW | | | 393,126 | | | 512 | | 0.13% | | | 442,819 | | | 289 | | 0.07% |
Savings accounts | | | 365,459 | | | 336 | | 0.09% | | | 419,834 | | | 269 | | 0.06% |
Money market | | | 138,703 | | | 2,071 | | 1.49% | | | 132,748 | | | 710 | | 0.53% |
Time deposits | | | 556,506 | | | 23,229 | | 4.17% | | | 527,965 | | | 23,214 | | 4.40% |
Brokered deposits | | | 282,618 | | | 13,257 | | 4.69% | | | 163,382 | | | 5,643 | | 3.45% |
Total interest bearing deposits | | | 1,897,056 | | | 43,355 | | 2.29% | | | 1,830,176 | | | 31,554 | | 1.72% |
Borrowed funds: | | | | | | | | | | | | | | | | |
Federal funds purchased | | | 3,840 | | | 211 | | 6.56% | | | 94,815 | | | 4,975 | | 5.25% |
Repurchase agreements | | | 123,878 | | | 685 | | 0.17% | | | 90,294 | | | 245 | | 0.27% |
Short term borrowings | | | 12,535 | | | 3,126 | | 5.46% | | | 130,622 | | | 7,059 | | 5.40% |
Long term FHLB Advances | | | 80,000 | | | 1,721 | | 3.91% | | | 58,411 | | | 2,282 | | 3.91% |
Long term debt | | | 49,346 | | | 2,969 | | 3.49% | | | 49,257 | | | 1,715 | | 3.48% |
Subordinated debentures | | | 35,745 | | | 8,964 | | 8.31% | | | 35,567 | | | 2,886 | | 8.11% |
Total borrowed funds | | | 305,344 | | | 17,676 | | 2.94% | | | 458,966 | | | 19,162 | | 4.18% |
Total interest bearing liabilities | | | 2,202,400 | | | 61,031 | | 2.38% | | | 2,289,142 | | | 50,716 | | 2.22% |
Demand deposits - noninterest bearing | | | 989,561 | | | | | | | | 1,057,041 | | | | | |
Other liabilities | | | 90,142 | | | | | | | | 59,317 | | | | | |
Shareholders' equity | | | 348,949 | | | | | | | | 308,480 | | | | | |
Total liabilities and shareholders' equity | | $ | 3,631,052 | | | | | | | $ | 3,713,980 | | | | | |
| | | | | | | | | | | | | | | | |
Interest income/interest earning assets | | | | | | | | 5.23% | | | | | | | | 4.85% |
Interest expense/interest earning assets | | | | | | | | 1.57% | | | | | | | | 1.48% |
Net interest income and margin(5) | | | | | $ | 120,029 | | 3.66% | | | | | $ | 112,405 | | 3.37% |
| | | | | | | | | | | | | | | | |
| (1) | Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. |
| (2) | Yields and net interest margin have been computed on a tax equivalent basis. |
| (3) | Loans are gross of the allowance for possible credit losses. Net loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were $(1.4) million and $(1.0) million for the years ended December 31, 2024 and 2023, respectively. |
| (4) | Non-accrual loans are slotted by loan type and have been included in total loans for purposes of total interest earning assets. |
| (5) | Net interest margin represents net interest income as a percentage of average interest-earning assets (tax-equivalent). |
#####################################