PBCO Financial Corporation Reports Q1 2022 Earnings
MEDFORD, Ore.–(BUSINESS WIRE)–PBCO Financial Corporation (OTC PINK: PBCO), the holding company of People’s Bank of Commerce, announced today its financial results for the 1st quarter 2022. As a result of the PBCO Financial Corporation reorganization and merger effective February 28, 2022, the current period financial discussion and summary balance sheet and income statement in this release reflect PBCO Financial Corporation on a consolidated basis, while the comparative prior periods are People’s Bank of Commerce results only. As the results of operations presented are substantially from the performance of People’s Bank of Commerce, management believes there is not a material difference related to disclosing the current and comparative results as presented.
Highlights
- First quarter net income of $2.4 million, or $0.47 per diluted share
- Steelhead gross factoring revenue of $2.0 million, an increase of 53% over Q1 2021
- Holding company reorganization completed
- Issued $25.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes
- $22.5 million capital investment in People’s Bank of Commerce, increasing the Tier 1 Capital Ratio to 11.25%
The Company reported quarterly net income of $2.4 million, or $0.47 per diluted share, for the 1st quarter of 2022 compared to net income of $2.9 million, or $0.69 per diluted share, in the same quarter of 2021. Earnings per share for the trailing 12 months were $2.18 per share, up from $2.07 per share for the prior twelve-month period. “Although earnings were impacted by the absence of income from PPP, the bank performed according to expectations during 1st quarter. Steelhead Finance continued to demonstrate strong performance with $2.0 million in revenue during Q1 2022, versus $1.3 million in Q1 2021,” said Lindsey Trautman, Chief Financial Officer. During the quarter, the bank made a provision for loan losses of $266 thousand. “The first quarter of 2022 represents the first time in two years that earnings are not materially impacted by PPP loans or merger related adjustments and more closely represent core bank earnings,” commented Ms. Trautman.
Deposits increased $33.9 million, a 4.4% increase from the prior quarter ending December 31, 2021. On an annual basis, deposits grew by $78.8 million, an annualized 17.7% growth rate. “Since the merger with Willamette Community Bank March 2021, People’s Bank continued to grow deposits with a strong focus on maintaining relationships with existing clients while increasing market share in our recently acquired markets,” commented Joan Reukauf, Chief Operating Officer.
“Core portfolio loan growth, excluding PPP, was down $1.0 million during the 1st quarter of 2022, compared to Q4 2021, due to several early payoffs, including a previously classified loan and a loan prepaid due to a business sale,” commented Julia Beattie, President. “We continue to see strong competition for loans in our northern market, with rate being the driving factor,” added Beattie. PPP loans outstanding at quarter end were $2.6 million, with only four loans remaining.
During the quarter, the bank experienced a decrease in classified assets, the result of a reduction in both Other Real Estate Owned and in classified loans. Total loans past due or on non-accrual increased, as a percentage of total loans, from the prior quarter to 0.21% versus 0.15% as of Q4 2021. During 1st quarter, the Allowance for Loan and Lease Losses (ALLL) was updated based on changes in loans and updated economic expectations, which were factored into the bank’s analysis. As of March 31, 2022, the ALLL was 1.03% of portfolio loans excluding PPP and the unallocated reserve stood at $620 thousand or 13.5% of the allowance.
First quarter 2022 non-interest income totaled $3.3 million, a decrease of $2.2 million from the 1st quarter of 2021. This was largely attributed to a one-time bargain purchase gain of $2.3 million recognized in Q1 2021 resulting from the Willamette Community Bank merger that took effect on March 1, 2021. During Q1 2022, Steelhead Finance factoring revenue increased $693 thousand, a 53.0% increase over the same quarter of 2021. Conversely, mortgage income decreased $866 thousand, or 64.5%, from the 1st quarter of 2021.
Non-interest expense totaled $6.0 million in the 1st quarter, down $1.7 million from the same period in 2021. During Q1 2021, the bank incurred $2.9 million in one-time transaction expenses related to the Willamette merger. “All anticipated merger expense saves have been realized as of the end of the first quarter, 2022,” commented Ms. Trautman.
On March 11, 2022, PBCO Financial Corporation, the holding company for People’s Bank of Commerce, completed a private placement of $25.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes. The proceeds will be used to support continued organic growth and strategic initiatives. The majority of the proceeds of the subordinated debt issuance, $22.5 million, was down streamed by PBCO Financial Corporation to People’s Bank of Commerce. This capital injection qualified as Tier 1 capital at the Bank and helped to increase the Tier 1 Capital Ratio as of March 31, 2022, to 11.25%, up from 8.99% as of December 31, 2021.
As of March 31, 2022, the Tier 1 Capital Ratio for PBCO Financial Corporation was 8.76% with total shareholder equity of $71.3 million. During the quarter, the company was able to augment capital through earnings while assets also increased with our growth in deposits. The company also had unrealized losses on its investment portfolio, net of taxes, of $11.9 million, which is attributed to changes in market value in the current rising rate environment. The net unrealized losses in the investment portfolio resulted in the decline in Book Value Per Share and Tangible Book Value per share from the prior quarter.
About PBCO Financial Corporation
PBCO Financial Corporation’s stock trades on the over-the-counter market under the symbol PBCO. Additional information about the Company is available in the investor section of the Company’s website at: www.peoplesbank.bank.
Founded in 1998, People’s Bank of Commerce is the only locally owned and managed community bank in Southern Oregon. People’s Bank of Commerce is a full-service, commercial bank headquartered in Medford, Oregon with branches in Albany, Medford, Ashland, Central Point, Grants Pass, Jacksonville, Klamath Falls, Lebanon, and Salem.
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995:
This release includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by phrases such as People’s Bank or its management “believes,” “expects,” “anticipates,” “foresees,” “forecasts,” “estimates” or other words or phrases of similar import. Similarly, statements herein that describe People’s Bank’s business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. All such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those in forward-looking statements.
|
Consolidated Balance Sheets |
|||||||||||||
| 1st Quarter 2022 | 4th Quarter 2021 | 3rd Quarter 2021 | 1st Quarter 2021 | ||||||||||
| (Dollars in 000’s) | 3/31/2022 | 12/31/2021 | 9/30/2021 | 3/31/2021 | |||||||||
| BALANCE SHEET | |||||||||||||
| ASSETS | |||||||||||||
| Cash and due from banks |
$ |
13,019 |
|
$ |
5,194 |
|
$ |
4,561 |
|
$ |
4,730 |
|
|
| Federal funds sold |
|
– |
|
|
– |
|
|
– |
|
|
– |
|
|
| Interest bearing deposits |
|
113,055 |
|
|
77,643 |
|
|
100,429 |
|
|
163,537 |
|
|
| Investment securities |
|
249,850 |
|
|
241,564 |
|
|
203,913 |
|
|
51,631 |
|
|
| Loans held for sale |
|
1,549 |
|
|
1,408 |
|
|
2,802 |
|
|
4,375 |
|
|
| Loans held for investment, net of unearned income |
|
452,296 |
|
|
457,224 |
|
|
459,883 |
|
|
512,493 |
|
|
| Total Loans, net of deferred fees and costs |
|
453,845 |
|
|
458,632 |
|
|
462,685 |
|
|
516,868 |
|
|
| Allowance for loan losses |
|
(4,646 |
) |
|
(4,376 |
) |
|
(4,302 |
) |
|
(4,325 |
) |
|
| Premises and equipment, net |
|
27,979 |
|
|
27,304 |
|
|
27,567 |
|
|
26,763 |
|
|
| Bank owned life insurance |
|
13,861 |
|
|
13,759 |
|
|
13,689 |
|
|
13,512 |
|
|
| Other Assets |
|
43,186 |
|
|
39,877 |
|
|
37,070 |
|
|
35,349 |
|
|
| Total assets |
$ |
910,149 |
|
$ |
859,597 |
|
$ |
845,612 |
|
$ |
808,065 |
|
|
| LIABILITIES | |||||||||||||
| Deposits | |||||||||||||
| Demand – non-interest bearing |
$ |
355,358 |
|
$ |
350,424 |
|
$ |
358,013 |
|
$ |
319,292 |
|
|
| Demand – interest bearing |
|
98,064 |
|
|
113,154 |
|
|
100,341 |
|
|
110,350 |
|
|
| Money market and savings |
|
320,677 |
|
|
276,264 |
|
|
266,004 |
|
|
256,462 |
|
|
| Time deposits of less than $250,000 |
|
21,027 |
|
|
21,140 |
|
|
22,670 |
|
|
21,022 |
|
|
| Time deposits of more than $250,000 |
|
2,959 |
|
|
3,247 |
|
|
3,645 |
|
|
12,208 |
|
|
| Total deposits |
$ |
798,085 |
|
$ |
764,229 |
|
$ |
750,673 |
|
$ |
719,334 |
|
|
| Borrowed funds |
|
31,788 |
|
|
7,437 |
|
|
7,529 |
|
|
6,871 |
|
|
| Other liabilities |
|
8,997 |
|
|
8,866 |
|
|
9,887 |
|
|
9,738 |
|
|
| Total liabilities |
$ |
838,870 |
|
$ |
780,532 |
|
$ |
768,089 |
|
$ |
735,943 |
|
|
| STOCKHOLDERS’ EQUITY | |||||||||||||
| Common stock |
$ |
61,340 |
|
$ |
61,340 |
|
$ |
60,879 |
|
$ |
57,104 |
|
|
| Retained earnings |
|
21,864 |
|
|
19,465 |
|
|
16,489 |
|
|
14,667 |
|
|
| Accumulated other comprehensive income, | |||||||||||||
| net of tax |
|
(11,925 |
) |
|
(1,740 |
) |
|
155 |
|
|
351 |
|
|
| Total stockholders’ equity |
$ |
71,279 |
|
$ |
79,065 |
|
$ |
77,523 |
|
$ |
72,122 |
|
|
| Total liabilities & stockholders’ equity |
$ |
910,149 |
|
$ |
859,597 |
|
$ |
845,612 |
|
$ |
808,065 |
|
|
|
Consolidated Statements of Income |
||||||||||||
| (Dollars in 000’s) | 1st Quarter 2022 | 4th Quarter 2021 | 3rd Quarter 2021 | 1st Quarter 2021 | ||||||||
| INCOME STATEMENT | ||||||||||||
| INTEREST INCOME | ||||||||||||
| Loans |
$ |
5,515 |
$ |
5,974 |
|
$ |
6,632 |
|
$ |
5,195 |
|
|
| Investments |
|
864 |
|
724 |
|
|
544 |
|
|
141 |
|
|
| Federal funds sold and due from banks |
|
52 |
|
44 |
|
|
58 |
|
|
53 |
|
|
| Total interest income |
|
6,431 |
|
6,742 |
|
|
7,234 |
|
|
5,389 |
|
|
| INTEREST EXPENSE | ||||||||||||
| Deposits |
|
162 |
|
197 |
|
|
218 |
|
|
200 |
|
|
| Borrowed funds |
|
66 |
|
15 |
|
|
15 |
|
|
14 |
|
|
| Total interest expense |
|
228 |
|
212 |
|
|
233 |
|
|
214 |
|
|
| NET INTEREST INCOME |
|
6,203 |
|
6,530 |
|
|
7,001 |
|
|
5,175 |
|
|
| Provision for loan losses |
|
266 |
|
139 |
|
|
347 |
|
|
(125 |
) |
|
| Net interest income after provision for | ||||||||||||
| loan losses |
|
5,937 |
|
6,391 |
|
|
6,654 |
|
|
5,300 |
|
|
| NONINTEREST INCOME | ||||||||||||
| Service charges |
|
115 |
|
117 |
|
|
106 |
|
|
78 |
|
|
| Mortgage lending income |
|
476 |
|
472 |
|
|
615 |
|
|
1,341 |
|
|
| Steelhead finance income |
|
2,001 |
|
1,984 |
|
|
1,785 |
|
|
1,308 |
|
|
| Bargain purchase gain |
|
– |
|
(316 |
) |
|
(316 |
) |
|
2,343 |
|
|
| BOLI Income |
|
96 |
|
72 |
|
|
73 |
|
|
60 |
|
|
| Other non-interest income |
|
580 |
|
585 |
|
|
474 |
|
|
347 |
|
|
| Total noninterest income |
|
3,268 |
|
2,914 |
|
|
2,737 |
|
|
5,477 |
|
|
| NONINTEREST EXPENSE | ||||||||||||
| Salaries and employee benefits |
|
3,697 |
|
3,416 |
|
|
3,354 |
|
|
3,407 |
|
|
| Occupancy & equipment expense |
|
869 |
|
924 |
|
|
893 |
|
|
925 |
|
|
| Advertising expense |
|
119 |
|
295 |
|
|
396 |
|
|
388 |
|
|
| Professional expenses |
|
283 |
|
213 |
|
|
561 |
|
|
547 |
|
|
| Data processing expense |
|
244 |
|
(197 |
) |
|
324 |
|
|
2,067 |
|
|
| Other operating expenses |
|
805 |
|
699 |
|
|
256 |
|
|
351 |
|
|
| Total noninterest expense |
|
6,017 |
|
5,350 |
|
|
5,784 |
|
|
7,685 |
|
|
| Income before taxes |
|
3,188 |
|
3,955 |
|
|
3,608 |
|
|
3,092 |
|
|
| Provision for income taxes |
|
789 |
|
978 |
|
|
958 |
|
|
200 |
|
|
| NET INCOME |
$ |
2,399 |
$ |
2,977 |
|
$ |
2,650 |
|
$ |
2,892 |
|
|
| Shares Outstanding End of Quarter |
|
5,055,301 |
|
5,057,211 |
|
|
5,042,704 |
|
|
5,043,127 |
|
|
| Average shares outstanding* |
|
5,056,574 |
|
5,047,540 |
|
|
4,962,936 |
|
|
4,176,293 |
|
|
| Earnings per share |
$ |
0.47 |
$ |
0.59 |
|
$ |
0.53 |
|
$ |
0.69 |
|
|
| *Adjusted for stock dividend 9/22/21 | ||||||||||||
| (Dollars in 000’s) | 3/31/2022 | 12/31/2021 | 9/30/2021 | 3/31/2021 | |||||||||
| Financial Highlights | |||||||||||||
| Total loans |
$ |
453,845 |
|
$ |
458,632 |
|
$ |
462,685 |
|
$ |
516,868 |
|
|
| Total deposits |
$ |
798,085 |
|
$ |
764,229 |
|
$ |
750,673 |
|
$ |
719,334 |
|
|
| Total assets |
$ |
910,149 |
|
$ |
859,597 |
|
$ |
845,612 |
|
$ |
808,065 |
|
|
| Net income |
$ |
2,399 |
|
$ |
2,977 |
|
$ |
2,650 |
|
$ |
2,892 |
|
|
| Steelhead Finance contribution, pre-tax |
$ |
1,109 |
|
$ |
1,116 |
|
$ |
1,089 |
|
$ |
679 |
|
|
| Mortgage contribution, pre-tax |
$ |
48 |
|
$ |
(8 |
) |
$ |
212 |
|
$ |
610 |
|
|
| Performance Ratios | |||||||||||||
| Return on average assets |
|
1.10 |
% |
|
1.40 |
% |
|
1.27 |
% |
|
1.82 |
% |
|
| Return on average equity |
|
12.33 |
% |
|
15.32 |
% |
|
13.79 |
% |
|
19.11 |
% |
|
| Net interest margin |
|
3.17 |
% |
|
3.46 |
% |
|
3.70 |
% |
|
3.64 |
% |
|
| Yield on loans |
|
4.84 |
% |
|
5.15 |
% |
|
5.53 |
% |
|
5.11 |
% |
|
| Cost of deposits |
|
0.08 |
% |
|
0.10 |
% |
|
0.12 |
% |
|
0.14 |
% |
|
| Efficiency ratio |
|
63.53 |
% |
|
56.65 |
% |
|
59.39 |
% |
|
72.15 |
% |
|
| Full-time equivalent employees |
|
149 |
|
|
140 |
|
|
140 |
|
|
143 |
|
|
| Capital | |||||||||||||
| Leverage ratio |
|
8.76 |
% |
|
8.99 |
% |
|
8.73 |
% |
|
8.44 |
% |
|
| Common equity tier 1 ratio | N/A(1) | N/A(1) | N/A(1) | N/A(1) | |||||||||
| Tier 1 risk based ratio | N/A(1) | N/A(1) | N/A(1) | N/A(1) | |||||||||
| Total risk based ratio | N/A(1) | N/A(1) | N/A(1) | N/A(1) | |||||||||
| Book value per share |
$ |
14.10 |
|
$ |
15.63 |
|
$ |
15.37 |
|
$ |
14.30 |
|
|
| Tangible book value per share |
$ |
13.34 |
|
$ |
14.87 |
|
$ |
14.61 |
|
$ |
13.52 |
|
|
| Asset Quality | |||||||||||||
| Allowance for loan losses (ALLL) |
$ |
4,646 |
|
$ |
4,376 |
|
$ |
5,782 |
|
$ |
4,325 |
|
|
| Nonperforming loans (NPLs) |
$ |
959 |
|
$ |
703 |
|
$ |
665 |
|
$ |
1,134 |
|
|
| Nonperforming assets (NPAs) |
$ |
1,245 |
|
$ |
1,245 |
|
$ |
1,443 |
|
$ |
2,162 |
|
|
| Classified assets(2) |
$ |
1,874 |
|
$ |
2,949 |
|
$ |
3,275 |
|
$ |
3,345 |
|
|
| ALLL as a percentage of net loans |
|
1.02 |
% |
|
0.95 |
% |
|
1.25 |
% |
|
0.84 |
% |
|
| ALLL as a percentage of NPLs |
|
484 |
% |
|
622 |
% |
|
869 |
% |
|
381 |
% |
|
| Net charge offs (recoveries) to average loans |
|
0.00 |
% |
|
-0.15 |
% |
|
0.03 |
% |
|
0.00 |
% |
|
| Net NPLs as a percentage of total loans |
|
0.21 |
% |
|
0.15 |
% |
|
0.15 |
% |
|
0.22 |
% |
|
| Nonperforming assets as a percentage of total assets |
|
0.14 |
% |
|
0.14 |
% |
|
0.17 |
% |
|
0.27 |
% |
|
| Classified Asset Ratio(3) |
|
2.47 |
% |
|
3.53 |
% |
|
4.00 |
% |
|
4.38 |
% |
|
| Past due as a percentage of total loans |
|
0.21 |
% |
|
0.15 |
% |
|
0.18 |
% |
|
0.22 |
% |
|
| End of period balances | |||||||||||||
| Total securities and short term deposits |
$ |
362,905 |
|
$ |
319,207 |
|
$ |
304,342 |
|
$ |
215,168 |
|
|
| Total loans, net of allowance |
$ |
449,199 |
|
$ |
454,256 |
|
$ |
458,383 |
|
$ |
512,543 |
|
|
| Total earning assets |
$ |
816,750 |
|
$ |
777,839 |
|
$ |
767,027 |
|
$ |
732,036 |
|
|
| Intangible Assets |
$ |
3,841 |
|
$ |
3,854 |
|
$ |
3,872 |
|
$ |
3,926 |
|
|
| Total assets |
$ |
910,149 |
|
$ |
859,597 |
|
$ |
845,612 |
|
$ |
808,065 |
|
|
| Total noninterest bearing deposits |
$ |
355,358 |
|
$ |
350,424 |
|
$ |
358,013 |
|
$ |
319,292 |
|
|
| Total deposits |
$ |
798,085 |
|
$ |
764,229 |
|
$ |
750,673 |
|
$ |
719,334 |
|
|
| Average balances | |||||||||||||
| Total securities and short term deposits |
$ |
328,747 |
|
$ |
301,297 |
|
$ |
278,310 |
|
$ |
150,214 |
|
|
| Total loans, net of allowance |
$ |
450,861 |
|
$ |
449,826 |
|
$ |
465,410 |
|
$ |
397,195 |
|
|
| Total earning assets |
$ |
779,609 |
|
$ |
751,123 |
|
$ |
743,719 |
|
$ |
547,409 |
|
|
| Total assets |
$ |
870,794 |
|
$ |
848,239 |
|
$ |
834,485 |
|
$ |
635,535 |
|
|
| Total noninterest bearing deposits |
$ |
353,917 |
|
$ |
356,832 |
|
$ |
336,375 |
|
$ |
167,266 |
|
|
| Total deposits |
$ |
771,160 |
|
$ |
752,255 |
|
$ |
739,372 |
|
$ |
525,064 |
|
|
| (1) Effective March 31, 2020, People’s Bank of Commerce opted into the Community Bank Leverage Ratio and is no longer calculating risk based capital ratios. | |||||||||||||
| (2) Classified assets are defined as the sum of all loan-related contingent liabilities and loans internally graded substandard or worse, impaired loans (net of government guarantees), adversely classified securities, and other real estate owned. | |||||||||||||
| (3) Classified asset ratio is defined as the sum of all loan related contingent liabilities and loans internally graded substandard or worse, impaired loans (net of government guarantees), adversely classified securities, and other real estate owned, divided by bank Tier 1 capital, plus the allowance for loan losses. | |||||||||||||
Contacts
Ken Trautman, CEO
(541) 774-7654, ken@peoplesbank.bank