Skip to site content

Reliant Bancorp, Inc. Reports Improved Second Quarter 2020 Results

Company Release – 7/23/2020 4:05 PM ET

Net Income Up 26.3% to $0.48 Per Diluted Common Share Compared to 2019

97 Basis Points of Margin Expansion / First Advantage Merger Successfully Completed

BRENTWOOD, Tenn.–(BUSINESS WIRE)– Reliant Bancorp, Inc. (“Reliant Bancorp” or the “Company”) (Nasdaq: RBNC), the parent company for Reliant Bank (“Reliant” or the “Bank”), reported net income attributable to common shareholders of $7.9 million, or $0.48 per diluted common share, for the second quarter of 2020 compared to net income available to common shareholders of $4.2 million, or $0.38 per diluted common share, for the second quarter of 2019. The results for the second quarter of 2020 included $2.6 million of merger related expenses and $5.2 million of purchase accounting adjustments related to the acquisitions of First Advantage Bank and Community Bank & Trust.

DeVan Ard Jr., Reliant Bancorp’s Chairman and CEO, stated, “Our team delivered an excellent quarter despite the challenges of operating in a pandemic. We completed the First Advantage Bank merger and successfully converted their core system on time and with minimal customer disruption. We also assisted over 850 new and existing customers with $83.3 million in Paycheck Protection Program loans, which were a lifeline for many small businesses, allowing them to keep their doors open and continue paying their employees.”

Ard continued, “We have begun to realize significant synergies from the Community Bank & Trust and First Advantage Bank mergers. Second quarter 2020 net interest income increased 75% over the first quarter of 2020, and our margin expanded by 97 basis points, driven by sharply lower funding costs and stable loan yields. Despite strong production, loan growth in the second quarter of 2020 was muted due to a dramatic economic slowdown, but core deposits, exclusive of the deposits acquired from First Advantage Bank, grew by 44% on an annualized basis. Finally, credit quality remained strong. We reported no net charge-offs for the quarter, and continued building our reserve to address potential COVID-19-related risks.”

Quarterly Highlights

Increase in Net Interest Income Driven by Solid Margin Improvement and Loan Portfolio Growth

Net interest income for the quarter was $30.0 million, a linked-quarter increase of $12.8 million, or 75.0%. Loans held for investment increased $697.6 million from the linked quarter to $2.3 billion at June 30, 2020. Much of this growth can be attributed to the acquisition of the First Advantage Bank loan portfolio, which totaled $638.8 million at June 30, 2020.

Net interest margin improved to 4.58% at June 30, 2020, a 97 basis point linked-quarter increase; the core net interest margin, which excludes purchase accounting accretion and tax credits, was 3.70%, a 26 basis point linked-quarter increase. The margin expansion was due to a 75 basis point increase in our yield on loans held for investment and a 39 basis point decline in our cost of funds. The increase in loan yield can be partially attributed to $4.2 million of purchase accounting accretion realized during the second quarter of 2020 and the addition of the First Advantage Bank loan portfolio, which provided a 6.01% yield at March 31, 2020. The decrease in cost of funds can be attributed to our success in gathering and retaining core deposits obtained both organically and through acquisition, general market rate decline, and a reduced reliance on more expensive wholesale funding. At June 30, 2020, customer deposits comprised 86.1% of total deposits compared to 79.9% of total deposits at March 31, 2020; non-time deposits grew $594.3 million, or 60.3%, in the same period. In addition, $1.0 million of purchase accounting accretion was realized during the second quarter of 2020 for acquired certificates of deposit and Federal Home Loan Bank advances.

Our continued focus on improving the earning-asset mix also contributed to margin expansion, as loans held for investment increased to 84.2% of average earning assets at June 30, 2020 compared to 78.1% at June 30, 2019.

Delivering Balance Sheet Growth Through Strong, In-Market Relationships and Strategic Acquisitions

Loans held for investment increased $697.6 million from the linked quarter, and $1.0 billion year-over-year. The linked-quarter increase can primarily be attributed to the acquisition of the First Advantage Bank loan portfolio which totaled $638.8 million at June 30, 2020. Loan originations during the quarter totaled $270.9 million at a weighted-average coupon rate of 3.65%; the weighted average coupon rate was 4.83% when $83.3 million of PPP loans at a 1% coupon are excluded.

Year-over-year loan growth was impacted by the acquired loan portfolios from both First Advantage Bank and Community Bank & Trust, which totaled $638.8 million and $154.5 million, respectively at June 30, 2020. Organic year-over-year loan growth totaled $211.4 million or 16.1%.

Deposits increased $807.6 million from the linked quarter and $979.8 million year-over-year. The linked-quarter increase can primarily be attributed to the acquisition of the First Advantage Bank deposit portfolio, which totaled $607.6 million at June 30, 2020. Non-interest-bearing deposits increased $199.1 million from the linked quarter; non-interest-bearing deposits acquired from First Advantage Bank accounted for $79.3 million of the increase and organic growth accounted for $119.8 million of the increase. Ard stated, “While several factors contributed to the size of our linked-quarter increase in non-interest-bearing deposits, including a slowing economy and an extended deadline for making estimated tax payments, our team’s focus on core deposit growth has produced excellent results for the past several quarters. This deposit initiative will remain a core focus of the team and I am confident in their continued success.”

Year-over-year deposit growth can be attributed primarily to acquired deposit portfolios from both First Advantage Bank and Community Bank & Trust, which totaled $607.6 million and $223.3 million, respectively, at June 30, 2020. Organic year-over-year deposit growth totaled $148.9 million or 9.6%.

Maintaining a Track Record of Financial Strength and Superior Credit Quality

Stockholders’ equity increased $60.9 million from the linked quarter to $295.5 million at June 30, 2020. The linked-quarter increase is primarily due to the acquisition of First Advantage Bancorp, Inc., which increased capital by $51.9 million. Both the Company and Bank continue to meet the criteria to be classified as “Well Capitalized” under applicable banking regulations. Tangible book value per share declined from the linked quarter by $0.48, or 3.3% to $13.96 at June 30, 2020, primarily as a result of the First Advantage Bancorp, Inc. transaction.

Credit quality remains strong. Nonperforming loans accounted for 0.33% of total loans held for investment and nonperforming assets accounted for 0.34% of total assets at June 30, 2020. The allowance for loan loss was 0.79% of loans held for investment (1.73% including unamortized purchased loan discounts) at June 30, 2020. A $3.0 million provision was recognized during the quarter driven by risk factors related to the COVID-19 pandemic. The allowance was further bolstered by a $0.7 million recovery realized during the quarter. The acquired loan portfolios from First Advantage Bank and Community Bank & Trust are reserved for through fair value marks that consider both credit quality and changes in interest rates.

Conclusion

Ard concluded, “Our Company is well positioned as we move into the second half of 2020, as substantially all merger costs have been recognized and we should continue realizing efficiencies and other benefits from our larger, consolidated company. We began seeing increased activity in the loan pipeline at the end of the second quarter and expect to see increased loan originations in the third quarter. We have strengthened our team by adding and quickly integrating talented bankers and we now stand as one company ready to serve the needs of our customers and our communities.”

Conference Call Information

The Company will hold a conference call to discuss second quarter 2020 results on Friday, July 24, 2020, at 9:00 a.m. CDT, and the earnings conference call will be broadcast live over the Internet at https://www.webcaster4.com/Webcast/Page/1855/35629. A link to these events can be found on the Company’s website (https://www.reliantbank.com) under the tab titled “Investor Relations.”

Following the live broadcast, the webcast replay will be available on the Company’s website (https://www.reliantbank.com) under the tab titled “Investor Relations” followed by the tab titled “News & Market Information” followed by the tab titled “Event Calendar” followed by the tab titled “Past Events” and will be available for 12 months.

About Reliant Bancorp, Inc. and Reliant Bank

Reliant Bancorp, Inc. is a Brentwood, Tennessee-based financial holding company which, through its wholly owned subsidiary Reliant Bank, operates banking centers in Cheatham, Davidson, Hamilton, Hickman, Maury, Montgomery, Robertson, Rutherford, Sumner, and Williamson counties, Tennessee. 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. As of June 30, 2020, Reliant Bancorp had approximately $3.0 billion in total consolidated assets, approximately $2.3 billion in loans and approximately $2.5 billion in deposits. For additional information, locations and hours of operation, please visit www.reliantbank.com.

Financial Measures

This document contains non-GAAP (Generally Accepted Accounting Principles) financial measures. The non-GAAP measures in this release include “adjusted net interest margin,” “adjusted net income (loss) attributable to common shareholders and related impact,” “average tangible stockholders’ equity,” “ROATCE,” “adjusted ROATCE,” “tangible assets,” “tangible equity,” “TBVPS,” “core bank efficiency ratio (excludes mortgage segment and merger expense),” and “adjusted loan loss allowance.” 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, income relating to the recoveries of purchased credit impaired loans, and merger expenses do not necessarily reflect the operational performance of the business in these periods; 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 GAAP.

Forward-Looking Statements

All statements, other than statements of historical fact, included in this release and any oral statements made regarding the subject of this release, including in the conference call referenced herein, that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements relating to core deposit growth remaining a Company initiative and the continued success of this initiative, the Company being well positioned moving into the second half of 2020, and the Company’s expectation of increased loan originations in the third quarter of 2020. The words “believe,” “anticipate,” “expect,” “may,” “will,” “assume,” “should,” “predict,” “could,” “would,” “intend,” “targets,” “estimates,” “projects,” “plans,” and “potential,” and other similar words and expressions of the future, are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking, including statements about the Company’s future financial and operating results and the Company’s plans, objectives, and intentions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results, performance, or achievements of the Company to differ materially from any results, performance, or achievements expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others: (1) the global health and economic crisis precipitated by the coronavirus (COVID-19) pandemic, (2) actions taken by governments, businesses and individuals in response to the coronavirus (COVID-19) pandemic, (3) the pace of recovery when the coronavirus (COVID-19) pandemic subsides, (4) the possible recurrence of the coronavirus (COVID-19), (5) changes in political conditions or the legislative or regulatory environment, including governmental initiatives affecting the financial services industry, including without limitation the Coronavirus Aid, Relief, and Economic Security (or CARES) Act, (6) the possibility that our asset quality could decline or that we experience greater loan losses than anticipated, (7) increased levels of other real estate, primarily as a result of foreclosures, (8) the impact of liquidity needs on our results of operations and financial condition, (9) competition from financial institutions and other financial service providers, (10) the effect of interest rate increases on the cost of deposits, (11) unanticipated weakness in loan demand or loan pricing, (12) greater than anticipated adverse conditions in the national economy or local economies in which we operate, including Middle Tennessee, (13) lack of strategic growth opportunities or our failure to execute on available opportunities, (14) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses, (15) economic crises and associated credit issues in industries most impacted by the coronavirus (COVID-19) pandemic, including the restaurant, hospitality and retail sectors, (16) the ability to grow and retain low-cost core deposits and retain large, uninsured deposits, (17) our ability to effectively manage problem credits, (18) our ability to successfully implement efficiency initiatives on time and with the results projected, (19) our ability to successfully develop and market new products and technology, (20) the impact of negative developments in the financial industry and United States and global capital and credit markets, (21) our ability to retain the services of key personnel, (22) our ability to adapt to technological changes, (23) risks associated with litigation, including the applicability of insurance coverage, (24) the vulnerability of the Bank’s network and online banking portals, and the systems of parties with whom the Company and the Bank contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss, and other security breaches and interruptions, (25) changes in state and federal laws, rules, regulations, or policies applicable to banks or bank or financial holding companies, including regulatory or legislative developments, (26) adverse results (including costs, fines, reputational harm, and/or other negative effects) from current or future litigation, regulatory examinations, or other legal and/or regulatory actions, (27) the risk that expected cost savings and revenue synergies from (a) the merger of the Company and Tennessee Community Bank Holdings, Inc. (“TCB Holdings”) (the “TCB Holdings Transaction”) or (b) the merger of the Company and First Advantage Bancorp (“FABK”) (the “FABK Transaction” and, together with the TCB Holdings Transaction, collectively, the “Transactions”), may not be realized or may take longer than anticipated to be realized, (28) the effect of the Transactions on our customer, supplier, or employee relationships and operating results (including without limitation difficulties in maintaining relationships with employees and customers), as well as on the market price of the Company’s common stock, (29) the risk that the businesses and operations of TCB Holdings and its subsidiaries and of FABK and its subsidiaries cannot be successfully integrated with the business and operations of the Company and its subsidiaries or that integration will be more costly or difficult than expected, (30) the amount of costs, fees, expenses, and charges related to the Transactions, including those arising as a result of unexpected factors or events, (31) reputational risk associated with and the reaction of our customers, suppliers, employees, or other business partners to the Transactions, (32) the risk associated with Company management’s attention being diverted away from the day-to-day business and operations of the Company to the integration of the Transactions, and (33) general competitive, economic, political, and market conditions, including economic conditions in the local markets where we operate. Additional factors which could affect the forward-looking statements can be found in the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website at http://www.sec.gov. The Company believes the forward-looking statements contained herein are reasonable; however, many of such risks, uncertainties, and other factors are beyond the Company’s ability to control or predict and undue reliance should not be placed on any forward-looking statements, which are based on current expectations and speak only as of the date that they are made. Therefore, the Company can give no assurance that its future results will be as estimated. The Company does not intend to, and disclaims any obligation to, update or revise any forward-looking statement.

RELIANT BANCORP, INC.

CONSOLIDATED BALANCE SHEETS – UNAUDITED

June 30, 2020, March 31, 2020 and June 30, 2019

(Dollar Amounts in Thousands)

ASSETS

June 30, 2020

March 31, 2020

June 30, 2019

Cash and due from banks

$93,838

$46,318

$35,917

Federal funds sold

638

1,714

80

Total cash and cash equivalents

94,476

48,032

35,997

Securities available for sale

249,014

256,928

290,373

Loans held for investment, net of unearned income

2,317,324

1,619,703

1,312,685

Allowance for loan losses

(18,237

)

(15,121

)

(11,666

)

Loans, net

2,299,087

1,604,582

1,301,019

Mortgage loans held for sale, net

101,579

70,352

11,571

Accrued interest receivable

13,901

7,289

7,246

Premises and equipment, net

34,194

27,609

21,632

Operating leases right of use assets

15,452

11,473

Restricted equity securities, at cost

17,509

14,405

11,488

Other real estate, net

2,514

1,848

Cash surrender value of life insurance contracts

67,723

52,556

46,068

Deferred tax assets, net

9,787

5,426

3,133

Goodwill

51,058

50,723

43,642

Core deposit intangibles

12,293

10,486

7,745

Other assets

23,025

17,927

12,486

TOTAL ASSETS

$2,991,612

$2,177,788

$1,794,248

LIABILITIES AND STOCKHOLDERS’ EQUITY

Deposits

Demand

$519,684

$320,553

$225,380

Interest-bearing demand

288,710

170,304

144,265

Savings and money market deposit accounts

771,505

494,750

368,764

Time

950,163

736,841

811,871

Total deposits

2,530,062

1,722,448

1,550,280

Accrued interest payable

2,918

3,995

967

Subordinated debentures

70,413

70,391

11,644

Federal Home Loan Bank advances

49,121

127,628

11,119

Dividends payable

15

9

1,008

Operating lease liability

16,591

11,761

Other liabilities

26,949

6,884

5,287

TOTAL LIABILITIES

2,696,069

1,943,116

1,580,305

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; 16,631,604, 12,014,095, and 11,196,563 shares issued and outstanding at June 30, 2020, March 31, 2020, and June 30, 2019, respectively

16,632

12,014

11,197

Additional paid-in capital

232,436

184,523

166,252

Retained earnings

45,351

39,150

33,349

Accumulated other comprehensive income (loss)

1,124

(1,015

)

3,145

TOTAL STOCKHOLDERS’ EQUITY

295,543

234,672

213,943

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$2,991,612

$2,177,788

$1,794,248

RELIANT BANCORP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS – UNAUDITED

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands, Except Per Share Amounts)

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

INTEREST INCOME

Interest and fees on loans

$33,447

$20,645

$16,960

Interest and fees on loans held for sale

815

560

198

Interest on investment securities, taxable

128

451

587

Interest on investment securities, nontaxable

1,317

1,371

1,650

Federal funds sold and other

208

279

297

TOTAL INTEREST INCOME

35,915

23,306

19,692

INTEREST EXPENSE

Deposits

Demand

218

100

86

Savings and money market

1,531

975

1,051

Time

3,080

3,762

4,369

Federal Home Loan Bank advances and other

148

361

175

Subordinated debentures

982

993

198

TOTAL INTEREST EXPENSE

5,959

6,191

5,879

NET INTEREST INCOME

29,956

17,115

13,813

PROVISION FOR LOAN LOSSES

3,000

2,900

200

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

26,956

14,215

13,613

NONINTEREST INCOME

Service charges on deposit accounts

1,381

1,208

936

Gains on mortgage loans sold, net

2,248

1,573

1,225

Gain on securities transactions, net

327

175

Gain on sale of other real estate

11

14

Gain on disposal of premises and equipment

9

Other

455

478

362

TOTAL NONINTEREST INCOME

4,422

3,282

2,698

NONINTEREST EXPENSE

Salaries and employee benefits

12,464

9,237

7,706

Occupancy

2,026

1,486

1,358

Information technology

2,027

1,819

1,575

Advertising and public relations

228

353

275

Audit, legal and consulting

680

478

690

Federal deposit insurance

441

336

249

Provision for losses on other real estate

Merger expenses

2,632

4,186

1

Other operating

1,766

1,703

1,272

TOTAL NONINTEREST EXPENSE

22,264

19,598

13,126

INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES

9,114

(2,101

)

3,185

INCOME TAX EXPENSE (BENEFIT)

1,634

(910

)

501

CONSOLIDATED NET INCOME (LOSS)

7,480

(1,191

)

2,684

NONCONTROLLING INTEREST IN NET LOSS OF SUBSIDIARY

388

976

1,555

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS

$7,868

($215

)

$4,239

Basic net income attributable to common shareholders, per share

$0.48

-$0.02

$0.38

Diluted net income attributable to common shareholders, per share

$0.48

-$0.02

$0.38

RELIANT BANCORP, INC.

SEGMENT FINANCIAL INFORMATION – UNAUDITED

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands)

Core Bank

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

Net interest income

$

29,420

$

16,782

$

13,703

Provision for loan losses

3,000

2,900

200

Noninterest income

2,174

1,709

1,473

Noninterest expense (excluding merger expenses)

16,433

12,461

10,129

Merger expense

2,632

4,186

1

Income (loss) before provision for income taxes

9,529

(1,056

)

4,846

Income tax expense (benefit)

1,661

(841

)

607

Net income (loss) attributable to common shareholders

$

7,868

$

(215

)

$

4,239

Residential Mortgage Company

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

Net interest income

$

536

$

333

$

110

Provision for loan losses

Noninterest income

2,248

1,573

1,225

Noninterest expense

3,199

2,951

2,996

Loss before provision for income taxes

(415

)

(1,045

)

(1,661

)

Income tax benefit

(27

)

(69

)

(106

)

Net loss

(388

)

(976

)

(1,555

)

Noncontrolling interest in net loss of subsidiary

388

976

1,555

Net income (loss) attributable to common shareholders

$

$

$

The above financial information is presented, net of intercompany eliminations.

RELIANT BANCORP, INC.

SELECTED QUARTERLY FINANCIAL DATA – UNAUDITED

AT OR FOR THE STATED THREE MONTHS ENDED

(Dollar Amounts in Thousands, Except Per Share Amounts)

June 30, 2020

March 31, 2020

June 30, 2019

Per Common Share Data

Net income (loss) attributable to shareholders, per share

Basic

$

0.48

$

(0.02

)

$

0.38

Diluted

$

0.48

$

(0.02

)

$

0.38

Book value per common share

$

17.77

$

19.53

$

19.11

Basic weighted average common shares

16,496,817

11,892,723

11,196,898

Diluted weighted average common shares

16,529,080

11,892,723

11,286,627

Common shares outstanding at period end

16,631,604

12,014,495

11,196,563

Selected Balance Sheet Data

Loans, net of unearned income

$

2,317,324

$

1,619,703

$

1,312,685

Total assets

2,991,612

2,177,788

1,794,248

Customer deposits

2,177,782

1,376,998

1,080,180

Wholesale and other purchased funds

352,280

345,450

470,100

Total deposits

2,530,062

1,722,448

1,550,280

Total liabilities

2,696,069

1,943,116

1,580,305

Total stockholders’ equity

295,543

234,672

213,943

Total liabilities and stockholders’ equity

2,991,612

2,177,788

1,794,248

Selected Balance Sheet Data – Quarterly Averages

Loans held for investment

2,302,154

1,613,033

1,276,197

Earning assets(1)

2,734,898

1,985,032

1,633,903

Total assets

2,948,366

2,178,418

1,773,026

Interest-bearing liabilities

2,159,118

1,597,313

1,333,809

Total liabilities

2,659,405

1,936,519

1,560,378

Total stockholder’s equity

288,961

241,899

212,648

Total liabilities and stockholder’s equity

2,948,366

2,178,418

1,773,026

Selected Asset Quality Measures

Nonaccrual loans

$

7,541

$

3,949

$

3,045

90+ days past due still accruing

8

94

22

Total nonperforming loans

7,549

4,043

3,067

Total nonperforming assets (2)

10,063

4,043

4,915

Net (recoveries) charge offs

(116

)

357

(112

)

Nonperforming loans to total loans

0.33

%

0.25

%

0.23

%

Nonperforming assets to total assets

0.34

%

0.19

%

0.27

%

Nonperforming assets to total loans and other real estate

0.43

%

0.25

%

0.37

%

Allowance for loan losses to total loans

0.79

%

0.93

%

0.89

%

Allowance for loan losses to nonperforming loans

241.58

%

374.00

%

380.37

%

Net (recoveries) charge offs to average loans (3)

(0.02

)%

0.09

%

(0.04

)%

Capital Ratios (Bank Subsidiary Only)(4)

Tier 1 leverage

11.31

%

10.58

%

9.58

%

Common equity tier 1

11.61

%

12.13

%

11.48

%

Total risk-based capital

12.36

%

13.00

%

12.33

%

Selected Performance Ratios (3)

Return on average assets

1.07

%

(0.04

)%

0.96

%

Return on stockholders’ equity

10.89

%

(0.36

)%

7.97

%

Net interest margin (tax-equivalent basis)

4.58

%

3.61

%

3.57

%

(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.

(2)

Nonperforming assets consist of nonperforming loans (excluding troubled debt restructurings) and other real estate.

(3)

Data has been annualized.

(4)

Current quarter capital ratios are estimated.

RELIANT BANCORP, INC.

YIELD TABLES – UNAUDITED

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands)

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 periods indicated below:

Three Months Ended
June 30, 2020

Three Months Ended
March 31, 2020

Three Months Ended
June 30, 2019

Average
Balances

Rates /
Yields
(%)

Interest
Income /
Expense

Average
Balances

Rates /
Yields
(%)

Interest
Income /
Expense

Average
Balances

Rates /
Yields
(%)

Interest
Income /
Expense

Interest earning assets

Loans

$

2,302,154

5.68

$

32,498

$

1,613,033

5.01

$

20,077

$

1,276,197

5.18

$

16,481

Loan fees

0.30

1,739

0.22

890

0.25

782

Loans with fees

2,302,154

5.98

34,237

1,613,033

5.23

20,967

1,276,197

5.43

17,263

Mortgage loans held for sale

85,313

3.84

815

47,685

4.72

560

14,502

5.48

198

Deposits with banks

66,031

0.30

50

36,062

1.38

124

30,342

1.53

116

Investment securities – taxable

66,234

0.78

128

74,688

2.43

451

77,405

3.04

587

Investment securities – tax-exempt

193,216

3.51

1,688

197,241

3.56

1,748

222,149

3.77

2,090

Federal funds sold and other

21,950

2.90

158

16,323

3.82

155

13,308

5.46

181

Total earning assets

2,734,898

5.45

37,076

1,985,032

4.86

24,005

1,633,903

5.02

20,435

Nonearning assets

213,468

193,386

139,123

Total assets

$

2,948,366

$

2,178,418

$

1,773,026

Interest bearing liabilities

Interest bearing demand

$

279,171

0.31

$

218

$

186,236

0.22

$

100

$

141,997

0.24

$

86

Savings and money market

731,278

0.84

1,531

459,756

0.85

975

374,406

1.13

1,051

Time deposits – retail

749,566

1.15

2,152

541,545

1.85

2,496

612,148

2.14

3,263

Time deposits – wholesale

201,307

1.85

928

229,820

2.22

1,266

169,956

2.72

1151

Total interest bearing deposits

1,961,322

0.99

4,829

1,417,357

1.37

4,837

1,298,507

1.71

5,551

Federal Home Loan Bank advances

127,399

0.47

148

109,349

1.33

361

23,668

2.20

130

Subordinated debt

70,397

5.61

982

70,607

5.66

993

11,634

6.83

198

Total borrowed funds

197,796

2.30

1,130

179,956

3.03

1,354

35,302

3.73

328

Total interest-bearing liabilities

2,159,118

1.11

5,959

1,597,313

1.56

6,191

1,333,809

1.77

5,879

Net interest rate spread (%)/
Net interest income ($)

4.34

31,117

3.30

17,814

3.25

14,556

Noninterest bearing deposits

468,620

(0.20

)

312,137

(0.26

)

218,512

(0.25

)

Other noninterest bearing liabilities

31,667

27,069

8,057

Stockholder’s equity

288,961

241,899

212,648

Total liabilities and stockholders’ equity

$

2,948,366

$

2,178,418

$

1,773,026

Cost of funds

0.91

1.30

1.52

Net interest margin

4.58

3.61

3.57

Yield Table Assumptions – Average loan balances are inclusive of nonperforming loans. Yields computed on tax-exempt instruments are on a tax equivalent basis including a state tax credit included in loan yields of $779, $304, and $300, respectively, for the three months ended June 30, 2020, March 31, 2020, and June 30, 2019. 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 are allocated to volume change and rate change in proportion to the relationship of the absolute dollar amounts of the change in each category.

RELIANT BANCORP, INC.

NON-GAAP FINANCIAL MEASURES

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands, Except Per Share Amounts)

(Unaudited)

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

NON-GAAP FINANCIAL MEASURES

Adjusted net interest margin (1)

Tax equivalent net interest income (1)(2)

$

31,117

$

17,814

$

14,555

Purchase accounting adjustments

(5,232

)

(527

)

(448

)

Tax credits

(779

)

(304

)

(300

)

Adjusted net interest income

$

25,106

$

16,983

$

13,807

Adjusted net interest margin

3.70

%

3.44

%

3.39

%

Adjusted net income (loss) attributable to common shareholders and related impact (1)(3)

Net income (loss) attributable to common shareholders

$

7,868

$

(215

)

$

4,239

Merger expenses

2,632

4,186

1

Pre-tax adjustments to net income

2,632

4,186

1

Tax effect of adjustments to net income

565

1,032

After tax adjustments to net income

$

2,067

$

3,154

$

1

Adjusted net income attributable to common shareholders

$

9,935

$

2,939

$

4,240

Adjusted return on average assets (4)

1.35

%

0.54

%

0.96

%

Adjusted return on average stockholders’ equity (4)

13.75

%

4.86

%

7.98

%

Adjusted net income attributable to common shareholders, per diluted share

$

0.60

$

0.25

$

0.38

Average tangible stockholders’ equity: (1)

Average stockholders’ equity

$

288,961

$

241,899

$

212,648

Less: average goodwill

51,058

50,723

43,642

Less: average core deposit intangibles

12,529

10,750

7,834

Net average tangible common equity

$

225,374

$

180,426

$

161,172

Return on average: (1)(4)

Tangible common equity (ROATCE)

13.96

%

(0.48

)%

10.52

%

Adjusted ROATCE

17.63

%

6.52

%

10.52

%

(1)

Not a recognized measure under generally accepted accounting principles (GAAP).

(2)

Amount includes tax equivalent adjustment to quantify the tax equivalent net interest income.

(3)

Beginning the quarter ended September 30, 2019, purchase accounting adjustments will no longer be included in the adjusted net income calculation as these have been determined to be ordinary course of business. All historical periods above have been adjusted to reflect this change.

(4)

Data has been annualized.

RELIANT BANCORP, INC.

NON-GAAP FINANCIAL MEASURES

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands, Except Per Share Amounts)

(Unaudited)

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

Tangible assets: (1)

Total assets

$

2,991,612

$

2,177,788

$

1,794,248

Less: goodwill

51,058

50,723

43,642

Less: core deposit intangibles

12,293

10,486

7,745

Net tangible assets

$

2,928,261

$

2,116,579

$

1,742,861

Tangible equity: (1)

Total stockholders’ equity

$

295,543

$

234,672

$

213,943

Less: goodwill

51,058

50,723

43,642

Less: core deposit intangibles

12,293

10,486

7,745

Net tangible common equity

$

232,192

$

173,463

$

162,556

Ratio of tangible common equity to tangible assets

7.93

%

8.20

%

9.33

%

Tangible book value per common share (TBVPS): (1)

Net tangible equity

$

232,192

$

173,463

$

162,556

Common shares outstanding

16,631,604

12,014,495

11,196,563

TBVPS

$

13.96

$

14.44

$

14.52

Core bank efficiency ratio (excludes mortgage segment and merger expense)(1)

Non-interest expense

$

16,433

$

12,461

$

10,129

Net interest income

29,420

16,782

13,703

Tax equivalent adjustment for tax exempt interest income

1,161

699

742

Non-interest income

2,174

1,709

1,473

Less gain on sale of other real estate

(11

)

(14

)

Less gain on sale of securities

(327

)

(175

)

Less gain on disposal of premises and equipment

(9

)

Adjusted operating income

$

32,417

$

19,167

$

15,743

Efficiency Ratio

50.69

%

65.01

%

64.34

%

Adjusted loan loss allowance: (1)

Allowance for loan losses

$

18,237

$

15,121

$

11,666

Purchase loan discounts

21,939

4,586

3,688

Loan loss reserve and purchase loan discounts

$

40,176

$

19,707

$

15,354

Allowance for loan losses and purchase loan discounts to total loans

1.73

%

1.22

%

1.17

%

(1) Not a recognized measure under generally accepted accounting principles (GAAP).

 

DeVan Ard, Jr., Chairman and CEO, Reliant Bancorp, Inc. (615.221.2087)

Source: Reliant Bancorp, Inc.

X
- Enter Your Location -
- or -