Loans Increase 12.0% to a Record $697.6
Million
Deposits Increase 25.6% to a Record of
$826.2 Million
Commerce Union Bancshares, Inc. (NASDAQ: CUBN), parent of
Reliant Bank, today announced its results for the first quarter of
2017, including growth in loans to $697.6 million – an increase of
12.0% since March 31, 2016, and 4.6% since December 31, 2016, – and
deposits of $826.2 million – an increase of 25.6% over the prior
year and 8.2% since December 31, 2016. First quarter net income
attributable to common shareholders was $2.1 million, or $0.26 per
fully diluted share, compared to $2.2 million, or $0.30 per fully
diluted share, recorded in the first quarter of 2016.
“Our first quarter results highlight our increased momentum in
loan and deposit growth since last year,” said William R. DeBerry,
Chairman and CEO of Commerce Union Bancshares. “We expect continued
growth in 2017 due to the strong economy across our markets, our
expansion into the fast growing Chattanooga market, and the recent
addition of a new branch in the deposit-rich Green Hills area in
Nashville.”
Commenting on the results, DeVan Ard, CEO of Reliant Bank and
President of the Company, said, “Our loan production hit $85.3
million in the first quarter, a new quarterly record for Reliant
Bank, and a 31.8% increase over last year’s first quarter loan
production. Nashville’s economy is expanding with job growth and
business expansion that is driving our loan growth. We are also
benefiting from robust residential and commercial real estate
development, and record highs relevant to median home prices in our
key markets of Williamson, Davidson and Sumner counties in Middle
Tennessee. In fact, our three primary markets have shown the
highest job growth in the Nashville region over the past five
years, with Williamson County leading the way at 29%.”
Ard further stated, “Our focus remains on quality loan
production and we continue to be cautious about lending to certain
market sectors due to potential over-building combined with the
sharp rise in real estate prices over the past three years. We
remain positive that the strong economic dynamics of the greater
Nashville market combined with our expansion into Chattanooga will
continue to support our growth and profitability goals in
2017.”
First Quarter Activities Set Stage for Future Growth
Reliant’s key activities during the first quarter that impacted
earnings and set the stage for future growth included:
- Expanding outside Middle Tennessee into
Chattanooga, one of the state’s fastest growing metropolitan
markets – opening a new office in the city and hiring a new lending
team to expand loans, deposits and treasury management
opportunities.
- Opening a new, full-service branch in
deposit-rich Green Hills, an affluent area in Nashville, Tennessee.
The branch is strategically located on the main corridor in Green
Hills that connects Franklin to Nashville on Hillsboro Road.
- Adding five new commercial lenders,
including seasoned lenders at Green Hills and the Chattanooga team
referred to above.
- Adding key positions to Reliant’s
management team including a Chief Strategy Officer to oversee the
creation and implementation of strategic initiatives that advance
growth opportunities, and a Chief Risk Officer to navigate through
the web of regulations and procedures that depository institutions
must follow, while connecting operational risk frameworks to key
decisions that drive strategic growth.
- Proactively laying the groundwork for
strategic investments with the March 2017 filing of a $75 million
shelf registration.
“The overarching goal of the Reliant Bank team is to create an
organization that readily adapts to change and is positioned for
long-lasting success and prosperity. We recognize the importance of
a careful strategy to build market share,” said Ard. “Our
first-quarter results reflect the commitment to that goal.”
Balance Sheet Growth
Our recent balance sheet growth is summarized below:
Q1 2017
Q4 2016
% Change
Q1 2016
% Change
Total assets $ 962,465 $ 911,984 5.5 % $ 868,545 10.8 % Earning
assets 909,171 851,136 6.8 817,129 11.3 Loans held for investment
697,632 666,783 4.6 622,733 12.0 Loans held for sale 9,798 11,831
(17.2 ) 24,682 (60.3 ) Total deposits 826,183 763,834 8.2 657,777
25.6 Demand deposits 135,939 134,792 0.9 116,362 16.8
Related financial highlights of the quarter consisted of the
following:
- Total assets increased $50.5 million or
5.5%, to $962.5 million at March 31, 2017, rising from $912.0
million at December 31, 2016, and $868.6 million at March 31, 2016.
The increase in assets was due primarily to earning asset growth in
both loans and investments.
- The Bank’s earning assets grew $58.0
million in the first quarter, including $30.9 million in loans and
$32.5 million in investment securities. Earning assets grew 11.3%
from the prior year.
- Loans increased 4.6% from December 31,
2016, to a record $697.6 million at March 31, 2017, and were up
12.0% over the prior year.
- Asset quality remained sound with a
delinquency ratio of 0.29% and a drop in the ratio of non-
performing assets to 0.79% at March 31, 2017, compared to 0.84% at
December 31, 2016. The bank had no other real estate owned at March
31, 2017.
- Deposits rose to a record $826.2
million at March 31, 2017, an increase of 8.2% from December 31,
2016, and 25.6% over the prior year.
- Demand deposit growth reflects our
ongoing emphasis on raising low-cost deposits in our market.
- Mortgage loans held for sale declined
to $9.8 million at March 31, 2017, compared to $11.8 million at
December 31, 2016. The Company’s mortgage subsidiary is operated
under a joint venture arrangement.
Revenue Growth and Profitability
Our Revenue Growth and Profitability is summarized below:
Q1 2017
Q4 2016
% Change
Q1 2016
% Change
Net income attributable to common shareholders $ 2,058 $ 1,971 4.4
% $ 2,237 (8.0 )% Fully diluted EPS 0.26 0.25 4.0 0.30 (13.3 ) Net
interest income 7,971 8,043
(0.9
) 8,082 (1.4 ) Net interest margin 4.01 % 4.03 %
(2BP
)
4.08 %
(7BP
)
Provision for loan losses $ 410 $ 208 97.1 $ 165 148.5 Non-interest
income 1,139 869 31.1 3,846 (70.4 ) Non-interest expense 6,869
6,827 0.6 8,637 (20.5 )
Related financial highlights of the quarter consisted of the
following:
- Net income attributable to common
shareholders amounted to $2.1 million in the first quarter of 2017,
compared to $2.2 million in the first quarter of 2016, and $2.0
million in the fourth quarter of 2016. The slight decrease in
earnings from the prior year was due to the increase in the
provision for loan losses, lower net discount accretion associated
with the merger of Commerce Union Bank and Reliant Bank, and higher
personnel costs related to the expansion into Chattanooga and the
staffing of the new Green Hills office. The slight increase in
earnings from the fourth quarter of 2016 was driven mainly by
investment security gains recognized in the first quarter of 2017
vs. losses recognized in the fourth quarter of 2016 in connection
with our bond replacement strategy executed late in the fourth
quarter of 2016 and completed in the first quarter of 2017, as well
as a reduction in income tax expense discussed further below. In
addition to the bond replacement strategy anticipated to provide
better yields, we added approximately $20.9 million of investment
securities in the first quarter of 2017 that are expected to
provide additional interest income.
- Return on average assets for the three
months ended March 31, 2017, was 0.89%, compared to 1.03% for the
first quarter of 2016, and 0.87% for the fourth quarter of
2016.
- Return on average equity for the three
months ended March 31, 2017, was 7.71%, compared to 9.02% in the
first quarter of 2016, and 7.33% the fourth quarter of 2016.
- The net interest margin for the three
months ended March 31, 2017, was 4.01%, compared to 4.08% in the
first quarter of 2016, and 4.03% for the fourth quarter of 2016.
The decline in net interest margin was due to lower yields on new
loans, and a reduction in purchase accounting discount accretion,
partially offset by higher yields on investment securities.
- The efficiency ratio (excluding its
mortgage subsidiary) for the three months ended March 31, 2017, was
60.5% compared to 58.9% in the first quarter of 2016, and 58.0% for
the fourth quarter of 2016. The change in our efficiency ratio was
primarily driven by our expansionary activities discussed earlier
in this release.
- Total interest income rose to $9.0
million in the first quarter of 2017, up 0.7%, compared to the
first quarter of 2016, and up 0.3% compared to the fourth quarter
of 2016. The increase was driven by growth in earning assets,
including loans and investment securities.
- Net interest income was $8.0 million in
the first quarter of 2017, down 1.4% from the prior year and 0.9%
from the previous quarter. The decrease was primarily attributable
to lower discount accretion referred to above and an increase in
funding costs.
- Provision for loan losses was $410,000
for the first quarter of 2017, compared to $165,000 in the prior
year, and $208,000 in the fourth quarter of 2016. This increase was
driven both by our growth in loans and slight increase in charge
offs compared to previous quarters.
- Noninterest income was $1.1 million in
the first quarter of 2017, compared to $3.8 million in the first
quarter of 2016 and $0.9 million in the fourth quarter of 2016. The
decline in mortgage related income compared to the prior year was
due to lower sales of mortgage loans from the transition of the
majority of out-of-market mortgage offices to another bank early in
the second quarter of 2016. The growth in noninterest income from
the fourth quarter of 2016 was due primarily to the loss on the
sale of securities being recorded in the fourth quarter of 2016,
compared to a small gain recorded in the first quarter of
2017.
- Noninterest expenses were $6.9 million
in the first quarter of 2017, compared to $8.6 million in the prior
year, and $6.8 million in the fourth quarter of 2016. A substantial
portion of the decline from the prior year was driven by a
reduction of mortgage personnel due to the transition of
out-of-market offices referred to above. The slight first quarter
increase was mainly related to our expansionary activities
previously referred to above.
Income tax expense totaled $272,000 in the first quarter of
2017, compared to $568,000 in the first quarter of 2016, and
$438,000 in the fourth quarter of 2016. The tax rate was favorably
impacted by an increase in income from tax-exempt securities,
excess tax benefits recognized relating to the exercise of stock
options and the addition of certain state tax credits on
interest-free loans.
Strong Capital Position
Reliant Bank’s capital position remained strong at March 31,
2017. During the first quarter, the Company raised $411,000 of
capital through the exercise of Company stock options. The
additional capital was pushed-down to the Bank. Despite the $50.5
million increase in assets, the Bank maintained a March 31, 2017,
Tier 1 leverage ratio of 10.69%, compared to 10.75% at December 31,
2016. Stockholders’ equity rose to $109.6 million and tangible book
value per share grew to $12.36 at March 31, 2017. The Bank’s
capital ratios are expected to be maintained significantly above
the ratios of a “well-capitalized” institution.
“Our outlook for 2017 remains very positive based on our strong
pipeline for loans, a solid economy that supports our markets and
the opening of new offices in fast growing markets. We expect
continued improvements in our operating efficiency and remain
focused on maintaining our asset quality as a key part of building
long-term shareholder value,” concluded Ard.
Accounting Treatment for the Mortgage Venture
The consolidated balance sheets and statements of operations
include the operation of the Bank’s majority-controlled subsidiary,
Reliant Mortgage Ventures, LLC. For financial accounting purposes
the subsidiary is treated as a variable interest entity for which
the Bank is deemed to be the primary beneficiary. The venture is
operated under a joint venture arrangement. The Bank receives 30%
of the net income from the subsidiary once the noncontrolling
member has recovered any previous losses incurred by the venture.
The Bank does not absorb any losses incurred by the venture.
Revenue and expenses related to the subsidiary are included in
noninterest income and expenses of the Bank and the noncontrolling
portion of the net income or loss of the subsidiary is reflected in
the “noncontrolling interest in net (income) loss of the
subsidiary” on the Consolidated Statements of Operations. For the
first quarter of 2017, the mortgage subsidiary generated a net loss
of $(499,000) compared with net loss of $(532,000) for the fourth
quarter of 2016 and a net income of $321,000 for the first quarter
of 2016.
Non-GAAP Financial Measures
This document contains non-GAAP financial measures. The non-GAAP
measures in this release below include “adjusted net interest
margin” and “efficiency ratio.” We believe these non-GAAP measures
provide useful information to investors because these are among the
measures used by our management team to evaluate our operating
performance and make day-to-day operating decisions. In addition,
we believe certain purchase accounting adjustments and
non-recurring income relating to the payoff of a purchased
credit impaired loan in the second quarter of 2016 do not reflect
the operational performance of the business in this period;
accordingly, it is useful to consider these line items with and
without such adjustments. We believe this presentation also
increases comparability of period-to-period results.
Other companies may use similarly titled non-GAAP financial
measures that are calculated differently from the way we calculate
such measures. Accordingly, our non-GAAP financial measures may not
be comparable to similar measures used by other companies. We
caution investors not to place undue reliance on such non-GAAP
measures, but instead to consider them with the most directly
comparable GAAP measure. Non-GAAP financial measures have
limitations as analytical tools, and should not be considered in
isolation, or as a substitute for our results as reported under
generally accepted accounting principles.
About Commerce Union Bancshares, Inc. and Reliant
Bank
Commerce Union Bancshares, Inc. (NASDAQ: CUBN) is a Brentwood,
Tennessee-based bank holding company which operates banking centers
in Davidson, Robertson, Sumner and Williamson counties, Tennessee
along with loan and deposit production offices in Rutherford County
and the recently opened loan production and deposit production
office in Chattanooga, Tennessee through its wholly-owned
subsidiary Reliant Bank. Reliant Bank is a full-service commercial
bank that offers a variety of deposit, lending and mortgage
products and services to business and consumer customers. For
additional information, locations and hours of operation, please
visit our website found at www.reliantbank.com.
Forward-Looking Statements
Statements in this press release relating to Commerce Union
Bancshares Inc.’s plans, objectives, expectations or future
performance are forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. The words
“believe,” “may,” “should,” “anticipate,” “estimate,” “expect,”
“intend,” “objective,” “possible,” “seek,” “plan,” “strive” or
similar words, or negatives of these words, identify
forward-looking statements. These forward-looking statements are
based on management’s current expectations. The Company’s actual
results in future periods may differ materially from those
indicated by forward-looking statements due to various risks and
uncertainties, including those related to the combination of
Commerce Union Bank and Reliant Bank following the merger. These
and other risks and uncertainties are described in greater detail
under “Risk Factors” in the Company’s 10-K and subsequent periodic
reports filed with the Securities and Exchange Commission. The
forward-looking statements and other statements in this press
release are made as of the date of the release and the Company does
not assume any responsibility to update these statements. The
information included in this release is preliminary and based on
Company data available at the time of this release.
COMMERCE UNION BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
MARCH 31, 2017, DECEMBER 31, 2016 AND
MARCH 31, 2016
(Dollar Amounts In Thousands)
ASSETS
March
31,2017
December
31,2016
March
31,2016
Unaudited Audited Unaudited
Cash and due from banks $ 18,290 $ 23,413 $ 26,107 Federal funds
sold
50 830
434 Total cash and cash equivalents
18,340 24,243 26,541 Securities available for sale 179,266 146,813
139,899 Loans, net of unearned income 697,632 666,783 622,733
Allowance for loan losses
(9,090 )
(9,082 )
(8,090 ) Loans, net 688,542 657,701
614,643 Mortgage loans held for sale, net 9,798 11,831 24,682
Accrued interest receivable 3,921 3,786 3,035 Premises and
equipment, net 9,688 9,093 9,213 Restricted equity securities, at
cost 7,140 7,133 6,244 Other real estate, net - - 1,139 Cash
surrender value of life insurance contracts 25,013 24,827 24,247
Deferred tax assets, net 3,336 3,437 2,274 Goodwill 11,404 11,404
11,404 Core deposit intangibles 1,493 1,582 1,849 Other assets
4,524 10,134
3,375 TOTAL ASSETS
$
962,465 $ 911,984
$ 868,545
LIABILITIES AND
STOCKHOLDERS’ EQUITY
LIABILITIES Deposits Demand $ 135,939 $ 134,792 $ 116,362
Interest-bearing demand 84,061 85,478 90,622 Savings and money
market deposit accounts 210,952 183,788 199,988 Time
395,231 359,776
250,805 Total deposits 826,183 763,834
657,777 Accrued interest payable 158 107 139 Short term borrowings
- 3,671 - Federal Home Loan Bank advances 24,099 32,287 104,798
Dividends payable - 1,711 - Other liabilities
2,430 3,455
3,809 TOTAL LIABILITIES
852,870 805,065
766,523 STOCKHOLDERS’ EQUITY
Preferred stock, $1 par value; 10,000,000 shares authorized; no
shares issued to date - - -
Common stock, $1 par value; 30,000,000
shares authorized; 7,826,450, 7,778,309 and 7,560,594 shares issued
and outstanding at March 31, 2017, December 31, 2016 and March 31,
2016, respectively
7,826 7,778 7,561 Additional paid-in capital 89,497 89,045 87,098
Retained earnings 14,270 12,212 7,224 Accumulated other
comprehensive income (loss)
(1,998
) (2,116 )
139 TOTAL STOCKHOLDERS’ EQUITY
109,595 106,919
102,022 TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY
$ 962,465
$ 911,984 $
868,545
COMMERCE UNION BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF
OPERATIONS
FOR THE PERIODS INDICATED
(Dollar Amounts In Thousands, Except Per
Share Amounts)
(Unaudited)
Three Months Ended March 31, December
31, March 31,
2017 2016
2016 INTEREST INCOME Interest and
fees on loans $ 7,782 $ 7,894 $ 7,770 Interest and fees on loans
held for sale 94 110 368 Interest on investment securities, taxable
149 135 236 Interest on investment securities, nontaxable 828 705
438 Federal funds sold and other
120
104 102 TOTAL
INTEREST INCOME
8,973 8,948
8,914 INTEREST EXPENSE
Deposits Demand 43 45 44 Savings and money market deposit accounts
150 152 166 Time 693 575 423 Federal Home Loan Bank advances and
other
116 133
199 TOTAL INTEREST EXPENSE
1,002 905
832 NET INTEREST INCOME 7,971 8,043
8,082 PROVISION FOR LOAN LOSSES
410
208 165
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
7,561 7,835
7,917 NONINTEREST INCOME Service charges
on deposit accounts 310 313 285 Gains on mortgage loans sold, net
542 642 3,342 Gain (loss) on securities transactions, net 36 (320 )
- Gain on sale of other real estate 24 - - Other
227 234
219 TOTAL NONINTEREST INCOME
1,139 869
3,846 NONINTEREST EXPENSE Salaries and
employee benefits 4,269 3,962 5,394 Occupancy 762 768 829
Information technology 513 637 627 Advertising and public relations
75 160 265 Audit, legal and consulting 293 294 281 Federal deposit
insurance 99 89 114 Provision for losses on other real estate - -
26 Other operating
858 917
1,101 TOTAL NONINTEREST
EXPENSE
6,869 6,827
8,637 INCOME BEFORE PROVISION FOR
INCOME TAXES 1,831 1,877 3,126 INCOME TAX EXPENSE
272 438
568 CONSOLIDATED NET INCOME
1,559 1,439
2,558 NONCONTROLLING INTEREST IN NET
(INCOME) LOSS OF SUBSIDIARY
499
532 (321 )
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
$ 2,058 $ 1,971
$ 2,237 Basic net
income attributable to common shareholders, per share
$ 0.27 $ 0.26
$ 0.30 Diluted net income
attributable to common shareholders, per share
$
0.26 $ 0.25
$ 0.30
COMMERCE UNION BANCSHARES, INC.
SEGMENT FINANCIAL INFORMATION
FOR THE PERIODS INDICATED
(Dollar Amounts In Thousands)
(Unaudited)
Retail
Banking
Three Months Ended March 31,
December 31,
March 31,
2017
2016 2016 Net
interest income $ 7,896 $ 7,953 $ 7,788 Provision for loan losses
410 208 165 Noninterest income 594 228 502 Noninterest expense
5,719 5,527 5,342 Income tax expense
303
475 546 Net
income attributable to common shareholders
$
2,058 $ 1,971
$ 2,237
Residential Mortgage
Banking
Three Months Ended March 31, December 31, March 31,
2017 2016
2016 Net interest income $ 75 $ 90 $ 294
Provision for loan losses - - - Noninterest income 545 641 3,344
Noninterest expense 1,150 1,300 3,295 Income tax expense
(31 ) (37
) 22 Net income (loss) (499
) (532 ) 321 Noncontrolling interest in net (income) loss of
subsidiary
499 532
(321 ) Net income
attributable to common shareholders
$ -
$ - $
-
The above financial information is
presented, net of intercompany eliminations.
COMMERCE UNION BANCSHARES, INC.
SELECTED QUARTERLY FINANCIAL
DATA
AT OR FOR THE THREE MONTHS
ENDED
(Dollar Amounts In Thousands, Except Per
Share Amounts)
(Unaudited)
March 31, December 31, September 30, June 30, March 31,
2017 2016 2016
2016 2016
Selected Income Statement Data Total interest income $ 8,973
$ 8,948 $ 8,656 $ 9,497 $ 8,914 Total interest expense 1,002 905
821 805 832 Net interest income 7,971 8,043 7,835 8,692 8,082
Provision for loan losses 410 208 145 450 165
Net interest income after provision for
loan losses
7,561 7,835 7,690 8,242 7,917 Noninterest income 1,139 869 1,575
2,510 3,846 Noninterest expense 6,869 6,827 6,883 8,027 8,637
Income tax expense 272 438 619 588 568 Consolidated net income
1,559 1,439 1,763 2,137 2,558
Noncontrolling interest in net (income)
loss of subsidiary
499 532 605 223 (321 ) Net income attributable to common
shareholders 2,058 1,971 2,368 2,360 2,237
Per Common
Share Data
Net income attributable to common
shareholders, per share
Basic $ 0.27 $ 0.26 $ 0.31 $ 0.31 $ 0.30 Diluted $ 0.26 $ 0.25 $
0.30 $ 0.31 $ 0.30 Book value per common share $ 14.00 $ 13.75 $
14.07 $ 13.90 $ 13.49 Tangible book value per common share $ 12.36
$ 12.08 $ 12.39 $ 12.17 $ 11.74 Basic weighted average common
shares 7,741,305 7,719,126 7,673,347 7,560,503 7,450,400 Diluted
weighted average common shares 7,876,978 7,853,581 7,768,792
7,678,508 7,563,666 Common shares outstanding at period end
7,826,450 7,778,309 7,763,351 7,627,777 7,560,594
Selected Balance Sheet Data Total assets $ 962,465 $ 911,984
$ 920,020 $ 883,204 $ 868,545 Securities available for sale 179,266
146,813 154,816 147,675 139,899 Loans, net of unearned income
697,632 666,783 661,246 649,277 622,733 Allowance for loan losses
9,090 9,082 8,801 8,688 8,090 Mortgage loans held for sale 9,798
11,831 14,649 14,961 24,682 Other real estate - - - 475 1,139
Goodwill 11,404 11,404 11,404 11,404 11,404 Core deposit
intangibles 1,493 1,582 1,671 1,760 1,849 Non-interest bearing
deposits 135,939 134,792 139,720 134,515 116,362 Total deposits
826,183 763,834 659,856 647,851 657,777 Federal Home Loan Bank
advances 24,099 32,287 144,680 124,871 104,798 Total stockholders'
equity 109,595 106,919 109,232 106,024 102,022 Average loans
673,036 657,203 649,778 637,787 617,600 Average earnings assets (1)
870,386 851,652 836,487 830,501 821,181 Average total assets
926,282 902,547 885,127 880,657 871,961 Average stockholders'
equity 106,726 107,529 106,778 103,297 99,237
(1) Average earning assets is the daily
average of earning assets. Earning assets consists of loans,
mortgage loans held for sale, federal funds sold, deposits with
banks, investment securities and restricted equity securities
COMMERCE UNION BANCSHARES, INC.
SELECTED QUARTERLY FINANCIAL
DATA
AT OR FOR THE THREE MONTHS
ENDED
(Dollar Amounts In Thousands, Except Per
Share Amounts)
(Unaudited)
March 31, December 31, September 30, June 30, March 31,
2017 2016
2016 2016
2016 Selected Asset Quality
Measures Nonaccrual loans $ 5,497 $ 5,634 $ 6,122 $ 4,126 $
4,342 Total nonperforming assets (1) 5,497 5,634 6,122 4,601 5,481
Net charge offs (recoveries) 401 (74 ) 33 (149 ) (102 ) Nonaccrual
loans to total loans 0.79 % 0.84 % 0.93 % 0.64 % 0.70 %
Nonperforming assets to total assets 0.57 % 0.62 % 0.67 % 0.52 %
0.63 % Nonperforming assets to total loans and other real estate
0.79 % 0.84 % 0.93 % 0.71 % 0.88 % Allowance for loan losses to
total loans 1.30 % 1.36 % 1.33 % 1.34 % 1.30 % Allowance for loan
losses to nonaccrual loans 165.36 % 161.20 % 143.76 % 210.57 %
186.32 % Net charge offs (recoveries) to average loans (2) 0.24 %
(0.05 %) 0.02 % (0.09 %) (0.07 %)
Capital Ratios (Bank
Subsidiary Only) Tier 1 leverage 10.69 % 10.75 % 10.94 % 10.59
% 10.34 % Common equity tier 1 12.50 % 12.89 % 12.96 % 12.49 %
12.75 % Tier 1 risk-based capital 12.50 % 12.89 % 12.96 % 12.49 %
12.75 % Total risk-based capital 13.67 % 14.11 % 14.16 % 13.67 %
13.91 %
Selected Performance Ratios (2) (3)
Return on average assets 0.89 % 0.87 % 1.07 % 1.07 % 1.03 % Return
on average stockholders' equity 7.71 % 7.33 % 8.87 % 9.14 % 9.02 %
Net interest margin 4.01 % 4.03 % 3.98 % 4.42 % 4.08 %
NON-GAAP FINANCIAL MEASURES Adjusted net interest
margin (4) Net interest income $ 7,971 $ 8,043 $ 7,835 $
8,692 $ 8,082 Purchase accounting adjustments (118 ) (162 ) (368 )
(442 ) (442 )
Interest income recognized on payoff of
purchased credit impaired loan
- -
- (619 )
- Adjusted net interest income $ 7,853 $
7,881 $ 7,467 $ 7,631 $ 7,640 Adjusted net interest margin 3.96 %
3.95 % 3.80 % 3.91 % 3.86 %
Efficiency ratio (subsidiary bank only
excluding mortgage segment) (4)
Non-interest expense $ 5,387 $ 5,169 $ 5,294 $ 5,499 $ 5,039
Net interest income 7,896 7,953 7,750 8,545 7,788 Tax equivalent
adjustment for tax exempt interest income 474 414 354 308 286
Non-interest income 594 228 1,024 728 502 Less gain on sale of
other real estate and other assets (24 ) - (145 ) (130 ) (20 ) Less
(gain) loss on sale of securities
(36
) 320
(296 ) (60
) - Adjusted operating
income $ 8,904 $ 8,915 $ 8,687 $ 9,391 $ 8,556 Efficiency
Ratio 60.50 % 57.98 % 60.94 % 58.56 % 58.89 %
(1) Nonperforming assets consist of
nonaccrual loans and other real estate
(2) Data has been annualized
(3) Return on average assets is defined as
net income attributable to common shareholders divided by average
total assets; return on average stockholders’ equity is defined as
net income attributable to common shareholders divided by average
stockholders’ equity; net interest margin is defined as net
interest income calculated on a tax-equivalent basis divided by
average earning assets
(4) Not a recognized measure under
generally accepted accounting principles (GAAP)
COMMERCE UNION BANCSHARES, INC.
YIELD TABLES
FOR THE THREE MONTHS ENDED MARCH 31,
2017 AND 2016
(Dollar Amounts In Thousands)
(Unaudited)
The following table sets forth the amount
of our average balances, interest income or interest expense for
each category of interest-earning assets and interest-bearing
liabilities and the average interest rate for interest-earning
assets and interest-bearing liabilities, net interest spread and
net interest margin for the three months ended March 31, 2017, and
2016:
Three Months Ended March 31, 2017 Three Months
Ended March 31, 2016 Change
AverageBalances
Rates /Yields(%)
InterestIncome
/Expense
AverageBalances
Rates /Yields(%)
InterestIncome
/Expense
Due toVolume
Due toRate
Total Interest Earning Assets
Loans $ 673,036 4.48 $ 7,263 $ 617,600 4.76 $ 7,307 $
2,063 $ (2,107 ) $ (44 ) Loan fees - 0.31
519 - 0.30 463
56 - 56
Loans with fees 673,036 4.79 7,782 617,600 5.06 7,770 2,119
(2,107 ) 12 Mortgage loans held for sale 10,478 3.64 94 39,514 3.75
368 (264 ) (10 ) (274 ) Deposits with banks 15,092 0.64 24 21,143
0.36 19 (31 ) 36 5 Investment securities - taxable 31,093 1.94 149
49,255 1.93 236 (96 ) 9 (87 ) Investment securities - tax-exempt
133,550 5.99 828 87,116 3.06 438 139 251 390 Fed funds sold and
other 7,770 5.01 96 6,553
5.09 83 21
(8 ) 13
Total earning assets
871,019 4.18 8,973 821,181
4.48 8,914 1,888
(1,829 ) 59 Nonearning Assets
55,263 50,780
Total assets $ 926,282 $ 871,961
Interest Bearing Liabilities Interest bearing demand $
82,780 0.21 43 $ 89,856 0.20 44 (12 ) 11 (1 ) Savings and money
market 184,872 0.33 150 193,715 0.34 166 (10 ) (6 ) (16 ) Time
deposits - retail 291,594 0.70 506 140,508 0.70 245 261 - 261 Time
deposits - wholesale 81,975 0.93
187 115,766 0.62 178 (262
) 271 9 Total interest
bearing deposits 641,221 0.56 886 539,845 0.47 633 (23 ) 276 253
Federal Home Loan Bank advances 45,974 1.02
116 117,224 0.68
199 (483 ) 400 (83 )
Total interest-bearing liabilities 687,195 0.59
1,002 657,069 0.51
832 (506 ) 676 170
Net interest rate spread (%) / Net interest income ($)
3.59 $ 7,971
3.97 $ 8,082
$ 2,394 $ (2,505 ) $ (111 ) Non-interest
bearing deposits 129,385 (0.09 ) 110,060 (0.08 ) Other non-interest
bearing liabilities 2,976 5,595 Stockholders' equity 106,726
99,237
Total liabilities and stockholders' equity $
926,282 $ 871,961 Cost of funds 0.50 0.43
Net
Interest Margin 4.01 4.08
Yield Table Assumptions - Average loan balances are inclusive of
nonperforming loans. Yields computed on tax-exempt instruments are
on a tax equivalent basis. Net interest spread is calculated as the
yields realized on interest-bearing assets less the rates paid on
interest-bearing liabilities. Net interest margin is the result of
net interest income calculated on a tax-equivalent basis divided by
average interest earning assets for the period. Changes in net
interest income are attributed to either changes in average
balances (volume change) or changes in average rates (rate change)
for earning assets and sources of funds on which interest is
received or paid. Volume change is calculated as change in volume
times the previous rate while rate change is change in rate times
the previous volume. Changes not due solely to volume or rate
changes have been allocated to volume change and rate change in
proportion to the relationship of the absolute dollar amounts of
the change in each category.
View source
version on businesswire.com: http://www.businesswire.com/news/home/20170426005489/en/
Commerce Union Bancshares, Inc.DeVan Ard, 615-221-2020President,
Commerce Union Bancshares, Inc.President and Chief Executive
Officer, Reliant BankorRon DeBerry, 615-433-7200Chairman and Chief
Executive Officer, Commerce Union Bancshares, Inc.
Reliant Bancorp (NASDAQ:RBNC)
Historical Stock Chart
From Mar 2024 to Apr 2024
Reliant Bancorp (NASDAQ:RBNC)
Historical Stock Chart
From Apr 2023 to Apr 2024