Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The following financial statements and independent auditors’ report listed below are included herein:
Page
I.
Report of Independent Registered Public Accounting Firm (Eide Bailly LLP San Ramon, California PCAOB ID 286 )
64
II.
Consolidated Balance Sheets – December 31, 2022 and 2021
67
III.
Consolidated Statements of Income – Years Ended December 31, 2022, 2021, and 2020
68
IV.
Consolidated Statements of Comprehensive (Loss) Income – Years Ended December 31, 2022, 2021, and 2020
69
V.
Consolidated Statements of Changes in Shareholders’ Equity – Years Ended December 31, 2022, 2021, and 2020
70
VI.
Consolidated Statements of Cash Flows – Years Ended December 31, 2022, 2021, and 2020
71
VII.
Notes to Consolidated Financial Statements
73
63
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders
Sierra Bancorp and Subsidiary
Porterville, California
Opinion on the Financial Statements and Internal Control Over Financial Reporting
We have audited the accompanying consolidated balance sheets of Sierra Bancorp and Subsidiary (the Company) as of December 31, 2022 and 2021, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes (collectively referred to as the “consolidated financial statements”).
We also have audited the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control —Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control—Integrated Framework: (2013) issued by COSO.
As discussed in notes 2 and 4, effective January 1, 2022, the company adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The Company recorded an increase to the allowance for credit losses – loans and leases of $9.5 million, an increase to allowance for credit losses on off balance sheet credit exposures of $0.9 million and a reduction to retained earnings of $7.3 million, net of deferred taxes of $3.1 million.
Basis for Opinion
The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s consolidated financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of
64
Table of Contents
internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matter
Critical audit matters (CAMs) arising from the audit and included in our auditor’s report are intended to inform investors and other financial statement users about matters that required especially challenging, subjective, or complex auditor judgment, and the relevant response or approach that we had to those matters. These matters relate to accounts or disclosures that are material to the financial statements, and include the following matters arising from the current period audit of the consolidated financial statements:
Allowance for Credit Losses - Loans and Leases
As discussed in Note 4 to the Company’s consolidated financial statements, the Company has a gross loan and lease portfolio of $2.1 billion and related allowance for credit losses - loans and leases (ACL) of $23.1 million as of December 31, 2022. The ACL represents management’s estimate of expected credit losses over the contractual life of the portfolio. The determination of the ACL is a material and complex estimate requiring significant management judgment in the evaluation of past events, current economic conditions and reasonable supportable forecasts, as well as qualitative adjustments applied on a portfolio segment basis. The qualitative adjustments are used to bring the ACL to the level management believes appropriate based on factors that are otherwise unaccounted for in the quantitative process.
Auditing these complex judgments and assumptions involves especially challenging auditor judgment due to the nature and extent of specialized skill or knowledge needed.
Our considerations and procedures performed to address this critical audit matter included:
o Obtaining an understanding of the Company’s process for establishing the ACL, including the models selected by management to estimate quantitative components of the ACL and qualitative adjustments made to the ACL. This includes the process utilized by management to challenge the model results and determine the best estimate of the ACL as of the balance sheet date.
o Evaluating the design and testing the operating effectiveness of controls relating to the development and approval of the ACL methodology, management’s identification, determination and controls related to the significant assumptions used in the models, controls around the reliability and accuracy of the data used in the models, analysis of the ACL results and management’s review and approval of the ACL.
o Evaluating the appropriateness of the model methodology used to incorporate a reasonable and supportable forecast period and reversion to historical loss rates by inspecting the model documentation and by comparing it to relevant industry practices.
65
Table of Contents
o Determining whether the loan portfolio is segmented by similar risk characteristics by comparing to the Company’s business environment and relevant industry practices.
o Testing the completeness and accuracy of internal loan level data used as the basis for the calculation.
o Evaluating the reasonableness of forecasted economic scenarios provided by a third party.
o Evaluating the identification and measurement of the qualitative adjustments, including the basis for concluding an adjustment was warranted and compared the adjustments utilized by management to both internal portfolio metrics and external macroeconomic data to support the adjustments and evaluated the trends in such adjustments. We searched for and evaluated information that corroborates or contradicts management’s reasonable and supportable forecast as well as identification and measurement of qualitative factors.
/s/ Eide Bailly LLP
We have served as the Company’s auditor since 2019. Vavrinek, Trine, Day & Co., LLP, who joined Eide Bailly LLP in 2019, had served as the Company’s auditor since 2004.
San Ramon, California
March 9, 2023
66
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
December 31, 2022 and 2021
(dollars in thousands)
2022
2021
ASSETS
Cash and due from banks
$
72,803
$
63,147
Interest bearing deposits in banks
4,328
194,381
Cash and cash equivalents
77,131
257,528
Investment securities
Available-for-sale, net of zero allowance for credit losses at December 31, 2022 and December 31, 2021
934,923
973,314
Held-to-maturity, (fair value of $ 328,011 at December 31, 2022 and $ 0 at December 31, 2021)
336,944
—
Allowance for credit losses on held-to-maturity securities
( 63 )
—
Net, investment securities held-to-maturity
336,881
—
Loans and leases:
Gross loans and leases
2,052,940
1,989,726
Deferred loan and lease fees, net
( 123 )
( 1,865 )
Allowance for credit losses on loans and leases
( 23,060 )
( 14,256 )
Net loans and leases
2,029,757
1,973,605
Foreclosed assets
—
93
Premises and equipment, net
22,478
23,571
Goodwill
27,357
27,357
Other intangible assets, net
2,275
3,275
Company owned life insurance
52,169
54,242
Other assets
125,619
58,029
$
3,608,590
$
3,371,014
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Noninterest bearing
$
1,088,199
$
1,084,544
Interest bearing
1,757,965
1,697,028
Total deposits
2,846,164
2,781,572
Repurchase agreements
109,169
106,937
Short-term borrowings
219,000
—
Long-term debt
49,214
49,141
Subordinated debentures, net
35,481
35,302
Allowance for credit losses on unfunded loan commitments
840
203
Other liabilities
45,140
35,365
Total liabilities
3,305,008
3,008,520
Commitments and contingent liabilities (Note 14)
Shareholders' equity
Serial Preferred stock, no par value; 10,000,000 shares authorized; none issued; Common stock, no par value; 24,000,000 shares authorized; 15,170,372 and 15,270,010 shares issued and outstanding in 2022 and 2021, respectively
112,928
113,007
Additional paid-in capital
4,148
3,910
Retained earnings
243,082
234,410
Accumulated other comprehensive (loss) gain, net of taxes of $ 23,746 in 2022 and $( 4,687 ) in 2021
( 56,576 )
11,167
Total shareholders' equity
303,582
362,494
$
3,608,590
$
3,371,014
The accompanying notes are an integral part of these consolidated financial statements.
67
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 2022, 2021 and 2020
(dollars in thousands, except per share data)
2022
2021
2020
Interest and dividend income
Loans and leases, including fees
$
86,706
$
99,249
$
96,181
Taxable securities
25,789
7,239
8,199
Tax-exempt securities
8,805
6,218
5,707
Federal funds sold and other
519
370
156
Total interest income
121,819
113,076
110,243
Interest expense
Deposits
6,819
2,390
3,948
Short-term borrowings
2,069
213
243
Long-term debt
1,713
468
—
Subordinated debentures
1,603
979
1,217
Total interest expense
12,204
4,050
5,408
Net interest income
109,615
109,026
104,835
Provision (benefit) for credit losses on loans and leases
10,898
( 3,650 )
8,550
Benefit for credit losses on unfunded loan commitments
( 294 )
—
—
Provision for credit losses on held-to-maturity securities
63
—
—
Net interest income after provision for loan and lease losses
98,948
112,676
96,285
Noninterest income
Service charges on deposits
12,535
11,846
11,765
Debit card fees
8,533
8,485
7,023
Net gains (losses) on sale of securities available-for-sale
1,487
11
390
(Decrease) increase in cash surrender value of life insurance
( 996 )
2,648
2,412
Other income
9,211
5,089
4,560
Total noninterest income
30,770
28,079
26,150
Noninterest expense
Salaries and employee benefits
47,053
42,431
40,178
Occupancy and equipment
9,718
9,837
9,842
Other
28,032
31,288
25,892
Total noninterest expense
84,803
83,556
75,912
Income before income taxes
44,915
57,199
46,523
Provision for income taxes
11,256
14,187
11,079
Net income
$
33,659
$
43,012
$
35,444
Earnings per share
Basic
$
2.25
$
2.82
$
2.33
Diluted
$
2.24
$
2.80
$
2.32
Weighted average shares outstanding, basic
14,955,756
15,241,957
15,216,749
Weighted average shares outstanding, diluted
15,022,755
15,353,445
15,280,325
The accompanying notes are an integral part of these consolidated financial statements.
68
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
Years Ended December 31, 2022, 2021 and 2020
(dollars in thousands, except footnotes)
2022
2021
2020
Net income
$
33,659
$
43,012
$
35,444
Other comprehensive (loss) gain, before tax
Unrealized (loss) gain on securities:
Unrealized holding (loss) gain arising during period
( 94,689 )
( 10,265 )
18,099
Reclassification adjustment for gains included in net income (1)
( 1,487 )
( 11 )
( 390 )
Other comprehensive (loss) gain, before tax
( 96,176 )
( 10,276 )
17,709
Income tax benefit (expense) related to items of other comprehensive income
28,433
3,038
( 5,236 )
Total other comprehensive (loss) gain , net of tax
( 67,743 )
( 7,238 )
12,473
Comprehensive (loss) income
$
( 34,084 )
$
35,774
$
47,917
(1) Amounts are included in net gains on securities available-for-sale on the Consolidated Statements of Income in noninterest income. Income tax expense associated with the reclassification adjustment for the years ended 2022, 2021 and 2020 was $ 440,000 , $ 3,000 , and $ 115,000 respectively.
The accompanying notes are an integral part of these consolidated financial statements.
69
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
For the Three Years Ended December 31, 2022
(dollars in thousands, except per share data)
Common Stock
Accumulated
Additional
Other
Paid In
Retained
Comprehensive
Shareholders'
Shares
Amount
Capital
Earnings
Gain (Loss)
Equity
Balance, January 1, 2020
15,284,538
113,179
3,307
186,867
5,932
$
309,285
Net Income
—
—
—
35,444
—
35,444
Other comprehensive gain, net of tax
—
—
—
—
12,473
12,473
Exercise of stock options
67,050
1,034
( 259 )
—
—
775
Stock based compensation expense
148,885
—
688
—
—
688
Stock repurchase
( 112,050 )
( 829 )
—
( 1,733 )
—
( 2,562 )
Cash dividends - $ .80 per share
—
—
—
( 12,207 )
—
( 12,207 )
Balance, December 31, 2020
15,388,423
113,384
3,736
208,371
18,405
343,896
Net Income
—
—
—
43,012
—
43,012
Other comprehensive loss, net of tax
—
—
—
—
( 7,238 )
( 7,238 )
Stock options exercised, net of shares surrendered for cashless exercises
25,452
422
( 141 )
—
—
281
Restricted stock granted
73,912
680
( 680 )
—
—
—
Restricted stock surrendered due to employee tax liability
( 12,122 )
( 89 )
—
( 203 )
—
( 292 )
Restricted stock forfeited / cancelled
( 18,217 )
—
—
—
—
—
Stock based compensation - stock options
—
—
118
—
—
118
Stock based compensation - restricted stock
—
—
877
—
—
877
Stock repurchase
( 187,438 )
( 1,390 )
—
( 3,538 )
—
( 4,928 )
Cash dividends - $ .87 per share
—
—
—
( 13,232 )
—
( 13,232 )
Balance, December 31, 2021
15,270,010
113,007
3,910
234,410
11,167
362,494
Cumulative change in accounting principle
—
—
—
( 7,315 )
—
( 7,315 )
Net Income
—
—
—
33,659
—
33,659
Other comprehensive loss, net of tax
—
—
—
—
( 67,743 )
( 67,743 )
Stock options exercised, net of shares surrendered for cashless exercises
29,640
1,360
( 1,046 )
—
—
314
Restricted stock granted
70,465
—
—
—
—
—
Restricted stock surrendered due to employee tax liability
( 15,309 )
( 114 )
—
( 227 )
—
( 341 )
Restricted stock forfeited / cancelled
( 1,872 )
—
—
—
—
—
Stock based compensation - stock options
—
—
84
—
—
84
Stock based compensation - restricted stock
—
—
1,200
—
—
1,200
Stock repurchase
( 182,562 )
( 1,325 )
—
( 3,526 )
—
( 4,851 )
Cash dividends - $ .92 per share
—
—
—
( 13,919 )
—
( 13,919 )
Balance, December 31, 2022
15,170,372
$
112,928
$
4,148
$
243,082
$
( 56,576 )
$
303,582
The accompanying notes are an integral part of these consolidated financial statements.
70
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2022, 2021, and 2020
(dollars in thousands)
2022
2021
2020
Cash flows from operating activities:
Net income
$
33,659
$
43,012
$
35,444
Adjustments to reconcile net income to net cash provided by operating activities:
Gain on sales of securities
( 1,487 )
( 11 )
( 390 )
Loss (gain) on disposal of fixed assets
8
( 180 )
—
Gain on sale of foreclosed assets
( 8 )
( 153 )
( 10 )
Writedown of foreclosed assets
91
174
124
Stock based compensation expense
1,284
995
688
Provision (benefit) for loan and lease losses
10,898
( 3,650 )
8,550
Provision for credit losses on held-to-maturity securities
63
—
—
Depreciation and amortization
2,536
3,237
3,025
Net amortization on securities premiums and discounts
3,519
4,914
4,789
Accretion of discounts for loans acquired and net deferred loan fees
( 279 )
( 411 )
( 663 )
Decrease (increase) in cash surrender value of life insurance policies
996
( 2,648 )
( 2,412 )
Amortization of core deposit intangible
1,000
1,032
1,074
(Increase) decrease in interest receivable and other assets
( 26,213 )
6,435
( 488 )
Increase (decrease) in other liabilities
9,481
1,602
( 8,151 )
Deferred income tax (benefit) provision
( 2,759 )
85
( 2,611 )
Decrease (increase) in equity securities
332
( 2,523 )
( 447 )
Net amortization of partnership investment
451
746
1,505
Net cash provided by operating activities
33,572
52,656
40,027
Cash flows from investing activities:
Maturities and calls of securities available for sale
11,003
10,390
12,385
Proceeds from sales of securities available for sale
45,903
148
20,298
Purchases of securities available for sale
( 526,498 )
( 568,174 )
( 71,816 )
Principal paydowns on securities available for sale
72,831
113,117
109,267
Net purchases of FHLB stock
( 336 )
—
—
Loan originations and payments, net
( 76,225 )
472,589
( 697,305 )
Purchases of premises and equipment, net
( 1,272 )
( 371 )
( 2,916 )
Proceeds from sales of fixed assets
—
1,426
—
Proceeds from sales of foreclosed assets
10
950
2,445
Purchase of bank owned life insurance
( 24 )
( 39 )
( 210 )
Liquidation of bank-owned life insurance
23
—
326
Proceeds from BOLI death benefit
1,078
984
274
Amortization of debt issuance costs
73
—
—
Net increase in partnership investment
( 7,562 )
( 10,400 )
—
Net cash (used in) provided by investing activities
( 480,996 )
20,620
( 627,252 )
Cash flows from financing activities:
Increase in deposits
64,592
156,966
456,232
Increase (decrease) in borrowed funds
94,000
( 42,900 )
22,900
Increase in repurchase agreements
2,232
67,799
13,427
Increase (decrease) in fed funds purchased
125,000
( 100,000 )
100,000
Cash dividends paid
( 13,919 )
( 13,232 )
( 12,207 )
Repurchases of common stock
( 5,192 )
( 5,220 )
( 2,562 )
Stock options exercised
314
281
775
Proceeds from issuance of subordinated debt
—
49,141
—
Net cash provided by financing activities
267,027
112,835
578,565
(Decrease) increase in cash and due from banks
( 180,397 )
186,111
( 8,660 )
Cash and cash equivalents, beginning of year
257,528
71,417
80,077
Cash and cash equivalents, end of year
$
77,131
$
257,528
$
71,417
71
Table of Contents
SIERRA BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
Years Ended December 31, 2022, 2021 and 2020
(dollars in thousands)
2022
2021
2020
Supplemental disclosure of cash flow information:
Cash paid during the year for:
Interest
$
10,777
$
3,649
$
6,007
Income taxes
$
13,165
$
13,554
$
14,490
Supplemental noncash disclosures:
Real estate acquired through foreclosure
$
—
$
93
$
2,562
Change in unrealized net (losses) gains on investment securities
$
( 96,176 )
$
( 10,276 )
$
17,709
The accompanying notes are an integral part of these consolidated financial statements.
72
Table of Contents
1. THE BUSINESS OF SIERRA BANCORP
Sierra Bancorp (the “Company”) is a California corporation registered as a bank holding company under the Bank Holding Company Act of 1956, as amended, and is headquartered in Porterville, California. The Company was incorporated in November 2000 and acquired all of the outstanding shares of Bank of the Sierra (the “Bank”) in August 2001. The Company’s principal subsidiary is the Bank, and the Company exists primarily for the purpose of holding the stock of the Bank and its subsidiaries, two special purpose entities organized to facilitate repossessed assets, and of such other subsidiaries it may acquire or establish. The Company’s only other direct subsidiaries are Sierra Statutory Trust II, Sierra Capital Trust III and Coast Bancorp Statutory Trust II, which were formed solely to facilitate the issuance of capital trust pass-through securities.
At December 31, 2022, the Bank operated 35 full service branch offices, an online branch and provides specialized lending services through a dedicated agricultural credit office, an SBA division, Mortgage Warehouse lending divisions and a dedicated loan production office in Roseville, California and an agricultural production office in Templeton, California. The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (FDIC) up to applicable legal limits. The Bank maintains a diversified loan portfolio comprised of agricultural, commercial, consumer, real estate, construction and mortgage loans. Loans are made in California within the market area of the South Central San Joaquin Valley, the Central Coast, Ventura County and neighboring communities. These areas have diverse economies with principal industries being agriculture, real estate and light manufacturing.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Consolidation and Basis of Presentation
The consolidated financial statements include the accounts of the Company and the consolidated accounts of its wholly owned subsidiary, Bank of the Sierra. All significant intercompany balances and transactions have been eliminated. Certain reclassifications have been made to prior years’ balances to conform to classifications used in 2022. The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (U.S. GAAP) and prevailing practices within the banking industry.
In accordance with U.S. GAAP, the Company’s investments in Sierra Statutory Trust II, Sierra Capital Trust III and Coast Bancorp Statutory Trust II are not consolidated and are accounted for under the equity method and included in other assets on the consolidated balance sheet. The subordinated debentures issued and guaranteed by the Company and held by the trusts are reflected on the Company’s consolidated balance sheet.
Use of Estimates
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.
Material estimates that are particularly susceptible to significant changes in the near-term relate to the determination of the allowance for credit losses and the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans. In connection with the determination of the allowances for credit losses and other real estate, management obtains independent appraisals for significant properties, evaluates the overall loan portfolio characteristics and delinquencies and monitors economic conditions.
Cash Flows
For purposes of reporting cash flows, cash and cash equivalents include cash and deposits with other financial institutions with original maturities within 90 days, and federal funds sold. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions, and fed funds purchased and repurchase agreements.
73
Table of Contents
Securities
Debt securities may be classified as held to maturity and carried at amortized cost when management has the positive ability and intent to hold them to maturity. Debt securities are classified as available for sale when they might be sold before maturity. Equity securities with readily determinable fair values are classified as available for sale. Debt securities classified as available for sale are carried at fair value with unrealized holding gains and losses reported in other comprehensive income, net of tax. Securities designated as held-to-maturity, are carried at the amortized cost basis of the securities in question, which includes purchase premium or discount in addition to any unamortized premium or discount representing the unrealized gain or loss on any individual security at the time it was transferred from the available for sale designation. Notably, the Company has elected the practical expedient under GAAP to exclude accrued interest from the amortized-cost-basis of held-to-maturity securities and does not evaluate accrued interest receivable for an allowance for credit losses because any past due interest receivable on its held-to-maturity portfolio is reversed from income timely. Accrued interest on held-to-maturity securities and available-for-sale securities continues to be included in other assets on the Company’s balance sheet and measured $ 2.7 million and $ 9.3 million, respectively, as of December 31, 2022.
Interest income includes amortization of purchase premium or discount. Premiums or discounts on securities are amortized on the level-yield method without anticipating prepayments. Gains and losses on sales are recorded on the trade date and determined using the specific identification method.
Management determines the appropriate classification of its investments at the time of purchase and may only change the classification in certain limited circumstances. All transfers between categories are accounted for at fair value.
For available-for-sale debt securities in an unrealized loss position for which management has an intent to sell the security or considers it more likely-than-not that the security in question will be sold prior to a recovery of its amortized cost basis, the security will be written down to fair value through a direct charge to income. For the remainder of available sale debt securities in an unrealized loss position, which don’t meet the previously outlined criteria, management evaluates whether the decline in fair value is a reflection of credit deterioration or other factors. In performing this evaluation, management considers the extent which fair value has fallen below amortized cost, changes in ratings by rating agencies, and other information indicating a deterioration in repayment capacity of either the underlying issuer or the borrowers providing repayment capacity in a securitization. If management’s evaluation indicates that a credit loss exists then a present value of the expected cash flows is calculated and compared to the amortized cost basis of the security in question and to the degree that the amortized cost basis exceeds the present value an allowance for credit loss (“ACL”) is established, with the caveat that the maximum amount of the reserve on any individual security is the difference between the fair value and amortized cost balance of the security in question. Any unrealized loss that has not been recorded through an ACL is recognized in other comprehensive income. At December 31, 2022, the Company had no recorded Allowance for Credit Losses on its securities designated as available-for-sale.
Under CECL, held-to-maturity debt securities are evaluated for reserves in the same manner as loans. On April 1, 2022, the Company transferred $ 162.1 million of Agency, Mortgaged-Backed and Municipal securities from available-for-sale to held-to maturity. On October 1, 2022, a similar transfer of $ 198.3 million securities from available for sale to held-to-maturity was completed. The securities were transferred at their fair value as of the transfer date, with the related unrealized gain or loss as of the date of transfer included in the amortized cost basis of the transferred security and subject to amortization or accretion over each security’s remaining life. An unrealized loss of $ 30.7 million, on securities transferred from the available-for-sale to held-to-maturity categorization, remains as of December 31, 2022 and is included in accumulated other comprehensive income, net of tax. The remaining unrealized loss on the securities transferred from available-for-sale to held-to-maturity, will be accreted over the remaining term of the securities, with the amortized-cost basis of these securities and accumulated comprehensive income each increasing over time. Because of the implicit and explicit guarantees of the Federal Government on the Agency and Mortgage-Backed securities there is no expectation of future losses on any of these securities and no allowance for credit losses has been established for these securities. The Bank’s municipal bonds moved to the held-to-maturity designation all have credit ratings considered investment grade or equivalent. A discounted-cash-flow
74
Table of Contents
reserve calculation was performed upon the transfer of these securities into the held-to-maturity designation and is updated on a quarterly basis. As of December 31, 2022, an allowance for credit losses of $ 0.06 million had been established on the Bank’s held-to-maturity portfolio and charged to provision expense during the year ended December 31, 2022. The company did not have any securities classified as held-to-maturity as of December 31, 2021.
FHLB Stock and Other Investments
The Bank is a member of the Federal Home Loan Bank ("FHLB") system. Members are required to own a certain amount of stock based on the level of borrowings and other factors and may invest in additional amounts. FHLB stock is carried at cost in other assets, and periodically evaluated for impairment based on the ultimate recovery of par value. Both cash and stock dividends are reported as income. The Bank’s investment in FHLB stock was approximately $ 12.7 million at December 31, 2022, and $ 12.4 million at December 31, 2021.
Pursuant to the adoption of ASU 2016-01 on January 1, 2018 , the Company elected the measurement alternative for measuring equity securities without readily determinable fair values at cost less impairment, plus or minus observable price changes in orderly transactions. The carrying amount of equity securities without readily determinable fair values is $ 3.0 million and $ 3.3 million at December 31, 2022, and 2021, respectively. Equity securities primarily consist of an investment in Pacific Coast Bankers’ Bank (“PCBB”). A remeasurement (loss) gain of $( 0.3 ) million, $ 0.9 million and $ 0.4 million was recorded to income during the years ended December 31, 2022, 2021 and 2020, on PCBB stock. $ 2.4 million in cumulative remeasurement gains have been recorded as of December 31, 2022, on PCBB stock. Adjustments to the carrying value of PCBB stock were based on a third-party valuation.
Loans Held for Sale
The Company may originate loans intended to be sold on the secondary market. Loans originated and intended for sale in the secondary market are carried at cost which approximates fair value since these loans are typically sold shortly after origination. The loan’s cost basis includes unearned deferred fees and costs, and premiums and discounts. If loans held for sale remain on our books for an extended period of time the fair value of those loans is determined using quoted secondary market prices. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.
Loans that might be held for sale by the Company typically consist of residential real estate loans. Loans classified as held for sale, if any, are disclosed in Note 4 to the consolidated financial statements.
Gains and losses on sales of loans are recognized at the time of sale and are calculated based on the difference between the selling price and the allocated book value of loans sold. Book value allocations are determined in accordance with U.S. GAAP. Any inherent risk of loss on loans sold is transferred to the buyer at the date of sale.
The Company has issued various representations and warranties associated with the sale of loans. These representations and warranties may require the Company to repurchase loans with underwriting deficiencies as defined per the applicable sales agreements and certain past due loans within 90 days of the sale. The Company did no t experience losses during the years ended December 31, 2022, 2021, or 2020 regarding these representations and warranties.
Loans and Leases (Financing Receivables)
Our credit quality classifications of Loans and Leases include Pass, Special Mention and Substandard. These classifications are defined in Note 4 to the consolidated financial statements.
Loans and leases are reported on the amortized cost basis. The amortized cost basis of the Company’s loans is comprised of the principal balance outstanding, net of remaining deferred loan fees and costs, purchase premiums and discounts, and also net of any write-downs. Notably, the Company elected the practical expedient available
75
Table of Contents
under CECL to exclude accrued interest receivable from the amortized cost basis of all categorizations of loans and resultingly did not estimate reserves on accrued interest receivable balances, as any past due interest income is reversed on a timely basis. Accrued interest receivable on the Company’s Loans and Leases continues to be included in other assets on the Company’s balance sheet and as of December 31, 2022, measured $ 6.4 million. Loan and lease origination fees, net of certain deferred origination costs, and purchase premiums and discounts are recognized in interest income as an adjustment to yield of the related loans and leases over the contractual life of the loan using both the effective interest and straight-line methods without anticipating prepayments.
Interest income for all performing loans, regardless of classification (Pass, Special Mention, Substandard), is recognized on an accrual basis, with interest accrued daily. Costs associated with successful loan originations are netted from loan origination fees, with the net amount (net deferred loan fees) amortized over the contractual life of the loan in interest income. If a loan has scheduled periodic payments, the amortization of the net deferred loan fee is calculated using the effective interest method over the contractual life of the loan. If the loan does not have scheduled payments, such as a line of credit, the net deferred loan fee is recognized as interest income on a straight-line basis over the contractual life of the loan. Fees received for loan commitments are recognized as interest income over the term of the commitment. When loans are repaid, any remaining unamortized balances of deferred fees and costs are accounted for through interest income.
Generally, the Company places a loan or lease on nonaccrual status and ceases recognizing interest income when it has become delinquent more than 90 days and/or when Management determines that the repayment of principal and collection of interest is unlikely. The Company may decide that it is appropriate to continue to accrue interest on certain loans more than 90 days delinquent if they are well-secured by collateral and collection is in process. When a loan is placed on nonaccrual status, any accrued but uncollected interest for the loan is reversed out of interest income in the period in which the loan’s status changed. For loans with an interest reserve, i.e., where loan proceeds are advanced to the borrower to make interest payments, all interest recognized from the inception of the loan is reversed when the loan is placed on non-accrual. Once a loan is on non-accrual status subsequent payments received from the customer are applied to principal, and no further interest income is recognized until the principal has been paid in full or until circumstances have changed such that payments are again consistently received as contractually required. Generally, loans and leases are not restored to accrual status until the obligation is brought current and has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt. Due to loans being placed on nonaccrual status, $ 0.1 million of interest receivable on loans was reversed from interest income for the year ended December 31, 2022.
Impaired loans are classified as either nonaccrual or accrual, depending on individual circumstances regarding the collectability of interest and principal according to the contractual terms.
Purchased Credit Deteriorated Loans
Under CECL the legacy GAAP for purchased credit impaired (“PCI”) loans has been replaced with rules relating to loans designated as purchased credit deteriorated (“PCD”). PCD loans are loans acquired or purchased, which as of acquisition, had evidence of more than insignificant credit deterioration since origination. Due to the immaterial balance in the Company’s PCI loans as of December 31, 2021, management elected not to transition these loans into the PCD designation. As of December 31, 2022 the Company had no loans categorized as PCD. Loans designated as PCD upon acquisition or purchase, most commonly resulting from a business combination, have the credit portion of any fair value discount established as an ACL in the fair value of “Day One” accounting for the business combination. Any interest rate-related fair value adjustment on loans designated as PCD is recorded in the day one accounting and accreted or amortized over the loan’s expected life. Loans not designated as PCD have a separate ACL, in addition to a credit related fair value adjustment recorded on day-one, recorded subsequent to the business combination accounting and established through provision expense. This difference in accounting between loans designated as PCD and non-PCD is commonly referred to as the “CECL double count”. The FASB is currently in initial deliberations to modify the accounting for acquired loans and leases and is expected to bring the accounting for loans designated as PCD and non-PCD into closer alignment.
76
Table of Contents
Allowance for Credit Losses - Loans and Leases
The Allowance for Credit Losses (“ACL”) on the loan portfolio is a valuation allowance deducted from the recorded balance in loans and leases. The ACL represents principal which is not expected to be collected over the contractual life of the loans, adjusted for expected prepayment, whereas under legacy GAAP the allowance represented only losses already incurred as of the balance sheet date. The ACL is increased by a provision for credit losses charged to expense, and by principal recovered on charged-off balances. It is reduced by principal charge-offs. The amount of the allowance is based on management’s evaluation of the collectability of the loan and lease portfolio, using information from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Adjustments are also made for changes in risk profile, credit concentrations, historical trends, and other economic conditions.
The ACL for loans and leases is separated between a collective reserve evaluation, for loans where similar risk characteristics exist and an individual reserve evaluation for loans without similar risk characteristics. The collective evaluation of loans is performed at the portfolio segment level, using call code as the primary segmentation key but also considering similarity in quantitative reserve methodology. The Company’s ACL is categorized according to the following portfolio segments: 1-4 Family Real Estate, Commercial Real Estate, Farmland & Agricultural Production, Commercial & Industrial, Mortgage Warehouse, and Consumer. Management utilizes a discounted cash flow methodology to estimate the quantitative portion of collectively evaluated reserves for the 1-4 Family Real Estate, Commercial Real Estate, Commercial & Industrial and Mortgage Warehouse portfolio segments. Management utilizes a Remaining Life Quantitative Reserve Methodology for the Farmland & Agricultural Production, and Consumer portfolio segments. Within the portfolio segments utilizing the DCF quantitative reserve methodology, management has made the election to adjust the effective interest rate to consider the impact of expected prepayments.
Loans where similar risk characteristics exist are evaluated for the ACL in the collective reserve evaluation. The Company’s policy is that loans designated as nonaccrual no longer share risk characteristics similar to other loans evaluated collectively and as such, all nonaccrual loans are individually evaluated for reserves. As of December 31, 2022, the Bank’s nonaccrual loans comprised the entire population of loans individually evaluated. The Company’s policy is that nonaccrual loans also represent the subset of loans where borrowers are experiencing financial difficulty where an evaluation of the source of repayment is required to determine if the nonaccrual loan should be categorized as collateral dependent. It is the Company’s policy that the only loans and leases where the credit quality has deteriorated to the point where foreclosure is probable are the Company’s nonaccrual loans. Most of the Company’s business activity is with customers located in California within the Southern Central San Joaquin Valley; in the corridor stretching between Santa Paula and Santa Clarita in Southern California, and on the Central Coast. Therefore, the Company’s exposure to credit risk is significantly affected by changes in the economy in those regions. The Company considers this concentration of credit risk when assessing and assigning qualitative factors in the allowance for credit.
Though management believes the allowance for credit losses to be adequate, ultimate losses may vary from their estimates. However, estimates are reviewed periodically, and as adjustments become necessary, they are reported in earnings during the periods they become known. In addition, the FDIC and the California Department of Financial Protection and Innovation, as an integral part of their examination processes, review the allowance for credit losses. These agencies may require additions to the allowance for credit losses based on their judgment about information available at the time of their examinations.
Allowance for Credit Losses - Off-Balance Sheet Commitments
In addition to the exposure to credit loss from outstanding loans, the Company is also exposed to credit loss from certain off-balance sheet commitments such as unused commitments from revolving lines of credit, certain mortgage warehouse lines of credit, construction loans and commercial and standby letters of credit. Because the available funds have not yet been disbursed on these commitments the estimated losses are not included in the calculation of the allowance for credit losses on the loan portfolio. The implementation of CECL also impacted the Company’s ACL on unfunded loan commitments, as this ACL now represents expected credit losses over the contractual life of
77
Table of Contents
commitments not identified as unconditionally cancellable by the Company. The Reserve for Unfunded Commitments is estimated using the same reserve or coverage rates calculated on collectively evaluated loans following the application of a funding rate to the amount of the unfunded commitment. The funding rate represents management’s estimate of the amount of the current unfunded commitment that will be funded over the remaining contractual life of the commitment and is based on historical data. Under CECL the ACL on unfunded loan commitments remains in Other Liabilities while any related provision expense has been moved to provision for credit loss expense from its prior presentation in noninterest expense. Prior period expense have not been reclassified for comparative purposes.
Premises and Equipment
Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The useful lives of premises range between twenty-five to thirty-nine years . The useful lives of furniture, fixtures and equipment range between three to twenty years . Leasehold improvements are amortized over the life of the asset or the term of the related lease, whichever is shorter. When assets are sold or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income for the period. The cost of maintenance and repairs is charged to expense as incurred.
Impairment of long-lived assets is evaluated by management based upon an event or changes in circumstances surrounding the underlying assets which indicate long-lived assets may be impaired.
Foreclosed Assets
Foreclosed assets include real estate and other property acquired in full or partial settlement of loan obligations. Upon acquisition, any excess of the recorded investment in the loan balance over the appraised fair market value, net of estimated selling costs, is charged against the allowance for credit losses on loans and leases. A valuation allowance for losses on foreclosed assets is maintained to provide for subsequent declines in value. The allowance is established through a provision for losses on foreclosed assets which is included in other noninterest expense. Subsequent gains or losses on sales or write-downs resulting from permanent impairments are recorded in other noninterest expense as incurred. Operating costs after acquisition are expensed.
The Company had no foreclosed residential real estate properties recorded at December 31, 2022. At December 31, 2022, there were no consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceeds were in process.
Goodwill and Other Intangible Assets
The Company acquired Sierra National Bank in 2000, Santa Clara Valley Bank in 2014, Coast National Bank in 2016, and Ojai Community Bank and the Woodlake Branch of Citizen’s Business Bank in 2017. Goodwill resulting from business combinations after January 1, 2009, is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date.
Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized but are tested for impairment at least annually or more frequently if events and circumstances exist which indicate that an impairment test should be performed. The Company selected December 31, 2022, as the date to perform the annual impairment test for 2022. Goodwill is the only intangible asset with an indefinite life on our balance sheet. There was no impairment recognized for the years ended December 31, 2022, 2021, and 2020.
Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. The Company’s other intangible assets consist solely of core deposit intangible assets (CDI’s) arising from the acquisitions of Santa Clara Valley Bank, Coast National Bank, Ojai Community Bank, the Woodlake Branch of
78
Table of Contents
Citizen’s Business Bank and the Lompoc branch of Santa Maria Community Bank. All of the CDI’s are being amortized on a straight-line basis over eight years .
Loan Commitments and Related Financial Instruments
Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded. Details regarding these commitments and financial instruments are discussed in detail in Note 14 to the consolidated financial statements.
Income Taxes
The Company files its income taxes on a consolidated basis with its subsidiary. The allocation of income tax expense represents each entity’s proportionate share of the consolidated provision for income taxes.
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax basis of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely to be realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. We have determined that as of December 31, 2022, all tax positions taken to date are highly certain and, accordingly, no accounting adjustment has been made to the financial statements.
The Company recognizes interest and penalties related to uncertain tax positions as part of income tax expense.
Salary Continuation Agreements and Directors’ Retirement Plan
The Company has entered into agreements to provide members of the Board of Directors and certain key executives, or their designated beneficiaries, with annual benefits for up to fifteen years after retirement or death. The Company accrues for these future benefits from the effective date of the plan until the director’s or executive’s expected retirement date in a systematic and rational manner. At the consolidated balance sheet date, the amount of accrued benefits equals the then present value of the benefits expected to be provided to the director or employee, any beneficiaries, and covered dependents in exchange for the director’s or employee’s services to that date.
Comprehensive Income
Comprehensive income consists of net income and other comprehensive income. Other comprehensive income includes fluctuations in unrealized gains and losses on securities available for sale, net of an adjustment for the effects of realized gains and losses and any applicable tax. Comprehensive income is a more inclusive financial reporting methodology that includes disclosure of other comprehensive income that historically has not been recognized in the calculation of net income. Unrealized gains and losses on the Company’s available for sale securities, net of tax, are included in other comprehensive income after adjusting for the effects of realized gains and losses. Total comprehensive income and the components of accumulated other comprehensive income (loss) are presented in the consolidated statements of comprehensive income.
Stock-Based Compensation
At December 31, 2022, the Company had one stock-based compensation plan, the Sierra Bancorp 2017 Stock Incentive Plan (the “2017 Plan”), which was adopted by the Company’s Board of Directors on March 16, 2017 and
79
Table of Contents
approved by the Company’s shareholders on May 24, 2017. The 2017 Plan replaced the Company’s 2007 Stock Incentive Plan (the “2007” Plan), which expired by its own terms on March 15, 2017. Options to purchase shares granted under the 2007 Plan that remained outstanding were unaffected by that plan’s termination. The 2017 Plan covers 850,000 shares of the Company’s authorized but unissued common stock, subject to adjustment for stock splits and dividends, and provides for the issuance of both “incentive” and “nonqualified” stock options to salaried officers and employees, and of “nonqualified” stock options to non-employee directors. The 2017 Plan also provides for the issuance of restricted stock awards to these same classes of eligible participants.
Compensation cost and director’s expense is recognized for stock options and restricted stock awards issued to employees and directors and is recognized over the required service period, generally defined as the vesting period. The Company is using the Black-Scholes model to estimate the fair value of stock options, while the market price of the Company’s common stock at the date of grant is used for restricted stock awards. The “multiple option” approach for stock options is used to allocate the resulting valuation to actual expense for current period. Expected volatility is based on historical volatility of the Company’s common stock. The Company uses historical data to estimate stock option exercise and post-vesting termination behavior. The expected term of stock options granted is based on historical data and represents the period of time that options granted are expected to be outstanding subsequent to vesting, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the stock option is based on the U.S. Treasury yield curve in effect at the time of the grant. No stock options were granted during the years ended December 31, 2022 and 2021. For the year ended 2020 the fair value of each stock option was estimated on the date of grant using the following assumptions: dividend yield, 3.02 %; expected volatility, 25.06 %; risk-free interest rate, 1.47 %; expected option life, 6.4 years.
Revenue Recognition
Revenue from contracts with customers subject to ASC 606 comprises the noninterest income earned by the Company in exchange for services provided to customers. Income associated with customer contracts generally involve transaction prices that are fixed and performance obligations which are satisfied as services are rendered. In most cases recognition occurs within a single financial reporting period as there is little or no judgement involved in the timing of revenues. We generally act in a principal capacity, on our own behalf, in most of our contracts with customers. In such transactions, we recognize revenue and the related costs to provide our services on a gross basis in our financial statements. Service Charges on Deposit Accounts comprise charges on retail and business accounts. Business customers can earn credits depending on account type and deposit balances maintained with the Company, which may be used to offset fees. Fees and credits are based on predetermined, agreed-upon rates. In some cases, we act in an agent capacity, deriving revenue through assisting other entities in transactions with our customers. In such transactions, we recognize revenue and those related costs to provide services on a gross basis in our financial statements. Debit card interchange income is derived from our customers’ use of various interchange and ATM/debit card networks which are the primary sources of revenue generated in an agent capacity.
Recent Accounting Pronouncements
In September 2016 the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which eliminates the probable initial recognition threshold for credit losses in current U.S. GAAP, and instead requires an organization to record an estimate of expected credit losses over the contractual term for financial assets carried at amortized cost (generally loans and held-to-maturity investment securities) in addition to certain off balance-sheet credit exposure. Under the current expected credit losses (“CECL”) methodology expected credit losses for financial assets are estimated over the contractual life of the financial asset, adjusted for expected prepayments, considering historical experience, current conditions, and reasonable and supportable forecasts. Additionally, under CECL the accounting for credit losses on available-for-sale debt securities is addressed through an allowance for credit losses which is a change from legacy GAAP which previously required the direct write-down of securities through the other-than-temporary impairment approach. The Company implemented CECL on January 1, 2022 , using the modified retrospective approach to estimate lifetime expected losses on financial assets measured at amortized cost in addition to certain off balance sheet credit exposures. The January 1, 2022, increase in the Company’s allowance for credit losses, of $ 9.5 million on loans and leases and $ 0.9 million in off balance sheet credit exposures, net of the impact of deferred taxes, was reflected in a
80
Table of Contents
transition adjustment of $ 7.3 million to retained earnings. There was no cumulative effect adjustment related to our available-for-sale investment portfolio upon adoption and the company had no securities designated as held-to-maturity as of January 1, 2022. Results for reporting periods beginning after December 31, 2021, are presented under CECL whereas prior comparative periods are presented under legacy GAAP. The following table illustrates the impact of the adoption of CECL, and the transition away from the incurred loss method, on January 1, 2022 (dollars in thousands). The impact to the Allowance for Credit losses (“ACL”) on the Loan Portfolio is broken out at the class level.
January 1, 2022
Reserves Under Incurred Loss
Reserves Under CECL
Transition Impact Gross
Impact of Deferred Taxes
Impact to Retained Earnings
Real estate:
1-4 family residential construction
$
135
$
28
$
( 107 )
$
32
$
( 75 )
Other construction/land
228
254
26
( 8 )
18
1-4 family - closed-end
1,618
2,310
692
( 205 )
487
Equity lines
290
210
( 80 )
24
( 56 )
Multi-family residential
274
574
300
( 89 )
211
Commercial real estate - owner occupied
2,217
3,444
1,227
( 363 )
864
Commercial real estate - non-owner occupied
6,199
14,380
8,181
( 2,418 )
5,762
Farmland
737
340
( 397 )
117
( 280 )
Total real estate
11,698
21,540
9,842
( 2,910 )
6,932
Agricultural
465
382
( 83 )
25
( 58 )
Commercial and industrial
1,060
1,418
358
( 106 )
252
Mortgage warehouse lines
512
91
( 421 )
124
( 297 )
Consumer loans
521
279
( 242 )
72
( 170 )
Total Allowance for Credit Losses - Loans
14,256
23,710
9,454
( 2,795 )
6,659
Allowance for unfunded Loan Commitments
203
1,134
931
( 275 )
656
3. INVESTMENT SECURITIES
Pursuant to FASB’s guidance on accounting for debt securities, available for sale securities are carried on the Company’s financial statements at their estimated fair market values, with monthly tax-effected “mark-to-market” adjustments made vis-à-vis accumulated other comprehensive income in shareholders’ equity. Held-to-maturity
81
Table of Contents
securities are carried on the Company’s financial statements at their amortized cost, net of the allowance for credit losses.
The amortized cost and fair value of the securities available-for-sale and held-to-maturity are as follows (dollars in thousands):
December 31, 2022
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Estimated Fair
Value
Available-for-sale
U.S. government agencies
$
50,625
$
49
$
( 75 )
$
—
$
50,599
Mortgage-backed securities
129,948
—
( 7,416 )
—
122,532
State and political subdivisions
223,810
607
( 18,437 )
—
205,980
Corporate bonds
65,164
10
( 7,739 )
—
57,435
Collateralized loan obligations
515,032
60
( 16,715 )
—
498,377
Total available-for-sale securities
$
984,579
$
726
$
( 50,382 )
$
—
$
934,923
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Estimated Fair
Value
Allowance for Credit Losses
Held-to-maturity
U.S. government agencies
$
6,047
$
—
$
( 621 )
$
5,426
$
—
Mortgage-backed securities
157,473
—
( 9,915 )
147,558
—
State and political subdivisions
173,424
585
1,018
175,027
( 63 )
Total held-to-maturity securities
$
336,944
$
585
$
( 9,518 )
$
328,011
$
( 63 )
December 31, 2021
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Fair Value
Available-for-sale
U.S. government agencies
$
1,546
$
28
$
—
$
—
$
1,574
Mortgage-backed securities
303,912
4,772
( 1,957 )
—
306,727
State and political subdivisions
290,729
13,807
( 268 )
—
304,268
Corporate bonds
28,436
94
( 1 )
—
28,529
Collateralized loan obligations
332,836
68
( 688 )
—
332,216
Total available-for-sale securities
$
957,459
$
18,769
$
( 2,914 )
$
$
973,314
The Company did not record an ACL on the available-for-sale portfolio at December 31, 2022 or upon the implementation of CECL on January 1, 2022. As of both dates the Company considers the unrealized loss across the classes of major security-type to be related to fluctuations in market conditions, primarily interest rates, and not reflective of a deterioration in credit value. The Company maintains that it has intent and ability to hold these securities until the amortized cost basis of each security is recovered and likewise concluded as of both January 1, 2022 and December 31, 2022 that it was not more likely than not that any of the securities in an unrealized loss position would be required to be sold. The following bullets outline additional support for management’s conclusion that no amount of the unrealized loss of the securities in an unrealized loss position as of January 1, 2022 and December 31, 2022 was attributable to credit deterioration and a risk of loss, requiring an allowance for credit losses.
● US Government Agencies are supported by the full faith and credit-worthiness of the U.S. Federal Government and the management did not consider a default, much less a loss on these securities to be a reasonable possibility as of either January 1, 2022 or December 31, 2022.
● Mortgage-backed securities issued by government sponsored entities (“GSEs”) carry an implicit guarantee by the U.S. Federal Government, as the GSEs can draw funds from the U.S. Federal Government up to a limit, with an
82
Table of Contents
implied ability to draw funds beyond the limit. Management did not consider a default, much less a loss on these securities to be a reasonable possibility as of either January 1, 2022 or December 31, 2022.
● Management routinely monitors third party credit grades of the municipal issuers in the Company’s state and political subdivisions portfolio and as of both January 1, 2022 and December 31, 2022 noted that all municipal securities in an unrealized loss position were either investment grade rated or guaranteed. On a quarterly basis management receives financial information from a third-party service in order to monitor the underlying issuer’s financial stability. In addition, management performs annual reviews of the underlying municipal issuers financial statements in order to evaluate stability and repayment capacity and has noted no concerns with any of the bonds in the Company’s State and Local portfolio. As of both January 1, 2022 and December 31, 2022 management concluded that no allowance for credit losses was warranted on any of the Company’s municipal securities and the unrealized loss position of each of the securities reflected fluctuations in market conditions, primarily interest rates, since the time of purchase.
● The Company has invested in corporate debt issuances of other financial institutions. Various financial metrics of each of the issuing financial institutions are reviewed by management quarterly, these metrics include credit quality, reserve adequacy, profitability and capital. Following review of the financial metrics available for each of the underlying institutions as of January 1, 2022 and December 31, 2022 management concluded that the unrealized loss position of these securities related exclusively to the fluctuation in market conditions, primarily interest rates, from the date of purchase, and were not reflective of any credit concerns with the issuing financial institution. These bonds were subject to a credit review by the credit administration department prior to their purchase and are subject to ongoing quarterly reviews.
● The Company has invested exclusively in AA and AAA tranches of various collateralized loan obligations, which are securitizations of commercial loans. Each purchase is subject to a credit, concentration, and structure review by the credit administration department prior to their purchase and are subject to ongoing quarterly reviews. Management monitors the credit rating of these investments on a quarterly basis in addition to various performance metrics available through a third-party informational service. Following review of financial metrics as of both January 1, 2022 and December 31, 2022 management concluded that the unrealized loss position of these securities related exclusively to the fluctuation in market conditions, primarily interest rate spreads, from the date of purchase, and were not reflective of any credit concerns with the tranches comprising the Company’s investments.
For the years ended December 31, 2022, 2021, and 2020, proceeds from sales of securities available-for-sale were $ 45.9 million, $ 0.1 million, and $ 20.3 million, respectively. Gains and losses on the sale of investment securities are recorded on the trade date and are determined using the specific identification method.
Gross gains and losses from the sales and calls of securities for the years ended were as follows (dollars in thousands):
December 31,
2022
2021
2020
Gross gains on sales and calls of securities
$
1,487
$
11
$
433
Gross losses on sales and calls of securities
—
—
( 43 )
Net gains (losses) on sales and calls of securities
$
1,487
$
11
$
390
The Company has reviewed all sectors and securities in the portfolio for impairment. During the year ended December 31, 2022 the Company realized gains through earnings from the sale and call of 54 debt securities for $ 1.5 million. There were no securities sold during 2022 for which a loss was realized. During the year ended December 31, 2021, the Company realized gains through earnings from the sale and call of 21 debt securities for $ 0.01 million. There were no securities sold during 2021 for which a loss was realized. During the year ended December 31, 2020 the Company realized gains through earnings from the sale and call of 60 debt securities for $ 0.43 million. The securities were sold with 9 other debt securities, for which a $ 0.04 million loss was realized.
83
Table of Contents
The following table summarizes available-for-sale debt securities that were in an unrealized loss position for which an ACL has not been recorded, based on the length of time the individual securities have been in an unrealized loss position, including the number of available-for-sale debt securities in an unrealized loss position, as of the dates indicated below (dollars in thousands):
December 31, 2022
Less than twelve months
Twelve months or longer
Total
Number of Securities
Gross
Unrealized
Losses
Fair Value
Gross
Unrealized
Losses
Fair Value
Gross
Unrealized
Losses
Fair Value
Available-for-sale
U.S. government agencies
8
$
( 75 )
$
27,550
$
—
$
—
$
( 75 )
$
27,550
Mortgage-backed securities
340
( 7,108 )
119,260
( 308 )
3,227
( 7,416 )
122,487
State and political subdivisions
252
( 15,732 )
147,635
( 2,705 )
9,807
( 18,437 )
157,442
Corporate bonds
52
( 7,644 )
54,636
( 95 )
405
( 7,739 )
55,041
Collateralized loan obligations
60
( 10,152 )
309,102
( 6,563 )
169,743
( 16,715 )
478,845
Total available-for-sale
712
$
( 40,711 )
$
658,183
$
( 9,671 )
$
183,182
$
( 50,382 )
$
841,365
December 31, 2021
Less than twelve months
Twelve months or longer
Total
Number of Securities
Gross
Unrealized
Losses
Fair Value
Gross
Unrealized
Losses
Fair Value
Gross
Unrealized
Losses
Fair Value
Available-for-sale
U.S. government agencies
—
$
—
$
—
$
—
$
—
$
—
$
—
Mortgage-backed securities
47
( 1,797 )
107,026
( 160 )
2,808
( 1,957 )
109,834
State and political subdivisions
28
( 268 )
30,170
—
—
( 268 )
30,170
Corporate bonds
1
( 1 )
499
—
—
( 1 )
499
Collateralized loan obligations
22
( 688 )
175,581
—
—
( 688 )
175,581
Total available-for-sale
98
$
( 2,754 )
$
313,276
$
( 160 )
$
2,808
$
( 2,914 )
$
316,084
84
Table of Contents
The amortized cost and estimated fair value of investment securities available-for-sale and held-to-maturity at December 31, 2022 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without penalties (dollars in thousands):
December 31, 2022
Available-for-Sale
Held-to-Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Maturing within one year
$
12,141
$
12,184
$
672
$
666
Maturing after one year through five years
21,013
20,831
2,059
2,032
Maturing after five years through ten years
119,649
111,513
19,048
17,431
Maturing after ten years
186,796
169,486
157,692
160,324
Securities not due at a single maturity date:
Mortgage-backed securities
129,948
122,532
157,473
147,558
Collateralized loan obligations
515,032
498,377
—
—
$
984,579
$
934,923
$
336,944
$
328,011
Securities with amortized costs totaling $ 186.7 million and carrying values totaling $ 183.5 million were pledged to secure other contractual obligations and short-term borrowing arrangements at December 31, 2022 (see Note 10).
Securities available-for-sale with amortized costs totaling $ 166.3 million and estimated fair values totaling $ 167.2 million were pledged to secure other contractual obligations and short-term borrowing arrangements at December 31, 2021 (see Note 10).
At December 31, 2022, the Company’s investment portfolio included securities issued by 406 different government municipalities and agencies located within 37 states with a fair value of $ 381.0 million. The largest exposure to any single municipality or agency was $ 5.1 million (fair value) in four general obligation bonds issued by the City of New York (NY). In addition the Company owned 51 subordinated debentures issued by bank holding companies totaling $ 57.4 million (fair value).
The Company’s investments in bonds issued by states, municipalities and political subdivisions are evaluated in accordance with Supervision and Regulation Letter 12-15 (SR 12-15) issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Organization Ratings”, and other regulatory guidance. Credit ratings are considered in our analysis only as a guide to the historical default rate associated with similarly-rated bonds. There have been no significant differences in our internal analyses compared with the ratings assigned by the third party credit rating agencies.
85
Table of Contents
The following table summarizes the amortized cost and fair values of general obligation and revenue bonds in the Company’s investment securities portfolio at the indicated dates, identifying the state in which the issuing municipality or agency operates for our largest geographic concentrations (dollars in thousands):
December 31, 2022
December 31, 2021
General obligation bonds
Amortized Cost
Fair Value
Amortized Cost
Fair Value
State of Issuance:
Texas
$
153,209
$
146,667
$
85,045
$
89,225
California
65,758
60,701
64,092
67,066
Washington
21,635
21,312
23,858
24,812
Other (29 and 21 states, respectively)
102,336
100,480
75,037
78,579
Total general obligation bonds
342,938
329,160
248,032
259,682
Revenue bonds
State of Issuance:
Texas
9,216
8,840
7,038
7,377
California
3,788
3,673
1,349
1,392
Washington
4,083
3,490
4,334
4,602
Other (20 and 14 states, respectively)
37,209
35,844
29,976
31,215
Total revenue bonds
54,296
51,847
42,697
44,586
Total obligations of states and political subdivisions
$
397,234
$
381,007
$
290,729
$
304,268
The following table summarizes the amortized cost and fair value of revenue bonds in the Company’s investment securities portfolio at the indicated dates, identifying the revenue source of repayment for our largest source concentrations (dollars in thousands):
December 31, 2022
December 31, 2021
Revenue bonds
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Revenue Source:
Water
$
21,246
$
19,977
$
15,534
$
16,220
Lease
7,035
7,250
6,556
6,718
Sewer
6,560
6,405
3,932
4,165
Sales tax
4,123
3,934
5,514
5,842
Local or guaranteed housing
3,040
2,951
1,020
1,121
Other (10 and 10 sources, respectively)
12,292
11,330
10,141
10,520
Total revenue bonds
$
54,296
$
51,847
$
42,697
$
44,586
4. LOANS AND LEASES AND ALLOWANCE FOR CREDIT LOSSES
We adopted the new current expected credit loss accounting guidance, CECL, and all related amendments as of January 1, 2022. Certain prior period credit quality disclosures related to impaired loans and individually and collectively evaluated loans were superseded with the current guidance and have not been included below as of December 31, 2022. Under CECL, disclosures are required on the amortized cost basis, whereas legacy GAAP required presentation on the recorded investment basis, with the primary difference being net deferred fees and costs. Unless specifically noted otherwise, December 31, 2022 disclosures are prepared on the amortized cost basis and December 31, 2021 and 2020 disclosures present information according to the recorded investment basis.
86
Table of Contents
Accrued interest receivable on loans of $ 6.4 million and $ 6.8 million at December 31, 2022 and December 31, 2021 respectively is not included in the loans included in the table below but is included in other assets on the Company’s balance sheet. The December 31, 2022 balance in 1-4 family closed end loans reflects year-to-date 2022 loan purchases of $ 173.1 million. The majority of the disclosures in this footnote are prepared at the class level which is equivalent to the call report or call code classification. The final table in this section separates a roll forward of the Allowance for Credit Losses at the portfolio segment level. The following table presents loans by class as of December 31, 2022 and December 31, 2021 (dollars in thousands).
December 31,
2022
2021
Real estate:
1-4 family residential construction
$
—
$
21,369
Other construction/land
18,412
25,299
1-4 family - closed-end
416,116
289,457
Equity lines
21,330
26,588
Multi-family residential
91,691
53,458
Commercial real estate - owner occupied
323,873
334,446
Commercial real estate - non-owner occupied
893,846
882,888
Farmland
113,394
106,706
Total real estate
1,878,662
1,740,211
Agricultural
27,936
33,990
Commercial and industrial
76,779
109,791
Mortgage warehouse lines
65,439
101,184
Consumer loans
4,124
4,550
Subtotal
2,052,940
1,989,726
Less net deferred loan fees and costs
( 123 )
( 1,865 )
Allowance for credit losses on loans and leases
( 23,060 )
( 14,256 )
Net loans and leases
$
2,029,757
$
1,973,605
87
Table of Contents
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without individually evaluated reserves as of December 31, 2022 (dollars in thousands):
December 31, 2022
Nonaccrual Loans
With no allowance for credit loss
With an allowance for credit loss
Total
Loans Past Due 90+ Accruing
Real estate:
1-4 family residential construction
$
—
$
—
$
—
$
—
Other construction/land
—
—
—
—
1-4 family - closed-end
629
—
629
—
Equity lines
59
—
59
—
Multi-family residential
—
—
—
—
Commercial real estate - owner occupied
—
—
—
—
Commercial real estate - non-owner occupied
—
—
—
—
Farmland
15,812
—
15,812
—
Total real estate
16,500
—
16,500
—
Agricultural
2,826
29
2,855
—
Commercial and industrial
83
134
217
940
Mortgage warehouse lines
—
—
—
—
Consumer loans
—
7
7
—
Total
$
19,409
$
170
$
19,579
$
940
88
Table of Contents
The following table presents the impaired loans as of December 31, 2021, according to loan class, with and without an individually evaluated reserve according to the recorded investment basis (dollars in thousands). Impaired loans as of December 31, 2021 included both nonaccrual loans and performing TDRs. A separate breakout of nonaccrual loans by class as of December 31, 2021 is included in the past due loans table as of December 31, 2021, later in this footnote.
December 31, 2021
Unpaid Principal
Recorded
Average Recorded
Interest Income
Balance (1)
Investment (2)
Related Allowance
Investment
Recognized (3)
With an Allowance Recorded
Real estate:
Other construction/land
$
341
$
341
$
64
$
352
$
55
1-4 family - closed-end
1,048
1,048
37
1,096
104
Equity lines
2,005
1,993
182
2,056
138
Commercial real estate - owner occupied
1,249
1,248
19
1,278
144
Commercial real estate - non-owner occupied
367
367
126
393
32
Total real estate
5,010
4,997
428
5,175
473
Agricultural
244
244
244
246
—
Commercial and industrial
757
757
127
873
41
Consumer loans
164
164
19
180
28
6,175
6,162
818
6,474
542
With no Related Allowance Recorded
Real estate:
1-4 family - closed-end
788
788
—
869
—
Equity lines
648
648
—
690
6
Commercial real estate - owner occupied
1,353
1,234
—
1,282
—
Total real estate
2,789
2,670
—
2,841
6
Agricultural
134
134
—
186
—
Commercial and industrial
466
466
—
550
—
3,389
3,270
—
3,577
6
Total
$
9,564
$
9,432
$
818
$
10,051
$
548
(1) Contractual principal balance due from customer.
(2) Principal balance on Company’s books, less any direct charge offs.
(3) Interest income is recognized on performing balances on a regular accrual basis.
The Company did not recognize any interest on nonaccrual loans during 2022 and would have recognized an additional $ 1.0 million in interest income on nonaccrual loans had those loans not been designated as nonaccrual.
89
Table of Contents
The following table presents the amortized cost basis of collateral-dependent loans by class as of December 31, 2022 (dollars in thousands):
December 31, 2022
Amortized Cost
Individual Reserves
Real estate:
1-4 family residential construction
$
—
$
—
Other construction/land
—
—
1-4 family - closed-end
629
—
Equity lines
59
—
Multi-family residential
—
—
Commercial real estate - owner occupied
—
—
Commercial real estate - non-owner occupied
—
—
Farmland
15,812
—
Total real estate
16,500
—
Agricultural
2,826
—
Commercial and industrial
217
39
Mortgage warehouse lines
—
—
Consumer loans
—
—
Total
$
19,543
$
39
During the fourth quarter the amortized cost balance of collateral-dependent loans declined by $ 7.2 million due to charge-offs recognized in the Farmland and Agricultural Production categories. These charge-offs are primarily the result of a reduction in the expected valuation of collateral on a single loan relationship. The weighted average loan-to-value ratio of collateral dependent loans was 67 % at December 31, 2022. There were four collateral dependent loans in the process of foreclosure as of December 31, 2022.
90
Table of Contents
The following table presents the aging of the amortized cost basis in past-due loans, according to class, as of December 31, 2022 (dollars in thousands):
December 31, 2022
30-59 Days Past Due
60-89 Days Past Due
Loans Past Due 90+ Days
Total Past Due
Loans not Past Due
Total Loans
Real estate:
1-4 family residential construction
$
—
$
—
$
—
$
—
$
—
$
—
Other construction/land
—
—
—
—
18,358
18,358
1-4 family - closed-end
1,259
87
179
1,525
415,568
417,093
Equity lines
35
—
—
35
21,603
21,638
Multi-family residential
—
—
—
—
91,485
91,485
Commercial real estate - owner occupied
—
—
—
—
323,895
323,895
Commercial real estate - non-owner occupied
—
—
—
—
891,195
891,195
Farmland
522
97
15,393
16,012
97,582
113,594
Total real estate
1,816
184
15,572
17,572
1,859,686
1,877,258
Agricultural
—
—
2,778
2,778
25,416
28,194
Commercial and industrial
19
134
940
1,093
76,601
77,694
Mortgage warehouse lines
—
—
—
—
65,439
65,439
Consumer loans
15
—
—
15
4,217
4,232
Total loans and leases
$
1,850
$
318
$
19,290
$
21,458
$
2,031,359
$
2,052,817
The following table presents the aging of the recorded investment in past-due and nonaccrual loans, according to class, as of December 31, 2021 (dollars in thousands):
December 31, 2021
30-59 Days
60-89 Days
90 Days Or
More Past
Total Financing
Non-Accrual
Past Due
Past Due
Due (2)
Total Past Due
Current
Receivables
Loans (1)
Real Estate:
1-4 family residential construction
$
—
$
—
$
—
$
—
$
21,369
$
21,369
$
—
Other construction/land
—
—
—
—
25,299
25,299
—
1-4 family - closed-end
1,532
132
—
1,664
287,793
289,457
1,023
Equity lines
30
—
—
30
26,558
26,588
892
Multi-family residential
—
—
—
—
53,458
53,458
—
Commercial real estate owner occupied
124
—
698
822
333,624
334,446
1,234
Commercial real estate non-owner occupied
—
—
—
—
882,888
882,888
—
Farmland
—
—
—
—
106,706
106,706
—
Total real estate loans
1,686
132
698
2,516
1,737,695
1,740,211
3,149
Agricultural
—
—
284
284
33,706
33,990
378
Commercial and industrial
473
—
283
756
109,035
109,791
973
Mortgage warehouse lines
—
—
—
—
101,184
101,184
—
Consumer loans
6
3
—
9
4,541
4,550
22
Total gross loans and leases
$
2,165
$
135
$
1,265
$
3,565
$
1,986,161
$
1,989,726
$
4,522
(1) Included in Total Financing Receivables
(2) As of December 31, 2021 there were no loans over 90 days past due and still accruing.
Troubled Debt Restructurings
A loan that is modified for a borrower who is experiencing financial difficulty is classified as a troubled debt restructuring (TDR) if the modification constitutes a concession. At December 31, 2022, the Company had a total of $ 4.9 million in TDRs, including $ 0.3 million in TDRs that were on non-accrual status. Generally, a non-accrual loan that has been modified as a TDR remains on non-accrual status for a period of at least six months to demonstrate
91
Table of Contents
the borrower’s ability to comply with the modified terms. However, performance prior to the modification, or significant events that coincide with the modification, could result in a loan’s return to accrual status after a shorter performance period or even at the time of loan modification. Regardless of the period of time that has elapsed, if the borrower’s ability to meet the revised payment schedule is uncertain, then the loan will be kept on non-accrual status.
The Company may agree to different types of concessions when modifying a loan or lease. For the year ended December 31, 2022, there were no new TDRs and no modifications of existing TDRs. The tables below summarize TDRs which were modified during the years ended December 31, 2021 and December 31, 2020, by type of concession.
Troubled Debt Restructurings, by Type of Loan Modification
( dollars in thousands, unaudited)
December 31, 2021
Rate
Term
Interest Only
Rate & Term
Term & Interest
Modification
Modification
Modification
Modification
Modification
Total
Troubled debt restructurings
Real estate:
Other construction/land
$
—
$
—
$
—
$
—
$
—
$
—
1-4 family - closed-end
—
—
—
—
—
—
Equity lines
—
—
—
—
—
—
Multi-family residential
—
1,000
—
83
—
1,083
Commercial real estate owner occupied
—
—
—
—
—
—
Commercial real estate non-owner occupied
—
136
—
—
—
136
Farmland
—
—
—
—
—
—
Total real estate loans
—
1,136
—
83
—
1,219
Agricultural
—
118
—
—
—
118
Commercial and industrial
—
185
—
—
—
185
Consumer loans
—
44
—
—
23
67
Small Business Administration Loans
—
—
—
—
—
—
Total
$
—
$
1,483
$
—
$
83
$
23
$
1,589
December 31, 2020
Rate
Term
Interest Only
Rate & Term
Term & Interest
Modification
Modification
Modification
Modification
Modification
Total
Troubled debt restructurings
Real estate:
Other construction/land
$
—
$
85
$
—
$
—
$
—
$
85
1-4 family - closed-end
—
1,325
—
—
—
1,325
Equity lines
—
—
—
—
—
—
Multi-family residential
—
—
—
—
—
—
Commercial real estate owner occupied
—
5,515
—
—
338
5,853
Commercial real estate non-owner occupied
—
443
—
—
—
443
Farmland
—
—
—
—
—
—
Total real estate loans
—
7,368
—
—
338
7,706
Agricultural
—
—
—
—
—
—
Commercial and industrial
—
143
—
—
—
143
Consumer loans
—
—
—
—
—
—
Total
$
—
$
7,511
$
—
$
—
$
338
$
7,849
92
Table of Contents
Troubled Debt Restructurings
(dollars in thousands, unaudited)
Pre-Modification
Post-Modification
Outstanding
Outstanding
Number of
Recorded
Recorded
Reserve
December 31, 2021
Loans
Investment
Investment
Difference (1)
Real estate:
Other construction/land
—
$
—
$
—
$
—
1-4 family - closed-end
—
—
—
—
Equity lines
—
—
—
—
Multi-family residential
2
1,083
1,083
—
Commercial real estate - owner occupied
—
—
—
—
Commercial real estate - non-owner occupied
1
137
136
( 1 )
Farmland
—
—
—
—
Total real estate loans
1,220
1,219
( 1 )
Agricultural
1
118
118
116
Commercial and industrial
1
185
185
( 1 )
Consumer loans
3
67
67
2
Total
$
1,590
$
1,589
$
116
(1) This represents the change in the ACL reserve for these credits measured as the difference between the specific post-modification impairment reserve and the pre-modification reserve calculated under our general allowance for loan loss methodology.
Pre-Modification
Post-Modification
Outstanding
Outstanding
Number of
Recorded
Recorded
Reserve
December 31, 2020
Loans
Investment
Investment
Difference (1)
Real estate:
Other construction/land
1
$
86
$
85
$
40
1-4 family - closed-end
1
1,325
1,325
10
Equity lines
—
—
—
—
Multi-family residential
—
—
—
—
Commercial real estate - owner occupied
4
5,853
5,853
8
Commercial real estate - non-owner occupied
1
443
443
—
Farmland
—
—
—
—
Total real estate loans
7,707
7,706
58
Agricultural
—
—
—
—
Commercial and industrial
3
143
143
3
Consumer loans
—
—
—
—
Total
$
7,850
$
7,849
$
61
(1) This represents the change in the ACL reserve for these credits measured as the difference between the specific post-modification impairment reserve and the pre-modification reserve calculated under our general allowance for loan loss methodology.
The Company had no finance receivables modified as TDRs within the previous twelve months that defaulted or were charged off during years ending December 31, 2022, 2021 and 2020.
The Company monitors the credit quality of loans on a continuous basis using the regulatory and accounting classifications of pass, special mention and substandard to characterize and qualify the associated credit risk. Loans classified as “loss” are immediately charged-off. The Company uses the following definitions of risk classifications:
Pass – Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions below and smaller, homogeneous loans not assessed on an individual basis.
93
Table of Contents
Special Mention – Loans classified as special mention have the potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard – Loans classified as substandard are those loans with clear and well-defined weaknesses such as a highly leveraged position, unfavorable financial operating results and/or trends, or uncertain repayment sources or poor financial condition, which may jeopardize ultimate recoverability of the debt.
94
Table of Contents
The following tables present the amortized cost of loans and leases by credit quality classification in addition to loan and lease vintage as of December 31, 2022 (dollars in thousands):
Term Loans Amortized Cost Basis by Origination Year
2022
2021
2020
2019
2018
Prior
Revolving Loans
Total Loans
Other construction/land
Pass
$
-
$
-
$
4,249
$
734
$
955
$
1,010
$
11,340
$
18,288
Substandard
-
-
70
-
-
-
-
70
Subtotal
-
-
4,319
734
955
1,010
11,340
18,358
1-4 family - closed-end
Pass
107,680
238,813
7,813
2,058
10,174
47,650
-
414,188
Special Mention
-
-
-
-
89
1,584
-
1,673
Substandard
-
-
-
-
31
1,201
-
1,232
Subtotal
107,680
238,813
7,813
2,058
10,294
50,435
-
417,093
Equity lines
Pass
-
225
510
337
77
294
18,837
20,280
Special Mention
-
-
20
-
-
-
986
1,006
Substandard
-
115
-
-
-
-
237
352
Subtotal
-
340
530
337
77
294
20,060
21,638
Multi-family residential
Pass
23,814
515
9,375
660
12,084
11,581
27,905
85,934
Special Mention
-
-
2,217
-
-
3,334
-
5,551
Subtotal
23,814
515
11,592
660
12,084
14,915
27,905
91,485
Commercial real estate - OO
Pass
38,408
25,996
64,335
38,121
36,038
106,293
8,343
317,534
Special Mention
296
-
-
350
-
2,265
232
3,143
Substandard
-
-
-
-
78
2,622
518
3,218
Subtotal
38,704
25,996
64,335
38,471
36,116
111,180
9,093
323,895
Commercial real estate - NOO
Pass
84,944
19,503
385,275
26,446
57,159
154,109
63,948
791,384
Special Mention
-
-
70,785
-
2,718
1,468
-
74,971
Substandard
-
-
14,733
-
7,066
3,041
-
24,840
Subtotal
84,944
19,503
470,793
26,446
66,943
158,618
63,948
891,195
Farmland
Pass
28,171
1,359
4,924
1,819
7,922
26,350
17,054
87,599
Special Mention
-
-
-
-
7,045
2,038
1,004
10,087
Substandard
-
-
-
-
3,417
12,491
-
15,908
Subtotal
28,171
1,359
4,924
1,819
18,384
40,879
18,058
113,594
Agricultural
Pass
7,530
448
452
22
1,027
1,821
13,594
24,894
Special Mention
-
-
-
-
-
-
446
446
Substandard
-
2,798
-
-
-
-
56
2,854
Subtotal
7,530
3,246
452
22
1,027
1,821
14,096
28,194
Commercial and industrial
Pass
5,994
5,032
7,325
6,190
4,310
7,222
32,477
68,550
Special Mention
215
129
3,067
44
-
1,616
3,772
8,843
Substandard
1
-
-
84
83
133
-
301
Subtotal
6,210
5,161
10,392
6,318
4,393
8,971
36,249
77,694
Mortgage warehouse lines
Pass
-
-
-
-
-
-
65,439
65,439
Subtotal
-
-
-
-
-
-
65,439
65,439
Consumer loans
Pass
1,162
203
138
127
4
346
2,177
4,157
Special Mention
-
-
35
16
-
-
16
67
Substandard
8
-
-
-
-
-
-
8
Subtotal
1,170
203
173
143
4
346
2,193
4,232
Total
$
298,223
$
295,136
$
575,323
$
77,008
$
150,277
$
388,469
$
268,381
$
2,052,817
95
Table of Contents
The following table presents the Company’s loan portfolio on the recorded investment basis, according to loan class and credit grade as of December 31, 2021 (dollars in thousands):
Pass
Special
Mention
Substandard
Impaired
Total
Real estate:
1-4 family residential construction
$
19,669
$
1,700
$
—
$
—
$
21,369
Other construction/land
24,958
—
—
341
25,299
1-4 family - closed-end
282,717
4,703
201
1,836
289,457
Equity lines
23,277
615
55
2,641
26,588
Multi-family residential
49,986
3,472
—
—
53,458
Commercial real estate owner occupied
321,996
6,108
3,860
2,482
334,446
Commercial real estate non-owner occupied
841,728
26,364
14,429
367
882,888
Farmland
92,479
10,266
3,961
—
106,706
Total real estate
1,656,810
53,228
22,506
7,667
1,740,211
Agricultural
32,513
—
1,099
378
33,990
Commercial and industrial
98,367
9,989
212
1,223
109,791
Mortgage warehouse lines
101,184
—
—
—
101,184
Consumer loans
4,349
31
6
164
4,550
Total gross loans and leases
$
1,893,223
$
63,248
$
23,823
$
9,432
$
1,989,726
CECL replaces the legacy accounting for loans designated as purchased credit impaired (“PCI”) with loans designated as purchased credit deteriorated (“PCD”). PCD loans are loans acquired or purchased, which as of acquisition, had evidence of more than insignificant credit deterioration since origination. Due to the immaterial balance in the Company’s PCI loans as of December 31, 2021 management elected not to transition these loans into the PCD designation. As of December 31, 2022 the Company had no loans categorized as PCD.
As noted in footnote 2, on January 1, 2022 the Company implemented CECL and increased our ACL, previously the allowance for loan and lease losses, with a $ 9.5 million cumulative adjustment. The Company’s ACL is calculated quarterly, with any difference in the calculated ACL and the recorded ACL trued-up through an entry to the provision for credit losses. Management calculates the quantitative portion of collectively evaluated reserves for all loan categories, with the exception of Farmland, Agricultural Production and Consumer loans, using a discounted cash flow (“DCF”) methodology. For purposes of calculating the quantitative portion of collectively evaluated reserves on Farmland, Agricultural Production, and Consumer categories a Remaining Life methodology is utilized. For purposes of estimating the Company’s ACL, Management generally evaluates collectively evaluated loans by Federal Call code in order to group loans with similar risk characteristics together, however management has grouped loans in selected call codes together in determining portfolio segments, due to similar risk characteristics and reserve methodologies used for certain call code classifications.
The DCF quantitative reserve methodology incorporates the consideration of probability of default (“PD”) and loss given default (“LGD”) estimates to estimate periodic losses. The PD estimates are derived through the application of reasonable and supportable economic forecasts to call code specific regression models, derived from the consideration of historical bank-specific and peer loss-rate data. The loss rate data has been regressed against benchmark economic indicators, for which reasonable and supportable forecasts exist, in the development of the call-code specific regression models. Regression models are generally refreshed on an annual basis, in order to pull in more recent loss rate data. Reasonable and supportable forecasts of the selected economic metric are then input into the regression model to calculate an expected default rate. The expected default rates are then applied to expected monthly loan balances estimated through the consideration of contractual repayment terms and expected prepayments. The Company utilizes a four-quarter forecast period, after which the expected default rates revert to the historical average for each call code, over a four-quarter reversion period, on a straight-line basis. The
96
Table of Contents
prepayment assumptions applied to expected cash flow over the contractual life of the loans are estimated based on historical, bank-specific experience, peer data and the consideration of current and expected conditions and circumstances including the level of interest rates. The prepayment assumptions may be updated by Management in the event that changing conditions impact Management’s estimate or additional historical data gathered has resulted in the need for a reevaluation. LGD utilized in the DCF is derived from the application of the Frye-Jacobs theory which relates LGD to PD based on historical peer data, as calculated by a third-party. Economic forecasts are considered over a four-quarter forecast period, with reversion to mean occurring on a straight-line basis over four quarters. The call code regression models utilized upon implementation of CECL on January 1, 2022, and as of December 31, 2022, were identical, and relied upon reasonable and supportable forecasts of the National Unemployment Rate. Management selected the National Unemployment Rate as the driver of quantitative portion of collectively reserves on loan classes reliant upon the DCF methodology, primarily as a result of high correlation coefficients identified in regression modeling, the availability of forecasts including the quarterly FOMC forecast, and given the widespread familiarity of stakeholders with this economic metric.
The quantitative reserves for Farmland, Agricultural Production and Consumer loans are calculated using a Remaining Life methodology where average historical bank specific and peer loss rates are applied to expected loan balances over an estimated remaining life of loans in calculation of the quantitative portion of collectively evaluated loans in these classes. The estimated remaining life is calculated using historical bank-specific loan attrition data. For the Farmland, Agricultural Production and Consumer classes of loans, reasonable and supportable forecasts of the National Unemployment rate, real GDP and the housing price index are considered through estimation of qualitative reserves.
Management recognizes that there are additional factors impacting risk of loss in the loan portfolio beyond what is captured in the quantitative portion of reserves on collectively evaluated loans. As current and expected conditions, may vary compared with conditions over the historical lookback period, which is utilized in the calculation of quantitative reserves, management considers whether additional or reduced reserve levels on collectively evaluated loans may be warranted given the consideration of a variety of qualitative factors. Several of the following qualitative factors (“Q-factors”) considered by management reflect the legacy regulatory guidance on Q-factors, whereas several others represent factors unique to the Company or unique to the current time period.
● Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices
● Changes in international, regional and local economic and business conditions, and developments that affect the collectability of the portfolio, as reflected in forecasts of the Housing Price Index, Real GDP and the National Unemployment Rate (Farmland & Agricultural Production and Consumer segments only)
● Changes in the nature and volume of the loan portfolio
● Changes in the experience, ability, and depth of lending management and other relevant staff
● Changes in the volume and severity of past due, non-accruals loans, and adversely classified loans, as reflected in changes of the relative level of loans classified as substandard and special mention
● Changes in the quality of the Bank’s loan review processes
● Changes in the value of underlying collateral for loans not identified as collateral dependent
● Changes in loan categorization concentrations
● Other external factors, which include, the influence of peer data on estimated quantitative reserves, residual COVID-19 related risk, expected impact of current and expected inflationary environment, reliance on the National Unemployment rate as opposed to the California unemployment rate in the calculation of quantitative reserves, the expected impact of current and expected geo-political conditions
The qualitative portion of the Company’s reserves on collectively evaluated loans are calculated using a combination of numeric frameworks and management judgement, to determine risk categorizations in each of the Q-factors presented above. The amount of qualitative reserves is also contingent upon the historical peer, life-of-loan-equivalent, loss rate ranges and the relative weighting of Q-factors according to management’s judgement.
97
Table of Contents
Although collectively evaluated reserves are generally calculated separately at the call code or loan class level, management has grouped loan classes with similar risk characteristics into the following portfolio segments: 1-4 Family Real Estate, Commercial Real Estate, Farmland & Agricultural Production, Commercial & Industrial, Mortgage Warehouse and Consumer loans. Loans secured by 1-4 family residences have a different profile from loans secured by Commercial Real Estate. Generally, the borrowers for 1-4 Family loans are consumers whereas borrowers for Commercial Real Estate are often businesses. The COVID-19 pandemic illustrated how these different categories of real estate loans were subject to different risks, which was exacerbated by the widespread work-from-home model adopted by many companies during and since the pandemic. Farmland and Agricultural Production loans are included in a single segment as these loans are often times to the same borrowers, facing the same risks relating to commodity prices, water supply and drought conditions in addition to other environmental concerns. Commercial & Industrial loans are separated into a unique segment given the uniqueness of these loans, which are often revolving and secured by other business assets as opposed to real estate. Mortgage warehouse loans are also unique in the Company’s portfolio and warrant separate presentation as an individual portfolio segment, given the specific nature of these constantly revolving lines to mortgage originators and also attributable to a very limited loss history, even after consideration of peer data. Finally, the Company splits out Consumer loans as a separate segment as a result of the small balance, homogeneous terms that characterize these loans.
Management individually evaluates loans that do not share risk characteristics with other loans when estimating reserves. As of December 31, 2022, the only loans that Management considered to have different risk characteristics from other loans sharing the same Federal Call Report code were loans designated nonaccrual.
The following table presents the activity in the allowance for credit losses by portfolio segment for the year ended December 31, 2022 (dollars in thousands):
1-4 Family Real Estate
Commercial Real Estate
Farmland & Agricultural Production
Commercial & Industrial
Mortgage Warehouse
Consumer
Total
Allowance for credit losses:
Balance, December 31, 2021
$
1,909
$
9,052
$
1,202
$
1,060
$
512
$
521
14,256
Impact of adopting ASC 326
611
9,628
( 480 )
358
( 421 )
( 242 )
9,454
Charge-offs
—
( 1,911 )
( 9,205 )
( 322 )
—
( 1,396 )
( 12,834 )
Recoveries
99
260
—
163
—
764
1,286
Provision for credit losses
632
703
8,941
( 26 )
( 19 )
667
10,898
Balance, December 31, 2022
$
3,251
$
17,732
$
458
$
1,233
$
72
$
314
$
23,060
The $ 9.2 million in charge-offs recognized in the Farmland and Agricultural Production portfolio segment is primarily the result of a reduction in the expected valuation of collateral on a single loan relationship, recorded in the first and fourth quarters of 2022. The $ 1.9 million charge-off in Commercial Real Estate was recognized during the second quarter, when Management became aware of a borrower’s reduced ability to service their loan primarily as a result of increased vacancy rates related to the remote work which has increased following the pandemic.
98
Table of Contents
The following table presents the activity in the allowance for loan and lease losses by portfolio segment for the years ended December 31, 2021 and 2020 (dollars in thousands):
Commercial and
Real Estate
Agricultural
Industrial (1)
Consumer
Unallocated
Total
Allowance for credit losses:
Balance, December 31, 2019
$
5,635
$
193
$
2,685
$
1,278
$
132
$
9,923
Charge-offs
—
—
( 436 )
( 1,397 )
—
( 1,833 )
Recoveries
87
—
129
882
—
1,098
Provision
6,044
289
2,343
( 43 )
( 83 )
8,550
Balance, December 31, 2020
11,766
482
4,721
720
49
17,738
Charge-offs
( 245 )
( 50 )
( 159 )
( 946 )
—
( 1,400 )
Recoveries
601
—
223
744
—
1,568
Benefit
( 536 )
32
( 3,226 )
( 8 )
88
( 3,650 )
Balance, December 31, 2021
$
11,586
$
464
$
1,559
$
510
$
137
$
14,256
(1) Includes mortgage warehouse lines
5. PREMISES AND EQUIPMENT
Premises and equipment at cost consisted of the following (dollars in thousands):
December 31,
2022
2021
Land
$
4,823
$
4,823
Buildings and improvements
21,170
21,006
Furniture, fixtures and equipment
18,948
19,242
Leasehold improvements
14,732
14,682
Total premises and equipment, gross
59,673
59,753
Less accumulated depreciation and amortization
37,195
36,182
Total premises and equipment, net
$
22,478
$
23,571
Depreciation and amortization included in occupancy and equipment expense totaled $ 2.4 million, $ 3.1 million, and $ 2.8 million, for the years ended December 31, 2022, 2021, and 2020, respectively.
6. OPERATING LEASES
The Company leases space under non-cancelable operating leases for 18 branch locations, four off-site ATM locations, one administrative building, two loan production offices and a warehouse. Many of our leases include both lease (e.g., fixed payments including rent, taxes, and insurance costs) and non-lease components (e.g., common-area or other maintenance costs). Payments for taxes and insurance as well as non-lease components are not included in the accounting of the lease component, but are separately accounted for in occupancy expense. The Company recognized lease expense of $ 2.2 million for the years ended December 31, 2022, 2021 and 2020. Most leases include one or more renewal options available to exercise. The exercise of lease renewal options is typically at the Company’s sole discretion; therefore, the majority of renewals to extend the lease terms are not included in our right-of-use assets and lease liabilities as they are not reasonably certain of exercise. We regularly evaluate the renewal options and when they are reasonably certain of exercise, we include the renewal period in our lease term. As most of our leases do not provide an implicit rate, we used our incremental borrowing rate in determining the present value of the lease payments.
99
Table of Contents
There were no sale and leaseback transactions, leveraged leases, or lease transactions with related parties during the years ending December 31, 2022 and 2021.
At December 31, 2022, the Company’s right-of-use assets and operating lease liabilities were $ 6.9 million and $ 7.3 million, respectively. The weighted average remaining lease term for the lease liabilities was 5.8 years, and the weighted average discount rate of remaining payments was 4.7 percent. At December 31, 2021, the Company’s right-of-use assets and operating lease liabilities were $ 5.5 million and $ 6.2 million, respectively. The weighted average remaining lease term for the lease liabilities was 6.3 years, and the weighted average discount rate of remaining payments was 5.3 percent for the year ended December 31, 2021. Lease liabilities from new right-of-use assets obtained during the year ending December 31, 2022 and December 31, 2021 were $ 3.3 million and $ 0.5 million, respectively. There were no variable lease costs for the years ending December 31, 2022 and 2021. Cash paid on operating leases was $ 2.3 million and $ 2.2 million for the years ending December 31, 2022 and 2021, respectively.
Future undiscounted lease payments for operating leases with initial terms of one year or more as of December 31, 2022 are as follows (dollars in thousands):
Year Ending December 31,
2023
$
2,061
2024
1,696
2025
1,323
2026
978
2027
819
Thereafter
1,492
Total undiscounted lease payments
$
8,369
Less: imputed interest
( 1,106 )
Net lease liabilities
$
7,263
The Company generally has options to renew its facilities leases after the initial leases expire. The renewal options range from one to ten years .
7. GOODWILL AND INTANGIBLE ASSETS
Goodwill
The rollforward of goodwill for each of the preceding three years is included in the table below (dollars in thousands):
Years Ended December 31,
2022
2021
2020
Balance at January 1
$
27,357
$
27,357
$
27,357
Acquired goodwill
—
—
—
Impairment
—
—
—
Balance at December 31
$
27,357
$
27,357
$
27,357
Impairment exists when a reporting unit’s carrying value of goodwill exceeds its fair value. Bank of the Sierra (the “Bank”) is the only subsidiary of the Company that meets the materiality criteria necessary to be deemed an operating segment, and because the Company exists primarily for the purpose of holding the stock of the Bank we have determined that only one unified operating segment or reporting unit (the consolidated Company) exists. The fair value of the consolidated Company is its market capitalization, as determined by quoted prices in active markets. If the Company’s market capitalization exceeds recorded shareholders’ equity, the book value, it can be reasonably presumed that no impairment exists. At December 31, 2022 (the measurement date that the Company selected), the Company’s stock closed at $ 21.24 which resulted in a market capitalization in excess of shareholders book equity.
100
Table of Contents
Therefore it was determined that the fair value of the reporting unit exceeded its carrying value, resulting in no impairment at December 31, 2022.
Acquired Intangible Assets
Acquired intangible assets were as follows at year-end (dollars in thousands):
Years Ended December 31,
2022
2021
Gross
Carrying
Amount
Accumulated
Amortization
Gross
Carrying
Amount
Accumulated
Amortization
Core deposit intangibles
$
8,401
$
6,126
$
8,401
$
5,126
Aggregate amortization expense was $ 1.0 million, $ 1.0 million, and $ 1.1 million for 2022, 2021, and 2020.
Estimated amortization expense for each of the next five years and thereafter (dollars in thousands):
2023
$
876
2024
781
2025
566
2026
52
2027
—
Thereafter
—
Total
$
2,275
8. OTHER ASSETS
Other assets consisted of the following (dollars in thousands):
December 31,
2022
2021
Accrued interest receivable
$
18,354
$
11,246
Deferred tax assets
34,984
3,792
Investment in qualified affordable housing projects
10,051
2,940
Investment in limited partnerships
4,359
1,655
Investment in SBA loan fund
25,000
10,400
Federal Home Loan Bank stock, at cost
12,729
12,393
Other
20,142
15,603
Total
$
125,619
$
58,029
The Company has invested in limited partnerships that operate qualified affordable housing projects to receive tax benefits in the form of tax deductions from operating losses and tax credits. The Company accounts for these investments under the cost method and management analyzes these investments annually for potential impairment. The Company had $ 7.0 million in remaining capital commitments to these partnerships at December 31, 2022.
The Company holds certain equity investments that are not readily marketable securities and thus are classified as “other assets” on the Company’s balance sheet. These include investments in Pacific Coast Bankers Bancshares, California Economic Development Lending Initiative, and the Federal Home Loan Bank (“FHLB”). The largest of these is the Company’s $ 12.7 million investment in FHLB stock, carried at cost. Quarterly, the FHLB evaluates and adjusts the Company’s minimum stock requirement based on the Company’s borrowing activity and membership requirements. Any stock deemed in excess is automatically repurchased by the FHLB at cost.
101
Table of Contents
9. DEPOSITS
Time deposits that meet or exceed the FDIC Insurance limit of $250,000 at year-end 2022 and 2021 were $ 97.8 million and $ 115.2 million, respectively.
Aggregate annual maturities of time deposits were as follows (dollars in thousands):
Year Ending December 31,
2023
$
485,172
2024
31,222
2025
1,725
2026
416
2027
251
Thereafter
822
Total
$
519,608
Interest expense recognized on interest-bearing deposits consisted of the following (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Interest bearing demand deposits
$
485
$
331
$
278
NOW
322
444
388
Savings
278
240
221
Money market
95
111
128
Time deposits
4,914
1,039
2,687
Brokered Deposits
725
225
246
Total
$
6,819
$
2,390
$
3,948
10. OTHER BORROWING ARRANGEMENTS
At year end, short-term borrowings consisted of the following (dollars in thousands):
2022
Average
balance
outstanding
Amount
Average
interest rate
during the year
Maximum
month-end
balance during
the year
Weighted
average
interest rate
at year-end
As of December 31:
Repurchase agreements
$
110,387
$
109,169
0.29 %
$
118,014
0.29 %
Short term borrowings
47,708
219,000
3.67 %
219,000
3.67 %
Total
$
158,095
$
328,169
$
337,014
2021
Average
balance
outstanding
Amount
Average
interest rate
during the year
Maximum
month-end
balance during
the year
Weighted
average
interest rate
at year-end
As of December 31:
Repurchase agreements
$
70,443
$
106,937
0.30 %
$
106,937
0.30 %
Short term borrowings
5,186
—
0.06 %
5,000
—
Total
$
75,629
$
106,937
$
111,937
Included in short term borrowings was $ 94.0 million outstanding in fixed-rate overnight FHLB advances at December 31, 2022 and no balance outstanding at December 31, 2021. Each FHLB advance is payable at its maturity date, with a prepayment penalty for fixed rate advances. The advances were collateralized by $ 1.3 billion of first
102
Table of Contents
mortgage loans under a blanket lien arrangement at year end 2022. Based on this collateral and the Company’s holdings of FHLB stock, the Company was eligible to borrow up to the total of $ 922.1 million at year-end 2022, with a remaining borrowing capacity of $ 661.0 million if sufficient additional collateral was pledged.
The Company had no borrowings at December 31, 2022 and 2021 from the FRB. The Company was eligible to borrow up to $ 42.3 million from FRB at year end 2022, which was collateralized by $ 52.1 million in first mortgage loans under a blanket lien arrangement.
The Company had unsecured lines of credit with its correspondent banks which, in the aggregate, amounted to $ 362.0 million and $ 305.0 million at December 31, 2022 and 2021, respectively, at fixed interest rates which vary with market conditions. Included in short term borrowings above there was $ 125.0 million outstanding overnight under these lines of credit at December 31, 2022 and no balance outstanding at December 31, 2021.
11. LONG-TERM DEBT
At year-end, long-term debt was as follows (dollars in thousands):
2022
2021
Principal
Unamortized Debt Issuance Costs
Principal
Unamortized Debt Issuance Costs
Fixed - floating rate subordinated debentures, due 2031 (1)
$
50,000
$
786
$
50,000
$
859
$
50,000
$
786
$
50,000
$
859
(1) 3.25 % fixed rate for five years then floating rate at 253.5 basis points over 3-month term SOFR .
12. SUBORDINATED DEBENTURES
Sierra Statutory Trust II (“Trust II”), Sierra Capital Trust III (“Trust III”), and Coast Bancorp Statutory Trust II (“Trust IV”), (collectively, the “Trusts”) exist solely for the purpose of issuing trust preferred securities fully and unconditionally guaranteed by the Company. For financial reporting purposes, the Trusts are not consolidated and the Floating Rate Junior Subordinated Deferrable Interest Debentures (the “Subordinated Debentures”) held by the Trusts and issued and guaranteed by the Company are reflected in the Company’s consolidated balance sheet in accordance with provisions of ASC Topic 810. Under applicable regulatory guidance, the amount of trust preferred securities that is eligible as Tier 1 capital is limited to twenty-five percent of the Company’s Tier 1 capital on a pro forma basis. At December 31, 2022, all $ 35.5 million of the Company’s trust preferred securities qualified as Tier 1 capital.
During the first quarter of 2004, Sierra Statutory Trust II issued 15,000 Floating Rate Capital Trust Pass-Through Securities (TRUPS II), with a liquidation value of $ 1,000 per security, for gross proceeds of $ 15,000,000 . The entire proceeds of the issuance were invested by Trust II in $ 15,464,000 of Subordinated Debentures issued by the Company, with identical maturity, re-pricing and payment terms as the TRUPS II. The Subordinated Debentures, purchased by Trust II, represent the sole assets of the Trust II. Those Subordinated Debentures mature on March 17, 2034, bear a current interest rate of 2.97 % (based on 3-month LIBOR plus 2.75 %), with re-pricing and payments due quarterly.
Those Subordinated Debentures are currently redeemable by the Company, subject to receipt by the Company of prior approval from the Federal Reserve Bank, on any March 17 th , June 17 th , September 17 th , or December 17 th . The redemption price is par plus accrued and unpaid interest, except in the case of redemption under a special event which is defined in the debenture.
103
Table of Contents
The TRUPS II are subject to mandatory redemption to the extent of any early redemption of the related Subordinated Debentures and upon maturity of the Subordinated Debentures on March 17, 2034 .
Trust II has the option to defer payment of the distributions for a period of up to five years , subject to certain conditions, including that the Company may not pay dividends on its common stock during such period. The TRUPS II issued in the offering were sold in private transactions pursuant to an exemption from registration under the Securities Act of 1933, as amended. The Company has guaranteed, on a subordinated basis, distributions and other payments due on the TRUPS II.
During the second quarter of 2006, Sierra Capital Trust III issued 15,000 Floating Rate Capital Trust Pass-Through Securities (TRUPS III), with a liquidation value of $ 1,000 per security, for gross proceeds of $ 15,000,000 . The entire proceeds of the issuance were invested by Trust III in $ 15,464,000 of Subordinated Debentures issued by the Company, with identical maturity, repricing and payment terms as the TRUPS III. The Subordinated Debentures, purchased by Trust III, represent the sole assets of the Trust III. Those Subordinated Debentures mature on September 23, 2036 , bear a current interest rate of 1.62 % (based on 3-month LIBOR plus 1.40 %), with repricing and payments due quarterly.
Those Subordinated Debentures are redeemable by the Company, subject to receipt by the Company of prior approval from the Federal Reserve Bank, on any March 23 rd , June 23 rd , September 23 rd , or December 23 rd . The redemption price is par plus accrued and unpaid interest, except in the case of redemption under a special event which is defined in the debenture. The TRUPS III are subject to mandatory redemption to the extent of any early redemption of the related Subordinated Debentures and upon maturity of the Subordinated Debentures on September 23, 2036.
Trust III has the option to defer payment of the distributions for a period of up to five years , subject to certain conditions, including that the Company may not pay dividends on its common stock during such period. The TRUPS III issued in the offering were sold in private transactions pursuant to an exemption from registration under the Securities Act of 1933, as amended. The Company has guaranteed, on a subordinated basis, distributions and other payments due on the TRUPS III.
During the third quarter of 2016, the Company acquired Coast Bancorp Statutory Trust II, which had issued 7,000 Floating Rate Capital Trust Pass-Through Securities (TRUPS IV), with a liquidation value of $ 1,000 per security, for gross proceeds of $ 7,000,000 . The entire proceeds of the issuance were invested by Trust IV in $ 7,217,000 of Subordinated Debentures issued by Coast Bancorp with identical maturity, re-pricing and payment terms as the TRUPS IV. The Subordinated Debentures, purchased by Trust IV, represent the sole assets of the Trust IV. Those Subordinated Debentures mature on December 15, 2037 , bear a current interest rate of 1.70 % (based on 3-month LIBOR plus 1.50 %), with re-pricing and payments due quarterly.
Those Subordinated Debentures are currently redeemable by the Company, subject to receipt by the Company of prior approval from the Federal Reserve Bank, on any March 15 th , June 15 th , September 15 th , or December 15 th . The redemption price is par plus accrued and unpaid interest, except in the case of redemption under a special event which is defined in the debenture.
The TRUPS IV are subject to mandatory redemption to the extent of any early redemption of the related Subordinated Debentures and upon maturity of the Subordinated Debentures on December 15, 2037.
Coast Bancorp Statutory Trust II has the option to defer payment of the distributions for a period of up to five years , subject to certain conditions, including that the Company may not pay dividends on its common stock during such period. The TRUPS IV issued in the offering were sold in private transactions pursuant to an exemption from registration under the Securities Act of 1933, as amended. The Company has guaranteed, on a subordinated basis, distributions and other payments due on the TRUPS IV.
104
Table of Contents
13. INCOME TAXES
The provision for income taxes follows (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Federal:
Current
$
6,071
$
8,186
$
7,979
Deferred
233
135
( 1,697 )
Total federal
6,304
8,321
6,282
State:
Current
4,874
5,916
5,711
Deferred
78
( 50 )
( 914 )
Total state
4,952
5,866
4,797
Total tax provision
$
11,256
$
14,187
$
11,079
105
Table of Contents
The components of the net deferred tax asset, included in other assets, are as follows (dollars in thousands):
December 31,
2022
2021
Deferred tax assets:
Allowance for credit losses on loans and leases
$
6,817
$
4,215
Foreclosed assets
—
126
Deferred compensation
4,158
4,511
Accrued reserves
1,022
555
Non-accrual loans
241
363
Lease liability
2,147
1,752
Loan fair value adjustment
245
420
Net operating losses
1,370
1,592
State income tax deduction
1,005
1,179
Other
1,211
992
Unrealized losses on securities available-for-sale
23,746
—
Total deferred tax assets
41,962
15,705
Deferred tax liabilities:
Deferred loan costs
( 1,070 )
( 1,288 )
Right-of-use asset
( 2,034 )
( 1,618 )
TRUPS accretion
( 788 )
( 840 )
FMV equity securities
( 706 )
( 804 )
Prepaids
( 639 )
( 615 )
Other
( 517 )
( 565 )
Intangibles
( 337 )
( 579 )
Premises and equipment
( 887 )
( 917 )
Net unrealized gain on securities available-for-sale
—
( 4,687 )
Total deferred tax liabilities
( 6,978 )
( 11,913 )
Net deferred tax assets
$
34,984
$
3,792
The expense for income taxes differs from amounts computed by applying the statutory Federal income tax rates to income before income taxes. The significant items comprising these differences consisted of the following (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Income tax expense at federal statutory rate
$
9,432
$
12,012
$
9,770
Increase (decrease) resulting from:
State franchise tax expense, net of federal tax effect
3,912
4,634
3,790
Tax exempt municipal income
( 1,849 )
( 1,306 )
( 1,199 )
Affordable housing tax credits
( 530 )
( 524 )
( 518 )
Excess tax benefit of stock-based compensation
( 50 )
( 109 )
( 90 )
Cash surrender value - life insurance
209
( 556 )
—
Other
132
36
( 674 )
Total
$
11,256
$
14,187
$
11,079
Effective tax rate
25.06 %
24.80 %
23.81 %
The Company is subject to federal income tax and income tax of various states. Our federal income tax returns for the years ended December 31, 2019 , 2020 and 2021 are open to audit by the federal authorities and our California state tax returns for the years ended December 31, 2018 , 2019, 2020 and 2021 are open to audit by the state authorities.
106
Table of Contents
The Company has net operating loss carry forwards of approximately $ 4.0 million for federal income and approximately $ 6.1 million for California franchise tax purposes. Net operating loss carry forwards, to the extent not used will begin to expire in 2033. Net operating loss carry forwards available from acquisitions are substantially limited by Section 382 of the Internal Revenue Code and benefits not expected to be realized due to the limitation have been excluded from the deferred tax asset and net operating loss carry forward amounts noted above.
There were no recorded interest or penalties related to uncertain tax positions as part of income tax for the years ended December 31, 2022, 2021, and 2020, respectively. We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease within the next twelve months
14. COMMITMENTS AND CONTINGENCIES
Letter of Credit
The Company holds two letters of credit with the Federal Home Loan Bank of San Francisco totaling $ 127.9 million. A $ 125.0 million letter of credit is pledged to secure public deposits at December 31, 2022 and a $ 2.9 million standby letter of credit was obtained on behalf of one of our customers to guarantee financial performance. Should the standby letter of credit be drawn upon, the customer would reimburse the Company from an existing line of credit.
Federal Reserve Requirements
Banks are normally required to maintain reserves with the Federal Reserve Bank equal to a specified percentage of their reservable deposits less vault cash. The Federal Reserve Bank has temporarily eliminated the reserve requirement in response to the COVID-19 pandemic, in an effort to free up available cash for lending purposes. There were no reserve balances required to be maintained at the Federal Reserve Bank by the Company at December 31, 2022 and 2021.
Financial Instruments with Off-Balance-Sheet Risk
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business. These financial instruments consist of commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other party for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and letters of credit as it does for loans included on the balance sheet.
The following financial instruments represent off-balance-sheet credit risk (dollars in thousands):
December 31,
2022
2021
Fixed-rate commitments to extend credit
$
94,248
$
72,946
Variable-rate commitments to extend credit
$
795,269
$
481,082
Standby letters of credit
$
6,037
$
6,651
Commitments to extend credit consist primarily of the unused or unfunded portions of the following: home equity lines of credit; commercial real estate construction loans, where disbursements are made over the course of construction; commercial revolving lines of credit; mortgage warehouse lines of credit; unsecured personal lines of credit; and formalized (disclosed) deposit account overdraft lines. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash
107
Table of Contents
requirements. Commitments to extend credit are made at both fixed and variable rates of interest as stated in the table above. Standby letters of credit are generally unsecured and are issued by the Company to guarantee the performance of a customer to a third party, while commercial letters of credit represent the Company’s commitment to pay a third party on behalf of a customer upon fulfillment of contractual requirements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.
Concentration in Real Estate Lending
At December 31, 2022, in management’s judgment the Company had a concentration of loans secured by real estate. At that date, approximately 92 % of the Company’s loans were real estate related. Balances secured by commercial buildings and construction and development loans represented 66 % of all real estate loans, while loans secured by non-construction residential properties accounted for 28 %, and loans secured by farmland were 6 % of real estate loans. Although management believes the loans within these concentrations have no more than the normal risk of collectability, a decline in the performance of the economy in general or a decline in real estate values in the Company’s primary market areas, in particular, could have an adverse impact on collectability.
Concentration by Geographic Location
The Company extends commercial, real estate mortgage, real estate construction and consumer loans to customers primarily in the South Central San Joaquin Valley of California, specifically Tulare, Fresno, Kern, Kings and Madera counties; and the Coastal counties of San Luis Obispo, Ventura and Santa Barbara. The ability of a substantial portion of the Company’s customers to honor their contracts is dependent on the economy in these areas. Although the Company’s loan portfolio is diversified, there is a relationship in those regions between the local agricultural economy and the economic performance of loans made to non-agricultural customers.
Legal Matters
In the ordinary course of our business, the Company is subject to legal proceedings and claims which we believe are incidental to the operation of our business. The outcome of such legal actions and the timing of ultimate resolution are inherently difficult to predict. Upon consultation with legal counsel and based on information currently available to us, management does not expect the amount of any resulting liability, in addition to amounts already accrued and taking into consideration insurance which may be applicable, to have a material adverse effect on the consolidated financial position or results of operations of the Company. Given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to banking (including laws and regulations governing consumer protection, fair lending, privacy, information security and anti-money laundering and anti-terrorism laws), we like all banking organizations, are subject to heightened legal and regulatory compliance and litigation risk.
The Company has established litigation and legal reserves, where appropriate, in accordance with FASB guidance over loss contingencies (ASC 450). The outcome of litigation and other legal and regulatory matters is inherently uncertain, however, and it is possible that one or more of the legal or regulatory matters currently pending or threatened could have a material adverse effect on our liquidity, consolidated financial position, and/or results of operations.
15. SHAREHOLDERS’ EQUITY
Share Repurchase Plan
At December 31, 2022, the Company had a stock repurchase plan which has no expiration date. During the year ended December 31, 2022, the Company repurchased 182,562 shares. The total number of shares available for repurchase at December 31, 2022 was 630,000 . Repurchases are generally made in the open market at market prices.
108
Table of Contents
Earnings Per Share
A reconciliation of the numerators and denominators of the basic and diluted earnings per share computations is as follows (dollars in thousands, except per share data):
For the Years Ended December 31,
2022
2021
2020
Basic Earnings Per Share
Net income (dollars in thousands)
$
33,659
$
43,012
$
35,444
Weighted average shares outstanding
14,955,756
15,241,957
15,216,749
Basic earnings per share
$
2.25
$
2.82
$
2.33
Diluted Earnings Per Share
Net income (dollars in thousands)
$
33,659
$
43,012
$
35,444
Weighted average shares outstanding
14,955,756
15,241,957
15,216,749
Effect of dilutive equity awards
66,999
111,488
63,576
Weighted average shares outstanding
15,022,755
15,353,445
15,280,325
Diluted earnings per share
$
2.24
$
2.80
$
2.32
Stock options and unvested restricted stock awards for 293,586 , 337,004 , and 348,328 shares of common stock were not considered in computing diluted earnings per common share for 2022, 2021, and 2020, respectively, because they were antidilutive.
Stock Options
On March 16, 2017 the Company’s Board of Directors approved and adopted the 2017 Stock Incentive Plan (the “2017 Plan”), which became effective May 24, 2017 pursuant to the approval of the Company’s shareholders. The 2017 Plan replaced the Company’s 2007 Stock Incentive Plan (the “2007 Plan”), which expired by its own terms on March 15, 2017. Options to purchase 135,449 shares that were granted under the 2007 Plan were still outstanding as of December 31, 2022, and remain unaffected by that plan’s expiration. The 2017 Plan provides for the issuance of both “incentive” and “nonqualified” stock options to officers and employees, and of “nonqualified” stock options to non-employee directors and consultants of the Company. The 2017 Plan also provides for the issuance of restricted stock awards to these same classes of eligible participants. The total number of shares of the Company’s authorized but unissued stock reserved for issuance pursuant to awards under the 2017 Plan was initially 850,000 shares, and the number remaining available for grant as of December 31, 2022, was 382,006 .
All options granted under the 2017 and 2007 Plans have been or will be granted at an exercise price of not less than 100 % of the fair market value of the stock on the date of grant, exercisable in installments as provided in individual stock option agreements. In the event of a “Change in Control” as defined in the Plans, all outstanding options shall become exercisable in full (subject to certain notification requirements), and shall terminate if not exercised within a specified period of time unless such options are assumed by the successor corporation or substitute options are granted. Options also terminate in the event an optionee ceases to be employed by or to serve as a director of the Company or its subsidiaries, and the vested portion thereof must be exercised within a specified period after such cessation of employment or service.
109
Table of Contents
A summary of the Company’s stock option activity follows (shares in thousands, except exercise price):
2022
2021
2020
Shares
Weighted Average
Exercise Price
Aggregate
Intrinsic
Value (1)
Shares
Weighted Average
Exercise Price
Shares
Weighted Average
Exercise Price
Outstanding,
Beginning of year
416
$
24.15
495
$
23.67
458
$
21.08
Exercised or released
( 30 )
$
10.59
( 33 )
$
14.64
( 67 )
$
11.65
Granted
—
$
—
—
$
—
126
$
27.11
Canceled
( 32 )
$
27.32
( 45 )
$
26.36
( 21 )
$
26.01
Expired
( 2 )
$
10.21
( 1 )
$
10.58
( 1 )
$
10.73
Outstanding, end of year
352
$
25.06
$
348
416
$
24.15
495
$
23.67
Exercisable, end of year (2)
311
$
24.78
$
348
355
$
23.62
324
$
21.97
(1) The aggregate intrinsic value of stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on December 31, 2022. This amount changes based on changes in the market value of the Company’s stock.
(2) The weighted average remaining contractual life of stock options outstanding and exercisable on December 31, 2022 was 5.2 years and 5.0 years, respectively.
Information related to stock options during each year follows (dollars in thousands, except per share data):
2022
2021
2020
Weighted-average grant-date fair value per share
$
—
$
—
$
4.76
Total intrinsic value of stock options exercised
$
329
$
346
$
705
Total fair value of stock options vested
$
103
$
418
$
489
$ 0.3 million in cash was received from the exercise of 29,640 shares during the period ended December 31, 2022, with a related tax benefit of $ 0.1 million. $ 0.3 million in cash was received from the exercise of 25,452 shares during the period ended December 31, 2021, with a related tax benefit of $ 0.1 million. $ 0.8 million in cash was received from the exercise of 66,470 shares during the period ended December 31, 2020, with a related tax benefit of $ 0.5 million.
The Company is using the Black-Scholes model to value stock options. In accordance with U.S. GAAP, charges of $ 0.1 million, $ 0.1 million, and $ 0.4 million are reflected in the Company’s income statements for the years ended December 31, 2022, 2021, and 2020, respectively, as pre-tax compensation and directors’ expense related to stock options. The related tax benefit of these options is $ 0.03 million for the years ended December 31, 2022 and 2021, and $ 0.1 million for the year ended December 31, 2020.
Unamortized compensation expense associated with unvested stock options outstanding at December 31, 2022 was $ 0.1 million, which will be recognized over a weighted average period of 2.0 years.
Restricted Stock Grants
The Company’s restricted stock awards are non-transferrable shares of common stock and are available to be granted to the Company’s employees and directors. The vesting period of restricted stock awards is determined at the time the awards are issued, and different awards may have different vesting terms; provided, however, that no installment of any restricted stock award shall become vested less than one year from the grant date. Restricted stock awards are valued utilizing the fair value of the Company’s stock at the grant date. During the year ending 2022, 70,465 shares were granted to employees and directors of the Company. These awards are expensed on a straight-line basis over the vesting period. Compensation expense related to restricted stock units for the years ended December 31, 2022, 2021 and 2020 was $ 1.2 million, $ 0.9 million, and $ 0.2 million respectively, and the recognized income tax benefit related to this expense was $ 0.4 million, $ 0.3 million, and $ 0.1 million, respectively. As of December 31, 2022, there was $ 2.9 million of unamortized compensation and directors’ cost related to unvested restricted stock awards
110
Table of Contents
granted under the 2017 plan. That cost is expected to be amortized over a weighted average period of 2.4 years. The total fair value of shares vested during the year ended December 31, 2022 and 2021 was $ 1.3 million and $ 0.7 million, respectively. There were no shares vested during the year ended December 31, 2020.
A summary of the Company’s nonvested shares for the year follows (shares in thousands, except grant date fair value):
Nonvested Shares
Shares
Weighted Average Grant-Date Fair Value
Nonvested at January 1, 2022
165
$
21.72
Granted
71
21.32
Vested
( 58 )
21.97
Forfeited
( 2 )
27.16
Nonvested at December 31, 2022
176
$
21.42
16. REGULATORY MATTERS
The Company and the Bank are subject to regulatory capital requirements administered by the Board of Governors of the Federal Reserve System and the FDIC. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
The net unrealized gain or loss on available for sale securities is not included in computing regulatory capital. Management believes as of December 31, 2022, the Company and Bank meet all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized , significantly undercapitalized , and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At year-end December 31, 2022 and 2021, notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank's categorization.
In 2019, the federal banking agencies jointly issued a final rule that provides for an optional, simplified measure of capital adequacy, the community bank leverage ratio framework (CBLR framework), for qualifying community banking organizations, consistent with Section 201 of the Economic Growth, Regulatory Relief, and Consumer Protection Act. The final rule became effective on January 1, 2020 and was elected by the Bank at that time. In April 2020, the federal banking agencies issued an interim final rule that makes temporary changes to the CBLR framework, pursuant to section 4012 of the Coronavirus Aid, Relief, and Economic Security (CARES) Act, and a second interim final rule that provides a graduated increase in the community bank leverage ratio requirement after the expiration of the temporary changes implemented pursuant to section 4012 of the CARES Act.
The community bank leverage ratio removes the requirement for qualifying banking organizations to calculate and report risk-based capital but rather only requires a Tier 1 to average assets (leverage) ratio. Qualifying banking organizations that elect to use the community bank leverage ratio framework and that maintain a leverage ratio of greater than required minimums will be considered to have satisfied the generally applicable risk based and leverage capital requirements in the agencies' capital rules (generally applicable rule) and, if applicable, will be considered to have met the well capitalized ratio requirements for purposes of section 38 of the Federal Deposit Insurance Act. Under the interim final rules the community bank leverage ratio minimum requirement is 8% as of December 31, 2020, 8.5% for calendar year 2021, and 9% for calendar year 2022 and beyond. The interim rule allows for a two-
111
Table of Contents
quarter grace period to correct a ratio that falls below the required amount, provided that the bank maintains a leverage ratio of 7% as of December 31, 2020, 7.5% for calendar year 2021, and 8% for calendar year 2022 and beyond.
Under the final rule, an eligible banking organization can opt out of the CBLR framework and revert back to the risk-weighting framework without restriction. As of December 31, 2022, both the Company and Bank were qualifying community banking organizations as defined by the federal banking agencies and elected to measure capital adequacy under the CBLR framework.
Actual and required capital amounts (dollars in thousands) and ratios are presented below at year end.
Actual
To Be Well Capitalized Under Prompt Corrective Action Regulations (CBLR Framework)
2022
Capital Amount
Ratio
Capital Amount
Ratio
Tier 1 (Core) Capital to average total assets
Sierra Bancorp and subsidiary
$
371,980
10.30 %
$
325,031
9.00 %
Bank of the Sierra
$
396,856
10.99 %
$
324,996
9.00 %
Actual
To Be Well Capitalized Under Prompt Corrective Action Regulations
2021
Capital Amount
Ratio
Capital Amount
Ratio
Tier 1 (Core) Capital to average total assets
Sierra Bancorp and subsidiary
$
356,800
10.43 %
$
290,851
8.50 %
Bank of the Sierra
$
387,059
11.31 %
$
290,817
8.50 %
Dividend Restrictions
The Company’s ability to pay cash dividends is dependent on dividends paid to it by the Bank, and is also limited by state corporation law. California law allows a California corporation to pay dividends if the company’s retained earnings equal at least the amount of the proposed dividend plus any preferred dividend arrears amount. If a California corporation does not have sufficient retained earnings available for the proposed dividend, it may still pay a dividend to its shareholders if immediately after the dividend the value of the company’s assets would equal or exceed the sum of its total liabilities plus any preferred dividend arrears amount.
Dividends from the Bank to the Company are restricted under California law to the lesser of the Bank’s retained earnings or the Bank’s net income for the latest three fiscal years, less dividends previously declared during that period, or, with the approval of the Department of Financial Protection and Innovation, to the greater of the retained earnings of the Bank, the net income of the Bank for its last fiscal year, or the net income of the Bank for its current fiscal year. As of December 31, 2022, the maximum amount available for dividend distribution under this restriction was approximately $ 66.3 million.
17. BENEFIT PLANS
Salary Continuation Agreements, Directors’ Retirement and Officer Supplemental Life Insurance Plans
The Company has entered into salary continuation agreements with its executive officers, and has established retirement plans for qualifying members of the Board of Directors. The plans provide for annual benefits for up to fifteen years after retirement or death. The benefit obligation under these plans totaled $ 4.9 million and $ 5.1 million for the years ended December 31, 2022 and 2021 and was fully accrued for both years. The expense recognized
112
Table of Contents
under these arrangements totaled $ 0.3 million, $ 0.4 million and $ 0.2 million for the years ended December 31, 2022, 2021 and 2020, respectively. Salary continuation benefits paid to former directors or executives of the Company or their beneficiaries totaled $ 0.4 million, $ 0.4 million and $ 0.4 million for the years ended December 31, 2022, 2021 and 2020. Certain officers of the Company have supplemental life insurance policies with death benefits available to the officers’ beneficiaries.
In connection with these plans the Company has purchased, or acquired through merger, single premium life insurance policies with cash surrender values totaling $ 43.2 million at December 31, 2022 and 2021.
Officer and Director Deferred Compensation Plan
The Company has established a non-qualified deferred compensation plan for certain members of the management group and a deferred fee plan for directors for the purpose of providing the opportunity for participants to defer compensation. The Company bears the costs and the liability for the plan’s administration and the changes to income earned on participant deferrals. The related administrative expense was not material for the years ended December 31, 2022, 2021 and 2020. Although there is no requirement to fund this plan, the Company has purchased life insurance policies with cash surrender values totaling $ 9.0 million and $ 11.0 million at December 31, 2022 and 2021, respectively, which are specific account policies with underlying investments similar to the hypothetical investments elected inside the participant deferred compensation accounts.
401(k) Savings Plan
The 401(k) savings plan (the “Plan”) allows participants to defer, on a pre-tax basis, up to 15 % of their salary (subject to Internal Revenue Service limitations) and accumulate tax-deferred earnings as a retirement fund. The Bank may make a discretionary contribution to match a specified percentage of the first 6 % of the participants’ contributions annually. The amount of the matching contribution was 80 %, 95 % and 90 % for the years ended December 31, 2022, 2021 and 2020, respectively. The matching contribution is discretionary, vests over a period of five years from the participants’ hire date, and is subject to the approval of the Board of Directors. The Company contributed $ 1.2 million to the Plan in each of the years ended 2022 and 2021 and contributed $ 1.1 million to the Plan in 2020.
18. NONINTEREST INCOME
The major grouping of noninterest revenue on the consolidated income statements includes several specific items: service charges on deposit accounts, gains on the sale of loans, credit card fees, check card fees, the net gain (loss) on sales and calls of investment securities available for sale, and the net increase (decrease) in the cash surrender value of life insurance.
Noninterest income also includes one general category of “other income” of which the following are major components (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Included in other income:
Amortization of limited partnerships
$
253
$
( 524 )
$
( 1,189 )
Dividends on equity investments
843
737
664
Unrealized gains recognized on equity investments
( 332 )
857
447
Other
8,447
4,019
4,638
Total other noninterest income
$
9,211
$
5,089
$
4,560
113
Table of Contents
19. OTHER NONINTEREST EXPENSE
Other noninterest expense consisted of the following (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Legal, audit, professional, and director's fees
$
3,061
$
7,652
$
4,263
Data processing
6,202
5,890
4,661
Advertising and promotional
1,728
1,521
1,889
Deposit services
9,492
9,049
8,483
Stationery and supplies
486
345
446
Telephone and data communication
1,563
2,013
1,775
Loan and credit card processing
550
501
879
Foreclosed assets expense (income), net
84
72
253
Postage
373
308
321
Other
3,415
2,780
2,205
Assessments
1,078
1,157
717
Total other noninterest expense
$
28,032
$
31,288
$
25,892
20. RELATED PARTY TRANSACTIONS
During the normal course of business, the Bank enters into loans with related parties, including executive officers and directors. These loans are made with substantially the same terms, including rates and collateral, as loans to unrelated parties. The following is a summary of the aggregate activity involving related party borrowers (dollars in thousands):
Year Ended December 31,
2022
2021
2020
Balance, beginning of year
$
1,067
$
1,794
$
2,731
Disbursements
4,059
1,983
7,114
Amounts repaid
( 5,150 )
( 2,548 )
( 8,051 )
Effect of changes in composition of related parties
24
( 162 )
—
Balance, end of year
$
—
$
1,067
$
1,794
Undisbursed commitments to related parties
$
6
$
2,156
$
2,635
Deposits from related parties held by the Bank at December 31, 2022 and 2021 amounted to $ 8.1 million and $ 9.9 million, respectively.
21. FAIR VALUE
Fair value is defined by U.S. GAAP as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. U.S. GAAP also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
● Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
● Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
114
Table of Contents
● Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the factors that market participants would use in pricing an asset or liability.
The Company used the following methods and significant assumptions to estimate fair values for each category of financial asset noted below:
Securities : The fair values of securities available-for-sale are determined by obtaining quoted prices on nationally recognized securities exchanges, live trading desk pricing from brokerages, or by matrix pricing, which is a mathematical technique used widely in the industry to value debt securities by relying on their relationship to other benchmark quoted securities. In certain circumstances live trading desk pricing from brokerages and third party internal models are used to value debt securities that we classify as Level 3.
Collateral-dependent loans : A specific loss allowance is created for collateral dependent loans, representing the difference between the face value of the loan and the current appraised value of its associated collateral, less estimated disposition costs.
Foreclosed assets : Repossessed real estate (OREO) and other assets are carried at the lower of cost or fair value. Fair value is the appraised value less expected selling costs for OREO and some other assets such as mobile homes, and for all other assets fair value is represented by the estimated sales proceeds as determined using reasonably available sources. Foreclosed assets for which appraisals can be feasibly obtained are periodically measured for impairment using updated appraisals. Fair values for other foreclosed assets are adjusted as necessary, subsequent to a periodic re-evaluation of expected cash flows and the timing of resolution. If impairment is determined to exist, the book value of a foreclosed asset is immediately written down to its estimated impaired value through the income statement, thus the carrying amount is equal to the fair value and there is no valuation allowance.
115
Table of Contents
Assets and liabilities measured at fair value on a recurring basis are summarized below (dollars in thousands):
Fair Value Measurements at December 31, 2022, using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Realized
Gain/(Loss)
Securities:
U.S. government agencies
$
—
$
50,599
$
—
$
50,599
$
—
Mortgage-backed securities
—
122,532
—
122,532
—
State and political subdivisions
—
205,980
—
205,980
—
Corporate bonds
—
—
57,435
57,435
—
Collateralized loan obligations
—
498,377
—
498,377
—
Total available-for-sale securities
$
—
$
877,488
$
57,435
$
934,923
$
—
Fair Value Measurements at December 31, 2021, using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Realized
Gain/(Loss)
Securities:
U.S. government agencies
$
—
$
1,574
$
—
$
1,574
$
—
Mortgage-backed securities
—
306,727
—
306,727
—
State and political subdivisions
—
304,268
—
304,268
—
Corporate bonds
—
999
27,530
28,529
—
Collateralized loan obligations
—
136,509
195,707
332,216
—
Total available-for-sale securities
$
—
$
750,077
$
223,237
$
973,314
$
—
The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the year ended December 31, 2022 and 2021 (dollars in thousands):
Collateralized Loan Obligations
Corporate Bonds
2022
2021
2022
2021
Balance of recurring Level 3 assets at January 1,
$
195,707
$
—
$
27,530
$
—
Purchases
—
195,707
29,905
27,530
Transfers out of Level 3
( 195,707 )
—
—
—
Balance of recurring Level 3 assets at December 31,
$
—
$
195,707
$
57,435
$
27,530
The following tables present quantitative information about recurring level 3 fair value measurements at December 31, 2022 (dollars in thousands):
Range
Fair Value
Valuation Technique(s)
Unobservable Input(s)
Min
Max
Weighted Average
Corporate Bonds
$
57,435
New issue pricing
Risk appetite
N/A
N/A
N/A
Secondary market pricing
Market volatility
Credit quality of issuer
Credit spread
116
Table of Contents
The following table presents quantitative information about recurring level 3 fair value measurements at December 31, 2021 (dollars in thousands):
Range
Fair Value
Valuation Technique(s)
Unobservable Input(s)
Min
Max
Weighted Average
Corporate Bonds
$
27,530
New issue pricing
Risk appetite
N/A
N/A
N/A
Secondary market pricing
Market volatility
Credit quality of issuer
Credit spread
Collateralized Loan Obligations
195,707
New issue pricing
Constant prepayment rate
N/A
N/A
N/A
Secondary market pricing
Default rate
Credit quality of issuer
Recovery rate
Credit spread
$
223,237
Assets and liabilities measured at fair market value on a non-recurring basis are summarized below (dollars in thousands):
Year Ended December 31, 2022
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Collateral dependent loans
$
—
$
18,141
$
—
$
18,141
Foreclosed assets
$
—
$
—
$
—
$
—
Year Ended December 31, 2021
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Collateral dependent impaired loans
$
—
$
221
$
177
$
398
Foreclosed assets
$
—
$
93
$
—
$
93
The following table presents quantitative information about level 3 fair value measurements for assets measured at fair value on a non-recurring basis at December 31, 2021 (dollars in thousands):
Range
Fair Value
Valuation Technique(s)
Unobservable Input(s)
Min
Max
Weighted Average
Impaired loans - commercial and industrial
$
177
Fair value of collateral
Collateral discount
50 %
70 %
56 %
$
177
There were no assets measured at fair value on a non-recurring basis with level 3 fair value measurements at December 31, 2022.
22. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
Disclosures include estimated fair values for financial instruments for which it is practicable to estimate fair value. These estimates are made as of the respective balance sheet dates based on relevant market data and information about the financial instruments. These estimates do not reflect any premium or discount that could result from offering the Company’s entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments. In addition, the tax ramifications
117
Table of Contents
related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.
Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the fair values presented. The following methods and assumptions were used by the Company to estimate the fair value of its financial instruments at December 31, 2022 and 2021:
Cash and cash equivalents, and fed funds sold : For cash and cash equivalents and fed funds sold, the carrying amount is estimated to be fair value.
Securities : The fair values of investment securities are determined by obtaining quoted prices on nationally recognized securities exchanges, live trading desk pricing from brokerages, or by matrix pricing, which is a mathematical technique used widely in the industry to value debt securities by relying on their relationship to other benchmark quoted securities when quoted prices for specific securities are not readily available.
Loans and leases : Fair values of loans, excluding loans held for sale, are based on the exit price notion set forth by ASU 2016-01 effective January 1, 2018 and estimated using discounted cash flow analyses. The estimation of fair values of loans results in a Level 3 classification as it requires various assumptions and considerable judgement to incorporate factors relevant when selling loans to market participants, such as funding costs, return requirements of likely buyers and performance expectations of the loans given the current market environment and quality of loans.
Mortgage loans : Fair value of mortgage loans, included in the table with loans and leases held for investment, are based on the exit price notion set forth by ASU 2016-01 effective January 1, 2018 and estimated using discounted cash flow analyses. The estimation of fair values of mortgage loans results in a Level 3 classification as it requires various assumptions and considerable judgement to incorporate factors relevant when selling loans to market participants, such as funding costs, return requirements of likely buyers and performance expectations of the loans given the current market environment and quality of loans.
Collateral-dependent loans : A specific loss allowance is created for collateral dependent loans, representing the difference between the face value of the loan and the current appraised value of its associated collateral, less estimated disposition costs.
Deposits : Fair values for non-maturity deposits are equal to the amount payable on demand at the reporting date, which is the carrying amount. Fair values for fixed-rate certificates of deposit are estimated using a cash flow analysis, discounted at interest rates being offered at each reporting date by the Bank for certificates with similar remaining maturities.
Short-term borrowings: The carrying amounts approximate fair values for federal funds purchased, overnight FHLB advances, borrowings under repurchase agreements, and other short-term borrowings maturing within ninety days of the reporting dates. Fair values of other short-term borrowings are estimated by discounting projected cash flows at the Company’s current incremental borrowing rates for similar types of borrowing arrangements.
Long-term borrowings: The fair values of the Company’s long-term borrowings are estimated using projected cash flows discounted at the Company’s current incremental borrowing rates for similar types of borrowing arrangements.
Subordinated debentures : The fair values of subordinated debentures are determined based on the current market value for like instruments of a similar maturity and structure.
118
Table of Contents
Carrying amount and estimated fair values of financial instruments were as follows (dollars in thousands):
Year Ended December 31, 2022
Estimated Fair Value
Carrying
Amount
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Financial Assets:
Cash and cash equivalents
$
77,131
$
77,131
$
—
$
—
$
77,131
Securities available-for-sale
934,923
—
877,488
57,435
934,923
Securities held-to-maturity
336,881
—
328,011
—
328,011
Loans and leases held for investment
2,011,616
—
—
1,909,822
1,909,822
Collateral dependent loans
18,141
—
18,141
—
18,141
Financial Liabilities:
Deposits:
Noninterest bearing
$
1,088,199
$
1,088,199
$
—
$
—
$
1,088,199
Interest bearing
1,757,965
—
1,756,443
—
1,756,443
Repurchase agreements
109,169
—
109,169
—
109,169
Short-term borrowings
219,000
—
219,000
—
219,000
Long-term borrowings
49,214
—
42,775
—
42,775
Subordinated debentures
35,481
—
37,171
—
37,171
Notional
Amount
Off-balance-sheet financial instruments:
Commitments to extend credit
$
889,517
Standby letters of credit
6,037
Carrying amount and estimated fair values of financial instruments were as follows (dollars in thousands):
Year Ended December 31, 2021
Estimated Fair Value
Carrying
Amount
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Financial Assets:
Cash and cash equivalents
$
257,528
$
257,528
$
—
$
—
$
257,528
Securities available for sale
973,314
—
750,077
223,237
973,314
Loans and leases held for investment
1,973,207
—
—
1,960,966
1,960,966
Collateral dependent impaired loans
398
—
221
177
398
Financial Liabilities:
Deposits:
Noninterest bearing
$
1,084,544
$
1,084,544
$
—
$
—
$
1,084,544
Interest bearing
1,697,028
—
1,696,124
—
1,696,124
Fed funds purchased and repurchase agreements
106,937
—
106,937
—
106,937
Short-term borrowings
—
—
—
—
—
Long-term borrowings
49,141
—
49,118
—
49,118
Subordinated debentures
35,302
—
33,281
—
33,281
119
Table of Contents
Notional
Amount
Off-balance-sheet financial instruments:
Commitments to extend credit
$
554,028
Standby letters of credit
6,651
23. QUALIFIED AFFORDABLE HOUSING PROJECT INVESTMENTS
T he Company invests in qualified affordable housing projects. At December 31, 2022 and 2021, the balance of the investment for qualified affordable housing projects totaled $ 10.1 million and $ 2.9 million, respectively. These balances are reflected in the other assets line on the consolidated balance sheet. Unfunded commitments related to these investments in qualified affordable housing projects totaled $ 7.0 million and $ 0.1 million at December 31, 2022 and 2021, respectively.
During the years ended December 31, 2022, 2021 and 2020, the Company recognized amortization expense on these investments of $ 0.5 million, $ 0.5 million, and $ 0.6 million, respectively which was included within pretax income on the consolidated statements of income.
Additionally, during the years ended December 31, 2022, 2021 and 2020 the Company recognized tax credits and other benefits from its investment in affordable housing tax credits of $ 0.5 million. The Company had no impairment losses during the years ended December 31, 2022, 2021 and 2020.
24. REVENUE FROM CONTRACTS WITH CUSTOMERS
All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within Noninterest Income. The following table presents the Company’s sources of Noninterest Income for the twelve months ended December 31, 2022 and 2021. Items outside the scope of ASC 606 are noted as such (dollars in thousands).
Year Ended December 31,
2022
2021
2020
Noninterest income
Service charges on deposits
Returned item and overdraft fees
$
5,227
$
4,924
$
5,078
Other service charges on deposits
7,308
6,922
6,687
Debit card interchange income
8,533
8,485
7,023
Gain (loss) on limited partnerships (1)
253
( 524 )
( 1,189 )
Dividends on equity investments (1)
843
737
664
Unrealized (losses) gains recognized on equity investments (1)
( 332 )
857
447
Net gains on sale of securities (1)
1,487
11
390
Other (1)
7,451
6,667
7,050
Total noninterest income
$
30,770
$
28,079
$
26,150
Noninterest expense
Salaries and employee benefits (1)
$
47,053
$
42,431
$
40,178
Occupancy expense (1)
9,718
9,837
9,842
Gains on sale of OREO
( 8 )
( 153 )
( 10 )
Other (1)
28,040
31,441
25,902
Total noninterest expense
$
84,803
$
83,556
$
75,912
(1) Not within the scope of ASC 606. Revenue streams are not related to contracts with customers and are accounted for on an accrual basis under other provisions of GAAP.
120
Table of Contents
25. PARENT ONLY CONDENSED FINANCIAL STATEMENTS
BALANCE SHEETS
Years Ended December 31, 2022 and 2021
(dollars in thousands)
2022
2021
ASSETS
Cash and due from banks
$
26,099
$
20,143
Investments in bank subsidiary
363,507
428,054
Investment in trust subsidiaries
1,145
1,145
Other assets
4,162
21
Total assets
$
394,913
$
449,363
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Other liabilities
$
6,636
$
2,426
Long-term debt
49,214
49,141
Subordinated debentures
35,481
35,302
Total liabilities
91,331
86,869
Shareholders' equity:
Common stock
117,076
116,917
Retained earnings
243,082
234,410
Accumulated other comprehensive gain, net of taxes
( 56,576 )
11,167
Total shareholders' equity
303,582
362,494
Total liabilities and shareholders' equity
$
394,913
$
449,363
STATEMENTS OF INCOME
Years Ended December 31, 2022, 2021 and 2020
(dollars in thousands)
2022
2021
2020
Income:
Dividend from subsidiary
$
28,000
$
3,200
$
23,000
Other operating income
—
—
43
Total income
28,000
3,200
23,043
Expense
Salaries and employee benefits
1,129
779
856
Other expenses
4,550
2,728
1,971
Total expenses
5,679
3,507
2,827
Income before income taxes
22,321
( 307 )
20,216
Income tax benefit
( 1,679 )
( 1,037 )
( 823 )
Income before equity in undistributed income of subsidiary
24,000
730
21,039
Equity in undistributed income of subsidiary
9,659
42,282
14,405
Net income
$
33,659
$
43,012
$
35,444
121
Table of Contents
STATEMENTS OF CASH FLOWS
Years Ended December 31, 2022, 2021 and 2020
(dollars in thousands)
2022
2021
2020
Cash flows from operating activities:
Net income
$
33,659
$
43,012
$
35,444
Adjustments to reconcile net income to net cash provided by operating activities:
Undistributed net income of subsidiary
( 9,659 )
( 42,282 )
( 14,405 )
(Increase) decrease in other assets
( 3,459 )
179
178
Increase (decrease) in other liabilities
4,212
1,263
( 41 )
Net cash provided by operating activities
24,753
2,172
21,176
Cash flows from investing activities:
Investment in subsidiary
—
( 25,000 )
—
Net cash used by investing activities
—
( 25,000 )
—
Cash flows from financing activities:
Stock options exercised
314
282
775
Repurchase of common stock
( 5,192 )
( 5,220 )
( 2,562 )
Dividends paid
( 13,919 )
( 13,232 )
( 12,207 )
Issuance of debentures, net
—
49,141
—
Net cash (used) in provided by financing activities
( 18,797 )
30,971
( 13,994 )
Net increase in cash and cash equivalents
5,956
8,143
7,182
Cash and cash equivalents, beginning of year
20,143
12,000
4,818
Cash and cash equivalents, end of year
$
26,099
$
20,143
$
12,000
26. CONDENSED QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
The following table sets forth the Company’s unaudited results of operations for the four quarters of 2022 and 2021. In management’s opinion, the results of operations reflect all adjustments (which include only recurring adjustments) necessary to present fairly the condensed results for such periods (dollars in thousands, except per share data).
2022 Quarter Ended
December 31,
September 30,
June 30,
March 31,
Interest income
$
35,603
$
31,929
$
28,206
$
26,081
Interest expense
6,240
3,017
1,621
1,325
Net interest income
29,363
28,912
26,585
24,756
Provision for loan and lease losses
6,483
1,259
2,419
600
Noninterest income
7,656
6,612
10,539
6,063
Noninterest expense
21,522
20,996
22,213
20,079
Net income before taxes
9,014
13,269
12,492
10,140
Provision for taxes
1,901
3,334
3,288
2,733
Net income
$
7,113
$
9,935
$
9,204
$
7,407
Diluted earnings per share
$
0.47
$
0.66
$
0.62
$
0.49
Cash dividend per share
$
0.23
$
0.23
$
0.23
$
0.23
122
Table of Contents
2021 Quarter Ended
December 31,
September 30,
June 30,
March 31,
Interest income
$
27,897
$
27,629
$
28,092
$
29,458
Interest expense
1,331
913
903
903
Net interest income
26,566
26,716
27,189
28,555
Provision for loan and lease losses
( 1,200 )
( 600 )
( 2,100 )
250
Noninterest income
7,103
7,534
6,612
6,830
Noninterest expense
22,175
20,875
20,235
20,271
Net income before taxes
12,694
13,975
15,666
14,864
Provision for taxes
3,073
3,370
3,958
3,786
Net income
$
9,621
$
10,605
$
11,708
$
11,078
Diluted earnings per share
$
0.63
$
0.69
$
0.76
$
0.72
Cash dividend per share
$
0.22
$
0.22
$
0.21
$
0.21
27. SUBSEQUENT EVENTS
Subsequent to year end, $ 18.1 million of nonaccrual loans from a single dairy relationship were foreclosed upon and were moved to other real estate owned or other foreclosed assets at net realizable value. The Company sold a portion of such assets in the first quarter of 2023 for $ 7.7 million, which constituted book value. The Company continues to actively work with interested buyers to sell the remaining assets of the dairy.
123
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Not applicable.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.