Sign up for Notifications Email Alert

Press Release

Heritage Southeast Bancorporation, Inc. Reports First Quarter 2022 Earnings Up 24% to $3.8 Million, or $0.53 Per Share Relative to Fourth Quarter 2021; Year Over Year Core Loan Growth up 8.5%

Company Release - 4/21/2022

JONESBORO, Ga., April 21, 2022 (GLOBE NEWSWIRE) -- Heritage Southeast Bancorporation, Inc. (“Company”) (OTCQX: HSBI) today announced first quarter 2022 earnings of $3.8 million, or $0.53 per share compared to $3.1 million, or $0.43 per share in the prior quarter ended December 31, 2021.  First quarter earnings reflected lower operating expenses partially offset by lower net interest income and lower non-interest income relative to the prior quarter. 

Highlights of the Company’s results for the quarter ended March 31, 2022 and status of the VyStar Credit Union acquisition include the following:

  • On March 31, 2022, HSBI, Heritage Southeast Bank and VyStar Credit Union mutually agreed to extend the outside date for consummation of the proposed transaction through June 30, 2022, while permitting either party to terminate the agreement in the event certain regulatory hurdles are not cleared by April 30, 2022.
  • Earnings per share excluding transaction costs was $0.59 per diluted share for the first quarter ended March 31, 2022 compared to $0.67 per share for the prior quarter and $0.60 one year earlier.
  • Total loans, excluding PPP loans, increased $34.3 million during the first quarter, or 3.3%.  Relative to one year earlier, total loans, excluding PPP loans, increased $84.5 million, or 8.5%.
  • Return on tangible equity excluding transaction costs was 14.76% for the first quarter ended March 31, 2022 compared to 16.41% the previous quarter.

“Our strong core operating results continue to benefit from the tremendous efforts our team has put into the organization in recent years.  Strong loan growth is a result of focused efforts by our bankers and a good economic climate for our borrowers.  Asset quality continues to reflect minimal delinquencies while loan loss recoveries continue to exceed charge-offs” said Leonard Moreland, Chief Executive Officer.  “We look forward to an improved net interest margin resulting from Federal Reserve actions and the continued repositioning of our balance sheet through loan growth as lower yielding investments convert into higher yielding loans.  Additionally, we expect gains on the sale of SBA loans will rebound from the slow first quarter and more expense control will contribute to better core earnings for the remainder of fiscal 2022,” Moreland added.

Net Interest Income

The Company’s net interest income decreased to $12.3 million during the first quarter of 2022 from $12.6 million in the fourth quarter ended December 31, 2021. The Company’s reported net interest margin decreased 6 basis points to 3.25% for the first quarter of 2022 from 3.31% for the preceding quarter. Net interest income and net interest margin was negatively impacted by lower revenue on the PPP portfolio and lower yields on loans partially offset by higher yields on investment securities.  At March 31, 2022, the Company held PPP loans totaling $4.2 million, down approximately $6.7 million from the previous quarter.  Related interest and fees totaled $235,000 in the period compared to $428,000 during the fourth quarter ended December 31, 2021. The earning asset yield decreased 8 basis points to 3.52% during the first quarter of 2022 while the cost of funds decreased 2 basis points to 0.27% over the same time frame. The net interest margin excluding PPP loans decreased to 3.20% for the first quarter from 3.23% one quarter earlier.

Loan Loss Provision

The Company did not recognize any loan loss provision for the first quarter. Management believes the improved economic and pandemic climate has provided better clarity on the ability for borrowers to meet their loan obligations. Additionally, asset quality continued to improve.  As such, the current level of reserves is believed to be sufficient as of March 31, 2022.  

Non-interest Income

First quarter non-interest income decreased to $4.1 million from $5.4 million for the fourth quarter of 2021. Gains on the sale of SBA loans decreased to $419,000 during the quarter from $1.5 million the previous quarter.  Though the disparity between the two quarters is partially due to the timing of sale closings, the pipeline remains strong and management expects 2022 to continue to be an active year for SBA loan sales. Further, service charges and fees as well as interchange and ATM fees decreased from the prior quarter due to historically low levels in these line items during the first quarter of the year.    

Non-interest Expense

Non-interest expense decreased to $11.7 million for the first quarter of 2022 from $14.2 million the prior quarter. The current quarter reflected $604,000 in transaction related costs associated with employee retention and professional fees.  The prior quarter included approximately $2.5 million in costs associated with the proposed transaction with VyStar Credit Union.

Balance Sheet

Total assets increased slightly to $1.70 billion at March 31, 2022, relative to $1.65 billion at the previous quarter end.  Elevated liquidity levels continued to increase as cash and cash equivalents increased to $313.0 million, from $291.2 million three months earlier.  Securities available for sale decreased by $8.3 million to $189.0 million at March 31, 2022 from $197.3 million three months earlier.  Loans, excluding PPP loans, increased to $1.08 billion at March 31, 2022 from $1.04 billion at December 31, 2021.  Meanwhile, PPP loans decreased to $4.2 million at March 31, 2022 from $10.9 million three months earlier.  

Total deposits increased to $1.47 billion at March 31, 2022 from $1.43 billion three months earlier. Non-interest-bearing deposits remain the largest component of the deposit portfolio representing 35.3% of total deposits followed by money market and savings deposits at 31.2%, interest-bearing demand deposits at 18.5% and time deposits at 15.0%. 

Asset Quality

Classified assets, which include nonperforming assets and accruing classified loans, decreased to $3.1 million at March 31, 2022, compared with $3.3 million at December 31, 2021. The decrease during the first quarter reflected a decrease of $349,000 in accruing classified loans. Nonperforming assets, which exclude accruing classified loans, totaled $2.8 million at March 31, 2022, or 0.16% of total assets.

The allowance for loan losses increased slightly to $15.4 million, or 1.42% of total loans at March 31, 2022 from $15.2 million, or 1.44% of total loans at December 31, 2021. The increase was due to net loan recoveries totaling $168,000 during the period as no loan loss provision was required.  Excluding PPP loans, which are supported by guarantees from the SBA, the allowance for loan losses was 1.43% of total loans at March 31, 2022.      

Capital

Total shareholder equity was $150.8 million at March 31, 2022.  Shareholder equity relative to total assets was 8.89% and tangible shareholder equity relative to tangible assets was 6.95% at March 31, 2022.  Tangible book value per share was $16.02 at March 31, 2022.  At March 31, 2022, the Bank’s Leverage Ratio was 9.89%, its Common Equity Tier I and Tier 1 Capital ratios were 12.50%, and its Total Risk-Based Capital ratio was 13.69%.  These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

About Heritage Southeast Bancorporation, Inc.

Heritage Southeast Bancorporation, Inc. serves as the holding company for Heritage Southeast Bank, which is headquartered in Jonesboro, GA and operates under the names “Heritage Bank,” “The Heritage Bank,” and “Providence Bank” in its various markets.  With approximately $1.7 billion in assets, the Bank provides a well-rounded offering of commercial and consumer products through its 23 locations. For additional information, visit the HSBI website at www.myhsbi.com.

Forward Looking Statements:

This press release contains forward-looking statements. These forward-looking statements include, but are not limited to, statements about the benefits of the proposed acquisition of HSBI by VyStar, statements related to the expected timing of the completion of the acquisition, the combined company's plans, objectives, expectations and intentions, and other statements that are not historical facts.  Forward-looking statements may be identified by terminology such as "may," "will," "should," "scheduled," "plans," "intends," "anticipates," "expects," "believes," estimates," "potential," or "continue" or negatives of such terms or other comparable terminology.  All forward-looking statements in this press release, or in any other written or oral communication that relates to the proposed acquisition or to matters that may affect such proposed acquisition are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of HSBI or VyStar to differ materially from any results expressed or implied by such forward-looking statements. Such factors include, among others, (1) disruption from the proposed acquisition with customers, suppliers, employees or other business partners, (2) the occurrence of any event, change or other circumstances that could give rise to the termination of the agreement, (3) the ability by the parties to obtain required governmental approvals of the acquisition (4) the failure of the closing conditions in the agreement to be satisfied, or any unexpected delay in closing the acquisition, and (5) general competitive, economic, political and market conditions.

HSBI disclaims any obligation to update or revise any forward-looking statements contained in this communication (which statements speak only as of the date hereof), or in any other written or oral communication that relates to the proposed combination or to matters that may affect such proposed combination, whether as a result of new inform ation, future events or otherwise.

Heritage Southeast Bancorporation, Inc. and its subsidiary disclaim any obligation to update or revise any forward-looking statements contained in this press release, which speak only as of the date hereof, whether as a result of new information, future events or otherwise, except as required by law.

CONTACT    
Leonard A. Moreland
Chief Executive Officer
  Philip F. Resch
Chief Financial Officer
     
Heritage Southeast Bancorporation, Inc.
101 North Main Street
P.O. Box 935
Jonesboro, GA 30236
(770) 824-9934
   

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY        
Financial Highlights          
(Unaudited) (in thousands, except per share data)          
           
  Three Months Ended
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Earnings:          
Net Interest Income $ 12,325   $ 12,633   $ 13,152   $ 12,727   $ 12,769  
Net Income   3,840     3,108     3,503     2,869     4,333  
Net Income excluding transaction costs   4,288     4,809     4,368     4,146     4,333  
           
Per Share Data:          
Earnings per share:          
Basic $ 0.55   $ 0.45   $ 0.50   $ 0.41   $ 0.62  
Diluted $ 0.53   $ 0.43   $ 0.49   $ 0.40   $ 0.60  
Diluted excluding transaction costs $ 0.59   $ 0.67   $ 0.60   $ 0.57   $ 0.60  
Weighted average number of shares:          
Basic   7,008     6,979     6,976     6,967     6,956  
Diluted   7,225     7,218     7,222     7,212     7,179  
Period-end number of shares(1)   7,212     7,220     7,220     7,220     7,222  
Book value per share (period-end) $ 20.92   $ 21.32   $ 21.09   $ 20.65   $ 20.18  
Tangible book value per share (period-end) $ 16.02   $ 16.40   $ 16.13   $ 15.65   $ 15.16  
           
Key Ratios (percent):          
Return on average assets   0.93 %   0.75 %   0.84 %   0.69 %   1.10 %
Return on average assets excluding transaction costs   1.04 %   1.16 %   1.05 %   1.00 %   1.10 %
Return on average tangible equity   13.21 %   10.61 %   12.15 %   10.34 %   16.28 %
Return on average tangible equity excluding transaction costs   14.76 %   16.41 %   15.15 %   14.95 %   16.28 %
Yield on interest earning assets   3.52 %   3.60 %   3.78 %   3.72 %   4.00 %
Cost of funds   0.27 %   0.29 %   0.33 %   0.36 %   0.42 %
Net interest margin   3.25 %   3.31 %   3.45 %   3.36 %   3.58 %
Net interest margin, excluding PPP loans   3.20 %   3.23 %   3.28 %   3.26 %   3.48 %
Non-interest income as a percent of total revenue   25.1 %   29.9 %   25.4 %   26.6 %   26.0 %
Efficiency ratio   69.9 %   77.4 %   72.0 %   76.5 %   67.2 %
Efficiency ratio excluding transaction costs   66.3 %   63.7 %   65.9 %   67.2 %   67.2 %
Tangible common equity to tangible assets   6.95 %   7.31 %   7.26 %   6.99 %   6.81 %
           
Asset Quality (period-end):          
Allowance for loan losses to total loans   1.42 %   1.44 %   1.39 %   1.43 %   1.41 %
Allowance for loan losses to loans, excluding PPP loans   1.43 %   1.46 %   1.42 %   1.52 %   1.53 %
Allowance for loan losses to total nonperforming loans   811.4 %   877.7 %   692.3 %   1113.0 %   731.0 %
Nonperforming assets to total assets   0.16 %   0.16 %   0.20 %   0.18 %   0.24 %
Net charge-offs (annualized) to average loans   -0.06 %   -0.15 %   0.12 %   0.04 %   -0.43 %
Net charge-offs (annualized) to average loans, excluding PPP loans   -0.06 %   -0.15 %   0.13 %   0.04 %   -0.46 %
           
Capital (period-end):          
Heritage Southeast Bank (HSB) risk based capital ratios:          
CET1   12.50 %   12.67 %   12.29 %   12.32 %   12.02 %
Tier 1   12.50 %   12.67 %   12.29 %   12.32 %   12.02 %
Total   13.69 %   13.90 %   13.50 %   13.57 %   13.27 %
Leverage   9.89 %   9.81 %   9.40 %   9.01 %   9.10 %
           
Other (period-end):          
Branches   23     23     23     22     22  
FTE   275     280     278     276     278  
           
(1)Includes restricted stock and shares yet to be issued under a supplemental executive retirement plan.      

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY      
Consolidated Statements of Income          
(Unaudited) (in thousands, except per share data)          
           
  Three Months Ended
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Interest and dividend revenue:          
Loans, including fees $ 12,247 $ 12,666 $ 12,705 $ 12,592 $ 12,625
PPP loans, including fees   235   428   1,014   1,024   1,071
Investment securities   756   518   564   376   516
Fed funds sold, deposits in banks and other   113   113   107   79   55
Total interest and dividend revenue   13,351   13,725   14,390   14,071   14,267
           
Interest expense:          
Deposits   656   703   760   843   986
Fed funds purchased and repurchase agreements   14   8   8   6   10
Line of credit   271   253   192   124   110
Subordinated notes   -   47   198   290   310
Junior subordinated debentures   85   81   80   81   82
Total interest expense   1,026   1,092   1,238   1,344   1,498
           
Net interest income   12,325   12,633   13,152   12,727   12,769
Provision for loan losses   -   -   -   -   -
Net interest revenue after provision for loan losses   12,325   12,633   13,152   12,727   12,769
           
Noninterest revenue:          
Service charges and fees   1,476   1,608   1,571   1,291   1,285
Interchange and ATM fees   1,453   1,506   1,517   1,665   1,536
Gain on sale of SBA loans   419   1,521   652   738   906
Other   779   759   741   913   765
Total noninterest revenue   4,127   5,394   4,481   4,607   4,492
           
Operating expenses:          
Salaries and employee benefits   6,341   6,692   6,760   6,551   6,528
Occupancy and equipment   1,350   1,394   1,434   1,443   1,402
Other real estate expenses, including losses          
on sales and impairments, net   7   93   27   165   7
Transaction costs   604   2,480   1,069   1,612   -
Other   3,441   3,538   3,634   3,720   3,904
Total other operating expenses   11,743   14,197   12,924   13,491   11,841
Income before income tax expense   4,709   3,830   4,709   3,843   5,420
Income tax expense   869   722   1,206   974   1,087
Net income $ 3,840 $ 3,108 $ 3,503 $ 2,869 $ 4,333
           
Weighted-average number of shares outstanding:          
Basic   7,008   6,979   6,976   6,967   6,956
Diluted   7,225   7,218   7,222   7,212   7,179
           
Earnings per share:          
Basic $ 0.55 $ 0.45 $ 0.50 $ 0.41 $ 0.62
Diluted $ 0.53 $ 0.43 $ 0.49 $ 0.40 $ 0.60
           

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY      
Consolidated Balance Sheets          
(in thousands)          
           
  (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Assets          
Cash and due from banks $ 30,191   $ 29,689   $ 28,201   $ 27,722   $ 23,851  
Interest-bearing deposits with banks   282,852     261,513     259,342     278,360     246,824  
Cash and cash equivalents   313,043     291,202     287,543     306,082     270,675  
Securities available for sale, at fair value   188,954     197,309     171,804     173,606     174,785  
Other investments   827     786     786     786     786  
Loans:          
Loans, excluding PPP loans   1,078,736     1,044,413     1,044,938     999,127     994,251  
PPP loans   4,171     10,912     23,051     59,233     88,201  
Allowance for loan losses   (15,396 )   (15,228 )   (14,837 )   (15,159 )   (15,256 )
Loans, net   1,067,511     1,040,097     1,053,152     1,043,201     1,067,196  
           
Premises and equipment, net   34,400     35,136     35,770     36,114     37,220  
Bank owned life insurance   34,871     34,634     34,404     34,174     33,925  
Other real estate owned   857     857     1,128     1,533     1,839  
Goodwill   28,275     28,275     28,275     28,275     28,275  
Core deposit intangible, net   7,046     7,283     7,521     7,758     7,995  
Deferred tax asset, net   13,622     12,093     12,261     13,313     14,362  
Other assets   7,280     6,893     7,366     7,423     8,140  
Total Assets $ 1,696,686   $ 1,654,565   $ 1,640,010   $ 1,652,265   $ 1,645,198  
           
Liabilities          
Deposits:          
Noninterest-bearing $ 519,305   $ 485,754   $ 490,341   $ 488,877   $ 479,653  
Interest-bearing demand   271,545     275,115     259,811     270,380     269,517  
Money market and savings   457,768     439,965     427,272     425,371     422,904  
Time   220,349     226,604     237,292     250,839     261,710  
Total deposits   1,468,967     1,427,438     1,414,716     1,435,467     1,433,784  
           
Securities sold under agreements to repurchase   27,373     23,988     23,424     15,241     13,413  
Line of credit   34,688     34,188     23,688     22,688     14,688  
Subordinated notes   -     -     8,674     13,165     19,656  
Junior subordinated debentures   9,442     9,403     9,365     9,327     9,288  
Accrued expenses and other liabilities   5,377     5,588     7,862     7,312     8,598  
Total liabilities   1,545,847     1,500,605     1,487,729     1,503,200     1,499,427  
           
Shareholders' Equity          
Common stock   702     703     702     702     702  
Additional paid in capital   117,307     117,443     117,298     117,151     116,972  
Retained earnings   41,637     37,798     34,689     31,186     28,316  
Other comprehensive income (loss)   (8,807 )   (1,984 )   (408 )   26     (219 )
Total Shareholders' Equity   150,839     153,960     152,281     149,065     145,771  
Total Liabilities and Shareholders' Equity $ 1,696,686   $ 1,654,565   $ 1,640,010   $ 1,652,265   $ 1,645,198  
           

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY        
GAAP to Non-GAAP Reconciliation          
(Unaudited) (in thousands, except per share data)          
           
  Three Months Ended
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Net income (GAAP) $ 3,840   $ 3,108   $ 3,503   $ 2,869   $ 4,333
Transaction costs   604     2,480     1,069     1,612     -
Income tax benefit related to transaction costs   (156 )   (779 )   (204 )   (335 )   -
Net income excluding transaction costs $ 4,288   $ 4,809   $ 4,368   $ 4,146   $ 4,333
           
Diluted earnings per share:          
GAAP $ 0.53   $ 0.43   $ 0.49   $ 0.40   $ 0.60
Excluding transaction costs $ 0.59   $ 0.67   $ 0.60   $ 0.57   $ 0.60
           
Weighted average number of shares - diluted   7,225     7,218     7,222     7,212     7,179

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY      
Loan Portfolio          
(Unaudited) (in thousands)          
         
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Real estate loans:          
Construction and land development $ 173,066   $ 159,630   $ 154,487   $ 144,263   $ 152,889  
Single-family residential   151,033     158,667     163,412     162,996     165,362  
Commercial - owner occupied   267,815     265,900     275,220     260,186     266,258  
Commercial - other   258,112     239,994     228,229     214,995     198,965  
Multifamily   6,487     6,592     13,826     14,017     6,746  
Total real estate loans   856,513     830,783     835,174     796,457     790,220  
Commercial loans (not secured by real estate)   212,109     202,966     197,084     190,095     190,365  
Consumer loans (not secured by real estate)   11,596     12,081     14,015     13,874     14,861  
Gross loans   1,080,218     1,045,830     1,046,273     1,000,426     995,446  
Unearned income   (1,482 )   (1,417 )   (1,335 )   (1,299 )   (1,195 )
Loans, net of unearned income $ 1,078,736   $ 1,044,413   $ 1,044,938   $ 999,127   $ 994,251  
           
           
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
PPP loans:          
Up to $50,000 $ 209   $ 644   $ 2,344   $ 7,033   $ 11,718  
$50,001 - $150,000   318     804     3,936     15,438     24,231  
$150,001 - $2 million   3,754     9,788     15,328     26,384     35,498  
Greater than $2 million   -     -     2,155     11,963     17,953  
Total PPP loans(1)   4,281     11,236     23,763     60,818     89,400  
Unearned income   (110 )   (324 )   (712 )   (1,585 )   (1,199 )
PPP loans, net of unearned income $ 4,171   $ 10,912   $ 23,051   $ 59,233   $ 88,201  
           
(1)March 31, 2022 includes $4.0 million and $310,000 of loans originated in 2021 and 2020, respectively.    

 

HERITAGE SOUTHEAST BANCORPORATION, INC. AND SUBSIDIARY        
Asset Quality Information          
(Unaudited) (in thousands)          
         
  March 31, December 31, September 30, June 30, March 31,
  2022 2021 2021 2021 2021
Classified assets:          
Nonperforming loans $ 1,897   $ 1,735   $ 2,143   $ 1,362   $ 2,087  
Other real estate owned   857     857     1,128     1,533     1,839  
Total nonperforming assets   2,754     2,592     3,271     2,895     3,926  
Accruing classified loans   327     676     804     811     835  
Total classified assets $ 3,081   $ 3,268   $ 4,075   $ 3,706   $ 4,761  
           
Classified assets to HSB Tier 1 capital plus ALL   1.7 %   1.9 %   2.5 %   2.3 %   3.1 %
Nonperforming assets to total assets   0.16 %   0.16 %   0.20 %   0.18 %   0.24 %
           
Allowance for loan losses:          
Balance at beginning of period $ 15,228   $ 14,837   $ 15,159   $ 15,256   $ 14,117  
Provision for loan losses   -     -     -     -     -  
Charge-offs   (99 )   (295 )   (403 )   (195 )   (198 )
Recoveries   267     686     81     98     1,337  
Balance at end of period $ 15,396   $ 15,228   $ 14,837   $ 15,159   $ 15,256  
           
Loans, excluding PPP loans $ 1,078,736   $ 1,044,413   $ 1,044,938   $ 999,127   $ 994,251  
PPP loans   4,171     10,912     23,051     59,233     88,201  
Performing past due loans   1,638     1,277     3,541     1,464     2,500  
Allowance as % of loans   1.42 %   1.44 %   1.39 %   1.43 %   1.41 %
Allowance as % of loans, excluding PPP loans   1.43 %   1.46 %   1.42 %   1.52 %   1.53 %
Allowance as a % of nonperforming loans   811.4 %   877.7 %   692.3 %   1113.0 %   731.0 %
Average loans, excluding PPP loans   1,056,269     1,044,492     1,017,213     993,346     988,230  
Average PPP loans   8,075     15,164     40,910     77,325     83,489  
Net charge-offs (annualized) to average loans   -0.06 %   -0.15 %   0.12 %   0.04 %   -0.43 %
Net charge-offs (annualized) to average loans, excluding PPP loans   -0.06 %   -0.15 %   0.13 %   0.04 %   -0.46 %

 


Primary Logo

Source: Heritage Southeast Bancorporation, Inc.
Copyright , © Powered By Q4 Inc.
©2020. Heritage Southeast Bancorporation, Inc. 101 North Main Street, Jonesboro, Georgia, 30236. All rights reserved.