Heritage Commerce Corp Earns $15.8 Million for the Third Quarter of 2023, and $51.1 Million for the First Nine Months of 2023; Supported by Continued Deposit Growth and Strong Credit Quality

Heritage Commerce Corp

SAN JOSE, Calif., Oct. 26, 2023 (GLOBE NEWSWIRE) -- Heritage Commerce Corp (Nasdaq: HTBK), (the “Company”), the holding company for Heritage Bank of Commerce (the “Bank”), today announced that its third quarter 2023 net income was $15.8 million, or $0.26 per average diluted common share, compared to $18.1 million, or $0.30 per average diluted common share, for the third quarter of 2022, and $16.4 million, or $0.27 per average diluted common share, for the second quarter of 2023. For the nine months ended September 30, 2023, net income increased 12% to $51.1 million, or $0.83 per average diluted common share, compared to $45.8 million, or $0.75 per average diluted common share, for the nine months ended September 30, 2022. All results are unaudited.

“We delivered strong third quarter of 2023 operating results allowing us to achieve record earnings for the first nine months of 2023,” said Clay Jones, President & Chief Executive Officer. “While our third quarter profits were impacted by the expected increased cost of deposits, our year-to-date net income increased 12% compared to the first nine months of 2022. These profits were fueled by a steady growth in deposits, moderate loan demand, and higher net interest income. The net interest margin contraction we experienced during the third quarter was primarily related to deposit pricing.”

“Our credits metrics remained strong during the third quarter,” said Mr. Jones. “We continued to maintain the strength on our balance sheet along with a solid allowance for credit losses on loans, reflecting our prudent credit risk management. Further, our strong liquidity position is enhanced by a well-diversified deposit profile and access to ample alternative funding sources. We are well positioned to navigate challenging economic headwinds and continue to grow the franchise.”

"Our commitment to delivering exceptional client service and meeting performance targets remains the driving force behind our success. I would like to express my appreciation to our committed Board of Directors and team members for their continued dedication to serving our clients, communities, and shareholders," stated Mr. Jones.

Current Financial Condition and Liquidity Position

The following are important factors in understanding our current financial condition and liquidity position:

Liquidity and Available Lines of Credit:

• The following table shows our liquidity and available lines of credit at September 30, 2023:
  

LIQUIDITY AND AVAILABLE LINES OF CREDIT		Total
(in $000’s, unaudited)		Available
Excess funds at the Federal Reserve Bank ("FRB")		$	599,000
FRB discount window collateralized line of credit			1,214,537
Federal Home Loan Bank ("FHLB") collateralized borrowing capacity			1,151,769
Unpledged investment securities (at fair value)			76,712
Off-balance sheet deposits			47,094
Federal funds purchase arrangements			80,000
Holding company line of credit			20,000
Total		$	3,189,112

• The Company’s total liquidity and borrowing capacity was $3.189 billion, all of which remained available at September 30, 2023.

• The available liquidity and borrowing capacity was 70% of total deposits and approximately 150% of the Bank’s estimated uninsured deposits at September 30, 2023.

• The Bank increased its credit line availability from the FRB and the FHLB by $1.527 billion to $2.366 billion at September 30, 2023, from $839.5 million at December 31, 2022.

• The loan to deposit ratio was 71.81% at September 30, 2023, compared to 75.14% at December 31, 2022, and 73.07% at June 30, 2023, providing us with ample liquidity and capacity to provide future credit to the community.

Deposits:

• Total deposits increased $185.9 million, or 4%, to $4.575 billion at September 30, 2023 from $4.390 billion at December 31, 2022, and increased $74.7 million, or 2% from June 30, 2023.

• Migration of customer deposits resulted in an increase in Insured Cash Sweep (“ICS”)/Certificate of Deposit Account Registry Service (“CDARS”) deposits of $890.8 million to $921.2 million at September 30, 2023, compared to $30.4 million at December 31, 2022, and increased $97.1 million from $824.1 million at June 30, 2023.

• Noninterest-bearing demand deposits decreased ($493.2) million, or (28%), to $1.244 billion at September 30, 2023 from December 31, 2022, and decreased ($76.3) million, or (6%) from June 30, 2023, largely in response to the interest rate environment.

• The Bank had 24,769 deposit accounts at September 30, 2023, with an average balance of $185,000, compared to 24,404 deposit accounts at June 30, 2023, with an average balance of $187,000. At December 31, 2022, the Company had 23,833 deposit accounts, with an average balance of $184,000.

• Deposits from the Bank’s top 100 client relationships totaled $2.185 billion, representing 48% of total deposits, with an average account size of $408,000, representing 22% of the total number of accounts at September 30, 2023.
  

Investment Securities:

• Investment securities totaled $1.122 billion at September 30, 2023, of which $457.2 million were in the securities available-for-sale portfolio (at fair value), and $664.7 million were in the securities held-to-maturity portfolio (at amortized cost, net of allowance for credit losses of $13,000).

• The weighted average life of the total investment securities portfolio was 4.72 years at September 30, 2023.

• The following are the projected cash flows from paydowns and maturities in the investment securities portfolio for the periods indicated based on the current interest rate environment:
  

					Agency
					Mortgage-
					backed and
PROJECTED INVESTMENT SECURITIES CASH FLOWS		U.S.			Municipal
(in $000’s, unaudited)		Treasury			Securities			Total
Fourth quarter of 2023		$	20,000		$	20,314		$	40,314
First quarter of 2024			37,000			19,578			56,578
Second quarter of 2024			131,000			18,752			149,752
Third quarter of 2024			37,500			19,522			57,022
Fourth quarter of 2024			9,000			18,028			27,028
First quarter of 2025			35,000			17,528			52,528
Second quarter of 2025			118,000			17,145			135,145
Third quarter of 2025			25,500			18,430			43,930
Fourth quarter of 2025			—			16,961			16,961
Total		$	413,000		$	166,258		$	579,258

Loans:

• Loans, excluding loans held-for-sale, decreased ($13.1) million to $3.285 billion at September 30, 2023 from $3.299 billion at December 31, 2022, and decreased ($3.3) million from $3.289 billion at June 30, 2023. Loans, excluding residential mortgages, increased $21.8 million, or 1%, to $2.782 billion at September 30, 2023, compared to $2.761 billion at December 31, 2022, and increased $7.7 million from $2.775 billion at June 30, 2023.

• Commercial real estate (“CRE”) loans totaled $1.798 billion at September 30, 2023, of which 33% were owner occupied and 67% were investor CRE loans.

• During the third quarter of 2023, 42 new CRE loans were originated totaling $86 million with a weighted average loan-to-value and debt-service coverage for the non-owner occupied portfolio of 43% and 2.37 times, respectively.

• The average loan size for all CRE loans was $1.6 million, and the average loan size for office CRE loans was also $1.6 million.

• The Company has personal guarantees on 91% of its CRE portfolio. A substantial portion of the unguaranteed CRE loans were made to credit-worthy non-profit organizations.

• Total office exposure in the CRE portfolio was $401 million, including 30 loans totaling approximately $76 million, in San Jose, 17 loans totaling approximately $26 million in San Francisco, and eight loans totaling approximately $16 million, in Oakland, at September 30, 2023.   Non-owner occupied CRE with office exposure totaled $316 million at September 30, 2023.

• Of the $401 million of CRE loans with office exposure, approximately $37 million, or 9%, are situated in the Bay Area downtown business districts of San Jose and San Francisco, with an average balance of $2.2 million.

• At September 30, 2023, the weighted average loan-to-value and debt-service coverage for the entire non-owner occupied office portfolio were 43.1% and 1.82 times, respectively. For the nine non-owner occupied office loans in San Francisco at September 30, 2023, the weighted average loan-to-value and debt-service coverage were 36% and 1.49 times, respectively.

Third Quarter Ended September 30, 2023
Operating Results, Balance Sheet Review, Capital Management, and Credit Quality

(as of, or for the periods ended September 30, 2023, compared to September 30, 2022, and June 30, 2023, except as noted):

Operating Results:

• Diluted earnings per share were $0.26 for the third quarter of 2023, compared to $0.30 for the third quarter of 2022, and $0.27 for the second quarter of 2023. Diluted earnings per share were $0.83 for the first nine months of 2023, compared to $0.75 for the first nine months of 2022.
  
  

• The following table indicates the ratios for the return on average tangible assets and the return on average tangible common equity for the periods indicated:
  

		For the Quarter Ended:												For the Nine Months Ended:
		September 30,				June 30,				September 30,				September 30,				September 30,
(unaudited)		2023				2023				2022				2023				2022
Return on average tangible assets		1.20	%			1.29	%			1.36	%			1.33	%			1.17	%
Return on average tangible common equity		13.06	%			13.93	%			16.60	%			14.52	%			14.41	%

• Net interest income decreased (6%) to $45.4 million for the third quarter of 2023, compared to $48.0 million for the third quarter of 2022. The fully tax equivalent (“FTE”) net interest margin decreased (16) basis points to 3.57% for the third quarter of 2023, from 3.73% for the third quarter of 2022, primarily due to a higher cost of funds, and a decrease in the average balances of noninterest-bearing demand deposits, partially offset by increases in the prime rate and the rate on overnight funds, and a shift in the mix of earning assets as the Company invested its excess liquidity into higher yielding loans and investment securities.
  
  

  • Net interest income decreased (2%) to $45.4 million for the third quarter of 2023, compared to $46.3 million for the second quarter of 2023. The FTE net interest margin decreased (19) basis points to 3.57% for the third quarter of 2023 from 3.76% for the second quarter of 2023, primarily due to a higher cost of funds, and a decrease in the average balances of noninterest bearing demand deposits, partially offset by increases in the prime rate and higher average yields on overnight funds, an increase in the average balance of loans, and a decrease in the average balances of short-term borrowings.
    
    

  • For the first nine months of 2023, the net interest income increased 10% to $140.9 million, compared to $128.1 million for the first nine months of 2022. The FTE net interest margin increased 41 basis points to 3.80% for the first nine months of 2023, from 3.39% for the first nine months of 2022, primarily due to increases in the prime rate and the rate on overnight funds, and a shift in the mix of earning assets as the Company invested its excess liquidity into higher yielding loans and investment securities, partially offset by a higher cost of funds, a decrease in the average balances of noninterest-bearing demand deposits, and an increase in the average balances of short-term borrowings.

• The following table, as of September 30, 2023, sets forth the estimated changes in the Company’s annual net interest income that would result from an instantaneous shift in interest rates from the base rate:

		Increase/(Decrease) in
		Estimated Net
		Interest Income(1)
CHANGE IN INTEREST RATES (basis points)		Amount				Percent
(in $000's, unaudited)
+400		$	15,507			7.7		%
+300		$	11,594			5.8		%
+200		$	7,702			3.8		%
+100		$	3,844			1.9		%
0			—			—
−100		$	(4,725	)		(2.3	)	%
−200		$	(13,249	)		(6.6	)	%
−300		$	(26,427	)		(13.1	)	%
−400		$	(43,348	)		(21.6	)	%

_____________________
(1) Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results. These projections are forward-looking and should be considered in light of the Forward-Looking Statement Disclaimer below. Actual rates paid on deposits may differ from the hypothetical interest rates modeled due to competitive or market factors, which could reduce any actual impact on net interest income.
_____________________

• The following tables present the average balance of loans outstanding, interest income, and the average yield for the periods indicated:
  
  

  • The average yield on the total loan portfolio was relatively flat at 5.46% for the third quarter of 2023, compared to 5.47% for the second quarter of 2023, as lower average balances of Bay View Funding factored receivables, were mostly offset by increases in the prime rate.

		For the Quarter Ended									For the Quarter Ended
		September 30, 2023									June 30, 2023
		Average				Interest			Average		Average				Interest			Average
(in $000’s, unaudited)		Balance				Income			Yield		Balance				Income			Yield
Loans, core bank		$	2,720,010			$	37,171		5.42	%	$	2,660,119			$	35,310		5.32	%
Prepayment fees			—				182		0.03	%		—				73		0.01	%
Asset-based lending			23,983				593		9.81	%		28,251				686		9.74	%
Bay View Funding factored receivables			51,664				2,775		21.31	%		68,680				3,847		22.47	%
Purchased residential mortgages			465,471				3,811		3.25	%		478,220				3,829		3.21	%
Loan fair value mark / accretion			(3,648	)			321		0.05	%		(3,929	)			283		0.04	%
Total loans (includes loans held-for-sale)		$	3,257,480			$	44,853		5.46	%	$	3,231,341			$	44,028		5.47	%

• The average yield on the total loan portfolio increased to 5.46% for the third quarter of 2023, compared to 4.90% for the third quarter of 2022, primarily due to increases in the prime rate.

		For the Quarter Ended									For the Quarter Ended
		September 30, 2023									September 30, 2022
		Average				Interest			Average		Average				Interest			Average
(in $000’s, unaudited)		Balance				Income			Yield		Balance				Income			Yield
Loans, core bank		$	2,720,010			$	37,171		5.42	%	$	2,587,772			$	30,774		4.72	%
Prepayment fees			—				182		0.03	%		—				96		0.01	%
Asset-based lending			23,983				593		9.81	%		53,514				1,032		7.65	%
Bay View Funding factored receivables			51,664				2,775		21.31	%		62,623				3,201		20.28	%
Purchased residential mortgages			465,471				3,811		3.25	%		445,256				3,414		3.04	%
Loan fair value mark / accretion			(3,648	)			321		0.05	%		(5,178	)			353		0.05	%
Total loans (includes loans held-for-sale)		$	3,257,480			$	44,853		5.46	%	$	3,143,987			$	38,870		4.90	%

•

The average yield on the total loan portfolio increased to 5.46% for the first nine months of 2023, compared to 4.81% for the first nine months of 2022, primarily due to increases in the prime rate, partially offset by a decrease in the accretion of the loan purchase discount into interest income from acquired loans, lower prepayment fees, and higher average balances of lower yielding purchased residential mortgages.

		For the Nine Months Ended									For the Nine Months Ended
		September 30, 2023									September 30, 2022
		Average				Interest			Average		Average				Interest			Average
(in $000’s, unaudited)		Balance				Income			Yield		Balance				Income			Yield
Loans, core bank		$	2,689,763			$	107,448		5.34	%	$	2,567,129			$	86,464		4.50	%
Prepayment fees			—				393		0.02	%		—				1,155		0.06	%
Asset-based lending			26,582				1,906		9.59	%		57,540				2,857		6.64	%
Bay View Funding factored receivables			65,938				10,623		21.54	%		61,508				9,123		19.83	%
Purchased residential mortgages			477,068				11,497		3.22	%		394,618				8,553		2.90	%
Loan fair value mark / accretion			(3,976	)			1,126		0.06	%		(6,121	)			2,357		0.12	%
Total loans (includes loans held-for-sale)		$	3,255,375			$	132,993		5.46	%	$	3,074,674			$	110,509		4.81	%

	•	In aggregate, the remaining net purchase discount on total loans acquired was $3.5 million at September 30, 2023.

• The following table presents the average balance of deposits and interest-bearing liabilities, interest expense, and the average rate for the periods indicated:
  

		For the Quarter Ended								For the Quarter Ended
		September 30, 2023								June 30, 2023
		Average			Interest			Average		Average			Interest			Average
(in $000’s, unaudited)		Balance			Expense			Rate		Balance			Expense			Rate
Deposits:
Demand, noninterest-bearing		$	1,302,606							$	1,368,373
Demand, interest-bearing			1,017,686		$	1,730		0.67	%		1,118,200		$	1,788		0.64	%
Savings and money market			1,087,336			5,514		2.01	%		1,109,347			4,638		1.68	%
Time deposits - under $100			11,966			30		0.99	%		11,610			20		0.69	%
Time deposits - $100 and over			272,362			2,489		3.63	%		201,600			1,410		2.81	%
ICS/CDARS - interest-bearing demand, money market and time deposits			881,665			5,117		2.30	%		614,911			2,867		1.87	%
Total interest-bearing deposits			3,271,015			14,880		1.80	%		3,055,668			10,723		1.41	%
Total deposits			4,573,621			14,880		1.29	%		4,424,041			10,723		0.97	%
Short-term borrowings			31			—		0.00	%		62,653			787		5.04	%
Subordinated debt, net of issuance costs			39,439			539		5.42	%		39,401			538		5.48	%
Total interest-bearing liabilities			3,310,485			15,419		1.85	%		3,157,722			12,048		1.53	%
Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds		$	4,613,091		$	15,419		1.33	%	$	4,526,095		$	12,048		1.07	%

	•	The average cost of total deposits increased to 1.29% for the third quarter of 2023, compared to 0.97% for the second quarter of 2023.  The average cost of funds increased to 1.33% for the third quarter of 2023, compared to 1.07% for the second quarter of 2023.  The average cost of deposits was 0.13% and the average cost of funds was 0.18% for the third quarter of 2022.
	•	The average cost of total deposits increased to 0.94% for the first nine months of 2023, compared to 0.11% for the first nine months of 2022.  The average cost of funds increased to 1.01% for the first nine months of 2023, compared to 0.16% for the first nine months of 2022.
	•	The increase in the average cost of total deposits and the average cost of funds for the third quarter of 2023 and first nine months of 2023 was primarily due to clients seeking higher yields and moving noninterest-bearing deposits to the Bank’s interest-bearing and ICS deposits and an increase in market interest rates.

• During the third quarter of 2023, we recorded a provision for credit losses on loans of $168,000, compared to a $1.0 million provision for credit losses on loans for the third quarter of 2022, and a provision for credit losses on loans of $260,000 for the second quarter of 2023. There was a provision for credit losses on loans of $460,000 for the nine months ended September 30, 2023, compared to a $258,000 provision for credit losses on loans for the nine months ended September 30, 2022.

• Total noninterest income decreased (20%) to $2.2 million for the third quarter of 2023, compared to $2.8 million for the third quarter of 2022, primarily due to lower service charges and fees on deposit accounts, a lower gain on sales of SBA loans and lower servicing income, partially offset by higher termination fees at Bay View Funding, and a gain on proceeds from company-owned life insurance during the third quarter of 2023. Total noninterest income increased 7% to $2.2 million for the third quarter of 2023, compared to $2.1 million for the second quarter of 2023, primarily due to higher termination fees at Bay View Funding, and a gain on proceeds from company-owned life insurance during the third quarter of 2023.

	•	For the nine months ended September 30, 2023, total noninterest income decreased (4%) to $7.1 million, compared to $7.4 million for the nine months ended September 30, 2022, primarily due to a $669,000 gain on warrants during the first nine months of 2022, and lower interchange fee income on credit cards during the first nine months of 2023, partially offset by higher service charges and fees on deposit accounts during the first nine months of 2023.

• Total noninterest expense for the third quarter of 2023 increased to $25.2 million, compared to $23.9 million for the third quarter of 2022, primarily due to higher insurance, regulatory assessments, and information technology related expenses included in other noninterest expense, partially offset by lower professional fees and occupancy and equipment expense during the third quarter of 2023. Total noninterest expense for the third quarter of 2023 remained relatively flat at $25.2 million, compared to $25.0 million for the second quarter of 2023, as higher regulatory assessments, shareholders relations and insurance expense were mostly offset by lower professional fees.

	•	Total noninterest expense for the nine months ended September 30, 2023 increased to $75.6 million, compared to $70.3 million for the nine months ended September 30, 2022, primarily due to higher salaries and employee benefits, and higher insurance, regulatory assessments, improvements in information technology, and ICS/CDARS fee expenses included in other noninterest expense, partially offset by lower professional fees during the nine months ended September 30, 2023.
	•	Full time equivalent employees were 348 at September 30, 2023, and 327 at September 30, 2022, and 347 at June 30, 2023.

• The efficiency ratio was 52.89% for the third quarter of 2023, compared to 47.02% for the third quarter of 2022, and 51.67% for the second quarter of 2023. The efficiency ratio was 51.06% for the nine months ended September 30, 2023, compared to 51.92% for the nine months ended September 30, 2022, primarily due to higher net interest income.
  
  

• Income tax expense was $6.5 million for the third quarter of 2023, compared to $7.8 million for the third quarter of 2022, and $6.7 million for the second quarter of 2023. The effective tax rate for both the third quarter of 2023 and second quarter of 2023 was 29.0%, compared to 30.3% for the third quarter of 2022. Income tax expense for the nine months ended September 30, 2023 was $20.8 million, compared to $19.1 million for the nine months ended September 30, 2022. The effective tax rate for the nine months ended September 30, 2023 was 29.0%, compared to 29.5% for the nine months ended September 30, 2022.
  

Balance Sheet Review, Capital Management and Credit Quality:

• Total assets decreased (1%) to $5.403 billion at September 30, 2023, compared to $5.431 billion at September 30, 2022, and increased 2% from $5.312 billion at June 30, 2023.  
  
  

• The following table shows the balances of securities available-for-sale, at fair value, and the related pre-tax unrealized (loss) for the periods indicated:
  

SECURITIES AVAILABLE-FOR-SALE		September 30,				June 30,				September 30,
(in $000’s, unaudited)		2023				2023				2022
Balance (at fair value):
U.S. Treasury		$	396,996			$	421,146			$	405,389
Agency mortgage-backed securities			60,198				64,912				73,145
Total		$	457,194			$	486,058			$	478,534
Pre-tax unrealized (loss):
U.S. Treasury		$	(9,606	)		$	(10,903	)		$	(10,070	)
Agency mortgage-backed securities			(7,185	)			(5,659	)			(7,304	)
Total		$	(16,791	)		$	(16,562	)		$	(17,374	)

	•	The pre-tax unrealized loss on the securities available-for-sale portfolio was ($16.8) million, or ($12.0) million net of taxes, which was 1.8% of total shareholders’ equity at September 30, 2023.
	•	The weighted average life of the securities available-for-sale portfolio was 1.49 years at September 30, 2023.

• The following table shows the balances of securities held-to-maturity, at amortized cost, and the related pre-tax unrecognized (loss) and allowance for credit losses for the periods indicated:
  

SECURITIES HELD-TO-MATURITY		September 30,				June 30,				September 30,
(in $000’s, unaudited)		2023				2023				2022
Balance (at amortized cost):
Agency mortgage-backed securities		$	632,241			$	648,337			$	665,679
Municipals — exempt from Federal tax			32,453				33,771				38,130
Total		$	664,694			$	682,108			$	703,809
Pre-tax unrecognized (loss):
Agency mortgage-backed securities		$	(119,932	)		$	(95,285	)		$	(108,074	)
Municipals — exempt from Federal tax			(2,753	)			(1,052	)			(2,125	)
Total		$	(122,685	)		$	(96,337	)		$	(110,199	)
Allowance for credit losses on municipal securities		$	(13	)		$	(13	)		$	(15	)

	•	The pre-tax unrecognized loss on the securities held-to-maturity portfolio was ($122.7) million, or ($86.4) million net of taxes, which was 13.1% of total shareholders’ equity at September 30, 2023.
	•	The weighted average life of the securities held-to-maturity portfolio was 7.03 years at September 30, 2023.

• The unrealized and unrecognized losses in both the available-for-sale and held-to-maturity portfolios were due to higher interest rates at September 30, 2023 compared to when the securities were purchased. The issuers are of high credit quality and all principal amounts are expected to be repaid when the securities mature. The fair value is expected to recover as the securities approach their maturity date and/or market rates decline.
  
  

• The loan portfolio remains well-diversified as reflected in the following table which summarizes the distribution of loans, excluding loans held-for-sale, and the percentage of distribution in each category for the periods indicated:

LOANS		September 30, 2023						June 30, 2023						September 30, 2022
(in $000’s, unaudited)		Balance				% to Total		Balance				% to Total		Balance				% to Total
Commercial		$	430,664			13	%	$	466,354			14	%	$	542,829			17	%
Real estate:
CRE - owner occupied			589,751			18	%		608,031			18	%		612,241			19	%
CRE - non-owner occupied			1,208,324			37	%		1,147,313			35	%		1,023,405			32	%
Land and construction			158,138			5	%		162,816			5	%		167,439			5	%
Home equity			124,477			4	%		128,009			4	%		116,489			3	%
Multifamily			253,129			7	%		244,959			7	%		229,455			7	%
Residential mortgages			503,006			15	%		514,064			16	%		508,839			16	%
Consumer and other			18,526			1	%		17,635			1	%		16,620			1	%
Total Loans			3,286,015			100	%		3,289,181			100	%		3,217,317			100	%
Deferred loan costs (fees), net			(554	)		—			(397	)		—			(844	)		—
Loans, net of deferred costs and fees		$	3,285,461			100	%	$	3,288,784			100	%	$	3,216,473			100	%

	•	Loans, excluding loans held-for-sale, increased $69.0 million, or 2%, to $3.285 billion at September 30, 2023, compared to $3.216 billion at September 30, 2022, and decreased ($3.3) million from $3.289 billion at June 30, 2023.  Loans, excluding residential mortgages, increased $74.8 million, or 3%, to $2.782 billion at September 30, 2023, compared to $2.708 billion at September 30, 2022, and increased $7.7 million from $2.775 billion at June 30, 2023.
	•	Commercial and industrial (“C&I”) line utilization was 27% at September 30, 2023, compared to 29% at both September 30, 2022 and June 30, 2023.
	•	At September 30, 2023, there was 33% of the CRE loan portfolio secured by owner occupied real estate, compared to 37% at September 30, 2022, and 35% at June 30, 2023.

• The following table presents the maturity distribution of the Company’s loans, excluding loans held-for-sale, as of September 30, 2023. The table shows the distribution of such loans between those loans with predetermined (fixed) interest rates and those with variable (floating) interest rates. Floating rates generally fluctuate with changes in the prime rate as reflected in the Western Edition of The Wall Street Journal, and contractual repricing dates.

		Due in						Over One Year But
LOAN MATURITIES		One Year or Less						Less than Five Years						Over Five Years
(in $000’s, unaudited)		Balance			% to Total			Balance			% to Total			Balance			% to Total			Total
Loans with variable interest rates		$	348,293		39	%		$	253,687		28	%		$	295,647		33	%		$	897,627
Loans with fixed interest rates			65,092		3	%			590,351		25	%			1,732,945		72	%			2,388,388
Loans		$	413,385		12	%		$	844,038		26	%		$	2,028,592		62	%		$	3,286,015

	•	At September 30, 2023, approximately 27% of the Company’s loan portfolio consisted of floating interest rate loans, compared to 34% at September 30, 2022, and 29% at June 30, 2023.

• The following table summarizes the allowance for credit losses on loans (“ACLL”) for the periods indicated:
  

		At or For the Quarter Ended:												At or For the Nine Months Ended:
ALLOWANCE FOR CREDIT LOSSES ON LOANS		September 30,				June 30,				September 30,				September 30,				September 30,
(in $000’s, unaudited)		2023				2023				2022				2023				2022
Balance at beginning of period		$	47,803			$	47,273			$	45,490			$	47,512			$	43,290
Charge-offs during the period			(447	)			(24	)			(7	)			(851	)			(378	)
Recoveries during the period			178				294				432				581				3,751
Net recoveries (charge-offs) during the period			(269	)			270				425				(270	)			3,373
Provision for credit losses on loans during the period			168				260				1,006				460				258
Balance at end of period		$	47,702			$	47,803			$	46,921			$	47,702			$	46,921
Total loans, net of deferred fees		$	3,285,461			$	3,288,784			$	3,216,473			$	3,285,461			$	3,216,473
Total nonperforming loans		$	5,484			$	5,537			$	1,036			$	5,484			$	1,036
ACLL to total loans			1.45		%		1.45		%		1.46		%		1.45		%		1.46		%
ACLL to total nonperforming loans			869.84		%		863.34		%		4,529.05		%		869.84		%		4,529.05		%

•

The following table shows the drivers of change in ACLL for the first, second, and third quarters of 2023:

DRIVERS OF CHANGE IN ACLL
(in $000’s, unaudited)
ACLL at December 31, 2022		$	47,512
Portfolio changes during the first quarter of 2023			(160	)
Qualitative and quantitative changes during the first quarter of 2023 including changes in economic forecasts			(79	)
ACLL at March 31, 2023			47,273
Portfolio changes during the second quarter of 2023			1,652
Qualitative and quantitative changes during the second quarter of 2023 including changes in economic forecasts			(1,122	)
ACLL at June 30, 2023			47,803
Portfolio changes during the third quarter of 2023			(117	)
Qualitative and quantitative changes during the third quarter of 2023 including changes in economic forecasts			16
ACLL at September 30, 2023		$	47,702

• The following is a breakout of nonperforming assets (“NPAs”) at the periods indicated:
  

NONPERFORMING ASSETS		September 30, 2023					June 30, 2023					September 30, 2022
(in $000’s, unaudited)		Balance			% of Total		Balance			% of Total		Balance			% of Total
Restructured and loans over 90 days past due and still accruing		$	1,966		36	%	$	2,262		41	%	$	545		53	%
Residential mortgages			1,716		31	%		1,873		34	%		—		—	%
Commercial loans			1,712		31	%		1,306		23	%		491		47	%
Home equity loans			90		2	%		96		2	%		—		—	%
CRE			—		—	%		—		—	%		—		—	%
Total nonperforming assets		$	5,484		100	%	$	5,537		100	%	$	1,036		100	%

	•	NPAs totaled $5.5 million, or 0.10% of total assets, at both September 30, 2023 and June 30, 2023, compared to $1.0 million, or 0.02% of total assets, at September 30, 2022.
	•	There were no foreclosed assets on the balance sheet at September 30, 2023, September 30, 2022, or June 30, 2023.
	•	There were no CRE loans, Shared National Credits (“SNCs”) or material purchased participations included in NPAs or total loans at September 30, 2023, September 30, 2022, or June 30, 2023.
	•	Classified assets totaled $31.1 million, or 0.57% of total assets, at September 30, 2023, compared to $28.6 million, or 0.53% of total assets, at September 30, 2022, and $30.5 million, or 0.57% of total assets, at June 30, 2023.

• The following table summarizes the distribution of deposits and the percentage of distribution in each category for the periods indicated:
  

DEPOSITS		September 30, 2023					June 30, 2023					September 30, 2022
(in $000’s, unaudited)		Balance			% to Total		Balance			% to Total		Balance			% to Total
Demand, noninterest-bearing		$	1,243,501		27	%	$	1,319,844		29	%	$	1,883,574		40	%
Demand, interest-bearing			1,004,185		22	%		1,064,638		24	%		1,154,403		24	%
Savings and money market			1,110,640		24	%		1,075,835		24	%		1,487,400		32	%
Time deposits — under $250			43,906		1	%		44,520		1	%		34,728		1	%
Time deposits — $250 and over			252,001		6	%		171,852		4	%		93,263		2	%
ICS/CDARS — interest-bearing demand, money market and time deposits			921,224		20	%		824,083		18	%		29,897		1	%
Total deposits		$	4,575,457		100	%	$	4,500,772		100	%	$	4,683,265		100	%

	•	Total deposits increased $74.7 million, or 2%, to $4.575 billion at September 30, 2023, compared to $4.501 billion at June 30, 2023, and decreased ($107.8) million, or (2%), from $4.683 billion at September 30, 2022.
	•	ICS/CDARS deposits increased $97.1 million to $921.2 million at September 30, 2023, compared to $824.1 million at June 30, 2023, and increased $891.3 million from $29.9 million at September 30, 2022.
	•	The Bank’s uninsured deposits were approximately $2.123 billion, or 46% of total deposits, at September 30, 2023, compared to $2.148 billion, or 48% of total deposits, at June 30, 2023, and $2.556 billion, or 58% of total deposits, at March 31, 2023, and $2.788 billion, or 64% of total deposits, at December 31, 2022.

• The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded regulatory guidelines under the Basel III prompt corrective action (“PCA”) regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at September 30, 2023, as reflected in the following table:

								Well-capitalized
								Financial
								Institution		...	Basel III
		Heritage			Heritage			Basel III PCA			Minimum
		Commerce			Bank of			Regulatory			Regulatory
CAPITAL RATIOS (unaudited)		Corp			Commerce			Guidelines			Requirement(1)
Total Capital		15.6	%		15.0	%		10.0	%		10.5	%
Tier 1 Capital		13.4	%		13.9	%		8.0	%		8.5	%
Common Equity Tier 1 Capital		13.4	%		13.9	%		6.5	%		7.0	%
Tier 1 Leverage		9.6	%		10.0	%		5.0	%		4.0	%
Tangible common equity / tangible assets (2)		9.3	%		9.6	%		N/A			N/A

_____________________

(1)	Basel III minimum regulatory requirements for both the Company and the Bank include a 2.5% capital conservation buffer, except the leverage ratio.
(2)	Represents shareholders’ equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets.

_____________________

• The following table reflects the components of accumulated other comprehensive loss, net of taxes, for the periods indicated:
  

ACCUMULATED OTHER COMPREHENSIVE LOSS		September 30,				June 30,				September 30,
(in $000’s, unaudited)		2023				2023				2022
Unrealized loss on securities available-for-sale		$	(11,985	)		$	(11,822	)		$	(12,398	)
Split dollar insurance contracts liability			(3,234	)			(3,187	)			(5,511	)
Supplemental executive retirement plan liability			(2,343	)			(2,352	)			(7,428	)
Unrealized gain on interest-only strip from SBA loans			93				103				125
Total accumulated other comprehensive loss		$	(17,469	)		$	(17,258	)		$	(25,212	)

Heritage Commerce Corp, a bank holding company established in October 1997, is the parent company of Heritage Bank of Commerce, established in 1994 and headquartered in San Jose, CA with full-service branches in Danville, Fremont, Gilroy, Hollister, Livermore, Los Altos, Los Gatos, Morgan Hill, Oakland, Palo Alto, Pleasanton, Redwood City, San Francisco, San Jose, San Mateo, San Rafael, and Walnut Creek. Heritage Bank of Commerce is an SBA Preferred Lender. Bay View Funding, a subsidiary of Heritage Bank of Commerce, is based in San Jose, CA and provides business-essential working capital factoring financing to various industries throughout the United States. For more information, please visit www.heritagecommercecorp.com. The contents of our website are not incorporated into, and do not perform a part of, this release or of our filings with the Securities and Exchange Commission.

Forward-Looking Statement Disclaimer

Certain matters discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may be deemed to include, among other things, statements relating to the Company’s future financial performance, projected cash flows of our investment securities portfolio, the performance of our loan portfolio, estimated net interest income resulting from a shift in interest rates, expectation of high credit quality issuers ability to repay, as well as statements relating to the anticipated effects on the Company’s financial condition and results of operations from expected developments or events. These forward-looking statements are subject to various risks and uncertainties that may be outside our control and our actual results could differ materially from our projected results. Risks and uncertainties that could cause our financial performance to differ materially from our goals, plans, expectations and projections expressed in forward-looking statements include those set forth in our filings with the Securities and Exchange Commission (“SEC”), Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, and the following: (1) factors that affect our liquidity and our ability to meet customer demands for deposit withdrawals, including our cash on hand and the availability of funds from our lines of credit, and media items and consumer confidence as those factors affect depositors’ confidence in the banking system generally and our bank in particular; (2) factors that affect the value and liquidity of our investment portfolios, particularly the values of securities available-for-sale; (3) the effect of our measures to assure adequate liquidity of deposits as those measures affect profitability, including increasing interest rates on deposits as a component of our interest expense; (4) our ability to estimate accurately, and to establish adequate reserves against, the risk of loss associated with our loan and lease portfolio; (5) the ability of issuers to repay the full principal amounts of securities, in both the available-for-sale and held-to-maturity portfolios, at maturity; (6) geopolitical and domestic political developments that can increase levels of political and economic unpredictability, contribute to rising energy and commodity prices, and increase the volatility of financial markets; (7) current and future economic and market conditions in the United States generally or in the communities we serve, including the effects of declines in property values and overall slowdowns in economic growth should these events occur; (8) effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Open Market Committee of the Federal Reserve Board and other factors that affect market interest rates generally; (9) inflationary pressures and changes in the interest rate environment that reduce our margins and yields, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make, whether held in the portfolio or in the secondary market; (10) changes in the level of nonperforming assets and charge offs and other credit quality measures, and their impact on the adequacy of our allowance for credit losses and our provision for credit losses; (11) volatility in credit and equity markets and its effect on the global economy; (12) conditions relating to the impact of the COVID-19 pandemic, and other infectious illness outbreaks that may arise in the future, on our customers, employees, businesses, liquidity, financial results and overall condition including severity and duration of the associated uncertainties in U.S. and global markets; (13) our ability to compete effectively with other banks and financial services companies and the effects of competition in the financial services industry on our business; (14) our ability to achieve loan growth and attract deposits in our market area; (15) risks associated with concentrations in real estate related loans; (16) the relative strength or weakness of the commercial and real estate markets where our borrowers are located, including related vacancy rates, and asset and market prices; (17) increased capital requirements for our continual growth or as imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all; (18) regulatory limits on Heritage Bank of Commerce’s ability to pay dividends to the Company; (19) operational issues stemming from, and/or capital spending necessitated by, the potential need to adapt to industry changes in information technology systems, on which we are highly dependent; (20) our inability to attract, recruit, and retain qualified officers and other personnel could harm our ability to implement our strategic plan, impair our relationships with customers and adversely affect our business, results of operations and growth prospects; (21) possible adjustment of the valuation of our deferred tax assets; (22) our ability to keep pace with technological changes, including our ability to identify and address cyber-security risks such as data security breaches, “denial of service” attacks, “hacking” and identity theft; (23) inability of our framework to manage risks associated with our business, including operational risk and credit risk; (24) risks of loss of funding of the Small Business Administration (“SBA”) or SBA loan programs, or changes in those programs; (25) compliance with applicable laws and governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities, accounting and tax matters; (26) effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; (27) the expense and uncertain resolution of litigation matters whether occurring in the ordinary course of business or otherwise; (28) availability of and competition for acquisition opportunities; (29) risks resulting from domestic terrorism; (30) risks resulting from social unrest and protests; (31) risks of natural disasters (including earthquakes, fires, and flooding) and other events beyond our control; and (32) our success in managing the risks involved in the foregoing factors.

Member FDIC

For additional information, contact: 
Debbie Reuter 
EVP, Corporate Secretary
Direct: (408) 494-4542 
Debbie.Reuter@herbank.com

		For the Quarter Ended:									Percent Change From:							For the Nine Months Ended:
CONSOLIDATED INCOME STATEMENTS		September 30,			June 30,			September 30,			June 30,			September 30,				September 30,			September 30,			Percent
(in $000’s, unaudited)		2023			2023			2022			2023			2022				2023			2022			Change
Interest income		$	60,791		$	58,341		$	50,174		4		%	21		%		$	175,406		$	133,636		31		%
Interest expense			15,419			12,048			2,133		28		%	623		%			34,483			5,495		528		%
Net interest income before provision for credit losses on loans			45,372			46,293			48,041		(2	)	%	(6	)	%			140,923			128,141		10		%
Provision for (recapture of) credit losses on loans			168			260			1,006		(35	)	%	(83	)	%			460			258		78		%
Net interest income after provision for credit losses on loans			45,204			46,033			47,035		(2	)	%	(4	)	%			140,463			127,883		10		%
Noninterest income:
Service charges and fees on deposit accounts			859			901			1,360		(5	)	%	(37	)	%			3,503			2,839		23		%
Increase in cash surrender value of life insurance			517			502			484		3		%	7		%			1,512			1,444		5		%
Gain on sales of SBA loans			207			199			308		4		%	(33	)	%			482			491		(2	)	%
Termination fees			118			—			16		N/A			638		%			129			61		111		%
Gain on proceeds from company-owned life insurance			100			—			—		N/A			N/A					100			27		270		%
Servicing income			62			104			125		(40	)	%	(50	)	%			297			370		(20	)	%
Gain on warrants			—			—			32		N/A			(100	)	%			—			669		(100	)	%
Other			353			368			456		(4	)	%	(23	)	%			1,033			1,438		(28	)	%
Total noninterest income			2,216			2,074			2,781		7		%	(20	)	%			7,056			7,339		(4	)	%
Noninterest expense:
Salaries and employee benefits			14,147			13,987			14,119		1		%	0		%			42,943			41,416		4		%
Occupancy and equipment			2,301			2,422			2,415		(5	)	%	(5	)	%			7,123			7,129		0		%
Professional fees			717			1,149			1,230		(38	)	%	(42	)	%			3,265			3,601		(9	)	%
Other			8,006			7,433			6,135		8		%	30		%			22,232			18,195		22		%
Total noninterest expense			25,171			24,991			23,899		1		%	5		%			75,563			70,341		7		%
Income before income taxes			22,249			23,116			25,917		(4	)	%	(14	)	%			71,956			64,881		11		%
Income tax expense			6,454			6,713			7,848		(4	)	%	(18	)	%			20,841			19,125		9		%
Net income		$	15,795		$	16,403		$	18,069		(4	)	%	(13	)	%		$	51,115		$	45,756		12		%
PER COMMON SHARE DATA
(unaudited)
Basic earnings per share		$	0.26		$	0.27		$	0.30		(4	)	%	(13	)	%		$	0.84		$	0.76		11		%
Diluted earnings per share		$	0.26		$	0.27		$	0.30		(4	)	%	(13	)	%		$	0.83		$	0.75		11		%
Weighted average shares outstanding - basic			61,093,289			61,035,435			60,686,992		0		%	1		%			61,012,315			60,541,015		1		%
Weighted average shares outstanding - diluted			61,436,240			61,266,059			61,123,801		0		%	1		%			61,284,590			61,004,840		0		%
Common shares outstanding at period-end			61,099,155			61,091,155			60,716,794		0		%	1		%			61,099,155			60,716,794		1		%
Dividend per share		$	0.13		$	0.13		$	0.13		0		%	0		%		$	0.39		$	0.39		0		%
Book value per share		$	10.83		$	10.70		$	10.04		1		%	8		%		$	10.83		$	10.04		8		%
Tangible book value per share		$	7.94		$	7.80		$	7.09		2		%	12		%		$	7.94		$	7.09		12		%
KEY FINANCIAL RATIOS
(unaudited)
Annualized return on average equity			9.54	%		10.12	%		11.72	%	(6	)	%	(19	)	%			10.54	%		10.12	%	4		%
Annualized return on average tangible common equity			13.06	%		13.93	%		16.60	%	(6	)	%	(21	)	%			14.52	%		14.41	%	1		%
Annualized return on average assets			1.16	%		1.25	%		1.31	%	(7	)	%	(11	)	%			1.29	%		1.13	%	14		%
Annualized return on average tangible assets			1.20	%		1.29	%		1.36	%	(7	)	%	(12	)	%			1.33	%		1.17	%	14		%
Net interest margin (FTE)			3.57	%		3.76	%		3.73	%	(5	)	%	(4	)	%			3.80	%		3.39	%	12		%
Efficiency ratio			52.89	%		51.67	%		47.02	%	2		%	12		%			51.06	%		51.92	%	(2	)	%
AVERAGE BALANCES
(in $000’s, unaudited)
Average assets		$	5,399,930		$	5,278,243		$	5,466,330		2		%	(1	)	%		$	5,316,447		$	5,414,820		(2	)	%
Average tangible assets		$	5,222,692		$	5,100,399		$	5,286,591		2		%	(1	)	%		$	5,138,610		$	5,234,427		(2	)	%
Average earning assets		$	5,051,710		$	4,948,397		$	5,117,373		2		%	(1	)	%		$	4,965,613		$	5,065,698		(2	)	%
Average loans held-for-sale		$	2,765		$	4,166		$	3,282		(34	)	%	(16	)	%		$	3,229		$	2,201		47		%
Average total loans		$	3,254,715		$	3,227,175		$	3,140,705		1		%	4		%		$	3,252,146		$	3,072,473		6		%
Average deposits		$	4,573,621		$	4,424,041		$	4,712,044		3		%	(3	)	%		$	4,471,783		$	4,662,926		(4	)	%
Average demand deposits - noninterest-bearing		$	1,302,606		$	1,368,373		$	1,910,748		(5	)	%	(32	)	%		$	1,444,744		$	1,868,283		(23	)	%
Average interest-bearing deposits		$	3,271,015		$	3,055,668		$	2,801,296		7		%	17		%		$	3,027,039		$	2,794,643		8		%
Average interest-bearing liabilities		$	3,310,485		$	3,157,722		$	2,840,611		5		%	17		%		$	3,102,723		$	2,837,219		9		%
Average equity		$	656,973		$	650,240		$	611,707		1		%	7		%		$	648,341		$	604,794		7		%
Average tangible common equity		$	479,735		$	472,396		$	431,968		2		%	11		%		$	470,504		$	424,401		11		%

		For the Quarter Ended:
CONSOLIDATED INCOME STATEMENTS		September 30,			June 30,			March 31,			December 31,			September 30,
(in $000’s, unaudited)		2023			2023			2023			2022			2022
Interest income		$	60,791		$	58,341		$	56,274		$	55,192		$	50,174
Interest expense			15,419			12,048			7,016			3,453			2,133
Net interest income before provision for credit losses on loans			45,372			46,293			49,258			51,739			48,041
Provision for (recapture of) credit losses on loans			168			260			32			508			1,006
Net interest income after provision for credit losses on loans			45,204			46,033			49,226			51,231			47,035
Noninterest income:
Service charges and fees on deposit accounts			859			901			1,743			1,801			1,360
Increase in cash surrender value of life insurance			517			502			493			481			484
Gain on sales of SBA loans			207			199			76			—			308
Termination fees			118			—			11			—			16
Gain on proceeds from company-owned life insurance			100			—			—			—			—
Servicing income			62			104			131			138			125
Gain on warrants			—			—			—			—			32
Other			353			368			312			352			456
Total noninterest income			2,216			2,074			2,766			2,772			2,781
Noninterest expense:
Salaries and employee benefits			14,147			13,987			14,809			13,915			14,119
Occupancy and equipment			2,301			2,422			2,400			2,510			2,415
Professional fees			717			1,149			1,399			1,414			1,230
Other			8,006			7,433			6,793			6,679			6,135
Total noninterest expense			25,171			24,991			25,401			24,518			23,899
Income before income taxes			22,249			23,116			26,591			29,485			25,917
Income tax expense			6,454			6,713			7,674			8,686			7,848
Net income		$	15,795		$	16,403		$	18,917		$	20,799		$	18,069
PER COMMON SHARE DATA
(unaudited)
Basic earnings per share		$	0.26		$	0.27		$	0.31		$	0.34		$	0.30
Diluted earnings per share		$	0.26		$	0.27		$	0.31		$	0.34		$	0.30
Weighted average shares outstanding - basic			61,093,289			61,035,435			60,908,221			60,788,803			60,686,992
Weighted average shares outstanding - diluted			61,436,240			61,266,059			61,268,072			61,357,023			61,123,801
Common shares outstanding at period-end			61,099,155			61,091,155			60,948,607			60,852,723			60,716,794
Dividend per share		$	0.13		$	0.13		$	0.13		$	0.13		$	0.13
Book value per share		$	10.83		$	10.70		$	10.62		$	10.39		$	10.04
Tangible book value per share		$	7.94		$	7.80		$	7.70		$	7.46		$	7.09
KEY FINANCIAL RATIOS
(unaudited)
Annualized return on average equity			9.54	%		10.12	%		12.03	%		13.40	%		11.72	%
Annualized return on average tangible common equity			13.06	%		13.93	%		16.71	%		18.89	%		16.60	%
Annualized return on average assets			1.16	%		1.25	%		1.47	%		1.54	%		1.31	%
Annualized return on average tangible assets			1.20	%		1.29	%		1.52	%		1.59	%		1.36	%
Net interest margin (FTE)			3.57	%		3.76	%		4.09	%		4.10	%		3.73	%
Efficiency ratio			52.89	%		51.67	%		48.83	%		44.98	%		47.02	%
AVERAGE BALANCES
(in $000’s, unaudited)
Average assets		$	5,399,930		$	5,278,243		$	5,235,506		$	5,360,867		$	5,466,330
Average tangible assets		$	5,222,692		$	5,100,399		$	5,057,063		$	5,181,793		$	5,286,591
Average earning assets		$	5,051,710		$	4,948,397		$	4,895,009		$	5,009,578		$	5,117,373
Average loans held-for-sale		$	2,765		$	4,166		$	2,755		$	2,346		$	3,282
Average total loans		$	3,254,715		$	3,227,175		$	3,274,770		$	3,248,210		$	3,140,705
Average deposits		$	4,573,621		$	4,424,041		$	4,415,952		$	4,600,533		$	4,712,044
Average demand deposits - noninterest-bearing		$	1,302,606		$	1,368,373		$	1,667,260		$	1,851,003		$	1,910,748
Average interest-bearing deposits		$	3,271,015		$	3,055,668		$	2,748,692		$	2,749,530		$	2,801,296
Average interest-bearing liabilities		$	3,310,485		$	3,157,722		$	2,834,732		$	2,788,880		$	2,840,611
Average equity		$	656,973		$	650,240		$	637,597		$	615,941		$	611,707
Average tangible common equity		$	479,735		$	472,396		$	459,154		$	436,867		$	431,968

		End of Period:												Percent Change From:
CONSOLIDATED BALANCE SHEETS		September 30,				June 30,				September 30,				June 30,			September 30,
(in $000’s, unaudited)		2023				2023				2022				2023			2022
ASSETS
Cash and due from banks		$	40,076			$	42,551			$	40,500			(6	)	%	(1	)	%
Other investments and interest-bearing deposits
in other financial institutions			605,476				468,951				641,251			29		%	(6	)	%
Securities available-for-sale, at fair value			457,194				486,058				478,534			(6	)	%	(4	)	%
Securities held-to-maturity, at amortized cost			664,681				682,095				703,794			(3	)	%	(6	)	%
Loans held-for-sale - SBA, including deferred costs			841				3,136				2,081			(73	)	%	(60	)	%
Loans:
Commercial			430,664				466,354				542,829			(8	)	%	(21	)	%
Real estate:
CRE - owner occupied			589,751				608,031				612,241			(3	)	%	(4	)	%
CRE - non-owner occupied			1,208,324				1,147,313				1,023,405			5		%	18		%
Land and construction			158,138				162,816				167,439			(3	)	%	(6	)	%
Home equity			124,477				128,009				116,489			(3	)	%	7		%
Multifamily			253,129				244,959				229,455			3		%	10		%
Residential mortgages			503,006				514,064				508,839			(2	)	%	(1	)	%
Consumer and other			18,526				17,635				16,620			5		%	11		%
Loans			3,286,015				3,289,181				3,217,317			0		%	2		%
Deferred loan fees, net			(554	)			(397	)			(844	)		40		%	(34	)	%
Total loans, net of deferred costs and fees			3,285,461				3,288,784				3,216,473			0		%	2		%
Allowance for credit losses on loans			(47,702	)			(47,803	)			(46,921	)		0		%	2		%
Loans, net			3,237,759				3,240,981				3,169,552			0		%	2		%
Company-owned life insurance			79,607				79,940				78,456			0		%	1		%
Premises and equipment, net			9,707				9,197				9,428			6		%	3		%
Goodwill			167,631				167,631				167,631			0		%	0		%
Other intangible assets			9,229				9,830				11,692			(6	)	%	(21	)	%
Accrued interest receivable and other assets			131,106				121,467				128,343			8		%	2		%
Total assets		$	5,403,307			$	5,311,837			$	5,431,262			2		%	(1	)	%
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Demand, noninterest-bearing		$	1,243,501			$	1,319,844			$	1,883,574			(6	)	%	(34	)	%
Demand, interest-bearing			1,004,185				1,064,638				1,154,403			(6	)	%	(13	)	%
Savings and money market			1,110,640				1,075,835				1,487,400			3		%	(25	)	%
Time deposits - under $250			43,906				44,520				34,728			(1	)	%	26		%
Time deposits - $250 and over			252,001				171,852				93,263			47		%	170		%
ICS/CDARS - interest-bearing demand, money market and time deposits			921,224				824,083				29,897			12		%	2981		%
Total deposits			4,575,457				4,500,772				4,683,265			2		%	(2	)	%
Subordinated debt, net of issuance costs			39,463				39,425				39,312			0		%	0		%
Accrued interest payable and other liabilities			126,457				117,970				99,168			7		%	28		%
Total liabilities			4,741,377				4,658,167				4,821,745			2		%	(2	)	%
Shareholders’ Equity:
Common stock			505,692				505,075				501,240			0		%	1		%
Retained earnings			173,707				165,853				133,489			5		%	30		%
Accumulated other comprehensive loss			(17,469	)			(17,258	)			(25,212	)		1		%	(31	)	%
Total shareholders' equity			661,930				653,670				609,517			1		%	9		%
Total liabilities and shareholders’ equity		$	5,403,307			$	5,311,837			$	5,431,262			2		%	(1	)	%

		End of Period:
CONSOLIDATED BALANCE SHEETS		September 30,				June 30,				March 31,				December 31,				September 30,
(in $000’s, unaudited)		2023				2023				2023				2022				2022
ASSETS
Cash and due from banks		$	40,076			$	42,551			$	41,318			$	27,595			$	40,500
Other investments and interest-bearing deposits in other financial institutions			605,476				468,951				698,690				279,008				641,251
Securities available-for-sale, at fair value			457,194				486,058				491,751				489,596				478,534
Securities held-to-maturity, at amortized cost			664,681				682,095				698,231				714,990				703,794
Loans held-for-sale - SBA, including deferred costs			841				3,136				2,792				2,456				2,081
Loans:
Commercial			430,664				466,354				506,602				533,915				542,829
Real estate:
CRE - owner occupied			589,751				608,031				603,298				614,663				612,241
CRE - non-owner occupied			1,208,324				1,147,313				1,083,852				1,066,368				1,023,405
Land and construction			158,138				162,816				166,408				163,577				167,439
Home equity			124,477				128,009				124,481				120,724				116,489
Multifamily			253,129				244,959				231,242				244,882				229,455
Residential mortgages			503,006				514,064				528,639				537,905				508,839
Consumer and other			18,526				17,635				17,905				17,033				16,620
Loans			3,286,015				3,289,181				3,262,427				3,299,067				3,217,317
Deferred loan fees, net			(554	)			(397	)			(512	)			(517	)			(844	)
Total loans, net of deferred fees			3,285,461				3,288,784				3,261,915				3,298,550				3,216,473
Allowance for credit losses on loans			(47,702	)			(47,803	)			(47,273	)			(47,512	)			(46,921	)
Loans, net			3,237,759				3,240,981				3,214,642				3,251,038				3,169,552
Company-owned life insurance			79,607				79,940				79,438				78,945				78,456
Premises and equipment, net			9,707				9,197				9,142				9,301				9,428
Goodwill			167,631				167,631				167,631				167,631				167,631
Other intangible assets			9,229				9,830				10,431				11,033				11,692
Accrued interest receivable and other assets			131,106				121,467				122,474				125,987				128,343
Total assets		$	5,403,307			$	5,311,837			$	5,536,540			$	5,157,580			$	5,431,262
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Demand, noninterest-bearing		$	1,243,501			$	1,319,844			$	1,469,081			$	1,736,722			$	1,883,574
Demand, interest-bearing			1,004,185				1,064,638				1,196,789				1,196,427				1,154,403
Savings and money market			1,110,640				1,075,835				1,264,567				1,285,444				1,487,400
Time deposits - under $250			43,906				44,520				37,884				32,445				34,728
Time deposits - $250 and over			252,001				171,852				172,070				108,192				93,263
ICS/CDARS - interest-bearing demand, money market and time deposits			921,224				824,083				304,147				30,374				29,897
Total deposits			4,575,457				4,500,772				4,444,538				4,389,604				4,683,265
Other short-term borrowings			—				—				300,000				—				—
Subordinated debt, net of issuance costs			39,463				39,425				39,387				39,350				39,312
Accrued interest payable and other liabilities			126,457				117,970				105,407				96,170				99,168
Total liabilities			4,741,377				4,658,167				4,889,332				4,525,124				4,821,745
Shareholders’ Equity:
Common stock			505,692				505,075				504,135				502,923				501,240
Retained earnings			173,707				165,853				157,390				146,389				133,489
Accumulated other comprehensive loss			(17,469	)			(17,258	)			(14,317	)			(16,856	)			(25,212	)
Total shareholders' equity			661,930				653,670				647,208				632,456				609,517
Total liabilities and shareholders’ equity		$	5,403,307			$	5,311,837			$	5,536,540			$	5,157,580			$	5,431,262

		At or For the Quarter Ended:											Percent Change From:
CREDIT QUALITY DATA		September 30,			June 30,				September 30,				June 30,			September 30,
(in $000’s, unaudited)		2023			2023				2022				2023			2022
Nonaccrual loans - held-for-investment		$	3,518		$	3,275			$	491			7		%	616		%
Restructured and loans over 90 days past due and still accruing			1,966			2,262				545			(13	)	%	261		%
Total nonperforming loans			5,484			5,537				1,036			(1	)	%	429		%
Foreclosed assets			—			—				—			N/A			N/A
Total nonperforming assets		$	5,484		$	5,537			$	1,036			(1	)	%	429		%
Other restructured loans still accruing		$	—		$	—			$	93			N/A			(100	)	%
Net charge-offs (recoveries) during the quarter		$	269		$	(270	)		$	(425	)		200		%	163		%
Provision for credit losses on loans during the quarter		$	168		$	260			$	1,006			(35	)	%	(83	)	%
Allowance for credit losses on loans		$	47,702		$	47,803			$	46,921			0		%	2		%
Classified assets		$	31,062		$	30,500			$	28,570			2		%	9		%
Allowance for credit losses on loans to total loans			1.45	%		1.45		%		1.46		%	0		%	(1	)	%
Allowance for credit losses on loans to total nonperforming loans			869.84	%		863.34		%		4,529.05		%	1		%	(81	)	%
Nonperforming assets to total assets			0.10	%		0.10		%		0.02		%	0		%	400		%
Nonperforming loans to total loans			0.17	%		0.17		%		0.03		%	0		%	467		%
Classified assets to Heritage Commerce Corp
Tier 1 capital plus allowance for credit losses on loans			6	%		6		%		6		%	0		%	0		%
Classified assets to Heritage Bank of Commerce
Tier 1 capital plus allowance for credit losses on loans			5	%		5		%		5		%	0		%	0		%
OTHER PERIOD-END STATISTICS
(in $000’s, unaudited)
Heritage Commerce Corp:
Tangible common equity (1)		$	485,070		$	476,209			$	430,194			2		%	13		%
Shareholders’ equity / total assets			12.25	%		12.31		%		11.22		%	0		%	9		%
Tangible common equity / tangible assets (2)			9.28	%		9.27		%		8.19		%	0		%	13		%
Loan to deposit ratio			71.81	%		73.07		%		68.68		%	(2	)	%	5		%
Noninterest-bearing deposits / total deposits			27.18	%		29.32		%		40.22		%	(7	)	%	(32	)	%
Total capital ratio			15.6	%		15.4		%		14.5		%	1		%	8		%
Tier 1 capital ratio			13.4	%		13.2		%		12.4		%	2		%	8		%
Common Equity Tier 1 capital ratio			13.4	%		13.2		%		12.4		%	2		%	8		%
Tier 1 leverage ratio			9.6	%		9.7		%		8.7		%	(1	)	%	10		%
Heritage Bank of Commerce:
Total capital ratio			15.0	%		14.8		%		14.0		%	1		%	7		%
Tier 1 capital ratio			13.9	%		13.7		%		12.9		%	1		%	8		%
Common Equity Tier 1 capital ratio			13.9	%		13.7		%		12.9		%	1		%	8		%
Tier 1 leverage ratio			10.0	%		10.0		%		9.0		%	0		%	11		%

(1)	Represents shareholders' equity minus goodwill and other intangible assets.
(2)	Represents shareholders' equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets.

		At or For the Quarter Ended:
CREDIT QUALITY DATA		September 30,			June 30,				March 31,			December 31,				September 30,
(in $000’s, unaudited)		2023			2023				2023			2022				2022
Nonaccrual loans - held-for-investment		$	3,518		$	3,275			$	781		$	740			$	491
Restructured and loans over 90 days past due and still accruing			1,966			2,262				1,459			1,685				545
Total nonperforming loans			5,484			5,537				2,240			2,425				1,036
Foreclosed assets			—			—				—			—				—
Total nonperforming assets		$	5,484		$	5,537			$	2,240		$	2,425			$	1,036
Other restructured loans still accruing		$	—		$	—			$	—		$	171			$	93
Net charge-offs (recoveries) during the quarter		$	269		$	(270	)		$	271		$	(83	)		$	(425	)
Provision for credit losses on loans during the quarter		$	168		$	260			$	32		$	508			$	1,006
Allowance for credit losses on loans		$	47,702		$	47,803			$	47,273		$	47,512			$	46,921
Classified assets		$	31,062		$	30,500			$	26,800		$	14,544			$	28,570
Allowance for credit losses on loans to total loans			1.45	%		1.45		%		1.45	%		1.44		%		1.46		%
Allowance for credit losses on loans to total nonperforming loans			869.84	%		863.34		%		2,110.40	%		1,959.26		%		4,529.05		%
Nonperforming assets to total assets			0.10	%		0.10		%		0.04	%		0.05		%		0.02		%
Nonperforming loans to total loans			0.17	%		0.17		%		0.07	%		0.07		%		0.03		%
Classified assets to Heritage Commerce Corp
Tier 1 capital plus allowance for credit losses on loans			6	%		6		%		5	%		3		%		6		%
Classified assets to Heritage Bank of Commerce
Tier 1 capital plus allowance for credit losses on loans			5	%		5		%		5	%		3		%		5		%
OTHER PERIOD-END STATISTICS
(in $000’s, unaudited)
Heritage Commerce Corp:
Tangible common equity (1)		$	485,070		$	476,209			$	469,146		$	453,792			$	430,194
Shareholders’ equity / total assets			12.25	%		12.31		%		11.69	%		12.26		%		11.22		%
Tangible common equity / tangible assets (2)			9.28	%		9.27		%		8.76	%		9.11		%		8.19		%
Loan to deposit ratio			71.81	%		73.07		%		73.39	%		75.14		%		68.68		%
Noninterest-bearing deposits / total deposits			27.18	%		29.32		%		33.05	%		39.56		%		40.22		%
Total capital ratio			15.6	%		15.4		%		15.3	%		14.8		%		14.5		%
Tier 1 capital ratio			13.4	%		13.2		%		13.1	%		12.7		%		12.4		%
Common Equity Tier 1 capital ratio			13.4	%		13.2		%		13.1	%		12.7		%		12.4		%
Tier 1 leverage ratio			9.6	%		9.7		%		9.6	%		9.2		%		8.7		%
Heritage Bank of Commerce:
Total capital ratio			15.0	%		14.8		%		14.7	%		14.2		%		14.0		%
Tier 1 capital ratio			13.9	%		13.7		%		13.5	%		13.2		%		12.9		%
Common Equity Tier 1 capital ratio			13.9	%		13.7		%		13.5	%		13.2		%		12.9		%
Tier 1 leverage ratio			10.0	%		10.0		%		9.9	%		9.5		%		9.0		%

(1)	Represents shareholders' equity minus goodwill and other intangible assets.
(2)	Represents shareholders' equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets.

		For the Quarter Ended									For the Quarter Ended
		September 30, 2023									September 30, 2022
					Interest				Average					Interest				Average
NET INTEREST INCOME AND NET INTEREST MARGIN		Average			Income/				Yield/		Average			Income/				Yield/
(in $000’s, unaudited)		Balance			Expense				Rate		Balance			Expense				Rate
Assets:
Loans, gross (1)(2)		$	3,257,480		$	44,853			5.46	%	$	3,143,987		$	38,870			4.90	%
Securities - taxable			1,114,782			6,797			2.42	%		1,076,742			5,874			2.16	%
Securities - exempt from Federal tax (3)			32,947			293			3.53	%		38,733			329			3.37	%
Other investments and interest-bearing deposits in other financial institutions			646,501			8,909			5.47	%		857,911			5,170			2.39	%
Total interest earning assets (3)			5,051,710			60,852			4.78	%		5,117,373			50,243			3.90	%
Cash and due from banks			35,911									37,961
Premises and equipment, net			9,374									9,591
Goodwill and other intangible assets			177,238									179,739
Other assets			125,697									121,666
Total assets		$	5,399,930								$	5,466,330
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,302,606								$	1,910,748
Demand, interest-bearing			1,017,686			1,730			0.67	%		1,205,937			543			0.18	%
Savings and money market			1,087,336			5,514			2.01	%		1,429,055			925			0.26	%
Time deposits - under $100			11,966			30			0.99	%		12,329			5			0.16	%
Time deposits - $100 and over			272,362			2,489			3.63	%		123,458			121			0.39	%
ICS/CDARS - interest-bearing demand, money market and time deposits			881,665			5,117			2.30	%		30,517			1			0.01	%
Total interest-bearing deposits			3,271,015			14,880			1.80	%		2,801,296			1,595			0.23	%
Total deposits			4,573,621			14,880			1.29	%		4,712,044			1,595			0.13	%
Short-term borrowings			31			—			0.00	%		27			—			0.00	%
Subordinated debt, net of issuance costs			39,439			539			5.42	%		39,288			538			5.43	%
Total interest-bearing liabilities			3,310,485			15,419			1.85	%		2,840,611			2,133			0.30	%
Total interest-bearing liabilities and demand, noninterest-bearing / cost of funds			4,613,091			15,419			1.33	%		4,751,359			2,133			0.18	%
Other liabilities			129,866									103,264
Total liabilities			4,742,957									4,854,623
Shareholders’ equity			656,973									611,707
Total liabilities and shareholders’ equity		$	5,399,930								$	5,466,330
Net interest income (3) / margin						45,433			3.57	%					48,110			3.73	%
Less tax equivalent adjustment (3)						(61	)								(69	)
Net interest income					$	45,372								$	48,041

(1)	Includes loans held-for-sale.  Nonaccrual loans are included in average balances.
(2)	Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was $201,000 for the third quarter of 2023, compared to $507,000 for the third quarter of 2022.  Prepayment fees totaled $182,000 for the third quarter of 2023, compared to $96,000 for the third quarter of 2022.
(3)	Reflects the FTE adjustment for Federal tax-exempt income based on a 21% tax rate.

		For the Quarter Ended									For the Quarter Ended
		September 30, 2023									June 30, 2023
					Interest				Average					Interest				Average
NET INTEREST INCOME AND NET INTEREST MARGIN		Average			Income/				Yield/		Average			Income/				Yield/
(in $000’s, unaudited)		Balance			Expense				Rate		Balance			Expense				Rate
Assets:
Loans, gross (1)(2)		$	3,257,480		$	44,853			5.46	%	$	3,231,341		$	44,028			5.47	%
Securities - taxable			1,114,782			6,797			2.42	%		1,147,375			6,982			2.44	%
Securities - exempt from Federal tax (3)			32,947			293			3.53	%		34,070			302			3.56	%
Other investments and interest-bearing deposits
in other financial institutions			646,501			8,909			5.47	%		535,611			7,092			5.31	%
Total interest earning assets (3)			5,051,710			60,852			4.78	%		4,948,397			58,404			4.73	%
Cash and due from banks			35,911									35,159
Premises and equipment, net			9,374									9,190
Goodwill and other intangible assets			177,238									177,844
Other assets			125,697									107,653
Total assets		$	5,399,930								$	5,278,243
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,302,606								$	1,368,373
Demand, interest-bearing			1,017,686			1,730			0.67	%		1,118,200			1,788			0.64	%
Savings and money market			1,087,336			5,514			2.01	%		1,109,347			4,638			1.68	%
Time deposits - under $100			11,966			30			0.99	%		11,610			20			0.69	%
Time deposits - $100 and over			272,362			2,489			3.63	%		201,600			1,410			2.81	%
ICS/CDARS - interest-bearing demand, money market
and time deposits			881,665			5,117			2.30	%		614,911			2,867			1.87	%
Total interest-bearing deposits			3,271,015			14,880			1.80	%		3,055,668			10,723			1.41	%
Total deposits			4,573,621			14,880			1.29	%		4,424,041			10,723			0.97	%
Short-term borrowings			31			—			0.00	%		62,653			787			5.04	%
Subordinated debt, net of issuance costs			39,439			539			5.42	%		39,401			538			5.48	%
Total interest-bearing liabilities			3,310,485			15,419			1.85	%		3,157,722			12,048			1.53	%
Total interest-bearing liabilities and demand,
noninterest-bearing / cost of funds			4,613,091			15,419			1.33	%		4,526,095			12,048			1.07	%
Other liabilities			129,866									101,908
Total liabilities			4,742,957									4,628,003
Shareholders’ equity			656,973									650,240
Total liabilities and shareholders’ equity		$	5,399,930								$	5,278,243
Net interest income (3) / margin						45,433			3.57	%					46,356			3.76	%
Less tax equivalent adjustment (3)						(61	)								(63	)
Net interest income					$	45,372								$	46,293

_____________________

(1)	Includes loans held-for-sale.  Nonaccrual loans are included in average balances.
(2)	Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was $201,000 for the third quarter of 2023, compared to $94,000 for the second quarter of 2023.  Prepayment fees totaled $182,000 for the third quarter of 2023, compared to $73,000 for the second quarter of 2023.
(3)	Reflects the FTE adjustment for Federal tax-exempt income based on a 21% tax rate.

		For the Nine Months Ended									For the Nine Months Ended
		September 30, 2023									September 30, 2022
					Interest				Average					Interest				Average
NET INTEREST INCOME AND NET INTEREST MARGIN		Average			Income/				Yield/		Average			Income/				Yield/
(in $000’s, unaudited)		Balance			Expense				Rate		Balance			Expense				Rate
Assets:
Loans, gross (1)(2)		$	3,255,375		$	132,993			5.46	%	$	3,074,674		$	110,509			4.81	%
Securities - taxable			1,140,890			20,835			2.44	%		924,694			13,725			1.98	%
Securities - exempt from Federal tax (3)			34,332			908			3.54	%		41,328			1,048			3.39	%
Other investments, interest-bearing deposits in other
financial institutions and Federal funds sold			535,016			20,860			5.21	%		1,025,002			8,574			1.12	%
Total interest earning assets (3)			4,965,613			175,596			4.73	%		5,065,698			133,856			3.53	%
Cash and due from banks			36,205									37,589
Premises and equipment, net			9,278									9,621
Goodwill and other intangible assets			177,837									180,393
Other assets			127,514									121,519
Total assets		$	5,316,447								$	5,414,820
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,444,744								$	1,868,283
Demand, interest-bearing			1,117,140			4,994			0.60	%		1,244,996			1,470			0.16	%
Savings and money market			1,159,894			13,641			1.57	%		1,383,944			2,026			0.20	%
Time deposits - under $100			11,951			60			0.67	%		12,732			14			0.15	%
Time deposits - $100 and over			212,736			4,744			2.98	%		122,615			341			0.37	%
ICS/CDARS - interest-bearing demand, money market
and time deposits			525,318			8,065			2.05	%		30,356			4			0.02	%
Total interest-bearing deposits			3,027,039			31,504			1.39	%		2,794,643			3,855			0.18	%
Total deposits			4,471,783			31,504			0.94	%		4,662,926			3,855			0.11	%
Short-term borrowings			36,283			1,365			5.03	%		24			—			0.00	%
Subordinated debt, net of issuance costs			39,401			1,614			5.48	%		42,552			1,640			5.15	%
Total interest-bearing liabilities			3,102,723			34,483			1.49	%		2,837,219			5,495			0.26	%
Total interest-bearing liabilities and demand,
noninterest-bearing / cost of funds			4,547,467			34,483			1.01	%		4,705,502			5,495			0.16	%
Other liabilities			120,639									104,524
Total liabilities			4,668,106									4,810,026
Shareholders’ equity			648,341									604,794
Total liabilities and shareholders’ equity		$	5,316,447								$	5,414,820
Net interest income (3) / margin						141,113			3.80	%					128,361			3.39	%
Less tax equivalent adjustment (3)						(190	)								(220	)
Net interest income					$	140,923								$	128,141

_____________________

(1)	Includes loans held-for-sale.  Nonaccrual loans are included in average balances.
(2)	Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was $595,000 for the first nine months of 2023, compared to $3,111,000 for the first nine months of 2022.  Prepayment fees totaled $393,000 for the first nine months of 2023, compared to $1,155,000 for the first nine months of 2022.
(3)	Reflects the FTE adjustment for Federal tax-exempt income based on a 21% tax rate.