2021 | 2020 | |||||
Third Quarter
|
Second Quarter
|
Third Quarter
| ||||
Results of Operations Highlights | ||||||
Net income attributable to common shareholders | $ | 13,289 | $ | 13,045 | $ | 11,533 |
Net income per diluted common share | $ | 0.79 | $ | 0.78 | $ | 0.69 |
Net interest margin (NIM) (1)
| 4.22 | % | 4.14 | % | 4.54 | % |
Adjusted NIM (2)
| 4.40 | % | 4.28 | % | 3.99 | % |
Pre-tax pre-provision income (2)
| $ | 17,487 | $ | 16,387 | $ | 16,207 |
Efficiency ratio (tax equivalent basis) | 54.8 | % | 54.1 | % | 54.0 | % |
Bank segment adjusted efficiency ratio (2)
| 46.4 | % | 49.1 | % | 48.6 | % |
Balance Sheet Highlights | ||||||
Loans | $ | 2,389,833 | $ | 2,321,070 | $ | 2,357,898 |
Allowance for loan losses | (20,897) | (20,894) | (19,834) | |||
Total assets | 3,013,559 | 3,098,464 | 3,044,512 | |||
Total deposits | 2,547,705 | 2,629,840 | 2,565,502 | |||
Book value per share | $ | 21.36 | $ | 20.77 | $ | 18.46 |
Tangible book value per share (2)
| $ | 17.50 | $ | 16.88 | $ | 14.65 |
2021 | 2020 | |||||
Third Quarter
|
Second Quarter
|
Third Quarter
| ||||
Return on average:(3)
| ||||||
Assets ("ROAA") | 1.74 | % | 1.69 | % | 1.53 | % |
Equity ("ROAE") | 15.01 | % | 15.41 | % | 15.32 | % |
Tangible common equity ("ROATCE") (2)
| 18.40 | % | 19.07 | % | 19.42 | % |
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
ASSETS | ||||||
Cash and due from banks | $ | 13,270 | $ | 11,763 | $ | 14,050 |
Interest-bearing deposits in financial institutions | 66,155 | 43,676 | 61,349 | |||
Federal funds sold | 1,002 | 656 | 12,273 | |||
Total cash and cash equivalents | 80,427 | 56,095 | 87,672 | |||
Securities available for sale | 254,416 | 266,695 | 273,893 | |||
Loans | 2,389,833 | 2,321,070 | 2,357,898 | |||
Less: allowance for loan losses | (20,897) | (20,894) | (19,834) | |||
Loans, net | 2,368,936 | 2,300,176 | 2,338,064 | |||
Mortgage loans held for sale, net | 62,543 | 229,418 | 99,587 | |||
Accrued interest receivable | 14,374 | 14,492 | 14,615 | |||
Premises and equipment, net | 27,519 | 29,183 | 33,319 | |||
Operating leases right of use assets | 12,427 | 12,744 | 14,619 | |||
Restricted equity securities, at cost | 15,770 | 15,770 | 17,367 | |||
Other real estate, net | 3,088 | 2,233 | 1,326 | |||
Cash surrender value of life insurance contracts | 78,460 | 78,979 | 68,109 | |||
Deferred tax assets, net | 5,788 | 5,978 | 8,523 | |||
Goodwill | 54,396 | 54,396 | 51,506 | |||
Core deposit intangibles | 9,978 | 10,434 | 11,820 | |||
Other assets | 25,437 | 21,871 | 24,092 | |||
TOTAL ASSETS | $ | 3,013,559 | $ | 3,098,464 | $ | 3,044,512 |
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Deposits | ||||||
Noninterest-bearing demand | $ | 626,598 | $ | 602,555 | $ | 538,844 |
Interest-bearing demand | 410,923 | 441,161 | 272,805 | |||
Savings and money market deposit accounts | 989,677 | 1,003,402 | 813,001 | |||
Time | 520,507 | 582,722 | 940,852 | |||
Total deposits | 2,547,705 | 2,629,840 | 2,565,502 | |||
Accrued interest payable | 2,302 | 1,967 | 3,744 | |||
Federal funds purchased | - | - | 5,000 | |||
Subordinated debentures | 70,821 | 70,770 | 70,389 | |||
Federal Home Loan Bank advances | - | 16,000 | 40,555 | |||
Operating leases liabilities | 13,605 | 13,932 | 15,756 | |||
Other liabilities | 22,811 | 19,666 | 36,480 | |||
TOTAL LIABILITIES | 2,657,244 | 2,752,175 | 2,737,426 | |||
Preferred stock, $1 par value per share; 10,000,000 shares authorized; no shares issued to date | - | - | - | |||
Common stock, $1 par value per share; 30,000,000 shares authorized; 16,682,928, 16,672,511, and 16,634,572 shares issued and outstanding at September 30, 2021, June 30, 2021, and September 30, 2020, respectively
| 16,683 | 16,673 | 16,635 | |||
Additional paid-in capital | 234,696 | 234,390 | 232,738 | |||
Retained earnings | 98,182 | 86,917 | 55,206 | |||
Accumulated other comprehensive income | 6,754 | 8,309 | 2,507 | |||
TOTAL SHAREHOLDERS' EQUITY | 356,315 | 346,289 | 307,086 | |||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 3,013,559 | $ | 3,098,464 | $ | 3,044,512 |
RELIANT BANCORP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(Dollar amounts in thousands, except per share amounts)
| ||||||
Three Months Ended | ||||||
September 30, 2021 |
June 30,
2021
|
September 30,
2020
| ||||
INTEREST INCOME | ||||||
Interest and fees on loans | $ | 30,817 | $ | 31,183 | $ | 32,895 |
Interest and fees on loans held for sale | 1,184 | 1,807 | 1,037 | |||
Interest on investment securities, taxable | 786 | 663 | 399 | |||
Interest on investment securities, nontaxable | 928 | 1,216 | 1,186 | |||
Restricted equity securities and other | 215 | 226 | 251 | |||
TOTAL INTEREST INCOME | 33,930 | 35,095 | 35,768 | |||
INTEREST EXPENSE | ||||||
Deposits | ||||||
Demand | 153 | 216 | 236 | |||
Savings and money market deposit accounts | 441 | 647 | 1,162 | |||
Time | 3,348 | 4,678 | 2,735 | |||
Federal Home Loan Bank advances and other borrowings | 9 | 13 | 104 | |||
Subordinated debentures | 980 | 980 | 992 | |||
TOTAL INTEREST EXPENSE | 4,931 | 6,534 | 5,229 | |||
NET INTEREST INCOME | 28,999 | 28,561 | 30,539 | |||
PROVISION FOR LOAN LOSSES | - | - | 1,500 | |||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 28,999 | 28,561 | 29,039 | |||
NONINTEREST INCOME | ||||||
Service charges on deposit accounts | 1,678 | 1,656 | 1,583 | |||
Gains on mortgage loans sold, net | 4,218 | 2,978 | 3,784 | |||
Gain on securities transactions, net | 2,419 | 2,966 | - | |||
Income from bank owned life insurance | 2,181 | 556 | 386 | |||
Other noninterest income | 373 | 154 | 249 | |||
TOTAL NONINTEREST INCOME | 10,869 | 8,310 | 6,002 | |||
NONINTEREST EXPENSE | ||||||
Salaries and employee benefits | 12,426 | 12,793 | 12,184 | |||
Occupancy | 2,038 | 1,999 | 2,054 | |||
Data processing and software | 2,265 | 2,262 | 2,240 | |||
Professional fees | 526 | 358 | 775 | |||
Regulatory fees | 328 | 343 | 365 | |||
Merger expenses | 1,453 | - | 77 | |||
Other operating expense | 3,345 | 2,729 | 2,639 | |||
TOTAL NONINTEREST EXPENSE | 22,381 | 20,484 | 20,334 | |||
INCOME BEFORE PROVISION FOR INCOME TAXES | 17,487 | 16,387 | 14,707 | |||
INCOME TAX EXPENSE | 3,551 | 3,202 | 2,800 | |||
CONSOLIDATED NET INCOME | 13,936 | 13,185 | 11,907 | |||
NONCONTROLLING INTEREST IN NET (INCOME) LOSS OF SUBSIDIARY | (647) | (140) | (374) | |||
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS | $ | 13,289 | $ | 13,045 | $ | 11,533 |
Basic net income attributable to common shareholders, per share | $ | 0.80 | $ | 0.79 | $ | 0.70 |
Diluted net income attributable to common shareholders, per share | $ | 0.79 | $ | 0.78 | $ | 0.69 |
Three Months Ended September 30, 2021 | ||||||||
Commercial Banking |
Residential Mortgage Banking |
Elimination Entries | Consolidated | |||||
Net interest income | $ | 28,164 | $ | 835 | $ | - | $ | 28,999 |
Provision for loan losses | - | - | - | - | ||||
Noninterest income | 6,651 | 4,177 | 41 | 10,869 | ||||
Noninterest expense (excluding merger expense) | 16,551 | 4,377 | - | 20,928 | ||||
Merger expense | 1,453 | - | - | 1,453 | ||||
Income tax expense | 3,522 | 29 | - | 3,551 | ||||
Net income | 13,289 | 606 | 41 | 13,936 | ||||
Noncontrolling interest in net income of subsidiary | - | (606) | (41) | (647) | ||||
Net income attributable to common shareholders | $ | 13,289 | $ | - | $ | - | $ | 13,289 |
Three Months Ended
June 30, 2021
| ||||||||
Commercial Banking | Residential Mortgage Banking | Elimination Entries | Consolidated | |||||
Net interest income | $ | 27,440 | $ | 1,121 | $ | - | $ | 28,561 |
Provision for loan losses | - | - | - | - | ||||
Noninterest income | 5,335 | 3,251 | (276) | 8,310 | ||||
Noninterest expense (excluding merger expense) | 16,570 | 3,914 | - | 20,484 | ||||
Merger expense | - | - | - | - | ||||
Income tax expense | 3,160 | 42 | - | 3,202 | ||||
Net income | 13,045 | 416 | (276) | 13,185 | ||||
Noncontrolling interest in net income of subsidiary | - | (416) | 276 | (140) | ||||
Net income attributable to common shareholders | $ | 13,045 | $ | - | $ | - | $ | 13,045 |
Three Months Ended September 30, 2020 | ||||||||
Commercial Banking | Residential Mortgage Banking | Elimination Entries | Consolidated | |||||
Net interest income | $ | 29,731 | $ | 808 | $ | - | $ | 30,539 |
Provision for loan losses | 1,500 | - | - | 1,500 | ||||
Noninterest income | 2,219 | 3,797 | (14) | 6,002 | ||||
Noninterest expense (excluding merger expense) | 16,067 | 4,190 | - | 20,257 | ||||
Merger expense | 77 | - | - | 77 | ||||
Income tax expense | 2,773 | 27 | - | 2,800 | ||||
Net (loss) income | 11,533 | 388 | (14) | 11,907 | ||||
Noncontrolling interest in net loss of subsidiary | - | (388) | 14 | (374) | ||||
Net income attributable to common shareholders | $ | 11,533 | $ | - | $ | - | $ | 11,533 |
(Dollar amounts in thousands, except per share amounts)
| Three months ended, | |||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
Per Common Share | ||||||
Basic net income | $ | 0.80 | $ | 0.79 | $ | 0.70 |
Diluted net income | $ | 0.79 | $ | 0.78 | $ | 0.69 |
Adjusted diluted income(1)
| $ | 0.87 | $ | 0.78 | $ | 0.70 |
Book value | $ | 21.36 | $ | 20.77 | $ | 18.46 |
Tangible book value(1)
| $ | 17.50 | $ | 16.88 | $ | 14.65 |
Shares Outstanding | ||||||
Basic weighted average common shares | 16,665,155 | 16,616,888 | 16,587,274 | |||
Diluted weighted average common shares | 16,805,157 | 16,784,744 | 16,649,673 | |||
Common shares outstanding at period end | 16,682,928 | 16,672,511 | 16,634,572 | |||
Selected Balance Sheet Data | ||||||
Loans, net of unearned income | $ | 2,389,833 | $ | 2,321,070 | $ | 2,357,898 |
Total assets | 3,013,559 | 3,098,464 | 3,044,512 | |||
Customer deposits | 2,289,737 | 2,320,054 | 2,185,915 | |||
Wholesale and institutional deposits | 257,968 | 309,786 | 379,587 | |||
Total deposits | 2,547,705 | 2,629,840 | 2,565,502 | |||
Total liabilities | 2,657,244 | 2,752,175 | 2,737,426 | |||
Total shareholders' equity | 356,315 | 346,289 | 307,086 | |||
Selected Balance Sheet Data - Quarterly Averages | ||||||
Loans held for investment | $ | 2,360,073 | $ | 2,288,841 | $ | 2,337,958 |
Total assets | 3,036,777 | 3,088,329 | 2,991,818 | |||
Interest-bearing liabilities | 2,032,296 | 2,113,993 | 2,108,428 | |||
Total liabilities | 2,685,605 | 2,748,825 | 2,692,383 | |||
Total shareholders' equity | 351,172 | 339,504 | 299,435 | |||
Selected Performance Ratios
| ||||||
Return on average assets(2)
| 1.74 | % | 1.69 | % | 1.53 | % |
Return on shareholders' equity(2)
| 15.01 | % | 15.41 | % | 15.32 | % |
Return on average tangible common equity(1)(2)
| 18.40 | % | 19.07 | % | 19.42 | % |
Average shareholders' equity to average assets
| 11.56 | % | 10.99 | % | 10.01 | % |
Net interest margin (tax-equivalent basis)(2)
| 4.22 | % | 4.14 | % | 4.54 | % |
Efficiency Ratio (tax-equivalent basis) | 54.8 | % | 54.1 | % | 54.0 | % |
Bank Segment efficiency ratio (1)
| 46.4 | % | 49.1 | % | 48.6 | % |
Loans held for investment to deposits ratio | 93.8 | % | 88.3 | % | 91.9 | % |
Interest Rates and Yields (2)
| ||||||
Yield on interest-earning assets | 4.91 | % | 5.05 | % | 5.29 | % |
Yield on loans held for investment | 5.29 | % | 5.58 | % | 5.73 | % |
Cost of interest-bearing liabilities | 0.96 | % | 1.24 | % | 0.99 | % |
Adjusted cost of interest-bearing liabilities (1)
| 0.52 | % | 0.70 | % | 0.99 | % |
Cost of funds | 0.74 | % | 0.97 | % | 0.79 | % |
Adjusted cost of funds (1)
| 0.40 | % | 0.54 | % | 0.79 | % |
Cost of total deposits | 0.58 | % | 0.83 | % | 0.62 | % |
Adjusted cost of total deposits (1)
| 0.26 | % | 0.41 | % | 0.62 | % |
(Dollar amounts in thousands, except per share amounts)
| Three months ended, | |||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
Preliminary Consolidated Capital Ratios (3)
| ||||||
Tier 1 leverage | 10.04 | % | 9.47 | % | 8.72 | % |
Common equity tier 1 | 10.52 | % | 10.18 | % | 9.77 | % |
Tier 1 risk-based capital | 10.95 | % | 10.62 | % | 10.25 | % |
Total risk-based capital | 13.92 | % | 13.62 | % | 13.44 | % |
Selected Asset Quality Measures | ||||||
Allowance for loan losses to total loans | 0.87 | % | 0.90 | % | 0.84 | % |
Allowance for loan losses plus unaccreted purchased loan discounts to total loans (1)
| 1.38 | % | 1.46 | % | 1.64 | % |
Net (recoveries) charge offs | $ | (3) | $ | (109) | $ | (97) |
Net (recoveries) charge offs to average loans (2)
| - | % | (0.02) | % | (0.02) | % |
Total nonperforming loans held for investment (HFI) | $ | 5,302 | $ | 5,355 | $ | 6,802 |
Total nonperforming assets (4)
| $ | 10,232 | $ | 9,726 | $ | 9,731 |
Nonperforming loans HFI to total loans HFI | 0.22 | % | 0.23 | % | 0.29 | % |
Nonperforming assets to total assets | 0.34 | % | 0.31 | % | 0.32 | % |
Nonperforming assets to total loans HFI and NPAs | 0.43 | % | 0.42 | % | 0.41 | % |
Three Months Ended
September 30, 2021
|
Three Months Ended
June 30, 2021
|
Three Months Ended
September 30, 2020
| |||||||||||||
Average Balances (1)
| Rates / Yields (%) | Interest Income / Expense |
Average Balances (1)
| Rates / Yields (%) | Interest Income / Expense |
Average Balances (1)
| Rates / Yields (%) | Interest Income / Expense | |||||||
Interest earning assets | |||||||||||||||
Loans (2) (3) | $ | 2,360,073 | 4.96 | $ | 28,847 | $ | 2,288,841 | 5.12 | $ | 28,539 | $ | 2,337,958 | 5.34 | $ | 30,640 |
Loan fees | - | 0.33 | 1,970 | - | 0.46 | 2,644 | - | 0.38 | 2,255 | ||||||
Loans with fees | 2,360,073 | 5.29 | 30,817 | 2,288,841 | 5.58 | 31,183 | 2,337,958 | 5.73 | 32,895 | ||||||
Mortgage loans held for sale | 134,245 | 3.50 | 1,184 | 232,850 | 3.11 | 1,807 | 103,729 | 3.98 | 1,037 | ||||||
Deposits with banks | 45,885 | 0.39 | 45 | 58,619 | 0.36 | 52 | 57,909 | 0.47 | 68 | ||||||
Investment securities - taxable | 106,433 | 2.93 | 786 | 73,368 | 3.62 | 663 | 67,569 | 2.35 | 399 | ||||||
Investment securities - tax-exempt (4)
| 154,417 | 3.10 | 928 | 197,309 | 3.19 | 1,216 | 185,058 | 3.30 | 1,186 | ||||||
Restricted equity securities and other | 17,111 | 3.94 | 170 | 17,816 | 3.92 | 174 | 19,694 | 3.70 | 183 | ||||||
Total earning assets | 2,818,164 | 4.91 | 33,930 | 2,868,803 | 5.05 | 35,095 | 2,771,917 | 5.29 | 35,768 | ||||||
Nonearning assets | 218,613 | 219,526 | 219,901 | ||||||||||||
Total assets | $ | 3,036,777 | $ | 3,088,329 | $ | 2,991,818 | |||||||||
Interest bearing liabilities | |||||||||||||||
Interest bearing demand | $ | 411,796 | 0.15 | $ | 153 | $ | 412,117 | 0.21 | $ | 216 | $ | 272,506 | 0.34 | $ | 236 |
Savings and money market | 980,069 | 0.18 | 441 | 972,082 | 0.27 | 647 | 786,589 | 0.59 | 1,162 | ||||||
Time deposits - retail | 440,390 | 0.74 | 825 | 443,512 | 0.94 | 1,042 | 715,310 | 0.97 | 1,744 | ||||||
Time deposits - wholesale | 118,520 | 8.45 | 2,523 | 192,954 | 7.56 | 3,636 | 223,095 | 1.77 | 991 | ||||||
Total interest-bearing deposits | 1,950,775 | 0.80 | 3,942 | 2,020,665 | 1.10 | 5,541 | 1,997,500 | 0.82 | 4,133 | ||||||
Federal Home Loan Bank advances and other borrowings | 10,724 | 0.33 | 9 | 22,582 | 0.23 | 13 | 40,567 | 1.02 | 104 | ||||||
Subordinated debt | 70,797 | 5.49 | 980 | 70,746 | 5.56 | 980 | 70,361 | 5.61 | 992 | ||||||
Total borrowed funds | 81,521 | 4.81 | 989 | 93,328 | 4.27 | 993 | 110,928 | 3.93 | 1,096 | ||||||
Total interest-bearing liabilities | 2,032,296 | 0.96 | 4,931 | 2,113,993 | 1.24 | 6,534 | 2,108,428 | 0.99 | 5,229 | ||||||
Net interest spread (5)
| 3.95 | 28,999 | 3.81 | 28,561 | 4.30 | 30,539 | |||||||||
Noninterest bearing deposits | 616,904 | (0.22) | 597,188 | (0.27) | 536,353 | (0.20) | |||||||||
Other noninterest bearing liabilities | 36,405 | 37,644 | 47,602 | ||||||||||||
Shareholders' equity | 351,172 | 339,504 | 299,435 | ||||||||||||
Total liabilities and shareholders' equity | $ | 3,036,777 | $ | 3,088,329 | $ | 2,991,818 | |||||||||
Cost of funds | 0.74 | 0.97 | 0.79 | ||||||||||||
Net interest margin (6)
| 4.22 | 4.14 | 4.54 |
Three Months Ended | ||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
Adjusted net interest margin:
| ||||||
Net interest income | $ | 28,999 | $ | 28,561 | $ | 30,539 |
Add: tax equivalent interest income | 947 | 1,021 | 1,107 | |||
Add: swap termination fees | 2,290 | 2,859 | - | |||
Less: purchase accounting adjustments | (993) | (1,839) | (3,868) | |||
Adjusted net interest income | 31,243 | 30,602 | 27,778 | |||
Average earning assets | $ | 2,818,164 | $ | 2,868,803 | $ | 2,771,917 |
Net interest margin-tax equivalent | 4.22 | % | 4.14 | % | 4.54 | % |
Adjusted net interest margin | 4.40 | % | 4.28 | % | 3.99 | % |
Adjusted net income (1):
| ||||||
Net income attributable to common shareholders | $ | 13,289 | $ | 13,045 | $ | 11,533 |
Add: merger related expenses | 1,453 | - | 77 | |||
Less: income tax impact of merger related expenses | (48) | - | (10) | |||
Adjusted net income | $ | 14,694 | $ | 13,045 | $ | 11,600 |
Adjusted diluted earnings per share: | ||||||
Adjusted net income | $ | 14,694 | $ | 13,045 | $ | 11,600 |
Weighted average shares - diluted | 16,805,157 | 16,784,744 | 16,649,673 | |||
Diluted earnings per share | $ | 0.79 | $ | 0.78 | $ | 0.69 |
Adjusted diluted earnings per share | $ | 0.87 | $ | 0.78 | $ | 0.70 |
Adjusted annualized return on average assets: | ||||||
Adjusted net income | $ | 14,694 | $ | 13,045 | $ | 11,600 |
Average assets | 3,036,777 | 3,088,329 | 2,991,818 | |||
Annualized return on average assets | 1.74 | % | 1.69 | % | 1.53 | % |
Adjusted annualized return on average assets | 1.92 | % | 1.69 | % | 1.54 | % |
Adjusted annualized return on average equity: | ||||||
Adjusted net income | $ | 14,694 | $ | 13,045 | $ | 11,600 |
Average total shareholders' equity | 351,172 | 339,504 | 299,435 | |||
Annualized return on average equity | 15.01 | % | 15.41 | % | 15.32 | % |
Adjusted annualized return on average equity | 16.60 | % | 15.41 | % | 15.41 | % |
Adjusted annualized return on average tangible common equity: | ||||||
Average total shareholders' equity | $ | 351,172 | $ | 339,504 | $ | 299,435 |
Less: average intangible assets | (64,607) | (65,088) | (63,212) | |||
Average tangible common equity | $ | 286,565 | $ | 274,416 | $ | 236,223 |
Adjusted net income | 14,694 | 13,045 | 11,600 | |||
Annualized return on average tangible common equity | 18.40 | % | 19.07 | % | 19.42 | % |
Adjusted annualized return on average tangible common equity | 20.34 | % | 19.07 | % | 19.54 | % |
Three Months Ended | ||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
Adjusted pre-tax pre-provision income: | ||||||
Income before provision for income taxes | $ | 17,487 | $ | 16,387 | $ | 14,707 |
Add: merger related expenses | 1,453 | - | 77 | |||
Add: provision for loan losses | - | - | 1,500 | |||
Adjusted pre-tax pre-provision income | $ | 18,940 | $ | 16,387 | $ | 16,284 |
Tangible common equity to tangible assets: | ||||||
Tangible common equity: | ||||||
Total shareholders' equity | $ | 356,315 | $ | 346,289 | $ | 307,086 |
Less: intangible assets | (64,374) | (64,830) | (63,326) | |||
Tangible common equity | $ | 291,941 | $ | 281,459 | $ | 243,760 |
Tangible assets: | ||||||
Total assets | $ | 3,013,559 | $ | 3,098,464 | $ | 3,044,512 |
Less: intangible assets | (64,374) | (64,830) | (63,326) | |||
Tangible assets | $ | 2,949,185 | $ | 3,033,634 | $ | 2,981,186 |
Total shareholders' equity to total assets | 11.82 | % | 11.18 | % | 10.09 | % |
Tangible common equity to tangible assets | 9.90 | % | 9.28 | % | 8.18 | % |
Tangible book value per share: | ||||||
Tangible common equity | $ | 291,941 | $ | 281,459 | $ | 243,760 |
Total shares of common stock outstanding | 16,682,928 | 16,672,511 | 16,634,572 | |||
Book value per common share | $ | 21.36 | $ | 20.77 | $ | 18.46 |
Tangible book value per share | $ | 17.50 | $ | 16.88 | $ | 14.65 |
Allowance for loan losses plus unaccreted loan purchase discounts: | ||||||
Allowance for loan losses | $ | 20,897 | $ | 20,894 | $ | 19,834 |
Unaccreted loan purchase discounts | 11,993 | 12,980 | 18,939 | |||
Allowance for loan losses plus unaccreted loan purchase discounts: | $ | 32,890 | $ | 33,874 | $ | 38,773 |
Total loans | 2,389,833 | 2,321,070 | 2,357,898 | |||
Allowance for loan losses plus unaccreted purchased loan discounts to total loans | 1.38 | % | 1.46 | % | 1.64 | % |
Allowance for loan losses to total loans | 0.87 | % | 0.90 | % | 0.84 | % |
Bank segment adjusted net income: | ||||||
Bank segment net income | $ | 13,289 | $ | 13,045 | $ | 11,533 |
Add: merger related expenses | 1,453 | - | 77 | |||
Less: income tax impact of merger related expenses | (48) | - | (10) | |||
Bank segment adjusted net income | $ | 14,694 | $ | 13,045 | $ | 11,600 |
Bank segment adjusted noninterest expense: | ||||||
Bank segment noninterest expense | $ | 18,004 | $ | 16,570 | $ | 16,144 |
Add: merger related expenses | (1,453) | - | (77) | |||
Bank segment adjusted noninterest expense | $ | 16,551 | $ | 16,570 | $ | 16,067 |
Three Months Ended | ||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||
Bank segment adjusted efficiency ratio: | ||||||
Bank segment adjusted total revenues: | ||||||
Bank segment net interest income | $ | 28,164 | $ | 27,440 | $ | 29,731 |
Add: Tax equivalent interest income | 947 | 1,021 | 1,107 | |||
Add: Bank segment noninterest income | 6,651 | 5,335 | 2,219 | |||
Less: Gains on sale of securities, OREO, premises and equipment (2)
| (2,405) | (2,922) | 9 | |||
Add: Swap termination fee (2)
| 2,290 | 2,859 | - | |||
Bank segment adjusted total revenues | $ | 35,647 | $ | 33,733 | $ | 33,066 |
Bank segment efficiency ratio | 51.7 | % | 50.6 | % | 50.5 | % |
Bank segment adjusted efficiency ratio | 46.4 | % | 49.1 | % | 48.6 | % |
Adjusted cost of funds: | ||||||
Adjusted interest expense: | ||||||
Interest expense | $ | 4,931 | $ | 6,534 | $ | 5,229 |
Less: Swap termination fees | (2,290) | (2,859) | - | |||
Adjusted interest expense | $ | 2,641 | $ | 3,675 | $ | 5,229 |
Average funds | 2,649,200 | 2,711,181 | 2,644,781 | |||
Cost of funds | 0.74 | % | 0.97 | % | 0.79 | % |
Adjusted cost of funds | 0.40 | % | 0.54 | % | 0.79 | % |
Adjusted cost of interest-bearing liabilities: | ||||||
Adjusted interest expense | $ | 2,641 | $ | 3,675 | $ | 5,229 |
Average interest-bearing liabilities | 2,032,296 | 2,113,993 | 2,108,428 | |||
Cost of interest-bearing liabilities | 0.96 | % | 1.24 | % | 0.99 | % |
Adjusted cost of interest-bearing liabilities | 0.52 | % | 0.70 | % | 0.99 | % |
Adjusted cost of deposits: | ||||||
Adjusted deposit expense: | ||||||
Deposit expense | $ | 3,942 | $ | 5,541 | $ | 4,133 |
Less: Swap termination fees | (2,290) | (2,859) | - | |||
Adjusted deposit expense | $ | 1,652 | $ | 2,682 | $ | 4,133 |
Average deposits | 2,567,679 | 2,617,853 | 2,533,853 | |||
Cost of deposits | 0.58 | % | 0.83 | % | 0.62 | % |
Adjusted cost of deposits | 0.26 | % | 0.41 | % | 0.62 | % |
Attachments
- Original document
- Permalink
Disclaimer
Reliant Bancorp Inc. published this content on 19 October 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 19 October 2021 21:10:11 UTC.