Heritage Commerce Corp Reports Earnings of $11.2 Million for the Third Quarter of 2020

SAN JOSE, Calif., Oct. 22, 2020 (GLOBE NEWSWIRE) -- Heritage Commerce Corp (Nasdaq: HTBK) , the holding company (the Company) for Heritage Bank of Commerce (the Bank), today announced third quarter 2020 net income of $11.2 million, or $0.19 per average diluted common share, compared to $11.3 million, or $0.26 per average diluted common share, for the third quarter of 2019, and $10.6 million, or $0.18 per average diluted common share, for the second quarter of 2020.  For the nine months ended September 30, 2020, net income was $23.7 million, or $0.39 per average diluted common share, compared to $34.8 million, or $0.80 per average diluted common share, for the nine months ended September 30, 2019. All results are unaudited.

We delivered solid earnings in the third quarter of 2020 against the backdrop of an economy affected by the Coronavirus pandemic, said Keith A. Wilton, President and Chief Executive Officer.  In the face of these challenges, we continued to work diligently to support our customers, communities and employees while prudently managing risk.  Our participation in the Small Business Administration (SBA) Paycheck Protection Program (PPP) in the prior quarters helped us in this capacity.  Loan and deposit trends remained steady and our noninterest income increased by 25% from the preceding quarter, primarily due to a $400,000 gain on sale of SBA loans and a $310,000 gain realized on a warrant that we exercised.  As anticipated, our net interest margin contracted during the quarter following the 150 basis point rate reduction by the Federal Reserve Bank earlier in the year and the low interest rates on recently funded SBA PPP loans.

Credit quality metrics remained stable, and we are particularly encouraged by the fact that of the $186.6 million of initial COVID-19 related loan deferrals, $145.3 million have resumed payments as of September 30, 2020, said Mr. Wilton. Of the loans remaining in deferment, most are backed by some form of real estate or personal guarantees.  As well, the provision for credit losses was a modest $197,000 for the third quarter of 2020. The allowance for credit losses on loans (ACLL) to total loans was 1.68%, and the ACLL to total loans, excluding PPP loans, was 1.91% at September 30, 2020.

Our regulatory capital position held relatively steady and remained healthy at the end of the third quarter of 2020. Our capital base serves as the foundation of the Banks financial condition and the basis of security for our banking customers, stated Mr. Wilton.  Total risk-based capital ratio and leverage ratio for the Company (consolidated) was 16.0% and 9.3%, respectively, and 15.2% and 9.7%, respectively, for the Bank, at September 30, 2020.

As previously announced, in the third quarter of 2020, we relocated our corporate headquarters, San Jose Branch and factoring subsidiary, Bay View Funding, to 224 Airport Parkway, San Jose, CA, commented Mr. Wilton.  This new facility allows us to cost effectively consolidate many of the Banks dispersed operating units into a single location to better support our customers, community partners and the entire Heritage organization.

Coronavirus (COVID-19) Weighs on Local Communities and Our Economy

The overall impact of the pandemic on our local economy and communities continues to be felt.  In our seven county Bay Area market, 331,000 jobs (9.2%) have been lost since the end of February 2020. The unemployment rate in the seven Bay Area counties we serve fell to 8.1% in September, down from 12.8% in April, but still higher than the 2.7% in February 2020.

We continue to monitor all state and local developments and have taken a number of steps to protect our employees and support our customers impacted by COVID-19, added Mr. Wilton. Based on our strong capital position, diversified loan portfolio, conservative underwriting standards, liquidity position, and our dedicated team of outstanding employees, we believe we will be able to continue to successfully navigate through these uncertain times and emerge stronger from the current crisis.

In response to two economic stimulus laws passed by Congress in the first half of the year, Heritage Bank of Commerce funded 1,105 PPP loans, with total principal balances of $333.4 million.  During the second and third quarters of 2020, PPP loan pay offs totaled $9.8 million and the Bank ended the third quarter of 2020 with $323.6 million in outstanding PPP loan balances.  These loans generated $1.4 million in interest income and $2.2 million in deferred fee income, which were partially offset by ($245,000) in deferred costs expensed during the second and third quarters of 2020.  At September 30, 2020, total loans included deferred fees on PPP loans of $9.0 million and deferred costs of $995,000.

In accordance with new accounting guidance issued earlier this year by federal bank regulators, the Bank made accommodations for initial payment deferrals for a number of customers of up to 90 days, generally, with the potential, upon application, of an additional 90 days of payment deferral (180 days maximum). The Bank also waived all normal applicable fees. The following table shows the deferments at September 30, 2020 by category:

														% of
			Underlying Collateral											Total
														Non-PPP
NON-SBA LOANS						Business			Real					Related
(in $000s, unaudited)			Unsecured			Assets			Estate			Total		Loans (3)
Regular Payments Resumed		$	55		$	35,694		$	109,557		$	145,306		6%
Initial Deferments (1)			-			962			17,334			18,296		1%
2nd Deferments (2)			-			3,503			19,553			23,056		1%
Total		$	55		$	40,159		$	146,444		$	186,658		8%
(1) Initial deferments were generally for 3 months
(2) 2nd deferments were for an additional 3 months
(3) Total Non-PPP Loans as of September 30, 2020

The Bank had elected to initially downgrade the risk grades of these loans to Special Mention status and upon return to regular monthly payment status, most have now been upgraded back to Pass.  At the end of the third quarter of 2020, the pool of deferred loans in our portfolio were mostly tied to business borrowers from a broad range of industries and included $2.0 million in loan deferments to the healthcare industry and $7.8 million in loan deferments to the accommodation and food services industries (mostly hotels and restaurants).   Of the $41.4 million of loans remaining in deferral, 89% are supported by some form of commercial or residential real estate. Commercial real estate (CRE) deferments of $24.2 million included $19.6 million of investor CRE and $4.6 million of owner-occupied CRE. Deferred loans secured by CRE had an average loan-to-value (LTV) ratio of 44.5% at the end of the third quarter of 2020.  There was also $12.6 million of deferments on residential real estate, primarily home equity lines, as of September 30, 2020.  The majority of deferred loans are also supported by personal guarantees.

In addition to its portfolio of SBA PPP loans, the Bank also has a portfolio of SBA 7(a) loans totaling $49.6 million as of October 16, 2020.  As part of the SBAs Coronavirus debt relief efforts, beginning in April of 2020, the SBA commenced a six-month program to cover payments of principal, interest and any associated fees for these borrowers, which largely ended with the September payment. The following table reflects the status of these SBA 7(a) loans as of October 16, 2020:

SBA 7(a) LOANS					Number
(in $000's, unaudited)			Balance		of Loans
SBA 7(a) loans that borrowers made payments
by October 16, 2020		$	40,506		238
Payments Not Made / NSF / Returned			2,360		16
Due dates later in October			88		2
New loans / No payment due			435		1
C.A.R.E.S Payments			4,746		11
Request for Deferral			1,444		13	(1)
Total Portfolio		$	49,579		281
(1) Of the 13 loan requests for deferral, 5 have made their October 2020 payments.

Credit Quality and Performance

At September 30, 2020, nonperforming assets (NPAs) declined by $3.9 million, or (28%), to $10.3 million, compared to $14.2 million at September 30, 2019, and increased by $1.2 million, or 12% from $9.1 million at June 30, 2020.  Classified assets increased to $33.0 million, or 0.72% of total assets, at September 30, 2020, compared to $20.2 million, or 0.64% of total assets, at September 30, 2019, and $31.5 million, or 0.68% of total assets, at June 30, 2020.

The Company continues to monitor portfolio loans made to commercial customers with businesses in higher risk sectors due to the COVID-19 pandemic. During the third quarter of 2020, the percentage of loans identified as higher risk to total loans declined slightly compared to the second quarter of 2020. The following table provides a breakdown of such loans as a percentage of total loans at September 30, 2020, June 30, 2020, and March 31, 2020:

		% of Total			% of Total			% of Total
		Loans at			Loans at			Loans at
HIGHER RISK SECTORS (unaudited)		September 30, 2020			June 30, 2020			March 31, 2020
Health care and social assistance:
Offices of dentists		1.86	%		1.79	%		1.63	%
Offices of physicians (except mental health specialists)		0.74	%		0.76	%		0.70	%
Other community housing services		0.27	%		0.27	%		0.11	%
All others		2.15	%		2.21	%		1.84	%
Total health care and social assistance		5.02	%		5.03	%		4.28	%
Retail trade:
Gasoline stations with convenience stores		1.97	%		1.90	%		1.98	%
All others		2.44	%		2.44	%		2.18	%
Total retail trade		4.41	%		4.34	%		4.16	%
Accommodation and food services:
Full-service restaurants		1.40	%		1.38	%		0.86	%
Limited-service restaurants		0.74	%		0.79	%		0.63	%
Hotels (except casino hotels) and motels		0.92	%		0.89	%		0.94	%
All others		0.68	%		0.70	%		0.52	%
Total accommodation and food services		3.74	%		3.76	%		2.95	%
Educational services:
Elementary and secondary schools		0.57	%		0.65	%		0.15	%
Education support services		0.43	%		0.40	%		0.15	%
All others		0.17	%		0.24	%		0.17	%
Total educational services		1.17	%		1.29	%		0.47	%
Arts, entertainment, and recreation		1.27	%		1.26	%		1.09	%
Purchased participations in micro loan portfolio		0.68	%		0.80	%		0.95	%
Total higher risk sectors		16.29	%		16.48	%		13.90	%

The increase in higher risk sectors in the second and third quarters, compared to the first quarter of 2020, was primarily due to the addition of PPP loans during the second quarter of 2020. 

Capital and Liquidity

The Companys and the Banks consolidated capital ratios exceeded regulatory guidelines for a well-capitalized financial institution, and the Basel III minimum regulatory requirements at September 30, 2020.

Our liquidity position refers to our ability to maintain cash flows sufficient to fund operations, meet all of our obligations and commitments, and accommodate unexpected sudden changes in balances of loans and deposits in a timely manner. At September 30, 2020, the Company had a strong liquidity position with $960.3 million in cash and cash equivalents, and approximately $734.8 million in available borrowing capacity from sources including the Federal Home Loan Bank (FHLB), the Federal Reserve Bank of San Francisco (FRB), Federal funds facilities with several financial institutions, and a line of credit with a correspondent bank. The Company also had $557.8 million (at fair market value) in unpledged securities available at September 30, 2020. The loan to deposit ratio remained relatively flat at 69.32 % at September 30, 2020, compared to 69.74% at September 30, 2019, and increased from 68.88% at June 30, 2020.

Third Quarter and First Nine Months of 2020  
Operating Results, Balance Sheet Review, Capital Management, and Credit Quality
(as of, or for the periods ended September 30, 2020, compared to September 30, 2019, and June 30, 2020, except as noted):

Operating Results:

• Diluted earnings per share were $0.19 for the third quarter of 2020, compared to $0.26 for the third quarter of 2019, and $0.18 for the second quarter of 2020. Diluted earnings per share were $0.39 for the first nine months of 2020, compared to $0.80 for the first nine months of 2019.
  
  

• The following table indicates the ratios for the return on average tangible assets and the return on average tangible 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)		2020				2020				2019		2020				2019
Return on average tangible assets		1.02%				1.01%				1.49%		0.76%				1.55%
Return on average tangible equity		11.41%				11.06%				15.08%		8.12%				16.26%

• Net interest income, before provision for credit losses on loans, increased 12% to $34.2 million for the third quarter of 2020, compared to $30.6 million for the third quarter of 2019, primarily due to an increase in the average balance of loans resulting from the Presidio Bank (Presidio) merger, additional interest and fee income from PPP loans, and an increase in the accretion of the loan discount into loan interest income from our merger with Presidio during the fourth quarter of 2019, partially offset by decreases in the prime interest rate and decreases in the yield on investment securities and overnight funds.  Net interest income for the third quarter of 2020 decreased (2%) from $34.9 million for the second quarter of 2020, primarily due to decreases in the yields on loans, investment securities and overnight funds, partially offset by additional interest and fee income from PPP loans. Net interest income increased 16% to $107.7 million for the first nine months of 2020, compared to $92.6 million for the first nine months of 2019, primarily due to an increase in the average balance of loans resulting from the Presidio merger, additional interest and fee income from PPP loans, and an increase in the accretion of the loan discount into loan interest income from our merger with Presidio, partially offset by decreases in the prime rate, and decreases in the yield on investment securities and overnight funds.
  
  

  • The fully tax equivalent (FTE) net interest margin contracted 100 basis points to 3.24% for the third quarter of 2020, from 4.24% for the third quarter of 2019, primarily due to a decline in the average yield of loans, investment securities, and overnight funds, partially offset by a decline in the cost of interest-bearing liabilities.  The FTE net interest margin contracted 22 basis points for the third quarter of 2020 from 3.46% for the second quarter of 2020, primarily due to a decline in the average yield on loans, investment securities, and overnight funds, partially offset by a decline in the cost of interest-bearing liabilities.
    
    

  • For the first nine months of 2020, the FTE net interest margin contracted 71 basis points to 3.62%, compared to 4.33% for the first nine months of 2019, primarily due to the impact of decreases in the yields on loans, investment securities, and overnight funds, partially offset by a decline in the cost of interest-bearing liabilities.

• 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 decreased to 4.86% for the third quarter of 2020, compared to 5.83% for the third quarter of 2019, primarily due to a decline in the average yield on loans and new average balances of lower yielding PPP loans, partially offset by an increase in the accretion of the loan purchase discount into loan interest income from the acquisitions.

		For the Quarter Ended								For the Quarter Ended
		September 30, 2020								September 30, 2019
		Average			Interest			Average		Average			Interest			Average
(in $000s, unaudited)		Balance			Income			Yield		Balance			Income			Yield
Loans, core bank and asset-based lending		$	2,266,227		$	26,508		4.65	%	$	1,748,379		$	23,401		5.31	%
SBA PPP loans			324,518			816		1.00	%
PPP fees, net						1,305		1.60	%
Bay View Funding factored receivables			40,300			2,431		24.00	%		47,614			2,879		23.99	%
Residential mortgages			29,399			180		2.44	%		34,639			229		2.62	%
Purchased CRE loans			22,603			195		3.43	%		30,567			284		3.69	%
Loan fair value mark / accretion			(13,353	)		1,200		0.21	%		(5,359	)		471		0.11	%
Total loans (includes loans held-for-sale)		$	2,669,694		$	32,635		4.86	%	$	1,855,840		$	27,264		5.83	%

• The average yield on the total loan portfolio decreased to 4.86% for the third quarter of 2020 compared to 4.92% for the second quarter of 2020, primarily due to higher average balances of lower yielding PPP loans, partially offset by an increase in the accretion of the loan purchase discount into loan interest income from the acquisitions.

		For the Quarter Ended								For the Quarter Ended
		September 30, 2020								June 30, 2020
		Average			Interest			Average		Average			Interest			Average
(in $000s, unaudited)		Balance			Income			Yield		Balance			Income			Yield
Loans, core bank and asset-based lending		$	2,266,227		$	26,508		4.65	%	$	2,369,004		$	27,694		4.70	%
SBA PPP loans			324,518			816		1.00	%		231,251			582		1.01	%
PPP fees, net						1,305		1.60	%					637		1.11	%
Bay View Funding factored receivables			40,300			2,431		24.00	%		44,574			2,562		23.12	%
Residential mortgages			29,399			180		2.44	%		31,219			197		2.54	%
Purchased CRE loans			22,603			195		3.43	%		25,542			210		3.31	%
Loan fair value mark / accretion			(13,353	)		1,200		0.21	%		(14,497	)		963		0.16	%
Total loans (includes loans held-for-sale)		$	2,669,694		$	32,635		4.86	%	$	2,687,093		$	32,845		4.92	%

• The average yield on the total loan portfolio decreased to 5.10% for the nine months ended September 30, 2020 compared to 5.90% for the nine months ended September 30, 2019, primarily due to decreases in the prime rate on loans and new average balances of lower yielding PPP loans, partially offset an increase in the accretion of the loan purchase discount into loan interest income from the acquisitions.

		For the Nine Months Ended								For the Nine Months Ended
		September 30, 2020								September 30, 2019
		Average			Interest			Average		Average			Interest			Average
(in $000s, unaudited)		Balance			Income			Yield		Balance			Income			Yield
Loans, core bank and asset-based lending		$	2,351,369		$	84,304		4.79	%	$	1,733,784		$	69,594		5.37	%
SBA PPP loans			186,497			1,398		1.00	%
PPP fees, net						1,942		1.39	%
Bay View Funding factored receivables			44,102			7,871		23.84	%		47,271			8,800		24.89	%
Residential mortgages			31,224			607		2.60	%		35,840			714		2.66	%
Purchased CRE loans			25,152			655		3.48	%		31,788			869		3.65	%
Loan fair value mark / accretion			(14,672	)		3,485		0.20	%		(5,813	)		1,344		0.10	%
Total loans (includes loans held-for-sale)		$	2,623,672		$	100,262		5.10	%	$	1,842,870		$	81,321		5.90	%

• The total net purchase discount on loans from the Focus Business Bank loan portfolio was $5.4 million on the acquisition date of August 20, 2015, of which $339,000 remains outstanding as of September 30, 2020.  The total net purchase discount on loans from the Tri-Valley Bank loan portfolio was $2.6 million on the acquisition date of April 6, 2018, of which $1.1 million remains outstanding as of September 30, 2020.  The total net purchase discount on loans from the United American Bank loan portfolio was $4.7 million on the acquisition date of May 4, 2018, of which $1.8 million remains outstanding as of September 30, 2020.  The total net purchase discount on loans from the Presidio loan portfolio was $12.5 million on the Presidio merger date of October 11, 2019, of which $9.5 million remains outstanding as of September 30, 2020.  In aggregate, the remaining net purchase discount on total loans acquired was $12.8 million at September 30, 2020.

" The average cost of total deposits was 0.16% for the third quarter of 2020, compared to 0.31% for the third quarter of 2019 and 0.17% for the second quarter of 2020. The average cost of total deposits was 0.18% for the nine months ended September 30, 2020, compared to 0.30% for the nine months ended September 30, 2019.

" There was a $197,000 provision for credit losses on loans for the third quarter of 2020, compared to a credit to the provision for loan losses of ($576,000) for the third quarter of 2019, and a $1.1 million provision for credit losses on loans for the second quarter of 2020.  There was a $14.6 million provision for credit losses on loans for the nine months ended September 30, 2020, compared to a ($2.4) million credit to the provision for loan losses for the nine months ended September 30, 2019.

" The increase in the provision for credit losses on loans for the nine months ended September 30, 2020, compared to the nine months ended September 30, 2019, was driven primarily by a significantly deteriorated economic outlook resulting from the Coronavirus pandemic.  Most major economic forecasts, including the California Economic Forecast (CEF) used by the Bank in its current expected credit losses (CECL) Model, show a significant decline in California GDP and a substantial rise in unemployment for 2020.  At January 1, 2020, the forecast for California GDP for 2020 was an annual increase in the low single digits and the forecasted California unemployment rate for 2020 was in the mid-single digits.  In September 2020, the CEF forecast was revised for GDP in the negative low single digits and peak unemployment in the low double digits.  The three loan classes where the largest increases in reserves were recorded under the CECL loss rate methodology were investor-owned CRE, construction & land, and commercial and industrial (C&I).  Ongoing impacts of the CECL methodology will be dependent upon changes in economic conditions and forecasts, originated and acquired loan portfolio composition, portfolio duration, and other factors.

" Total noninterest income remained relatively flat at $2.6 million for the third quarter of 2020, compared to the third quarter of 2019, as lower services charges and fees on deposit accounts were mostly offset by a higher gain on sales of SBA loans and a realized gain on warrants exercised during the third quarter of 2020.  Total noninterest income increased for the third quarter of 2020 from $2.1 million for the second quarter of 2020, primarily due to a $400,000 gain on sales of SBA loans, and a $310,000 realized gain on warrants exercised.

• For the nine months ended September 30, 2020, total noninterest income remained relatively flat from $7.9 million for the nine months ended September 30, 2019, as lower services charges and fees on deposit accounts were mostly offset by a higher increase in the cash surrender value of life insurance, a gain realized on a warrant exercised, and a gain on the disposition of foreclosed assets during the first nine months of 2020.

" Total noninterest expense for the third quarter of 2020 increased to $21.2 million, compared to $17.9 million for the third quarter of 2019, primarily due to additional employees and operating costs as a result of the Presidio merger, and higher salaries and employee benefits as a result of annual salary increases. Total noninterest expense for the third quarter of 2020 modestly increased to $21.2 million compared to $21.0 million for the second quarter of 2020.

• Noninterest expense for the nine months ended September 30, 2020 increased to $68.0 million, compared to $54.3 million for the nine months ended September 30, 2019, primarily due to higher salaries and employee benefits as a result of annual salary increases, and additional employees and operating costs added as a result of the Presidio merger.
  
  

• The following table reflects pre-tax merger-related costs related to the merger with Presidio for the periods indicated:

		For the Quarter Ended									For the Nine Months Ended
MERGER-RELATED COSTS		September 30,			June 30,			September 30,			September 30,			September 30,
(in $000s, unaudited)		2020			2020			2019			2020			2019
Salaries and employee benefits		$			$			$			$	356		$
Other			17			59			661			2,144			1,201
Total merger-related costs		$	17		$	59		$	661		$	2,500		$	1,201

• Full time equivalent employees were 342 at September 30, 2020, 308 at September 30, 2019, and 340 at June 30, 2020.

" The efficiency ratio was 57.58% for the third quarter of 2020, compared to 53.87% for the third quarter of 2019, and 56.76% for the second quarter of 2020. The efficiency ratio for the nine months ended September 30, 2020 was 58.81%, compared to 54.04% for the nine months ended September 30, 2019.

" Income tax expense was $4.2 million for the third quarter of 2020, compared to $4.6 million for the third quarter of 2019, and $4.3 million for the second quarter of 2020. The effective tax rate for the third quarter of 2020 was 27.3%, compared to 29.1% for the third quarter of 2019, and 28.7% for the second quarter of 2020.  Income tax expense for the nine months ended September 30, 2020 was $9.3 million, compared to $13.8 million for the nine months ended September 30, 2019. The effective tax rate for the nine months ended September 30, 2020 was 28.3%, compared to 28.4% for the nine months ended September 30, 2019.

• The difference in the effective tax rate for the periods reported compared to the combined Federal and state statutory tax rate of 29.6% is primarily the result of the Companys investment in life insurance policies whose earnings are not subject to taxes, tax credits related to investments in low income housing limited partnerships (net of low income housing investment losses), and tax-exempt interest income earned on municipal bonds.

Balance Sheet Review, Capital Management and Credit Quality:

• Total assets increased 45% to $4.61 billion at September 30, 2020, compared to $3.18 billion at September 30, 2019, primarily due to the Presidio merger and the addition of PPP program. Total assets remained relatively flat from $4.61 billion at June 30, 2020.

• Securities available-for-sale, at fair value, totaled $294.4 million at September 30, 2020, compared to $333.1 million at September 30, 2019, and $323.6 million at June 30, 2020.  At September 30, 2020, the Companys securities available-for-sale portfolio was comprised of $203.6 million of agency mortgage-backed securities (all issued by U.S. Government sponsored entities), and $90.8 million of U.S. Treasury securities. The pre-tax unrealized gain on securities available-for-sale at September 30, 2020 was $6.9 million, compared to a pre-tax unrealized gain on securities available-for-sale of $1.7 million at September 30, 2019, and a pre-tax unrealized gain on securities available-for-sale of $8.7 million at June 30, 2020.  All other factors remaining the same, when market interest rates are decreasing, the Company will experience a higher unrealized gain (or a lower unrealized loss) on the securities portfolio.

• At September 30, 2020, securities held-to-maturity, at amortized cost, totaled $295.6 million, compared to $342.0 million at September 30, 2019, and $322.7 million at June 30, 2020.  At September 30, 2020, the Companys securities held-to-maturity portfolio was comprised of $223.4 million of agency mortgage-backed securities, and $72.2 million of tax-exempt municipal bonds.
  
  

  • With the CECL methodology implementation date of January 1, 2020, there was a $58,000 allowance for losses recorded on the Companys held-to-maturity municipal investment securities portfolio. For the nine months ended September 30, 2020, there was a reduction of $3,000 to the allowance for losses on the Companys held-to-maturity municipal investment securities portfolio, for an allowance for losses of $55,000 at September 30, 2020.

• 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, 2020						June 30, 2020						September 30, 2019
(in $000s, unaudited)		Balance				% to Total		Balance				% to Total		Balance				% to Total
Commercial		$	574,359			21	%	$	553,843			21	%	$	507,879			27	%
SBA Payroll Protection Program Loans			323,550			12	%		324,550			12	%					0	%
Real estate:
CRE - owner occupied			561,528			21	%		553,463			21	%		436,262			24	%
CRE - non-owner occupied			713,563			27	%		725,776			27	%		540,367			29	%
Land and construction			142,632			5	%		138,284			5	%		96,679			5	%
Home equity			111,468			4	%		112,679			4	%		85,840			5	%
Multifamily			169,791			6	%		169,637			6	%		94,258			5	%
Residential mortgages			91,077			3	%		95,033			3	%		92,611			5	%
Consumer and other			17,511			1	%		22,759			1	%		21,596			1	%
Total Loans			2,705,479			100	%		2,696,024			100	%		1,875,492			100	%
Deferred loan costs (fees), net			(8,463	)					(9,635	)					(105	)
Loans, net of deferred costs and fees		$	2,697,016			100	%	$	2,686,389			100	%	$	1,875,387			100	%

• Loans, excluding loans held-for-sale, increased $821.6 million, or 44%, to $2.70 billion at September 30, 2020, compared to $1.88 billion at September 30, 2019, and remained relatively flat from $2.69 billion at June 30, 2020.  Total loans at September 30, 2020 included $323.6 million of PPP loans.
  
  

• Commercial and Industrial (C&I) line usage was 28% at September 30, 2020, compared to 35% at September 30, 2019, and 27% at June 30, 2020.
  
  

• At September 30, 2020, 44% of the CRE loan portfolio was secured by owner-occupied real estate.

"  The following table summarizes the allowance for credit losses on loans ⁽¹⁾ for the periods indicated:

		For the Quarter Ended												For the Nine Months Ended
ALLOWANCE FOR CREDIT LOSSES ON LOANS		September 30,				June 30,				September 30,				September 30,				September 30,
(in $000s, unaudited)		2020				2020				2019				2020				2019
Balance at beginning of period		$	45,444			$	44,703			$	26,631			$	23,285			$	27,848
Charge-offs during the period			(598	)			(465	)			(318	)			(1,736	)			(620	)
Recoveries during the period			379				92				158				722				1,044
Net recoveries (charge-offs) during the period			(219	)			(373	)			(160	)			(1,014	)			424
Impact of adopting Topic 326															8,570
Provision for credit losses on loans during the period (1)			197				1,114				(576	)			14,581				(2,377	)
Balance at end of period		$	45,422			$	45,444			$	25,895			$	45,422			$	25,895
Total loans, net of deferred fees		$	2,697,016			$	2,686,389			$	1,875,387			$	2,697,016			$	1,875,387
Total nonperforming loans		$	10,262			$	9,125			$	14,247			$	10,262			$	14,247
Allowance for credit losses on loans to total loans (2)			1.68		%		1.69		%		1.38		%		1.68		%		1.38		%
Allowance for credit losses on loans to total nonperforming loans (2)			442.62		%		498.02		%		181.76		%		442.62		%		181.76		%
(1) Provision for credit losses on loans for the quarters ended September 30, 2020 and June 30, 2020, and the nine months ended September 30, 2020,
Provision (credit) for loan losses for the quarter and nine months ended September 30, 2019
(2) ACLL at  September 30, 2020 and June 30, 2020, Allowance for loan losses ("ALLL") at September 30, 2019

• The ACLL was 1.68% of total loans at September 30, 2020 and the ACLL to total nonperforming loans was 442.62% at September 30, 2020. The ALLL was 1.38% of total loans and the ALLL to nonperforming loans was 181.76% at September 30, 2019. The ACLL was 1.69% of total loans at June 30, 2020 and the ACLL to total nonperforming loans was 498.02% at June 30, 2020.   The ACLL was 1.91% of total loans, excluding PPP loans, at September 30, 2020, compared to 1.92% at June 30, 2020.
  

• The following table shows the results of adopting CECL for the first nine months of 2020:
  

DRIVERS OF CHANGE IN ACLL UNDER CECL
(in $000s, unaudited)
ALLL at December 31, 2019		$	23,285
Day 1 adjustment impact of adopting Topic 326			8,570
ACLL at January 1, 2020			31,855
Net (charge-offs) during the first quarter of 2020			(422	)
Portfolio changes during the first quarter of 2020			1,216
Economic factors during the first quarter of 2020			12,054
ACLL at March 31, 2020			44,703
Net (charge-offs) during the second quarter of 2020			(373	)
Portfolio changes during the second quarter of 2020			(4,282	)
Qualitative and quantitative changes during the second
quarter of 2020 including changes in economic forecasts			5,396
ACLL at June 30, 2020			45,444
Net (charge-offs) during the third quarter of 2020			(219	)
Portfolio changes during the third quarter of 2020			488
Qualitative and quantitative changes during the third
quarter of 2020 including changes in economic forecasts			(291	)
ACLL at September 30, 2020		$	45,422

• Net charge-offs totaled $219,000 for the third quarter of 2020, compared to net charge-offs of $160,000 for the third quarter of 2019, and net charge-offs of $373,000 for the second quarter of 2020.

"  The following is a breakout of NPAs at the periods indicated:

		End of Period:
NONPERFORMING ASSETS		September 30, 2020					June 30, 2020					September 30, 2019
(in $000s, unaudited)		Balance			% of Total		Balance			% of Total		Balance			% of Total
CRE loans		$	4,328		42	%	$	3,679		40	%	$	5,094		36	%
Commercial loans			2,908		28	%		2,416		27	%		2,660		19	%
Consumer and other loans			1,464		14	%		1,464		16	%		5,737		40	%
Home equity loans			961		10	%		898		10	%		147		1	%
Restructured and loans over 90 days past due and still accruing			601		6	%		668		7	%		609		4	%
Total nonperforming assets		$	10,262		100	%	$	9,125		100	%	$	14,247		100	%

• NPAs totaled $10.3 million, or 0.22% of total assets, at September 30, 2020, compared to $14.2 million, or 0.45% of total assets, at September 30, 2019, and $9.1 million, or 0.20% of total assets, at June 30, 2020.
  
  

• There were no foreclosed assets on the balance sheet at September 30, 2020, September 30, 2019, or June 30, 2020.
  
  

• Classified assets increased to $33.0 million, or 0.72% of total assets, at September 30, 2020, compared to $20.2 million, or 0.64% of total assets, at September 30, 2019, and decreased from $31.5 million, or 0.68% of total assets, at June 30, 2020.

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

DEPOSITS		September 30, 2020					June 30, 2020					September 30, 2019
(in $000s, unaudited)		Balance			% to Total		Balance			% to Total		Balance			% to Total
Demand, noninterest-bearing		$	1,698,027		44	%	$	1,714,058		44	%	$	1,094,953		41	%
Demand, interest-bearing			926,041		24	%		934,780		24	%		666,054		25	%
Savings and money market			1,108,252		28	%		1,091,740		28	%		761,471		28	%
Time deposits  under $250			46,684		1	%		49,493		1	%		53,560		2	%
Time deposits  $250 and over			92,276		2	%		93,822		2	%		95,543		3	%
CDARS  interest-bearing demand,
money market and time deposits			19,121

1% 16,333 1% 17,409 1% Total deposits $ 3,890,401 100% $ 3,900,226 100% $ 2,688,990 100%

• Total deposits increased $1.2 billion, or 48%, to $3.89 billion at September 30, 2020, compared to $2.69 billion at September 30, 2019. The large increase in the Company’s deposits in the third quarter of 2020 was primarily tied to deposits by customers who had taken out PPP loans and deposits from the Presidio merger. Total deposits remained relatively flat from $3.90 billion at June 30, 2020.
  
  

• Deposits, excluding all time deposits and CDARS deposits, increased $1.2 billion, or 48%, to $3.73 billion at September 30, 2020, compared to $2.52 billion at September 30, 2019. The large increase in the Company’s legacy deposits in the third quarter of 2020 was primarily tied to deposits by customers who had taken out PPP loans and deposits from the Presidio merger. Deposits, excluding all time deposits and CDARS deposits remained relatively flat from $3.74 billion at June 30, 2020.

• The Company’s consolidated capital ratios exceeded regulatory guidelines and the Bank’s capital ratios exceeded the 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, 2020, 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 Risk-Based		16.0%		15.2%		10.0%		10.5%
Tier 1 Risk-Based		13.5%		14.1%		8.0%		8.5%
Common Equity Tier 1 Risk-Based		13.5%		14.1%		6.5%		7.0%
Leverage		9.3%		9.7%		5.0%		4.0%

_________________________
(1) Basel III minimum regulatory requirements for both the Company and the Bank include a 2.5% capital conservation buffer, except the leverage ratio.
_________________________

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)		2020				2020				2019
Unrealized gain on securities available-for-sale		$	4,494			$	5,767			$	1,202
Remaining unamortized unrealized gain on securities
available-for-sale transferred to held-to-maturity			270				279				306
Split dollar insurance contracts liability			(4,838	)			(4,865	)			(3,794	)
Supplemental executive retirement plan liability			(6,661	)			(6,706	)			(3,898	)
Unrealized gain on interest-only strip from SBA loans			351				345				386
Total accumulated other comprehensive loss		$	(6,384	)		$	(5,180	)		$	(5,798	)

• Tangible equity was $392.5 million at September 30, 2020, compared to $301.2 million at September 30, 2019, and $388.6 million at June 30, 2020. Tangible book value per share was $6.55 at September 30, 2020, compared to $6.92 at September 30, 2019, and $6.49 at June 30, 2020.

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, Palo Alto, Pleasanton, Redwood City, San Francisco, San Jose, San Mateo, San Rafael, Sunnyvale, 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.

Forward-Looking Statement Disclaimer

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, 2019, and the following: (1) 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; (2) 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; (3) our ability to anticipate interest rate changes and manage interest rate risk; (4) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources; (5) volatility in credit and equity markets and its effect on the global economy; (6) our ability to effectively compete with other banks and financial services companies and the effects of competition in the financial services industry on our business; (7) our ability to achieve loan growth and attract deposits; (8) risks associated with concentrations in real estate related loans; (9) the relative strength or weakness of the commercial and real estate markets where our borrowers are located, including related asset and market prices; (10) other than temporary impairment charges to our securities portfolio; (11) changes in the level of nonperforming assets and charge offs and other credit quality measures, and their impact on the adequacy of the Company’s allowance for credit losses and the Company’s provision for credit losses; (12) 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; (13) regulatory limits on Heritage Bank of Commerce’s ability to pay dividends to the Company; (14) changes in our capital management policies, including those regarding business combinations, dividends, and share repurchases; (15) 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; (16) 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; (17) possible adjustment of the valuation of our deferred tax assets; (18) 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; (19) inability of our framework to manage risks associated with our business, including operational risk and credit risk; (20) risks of loss of funding of Small Business Administration or SBA loan programs, or changes in those programs; (21) compliance with governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities, accounting and tax matters; (22) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities; (23) 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; (24) costs and effects of legal and regulatory developments, including resolution of regulatory or other governmental inquiries, and the results of regulatory examinations or reviews; (25) the expense and uncertain resolution of litigation matters whether occurring in the ordinary course of business or otherwise; (26) availability of and competition for acquisition opportunities; (27) risks resulting from domestic terrorism; (28) risks of natural disasters (including earthquakes) and other events beyond our control; (29) the expected cost savings, synergies and other financial benefits from the Presidio Bank merger might not be realized within the expected time frames or at all; (30) the rapidly changing uncertainties related to the Coronavirus pandemic including, but not limited to, the potential adverse effect of the pandemic on the economy, our employees and customers, and our financial performance; (31) the impact of the federal CARES Act and the significant additional lending activities undertaken by the Company in connection with the Small Business Administration’s Paycheck Protection Program (“PPP”) enacted thereunder, and the risks that borrowers may not have used funds appropriately or satisfied staffing or payment requirements to qualify for forgiveness of their loans in whole or part under PPP; 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)		2020			2020			2019				2020			2019				2020			2019				Change
Interest income		$	36,252		$	37,132		$	33,250			(2)		%	9		%		$	114,326		$	100,188			14		%
Interest expense			2,087			2,192			2,625			(5)		%	(20)		%			6,641			7,605			(13)		%
Net interest income before provision
for credit losses on loans(1)			34,165			34,940			30,625			(2)		%	12		%			107,685			92,583			16		%
Provision (credit) for credit losses on loans(1)			197			1,114			(576)			(82)		%	134		%			14,581			(2,377)			713		%
Net interest income after provision
for credit losses on loans(1)			33,968			33,826			31,201			0		%	9		%			93,104			94,960			(2)		%
Noninterest income:
Service charges and fees on deposit accounts			632			650			1,032			(3)		%	(39)		%			2,251			3,370			(33)		%
Increase in cash surrender value of
life insurance			464			458			336			1		%	38		%			1,380			999			38		%
Gain on sales of SBA loans			400			—			156			N/A			156		%			467			331			41		%
Servicing income			187			205			139			(9)		%	35		%			575			480			20		%
Gain on sales of securities			—			170			330			(100)		%	(100)		%			270			878			(69)		%
Gain on the disposition of foreclosed assets			—			—			—			N/A			N/A					791			—			N/A
Other			912			595			625			53		%	46		%			2,132			1,793			19		%
Total noninterest income			2,595			2,078			2,618			25		%	(1)		%			7,866			7,851			0		%
Noninterest expense:
Salaries and employee benefits			11,967			12,300			10,467			(3)		%	14		%			38,470			31,935			20		%
Occupancy and equipment			2,283			1,766			1,550			29		%	47		%			5,821			4,634			26		%
Professional fees			1,352			1,155			789			17		%	71		%			3,942			2,360			67		%
Other			5,566			5,791			5,103			(4)		%	9		%			19,721			15,343			29		%
Total noninterest expense			21,168			21,012			17,909			1		%	18		%			67,954			54,272			25		%
Income before income taxes			15,395			14,892			15,910			3		%	(3)		%			33,016			48,539			(32)		%
Income tax expense			4,198			4,274			4,633			(2)		%	(9)		%			9,340			13,763			(32)		%
Net income		$	11,197		$	10,618		$	11,277			5		%	(1)		%		$	23,676		$	34,776			(32)		%
PER COMMON SHARE DATA
(unaudited)
Basic earnings per share		$	0.19		$	0.18		$	0.26			6		%	(27)		%		$	0.40		$	0.81			(51)		%
Diluted earnings per share		$	0.19		$	0.18		$	0.26			6		%	(26)		%		$	0.39		$	0.80			(51)		%
Weighted average shares outstanding - basic			59,589,243			59,420,592			43,258,983			0		%	38		%			59,432,178			43,189,710			38		%
Weighted average shares outstanding - diluted			60,141,412			60,112,423			43,796,904			0		%	37		%			60,143,763			43,728,085			38		%
Common shares outstanding at period-end			59,914,987			59,856,767			43,509,406			0		%	38		%			59,914,987			43,509,406			38		%
Dividend per share		$	0.13		$	0.13		$	0.12			0		%	8		%		$	0.39		$	0.36			8		%
Book value per share		$	9.64		$	9.60		$	9.09			0		%	6		%		$	9.64		$	9.09			6		%
Tangible book value per share		$	6.55		$	6.49		$	6.92			1		%	(5)		%		$	6.55		$	6.92			(5)		%
KEY FINANCIAL RATIOS
(unaudited)
Annualized return on average equity			7.73	%		7.45	%		11.44		%	4		%	(32)		%			5.49	%		12.21		%	(55)		%
Annualized return on average tangible equity			11.41	%		11.06	%		15.08		%	3		%	(24)		%			8.12	%		16.26		%	(50)		%
Annualized return on average assets			0.98	%		0.96	%		1.44		%	2		%	(32)		%			0.73	%		1.50		%	(51)		%
Annualized return on average tangible assets			1.02	%		1.01	%		1.49		%	1		%	(32)		%			0.76	%		1.55		%	(51)		%
Net interest margin (fully tax equivalent)			3.24	%		3.46	%		4.24		%	(6)		%	(24)		%			3.62	%		4.33		%	(16)		%
Efficiency ratio			57.58	%		56.76	%		53.87		%	1		%	7		%			58.81	%		54.04		%	9		%
AVERAGE BALANCES
(in $000’s, unaudited)
Average assets		$	4,562,412		$	4,434,238		$	3,103,043			3		%	47		%		$	4,344,067		$	3,094,199			40		%
Average tangible assets		$	4,376,533		$	4,247,522		$	3,008,602			3		%	45		%		$	4,157,370		$	2,999,223			39		%
Average earning assets		$	4,203,902		$	4,075,673		$	2,878,590			3		%	46		%		$	3,982,386		$	2,869,594			39		%
Average loans held-for-sale		$	5,169		$	3,617		$	4,171			43		%	24		%		$	3,689		$	3,854			(4)		%
Average total loans		$	2,664,525		$	2,683,476		$	1,851,669			(1)		%	44		%		$	2,619,983		$	1,839,016			42		%
Average deposits		$	3,846,652		$	3,720,850		$	2,612,252			3		%	47		%		$	3,632,556		$	2,613,406			39		%
Average demand deposits - noninterest-bearing		$	1,700,972		$	1,660,547		$	1,041,712			2		%	63		%		$	1,600,522		$	1,022,654			57		%
Average interest-bearing deposits		$	2,145,680		$	2,060,303		$	1,570,540			4		%	37		%		$	2,032,034		$	1,590,752			28		%
Average interest-bearing liabilities		$	2,185,439		$	2,099,982		$	1,610,168			4		%	36		%		$	2,071,813		$	1,630,286			27		%
Average equity		$	576,135		$	572,939		$	391,086			1		%	47		%		$	576,042		$	380,919			51		%
Average tangible equity		$	390,256		$	386,223		$	296,645			1		%	32		%		$	389,345		$	285,943			36		%

⁽¹⁾Provision for credit losses on loans for the quarters ended September 30, 2020 and June 30, 2020 and the nine months ended September 30, 2020, Provision (credit) for loan losses for quarter and nine months ended September 30, 2019

		For the Quarter Ended:
CONSOLIDATED INCOME STATEMENTS		September 30,			June 30,			March 31,			December 31,			September 30,
(in $000’s, unaudited)		2020			2020			2020			2019			2019
Interest income		$	36,252		$	37,132		$	40,942		$	42,471		$	33,250
Interest expense			2,087			2,192			2,362			3,242			2,625
Net interest income before provision
for credit losses on loans(1)			34,165			34,940			38,580			39,229			30,625
Provision (credit) for credit losses on loans(1)			197			1,114			13,270			3,223			(576)
Net interest income after provision
for credit losses on loans(1)			33,968			33,826			25,310			36,006			31,201
Noninterest income:
Service charges and fees on deposit accounts			632			650			969			1,140			1,032
Increase in cash surrender value of
life insurance			464			458			458			405			336
Gain on sales of SBA loans			400			—			67			358			156
Servicing income			187			205			183			156			139
Gain (loss) on sales of securities			—			170			100			(217)			330
Gain on the disposition of foreclosed assets			—			—			791			—			—
Other			912			595			625			551			625
Total noninterest income			2,595			2,078			3,193			2,393			2,618
Noninterest expense:
Salaries and employee benefits			11,967			12,300			14,203			18,819			10,467
Occupancy and equipment			2,283			1,766			1,772			2,013			1,550
Professional fees			1,352			1,155			1,435			899			789
Other			5,566			5,791			8,364			8,895			5,103
Total noninterest expense			21,168			21,012			25,774			30,626			17,909
Income before income taxes			15,395			14,892			2,729			7,773			15,910
Income tax expense			4,198			4,274			868			2,088			4,633
Net income		$	11,197		$	10,618		$	1,861		$	5,685		$	11,277
PER COMMON SHARE DATA
(unaudited)
Basic earnings per share		$	0.19		$	0.18		$	0.03		$	0.10		$	0.26
Diluted earnings per share		$	0.19		$	0.18		$	0.03		$	0.10		$	0.26
Weighted average shares outstanding - basic			59,589,243			59,420,592			59,286,927			57,168,605			43,258,983
Weighted average shares outstanding - diluted			60,141,412			60,112,423			60,194,025			58,361,976			43,796,904
Common shares outstanding at period-end			59,914,987			59,856,767			59,568,219			59,368,156			43,509,406
Dividend per share		$	0.13		$	0.13		$	0.13		$	0.12		$	0.12
Book value per share		$	9.64		$	9.60		$	9.59		$	9.71		$	9.09
Tangible book value per share		$	6.55		$	6.49		$	6.46		$	6.55		$	6.92
KEY FINANCIAL RATIOS
(unaudited)
Annualized return on average equity			7.73	%		7.45	%		1.29	%		4.04	%		11.44	%
Annualized return on average tangible equity			11.41	%		11.06	%		1.91	%		5.96	%		15.08	%
Annualized return on average assets			0.98	%		0.96	%		0.19	%		0.55	%		1.44	%
Annualized return on average tangible assets			1.02	%		1.01	%		0.19	%		0.57	%		1.49	%
Net interest margin (fully tax equivalent)			3.24	%		3.46	%		4.25	%		4.15	%		4.24	%
Efficiency ratio			57.58	%		56.76	%		61.70	%		73.58	%		53.87	%
AVERAGE BALANCES
(in $000’s, unaudited)
Average assets		$	4,562,412		$	4,434,238		$	4,033,151		$	4,124,018		$	3,103,043
Average tangible assets		$	4,376,533		$	4,247,522		$	3,845,646		$	3,943,725		$	3,008,602
Average earning assets		$	4,203,902		$	4,075,673		$	3,665,151		$	3,762,239		$	2,878,590
Average loans held-for-sale		$	5,169		$	3,617		$	2,265		$	3,299		$	4,171
Average total loans		$	2,664,525		$	2,683,476		$	2,511,460		$	2,442,802		$	1,851,669
Average deposits		$	3,846,652		$	3,720,850		$	3,327,812		$	3,432,771		$	2,612,252
Average demand deposits - noninterest-bearing		$	1,700,972		$	1,660,547		$	1,438,944		$	1,452,893		$	1,041,712
Average interest-bearing deposits		$	2,145,680		$	2,060,303		$	1,888,868		$	1,979,878		$	1,570,540
Average interest-bearing liabilities		$	2,185,439		$	2,099,982		$	1,928,770		$	2,027,106		$	1,610,168
Average equity		$	576,135		$	572,939		$	579,051		$	558,478		$	391,086
Average tangible equity		$	390,256		$	386,223		$	391,546		$	378,185		$	296,645

⁽¹⁾Provision for credit losses on loans for the quarters ended September 30, June 30, 2020 and March 31, 2020, Provision (credit) for loan losses for the prior periods

		End of Period:									Percent Change From:
CONSOLIDATED BALANCE SHEETS		September 30,			June 30,			September 30,			June 30,		September 30,
(in $000’s, unaudited)		2020			2020			2019			2020		2019
ASSETS
Cash and due from banks		$	33,353		$	40,108		$	48,121		(17)	%	(31)	%
Other investments and interest-bearing deposits
in other financial institutions			926,915			885,792			367,662		5	%	152	%
Securities available-for-sale, at fair value			294,438			323,565			333,101		(9)	%	(12)	%
Securities held-to-maturity, at amortized cost			295,609			322,677			342,033		(8)	%	(14)	%
Loans held-for-sale - SBA, including deferred costs			3,565			4,324			3,571		(18)	%	0	%
Loans:
Commercial			574,359			553,843			507,879		4	%	13	%
SBA PPP loans			323,550			324,550			—		0	%	N/A
Real estate:
CRE - owner occupied			561,528			553,463			436,262		1	%	29	%
CRE - non-owner occupied			713,563			725,776			540,367		(2)	%	32	%
Land and construction			142,632			138,284			96,679		3	%	48	%
Home equity			111,468			112,679			85,840		(1)	%	30	%
Multifamily			169,791			169,637			94,258		0	%	80	%
Residential mortgages			91,077			95,033			92,611		(4)	%	(2)	%
Consumer and other			17,511			22,759			21,596		(23)	%	(19)	%
Loans			2,705,479			2,696,024			1,875,492		0	%	44	%
Deferred loan fees, net			(8,463)			(9,635)			(105)		(12)	%	7960	%
Total loans, net of deferred costs and fees			2,697,016			2,686,389			1,875,387		0	%	44	%
Allowance for credit losses on loans(1)			(45,422)			(45,444)			(25,895)		0	%	75	%
Loans, net			2,651,594			2,640,945			1,849,492		0	%	43	%
Company-owned life insurance			77,059			76,944			62,858		0	%	23	%
Premises and equipment, net			10,412			9,500			6,849		10	%	52	%
Goodwill			167,631			167,631			83,753		0	%	100	%
Other intangible assets			17,628			18,593			10,346		(5)	%	70	%
Accrued interest receivable and other assets			128,581			124,322			74,685		3	%	72	%
Total assets		$	4,606,785		$	4,614,401		$	3,182,471		0	%	45	%
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Demand, noninterest-bearing		$	1,698,027		$	1,714,058		$	1,094,953		(1)	%	55	%
Demand, interest-bearing			926,041			934,780			666,054		(1)	%	39	%
Savings and money market			1,108,252			1,091,740			761,471		2	%	46	%
Time deposits-under $250			46,684			49,493			53,560		(6)	%	(13)	%
Time deposits-$250 and over			92,276			93,822			95,543		(2)	%	(3)	%
CDARS - money market and time deposits			19,121			16,333			17,409		17	%	10	%
Total deposits			3,890,401			3,900,226			2,688,990		0	%	45	%
Subordinated debt, net of issuance costs			39,693			39,646			39,507		0	%	0	%
Accrued interest payable and other liabilities			98,884			99,722			58,628		(1)	%	69	%
Total liabilities			4,028,978			4,039,594			2,787,125		0	%	45	%
Shareholders’ Equity:
Common stock			493,126			492,333			302,983		0	%	63	%
Retained earnings			91,065			87,654			98,161		4	%	(7)	%
Accumulated other comprehensive loss			(6,384)			(5,180)			(5,798)		(23)	%	(10)	%
Total shareholders' equity			577,807			574,807			395,346		1	%	46	%
Total liabilities and shareholders’ equity		$	4,606,785		$	4,614,401		$	3,182,471		0	%	45	%

⁽¹⁾Allowance for credit losses on loans at September 30, 2020 and June 30, 2020, Allowance for loan losses at September 30, 2019

		End of Period:
CONSOLIDATED BALANCE SHEETS		September 30,			June 30,			March 31,			December 31,			September 30,
(in $000’s, unaudited)		2020			2020			2020			2019			2019
ASSETS
Cash and due from banks		$	33,353		$	40,108		$	36,998		$	49,447		$	48,121
Other investments and interest-bearing deposits
in other financial institutions			926,915			885,792			406,399			407,923			367,662
Securities available-for-sale, at fair value			294,438			323,565			373,570			404,825			333,101
Securities held-to-maturity, at amortized cost			295,609			322,677			348,044			366,560			342,033
Loans held-for-sale - SBA, including deferred costs			3,565			4,324			2,415			1,052			3,571
Loans:
Commercial			574,359			553,843			696,168			603,345			507,879
SBA PPP loans			323,550			324,550			—			—			—
Real estate:
CRE - owner occupied			561,528			553,463			539,465			548,907			436,262
CRE - non-owner occupied			713,563			725,776			748,245			767,821			540,367
Land and construction			142,632			138,284			153,321			147,189			96,679
Home equity			111,468			112,679			117,544			151,775			85,840
Multifamily			169,791			169,637			170,292			180,623			94,258
Residential mortgages			91,077			95,033			95,808			100,759			92,611
Consumer and other			17,511			22,759			33,326			33,744			21,596
Loans			2,705,479			2,696,024			2,554,169			2,534,163			1,875,492
Deferred loan fees, net			(8,463)			(9,635)			(258)			(319)			(105)
Total loans, net of deferred fees			2,697,016			2,686,389			2,553,911			2,533,844			1,875,387
Allowance for credit losses on loans(1)			(45,422)			(45,444)			(44,703)			(23,285)			(25,895)
Loans, net			2,651,594			2,640,945			2,509,208			2,510,559			1,849,492
Company-owned life insurance			77,059			76,944			76,485			76,027			62,858
Premises and equipment, net			10,412			9,500			9,025			8,250			6,849
Goodwill			167,631			167,631			167,371			167,420			83,753
Other intangible assets			17,628			18,593			19,557			20,415			10,346
Accrued interest receivable and other assets			128,581			124,322			129,090			96,985			74,685
Total assets		$	4,606,785		$	4,614,401		$	4,078,162		$	4,109,463		$	3,182,471
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Demand, noninterest-bearing		$	1,698,027		$	1,714,058		$	1,444,534		$	1,450,873		$	1,094,953
Demand, interest-bearing			926,041			934,780			810,425			798,375			666,054
Savings and money market			1,108,252			1,091,740			949,076			982,430			761,471
Time deposits-under $250			46,684			49,493			51,009			54,361			53,560
Time deposits-$250 and over			92,276			93,822			96,540			99,882			95,543
CDARS - money market and time deposits			19,121			16,333			15,055			28,847			17,409
Total deposits			3,890,401			3,900,226			3,366,639			3,414,768			2,688,990
Subordinated debt, net of issuance costs			39,693			39,646			39,600			39,554			39,507
Other short-term borrowings			—			—			—			328			—
Accrued interest payable and other liabilities			98,884			99,722			100,482			78,105			58,628
Total liabilities			4,028,978			4,039,594			3,506,721			3,532,755			2,787,125
Shareholders’ Equity:
Common stock			493,126			492,333			491,347			489,745			302,983
Retained earnings			91,065			87,654			84,803			96,741			98,161
Accumulated other comprehensive loss			(6,384)			(5,180)			(4,709)			(9,778)			(5,798)
Total shareholders’ equity			577,807			574,807			571,441			576,708			395,346
Total liabilities and shareholders’ equity		$	4,606,785		$	4,614,401		$	4,078,162		$	4,109,463		$	3,182,471

⁽¹⁾Allowance for credit losses on loans at September 30, 2020, June 30, 2020 and March 31, 2020, Allowance for loan losses for the prior periods

		End of Period:									Percent Change From:
CREDIT QUALITY DATA		September 30,			June 30,			September 30,				June 30,			September 30,
(in $000’s, unaudited)		2020			2020			2019				2020			2019
Nonaccrual loans - held-for-investment		$	9,661		$	8,457		$	13,638			14	%		(29)	%
Restructured and loans over 90 days past due
and still accruing			601			668			609			(10)	%		(1)	%
Total nonperforming loans			10,262			9,125			14,247			12	%		(28)	%
Foreclosed assets			—			—			—			N/A			N/A
Total nonperforming assets		$	10,262		$	9,125		$	14,247			12	%		(28)	%
Other restructured loans still accruing		$	98		$	64		$	247			53	%		(60)	%
Net charge-offs (recoveries) during the quarter		$	219		$	373		$	160			(41)	%		37	%
Provision for credit losses on loans during the quarter(1)		$	197		$	1,114		$	(576)			(82)	%		134	%
Allowance for credit losses on loans(2)		$	45,422		$	45,444		$	25,895			0	%		75	%
Classified assets		$	33,024		$	31,452		$	20,225			5	%		63	%
Allowance for credit losses on loans to total loans(2)			1.68	%		1.69	%		1.38	%		(1)	%		22	%
Allowance for credit losses on loans to total nonperforming loans(2)			442.62	%		498.02	%		181.76	%		(11)	%		144	%
Nonperforming assets to total assets			0.22	%		0.20	%		0.45	%		10	%		(51)	%
Nonperforming loans to total loans			0.38	%		0.34	%		0.76	%		12	%		(50)	%
Classified assets to Heritage Commerce Corp
Tier 1 capital plus allowance for credit losses on loans(2)			7	%		7	%		6	%		0	%		17	%
Classified assets to Heritage Bank of Commerce
Tier 1 capital plus allowance for credit losses on loans(2)			7	%		7	%		6	%		0	%		17	%
OTHER PERIOD-END STATISTICS
(in $000’s, unaudited)
Heritage Commerce Corp:
Tangible common equity (3)		$	392,548		$	388,583		$	301,247			1	%		30	%
Shareholders’ equity / total assets			12.54	%		12.46	%		12.42	%		1	%		1	%
Tangible common equity / tangible assets (4)			8.88	%		8.78	%		9.75	%		1	%		(9)	%
Loan to deposit ratio			69.32	%		68.88	%		69.74	%		1	%		(1)	%
Noninterest-bearing deposits / total deposits			43.65	%		43.95	%		40.72	%		(1)	%		7	%
Total risk-based capital ratio			16.0	%		15.9	%		16.2	%		1	%		(1)	%
Tier 1 risk-based capital ratio			13.5	%		13.4	%		13.3	%		1	%		2	%
Common Equity Tier 1 risk-based capital ratio			13.5	%		13.4	%		13.3	%		1	%		2	%
Leverage ratio			9.3	%		9.4	%		10.0	%		(1)	%		(7)	%
Heritage Bank of Commerce:
Total risk-based capital ratio			15.2	%		15.1	%		15.2	%		1	%		0	%
Tier 1 risk-based capital ratio			14.1	%		14.0	%		14.1	%		1	%		0	%
Common Equity Tier 1 risk-based capital ratio			14.1	%		14.0	%		14.1	%		1	%		0	%
Leverage ratio			9.7	%		9.9	%		10.6	%		(2)	%		(8)	%

_____________________________

(1) Provision for credit losses on loans for the quarters ended September 30, 2020 and June 30, 2020, Provision (credit) for loan losses for the quarter ended September 30, 2019
(2) Allowance for credit losses on loans at September 30, 2020, and June 30, 2020, Allowance for loan losses for the quarter ended September 30, 2019
(3) Represents shareholders' equity minus goodwill and other intangible assets
(4) Represents shareholders' equity minus goodwill and other intangible assets divided by total assets minus goodwill and other intangible assets

		End of Period:
CREDIT QUALITY DATA		September 30,			June 30,			March 31,			December 31,			September 30,
(in $000’s, unaudited)		2020			2020			2020			2019			2019
Nonaccrual loans - held-for-investment		$	9,661		$	8,457		$	11,646		$	8,675		$	13,638
Restructured and loans over 90 days past due
and still accruing			601			668			442			1,153			609
Total nonperforming loans			10,262			9,125			12,088			9,828			14,247
Foreclosed assets			—			—			—			—			—
Total nonperforming assets		$	10,262		$	9,125		$	12,088		$	9,828		$	14,247
Other restructured loans still accruing		$	98		$	64		$	103		$	436		$	247
Net charge-offs (recoveries) during the quarter		$	219		$	373		$	422		$	5,833		$	160
Provision for credit losses on loans during the quarter(1)		$	197		$	1,114		$	13,270		$	3,223		$	(576)
Adoption of Topic 326		$	—		$	—		$	8,570		$	—		$	—
Allowance for credit losses on loans(2)		$	45,422		$	45,444		$	44,703		$	23,285		$	25,895
Classified assets		$	33,024		$	31,452		$	39,603		$	32,579		$	20,225
Allowance for credit losses on loans to total loans(2)			1.68	%		1.69	%		1.75	%		0.92	%		1.38	%
Allowance for credit losses on loans to total nonperforming loans(2)			442.62	%		498.02	%		369.81	%		236.93	%		181.76	%
Nonperforming assets to total assets			0.22	%		0.20	%		0.30	%		0.24	%		0.45	%
Nonperforming loans to total loans			0.38	%		0.34	%		0.47	%		0.39	%		0.76	%
Classified assets to Heritage Commerce Corp
Tier 1 capital plus allowance for credit losses on loans(2)			7	%		7	%		9	%		8	%		6	%
Classified assets to Heritage Bank of Commerce
Tier 1 capital plus allowance for credit losses on loans(2)			7	%		7	%		9	%		7	%		6	%
OTHER PERIOD-END STATISTICS
(in $000’s, unaudited)
Heritage Commerce Corp:
Tangible common equity (3)		$	392,548		$	388,583		$	384,513		$	388,873		$	301,247
Shareholders’ equity / total assets			12.54	%		12.46	%		14.01	%		14.03	%		12.42	%
Tangible common equity / tangible assets (4)			8.88	%		8.78	%		9.88	%		9.92	%		9.75	%
Loan to deposit ratio			69.32	%		68.88	%		75.86	%		74.20	%		69.74	%
Noninterest-bearing deposits / total deposits			43.65	%		43.95	%		42.91	%		42.49	%		40.72	%
Total risk-based capital ratio			16.0	%		15.9	%		14.8	%		14.6	%		16.2	%
Tier 1 risk-based capital ratio			13.5	%		13.4	%		12.5	%		12.5	%		13.3	%
Common Equity Tier 1 risk-based capital ratio			13.5	%		13.4	%		12.5	%		12.5	%		13.3	%
Leverage ratio			9.3	%		9.4	%		10.3	%		9.8	%		10.0	%
Heritage Bank of Commerce:
Total risk-based capital ratio			15.2	%		15.1	%		14.1	%		13.9	%		15.2	%
Tier 1 risk-based capital ratio			14.1	%		14.0	%		13.0	%		13.1	%		14.1	%
Common Equity Tier 1 risk-based capital ratio			14.1	%		14.0	%		13.0	%		13.1	%		14.1	%
Leverage ratio			9.7	%		9.9	%		10.7	%		10.2	%		10.6	%

______________________

(1) Provision for credit losses on loans for the quarters ended September 30, 2020, June 30, 2020 and March 31, 2020, Provision (credit) for loan losses for the prior periods
(2) Allowance for credit losses on loans at September 30, 2020, June 30, 2020 and March 31, 2020, Allowance for loan losses for the prior periods
(3) Represents shareholders' equity minus goodwill and other intangible assets
(4) 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, 2020									September 30, 2019
					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)		$	2,669,694		$	32,635			4.86	%	$	1,855,840			27,264			5.83	%
Securities - taxable			550,423			2,481			1.79	%		629,339			3,504			2.21	%
Securities - exempt from Federal tax (3)			72,625			586			3.21	%		83,403			671			3.19	%
Other investments and interest-bearing deposits
in other financial institutions			911,160			673			0.29	%		310,008			1,952			2.50	%
Total interest earning assets (3)			4,203,902			36,375			3.44	%		2,878,590			33,391			4.60	%
Cash and due from banks			36,505									37,615
Premises and equipment, net			9,884									6,933
Goodwill and other intangible assets			185,879									94,441
Other assets			126,242									85,464
Total assets		$	4,562,412								$	3,103,043
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,700,972								$	1,041,712
Demand, interest-bearing			934,892			506			0.22	%		670,203			571			0.34	%
Savings and money market			1,052,800			762			0.29	%		737,484			1,073			0.58	%
Time deposits - under $100			17,298			16			0.37	%		18,549			23			0.49	%
Time deposits - $100 and over			121,949			219			0.71	%		127,314			373			1.16	%
CDARS - money market and time deposits			18,741			1			0.02	%		16,990			2			0.05	%
Total interest-bearing deposits			2,145,680			1,504			0.28	%		1,570,540			2,042			0.52	%
Total deposits			3,846,652			1,504			0.16	%		2,612,252			2,042			0.31	%
Subordinated debt, net of issuance costs			39,663			583			5.85	%		39,477			583			5.86	%
Short-term borrowings			96			—			0.00	%		151			—			0.00	%
Total interest-bearing liabilities			2,185,439			2,087			0.38	%		1,610,168			2,625			0.65	%
Total interest-bearing liabilities and demand,
noninterest-bearing / cost of funds			3,886,411			2,087			0.21	%		2,651,880			2,625			0.39	%
Other liabilities			99,866									60,077
Total liabilities			3,986,277									2,711,957
Shareholders’ equity			576,135									391,086
Total liabilities and shareholders’ equity		$	4,562,412								$	3,103,043
Net interest income (3) / margin						34,288			3.24	%					30,766			4.24	%
Less tax equivalent adjustment (3)						(123)									(141)
Net interest income					$	34,165								$	30,625

__________________________

(1) Includes loans held-for-sale. Nonaccrual loans are included in average balance.
(2) Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was $1,441,000 for the third quarter of 2020 (of which $1,305,000 was from PPP loans), compared to $189,000 for the third quarter of 2019.
(3) Reflects the fully tax equivalent adjustment for Federal tax-exempt income based on a 21%.

		For the Quarter Ended								For the Quarter Ended
		September 30, 2020								June 30, 2020
					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)		$	2,669,694		$	32,635		4.86	%	$	2,687,093		$	32,845		4.92	%
Securities - taxable			550,423			2,481		1.79	%		611,709			3,155		2.07	%
Securities - exempt from Federal tax (3)			72,625			586		3.21	%		76,160			612		3.23	%
Other investments and interest-bearing deposits
in other financial institutions			911,160			673		0.29	%		700,711			648		0.37	%
Total interest earning assets (3)			4,203,902			36,375		3.44	%		4,075,673			37,260		3.68	%
Cash and due from banks			36,505								37,716
Premises and equipment, net			9,884								9,096
Goodwill and other intangible assets			185,879								186,716
Other assets			126,242								125,037
Total assets		$	4,562,412							$	4,434,238
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,700,972							$	1,660,547
Demand, interest-bearing			934,892			506		0.22	%		890,158			525		0.24	%
Savings and money market			1,052,800			762		0.29	%		1,009,078			794		0.32	%
Time deposits - under $100			17,298			16		0.37	%		17,825			18		0.41	%
Time deposits - $100 and over			121,949			219		0.71	%		127,877			277		0.87	%
CDARS - money market and time deposits			18,741			1		0.02	%		15,365			1		0.03	%
Total interest-bearing deposits			2,145,680			1,504		0.28	%		2,060,303			1,615		0.32	%
Total deposits			3,846,652			1,504		0.16	%		3,720,850			1,615		0.17	%
Subordinated debt, net of issuance costs			39,663			583		5.85	%		39,617			577		5.86	%
Short-term borrowings			96			—		0.00	%		62			—		0.00	%
Total interest-bearing liabilities			2,185,439			2,087		0.38	%		2,099,982			2,192		0.42	%
Total interest-bearing liabilities and demand,
noninterest-bearing / cost of funds			3,886,411			2,087		0.21	%		3,760,529			2,192		0.23	%
Other liabilities			99,866								100,770
Total liabilities			3,986,277								3,861,299
Shareholders’ equity			576,135								572,939
Total liabilities and shareholders’ equity		$	4,562,412							$	4,434,238
Net interest income (3) / margin						34,288		3.24	%					35,068		3.46	%
Less tax equivalent adjustment (3)						(123)								(128)
Net interest income					$	34,165							$	34,940

__________________________

(1) Includes loans held-for-sale. Nonaccrual loans are included in average balance.
(2) Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was 1,441,000 for the third quarter of 2020 (of which $1,305,000 was from PPP loans), compared to $773,000 for the second quarter of 2020 (of which $637,000 was from PPP loans).
(3) Reflects the fully tax equivalent adjustment for Federal tax-exempt income based on a 21%.

		For the Nine Months Ended									For the Nine Months Ended
		September 30, 2020									September 30, 2019
					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)		$	2,623,672		$	100,262			5.10	%	$	1,842,870		$	81,321			5.90	%
Securities - taxable			610,590			9,584			2.10	%		692,369			12,149			2.35	%
Securities - exempt from Federal tax (3)			76,371			1,845			3.23	%		84,882			2,057			3.24	%
Other investments, interest-bearing deposits in other
financial institutions and Federal funds sold			671,753			3,022			0.60	%		249,473			5,094			2.73	%
Total interest earning assets (3)			3,982,386			114,713			3.85	%		2,869,594			100,621			4.69	%
Cash and due from banks			39,575									37,293
Premises and equipment, net			9,198									7,024
Goodwill and other intangible assets			186,697									94,976
Other assets			126,211									85,312
Total assets		$	4,344,067								$	3,094,199
Liabilities and shareholders’ equity:
Deposits:
Demand, noninterest-bearing		$	1,600,522								$	1,022,654
Demand, interest-bearing			875,501			1,573			0.24	%		686,144			1,801			0.35	%
Savings and money market			994,314			2,470			0.33	%		744,333			3,015			0.54	%
Time deposits - under $100			17,964			56			0.42	%		19,392			66			0.46	%
Time deposits - $100 and over			127,360			801			0.84	%		126,732			986			1.04	%
CDARS - money market and time deposits			16,894			4			0.03	%		14,151			5			0.05	%
Total interest-bearing deposits			2,032,034			4,904			0.32	%		1,590,752			5,873			0.49	%
Total deposits			3,632,556			4,904			0.18	%		2,613,406			5,873			0.30	%
Subordinated debt, net of issuance costs			39,617			1,737			5.86	%		39,414			1,731			5.87	%
Short-term borrowings			162			—			0.00	%		120			1			1.11	%
Total interest-bearing liabilities			2,071,813			6,641			0.43	%		1,630,286			7,605			0.62	%
Total interest-bearing liabilities and demand,
noninterest-bearing / cost of funds			3,672,335			6,641			0.24	%		2,652,940			7,605			0.38	%
Other liabilities			95,690									60,340
Total liabilities			3,768,025									2,713,280
Shareholders’ equity			576,042									380,919
Total liabilities and shareholders’ equity		$	4,344,067								$	3,094,199
Net interest income (3) / margin						108,072			3.62	%					93,016			4.33	%
Less tax equivalent adjustment (3)						(387	)								(433	)
Net interest income					$	107,685								$	92,583

__________________________

(1) Includes loans held-for-sale. Nonaccrual loans are included in average balance.
(2) Yield amounts earned on loans include fees and costs. The accretion of net deferred loan fees into loan interest income was $2,353,000 for the first nine months ended September 30, 2020 (of which $1,942,000 was from PPP loans), compared to $490,000 for the first nine months ended September 30, 2019.
(3) Reflects the fully tax equivalent adjustment for Federal tax-exempt income based on a 21%.