Exhibit 99.1

Reliant Bancorp, Inc. Reports Record Third Quarter Results

Third Quarter Net Income Up 121.1% to $4.1 Million - EPS Rises 63.6% to $0.36 Per Fully Diluted Share

Loans Increase 59.4% to $1.2 Billion - Deposits Up 66.0% to $1.4 Billion

BRENTWOOD, Tenn.--(BUSINESS WIRE)--October 24, 2018--Reliant Bancorp, Inc. (“Reliant Bancorp” or the “Company”) (Nasdaq: RBNC), the parent company for Reliant Bank (“Reliant”), announced record third quarter results, including growth in earnings, loans, deposits and assets for the quarter and nine months ended September 30, 2018.

Third quarter net income attributable to common shareholders rose 121.1% to $4.1 million, and net income per fully diluted share increased 63.6% to $0.36, compared to $1.8 million, or $0.22 per fully diluted share, for the third quarter of 2017. Third quarter year-to-date net income attributable to common shareholders rose 63.6% to $10.0 million and net income per fully diluted share increased 14.5% to $0.87 per fully diluted share, compared to $6.1 million, or $0.76 per fully diluted share for the same period in 2017. The 2018 results included approximately 2.4 million additional shares outstanding related to the merger with Community First, Inc. that closed on January 1, 2018, and merger-related expenses of approximately $0.1 million for the third quarter and $2.7 million year-to-date.

“Reliant’s loan growth accelerated late in the second quarter of 2018 and continued into the third quarter,” stated DeVan D. Ard, Jr., Chairman, President and Chief Executive Officer. “Our loan production rose 35% to $166.9 million in the third quarter compared with our second quarter 2018 loan production of $123.8 million. Loan growth is attributed to increased demand across our markets and the continued strength of the economy in Middle Tennessee and in Chattanooga. And, while competition for deposits intensified, we grew deposit balances in relationship accounts - specifically - checking, savings and money market account types - by 3.3% during the quarter, or 13.4% annualized. Our new full service branches; one in Murfreesboro that opened in September, and the other in Chattanooga that opens in the fourth quarter, will also give us access to two more growth markets with combined deposits of over $12 billion.

“Third quarter earnings benefited from higher loan volume, increased non-interest income, improved asset quality and the smooth integration of the Community First merger. We completed the conversion of Community First’s systems last quarter and have realized improved operating efficiencies and higher loan and deposit volume from their legacy offices. Based on our current momentum, we anticipate reporting record net income, loans and deposits at year-end 2018,” concluded Ard.


Key Highlights

  • Net income increased 90.8% to $4.1 million in the third quarter of 2018 compared with net income of $2.1 million in the second quarter of 2018. Net income per fully diluted share rose 89.5% to $0.36 in the third quarter of 2018 compared with $0.19 in the second quarter of 2018. Third quarter 2018 results included approximately $0.1 million in merger-related expenses compared to $2.5 million in merger-related expenses in the second quarter of 2018. Excluding merger related charges, net income attributable to common shareholders (non-GAAP) rose 98.5% to $4.1 million compared to $2.1 million for the third quarter of 2017 and was up 4.8% from $3.9 million from the second quarter of 2018. Excluding merger related charges, earnings per fully diluted share rose 44.0% to $0.36 per fully diluted share in the third quarter of 2018 compared to the third quarter of 2017. For the first nine months, net income excluding merger related charges attributable to common shareholders rose 86.3% to $11.7 million, and was up 27.5% to $1.02 per fully diluted shares, compared to $6.3 million, or $0.80 per fully diluted share, for the same period in 2017.
  • Loans rose 59.4% to $1.2 billion in the third quarter of 2018 compared with the third quarter of 2017 and were up 4.5% (18.1% annualized) compared to the second quarter of 2018. Third quarter new loan production rose 34.8% to $166.9 million compared with $123.8 million in the second quarter of 2018. New loan production, which carried an average weighted yield of 5.27% up from 4.69% in the second quarter, was led by CLD (39%), CRE (24%), consumer construction including 1-4 family (19%) and C&I (15%).
  • Total deposits grew 66.0% to $1.4 billion compared with the third quarter of 2017, and were up by 4.6% (18.4% annualized) from the second quarter of 2018. We experienced an increase in core deposits in Murfreesboro with the opening of the new banking center and anticipate continued growth. We anticipate the opening of a new banking center in Chattanooga in the fourth quarter to contribute to growth in core deposits from this market. Deposits generated through our Chattanooga office increased 17% since the second quarter of 2018.
  • Noninterest bearing deposits rose 67.5% to $221.3 million at September 30, 2018, compared with the third quarter of 2017, and declined slightly by 1.8% from the second quarter of 2018.
  • Net interest margin increased to 3.77% for the third quarter of 2018 compared with 3.74% for the second quarter of 2018 and was down from 4.08% in the third of 2017. The increase in net interest margin from the second quarter of 2018 was due to the yield on our earning assets increasing at a slightly faster pace than our cost of funds. This was mainly driven by the increase in yield on newer loans. The decrease in net interest margin compared to the third quarter of 2017 was due primarily to our cost of funds increasing at a faster pace than our yields on earning assets since last year.
  • Noninterest income rose 33.1% to $2.8 million in the third quarter of 2018 compared with $2.1 million in the third quarter of 2017, and rose 23.2% from $2.3 million in the second quarter of 2018. The increase compared to third quarter of 2017 was driven mainly by higher service charges resulting from revised deposit product pricing at conversion, while the increase compared to the second quarter of 2018 was driven mainly by the increase in mortgage revenue. Bank segment noninterest income rose 167.2% compared with the third quarter of 2017 due to growth in service charges and gain on sale of other real estate, and increased 6.2% compared to the second quarter of 2018, due primarily to gain on sale of other real estate.
  • Noninterest expense rose 43.1% to $12.2 million compared with $8.5 million in the third quarter of 2017 and declined 13.4% from $14.0 million in the second quarter of 2018. Noninterest expenses included pre-tax merger related expenses of approximately $0.1 million in the third quarter of 2018 compared to $0.6 million in the third quarter of 2017 and $2.5 million in the second quarter of 2018. Excluding merger related expenses, noninterest expenses rose 52.2% and 4.5% compared with the third quarter of 2017 and the second quarter of 2018, respectively. Bank segment noninterest expenses excluding merger related expenses rose 2.4% in the third quarter compared with the second quarter of 2018 due, in part, to higher expenses related to the Murfreesboro branch and the pre-opening expenses associated with the Chattanooga branch.
  • Asset quality remained strong at September 30, 2018. Nonperforming assets to total assets improved to 0.31% in the third quarter of 2018, compared with 0.49% and 0.39% for the third quarter of 2017 and second quarter of 2018, respectively. Net recoveries were 0.07% in the third quarter of 2018 compared with net charge-offs of 0.17% in the third quarter of 2017. Other real estate owned declined 51.5% to $1.0 million in the third quarter of 2018 compared with $2.1 million in the second quarter of 2018. The remaining property in other real estate is under contract and the sale is expected to generate a slight gain on closing. We continue to focus on loan quality as a key component of our earnings mix.
  • Our provision for loan losses for the third quarter of 2018 was $322,000 compared to $540,000 and $300,000, for the third quarter of 2017 and second quarter of 2018, respectively. The increase compared to the second quarter of 2018 was driven by growth in loans, while the decrease compared to the third quarter of 2017 was driven by improved loan quality metrics for that period.

Capital Position

Reliant’s capital position remained strong at September 30, 2018. The tier 1 leverage ratio was 10.22% compared with 9.98% at June 30, 2018, and 12.20% at September 30, 2017. Total stockholders’ equity rose to $203.8 million and tangible book value per common share was $13.15 at September 30, 2018, compared to $13.06 at June 30, 2018, and $13.88 at September 30, 2017, reflecting the impact of our private placement in the third quarter of 2017 and our merger with Community First in the first quarter of 2018 as well as earnings accretion. Reliant’s capital ratios are expected to be maintained significantly above the ratios of a “well-capitalized” institution.


Non-GAAP Financial Measures

This document contains non-GAAP financial measures. The non-GAAP measures in this release include “adjusted net interest margin,” “adjusted net income attributable to common shareholders and related impact on ROA, ROE, and earnings per diluted share,” 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, 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 generally accepted accounting principles.

About Reliant Bancorp and Reliant Bank

Reliant Bancorp, Inc. is a Brentwood, Tennessee-based bank holding company which operates banking centers in Davidson, Robertson, Rutherford, Sumner, Williamson, Maury and Hickman counties, Tennessee along with a loan and deposit production office in Hamilton County, 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. As of September 30, 2018, Reliant Bancorp had approximately $1.7 billion in total assets, approximately $1.2 billion in loans and approximately $1.4 billion in deposits. For additional information, locations and hours of operation, please visit their website at www.reliantbank.com.

Forward Looking Statements

All statements, other than statements of historical fact, included in this release 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. The words “believe,” “anticipate,” “expect,” “may,” “will,” “assume,” “should,” “predict,” “could,” “would,” “intend,” “targets,” “estimates,” “projects,” “plans,” “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 Reliant Bancorp’s future financial and operating results and Reliant Bancorp’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 Reliant Bancorp to differ materially from any results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others: (1) the effect of interest rate increases on the cost of deposits; (2) unanticipated weakness in loan demand or loan pricing; (3) greater than anticipated adverse conditions in the national or local economies in which we operate, including Middle Tennessee; (4) lack of strategic growth opportunities or our failure to execute on those opportunities; (5) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (6) the ability to grow and retain low-cost core deposits and retain large, uninsured deposits; (7) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on Reliant Bancorp’s results, including as a result of compression to net interest margin; (8) our ability to effectively manage problem credits; (9) our ability to successfully implement efficiency initiatives on time and in amounts projected; (10) our ability to successfully develop and market new products and technology; (11) the vulnerability of Reliant Bank’s network and online banking portals, and the systems of parties with whom we contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss, and other security breaches; and (12) changes in laws or regulations. Additional factors which could affect the forward-looking statements can be found in Reliant Bancorp’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. Reliant Bancorp believes the forward-looking statements contained herein are reasonable; however, 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. Reliant Bancorp disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events or otherwise.


 
 
 

RELIANT BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
September 30, 2018, June 30, 2018 AND September 30, 2017
(Dollar Amounts in Thousands)
(Unaudited)

 

ASSETS

       

September 30,

2018

   

June 30,

2018

   

September 30,

2017

Cash and due from banks $ 34,026 $ 32,321 $ 18,277
Federal funds sold   417     381     669  
Total cash and cash equivalents 34,443 32,702 18,946
Securities available for sale 293,028 308,069 192,277
Loans, net of unearned income 1,194,129 1,142,459 749,361
Allowance for loan losses   (10,698 )   (10,169 )   (9,623 )
Loans, net 1,183,431 1,132,290 739,738
Mortgage loans held for sale, net 12,712 31,163 19,475
Accrued interest receivable 8,032 7,474 4,999
Premises and equipment, net 22,156 19,955 9,558
Restricted equity securities, at cost 11,681 11,677 7,163
Other real estate, net 1,000 2,060
Cash surrender value of life insurance contracts 45,220 44,927 29,422
Deferred tax assets, net 9,214 7,913 2,776
Goodwill 43,642 43,627 11,404
Core deposit intangibles 8,456 8,693 1,336
Other assets   11,186     9,108     4,086  
TOTAL ASSETS $ 1,684,201   $ 1,659,658   $ 1,041,180  
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
LIABILITIES
Deposits
Demand $ 221,252 $ 225,360 $ 132,058
Interest-bearing demand 162,159 140,201 79,439
Savings and money market deposit accounts 358,934 352,724 197,521
Time   653,201     615,990     431,430  
Total deposits 1,395,546 1,334,275 840,448
Accrued interest payable 1,150 801 220
Subordinated debentures 11,583 11,562
Federal Home Loan Bank advances 62,686 102,874 56,720
Dividends payable 922 919 541
Other liabilities   8,563     6,887     5,307  
TOTAL LIABILITIES   1,480,450     1,457,318     903,236  
 
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; 11,531,094, 11,482,965 and 9,022,098 shares issued and outstanding at September 30, 2018, June 30, 2018, and September 30, 2017, respectively 11,531 11,483 9,022
Additional paid-in capital 172,930 172,686 112,202
Retained earnings 24,246 21,090 16,821
Accumulated other comprehensive loss   (4,956 )   (2,919 )   (101 )
TOTAL STOCKHOLDERS’ EQUITY   203,751     202,340     137,944  
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,684,201   $ 1,659,658   $ 1,041,180  

 
 
 
RELIANT BANCORP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE PERIODS INDICATED

(Dollar Amounts in Thousands, Except Per Share Amounts)

(Unaudited)

 
        Three Months Ended     Nine Months Ended

September 30,

2018

   

June 30,

2018

   

September 30,

2017

September 30,

2018

   

September 30,

2017

INTEREST INCOME
Interest and fees on loans $ 14,873 $ 14,066 $ 9,078 $ 42,497 $ 25,193
Interest and fees on loans held for sale 294 326 211 1,101 420
Interest on investment securities, taxable 414 453 179 1,374 514
Interest on investment securities, nontaxable 1,709 1,708 1,022 4,921 2,796
Federal funds sold and other   280   277   137     869   381  
 
TOTAL INTEREST INCOME   17,570   16,830   10,627     50,762   29,304  
 
INTEREST EXPENSE
Deposits
Demand 102 84 42 263 131
Savings and money market 657 574 207 1,709 557
Time 2,542 2,199 1,117 6,737 2,663
Federal Home Loan Bank advances and other 606 397 165 1,275 383
Subordinated debentures   197   172       526    
TOTAL INTEREST EXPENSE   4,104   3,426   1,531     10,510   3,734  
 
NET INTEREST INCOME 13,466 13,404 9,096 40,252 25,570
 
PROVISION FOR LOAN LOSSES   322   300   540     759   1,195  
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   13,144   13,104   8,556     39,493   24,375  
NONINTEREST INCOME
Service charges on deposit accounts 833 900 309 2,504 936
Gains on mortgage loans sold, net 1,399 957 1,571 4,061 2,751
Gain on securities transactions, net 18 25 43 59
Gain on sale of other real estate 150 20 1 259 26
Gain (loss) on disposal of premises and equipment 16 (50 ) 16 (50 )
Other   361   352   256     1,139   735  
TOTAL NONINTEREST INCOME   2,777   2,254   2,087     8,022   4,457  
NONINTEREST EXPENSE
Salaries and employee benefits 6,913 6,613 4,880 20,480 13,634
Occupancy 1,234 1,210 850 3,673 2,482
Information technology 1,315 1,249 732 3,913 1,924
Advertising and public relations 183 141 81 413 204
Audit, legal and consulting 588 816 501 2,027 1,102
Federal deposit insurance 210 224 100 630 320
Merger expenses 82 2,483 562 2,742 562
Other operating   1,637   1,305   791     4,487   2,406  
TOTAL NONINTEREST EXPENSE   12,162   14,041   8,497     38,365   22,634  
INCOME BEFORE PROVISION FOR INCOME TAXES 3,759 1,317 2,146 9,150 6,198
INCOME TAX EXPENSE   519   115   306     1,431   1,005  
CONSOLIDATED NET INCOME   3,240     1,202     1,840       7,719   5,193  
NONCONTROLLING INTEREST IN NET LOSS OF SUBSIDIARY   842   937   6     2,243   898  
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 4,082 $ 2,139 $ 1,846   $ 9,962 $ 6,091  
Basic net income attributable to common shareholders, per share $ 0.36 $ 0.19 $ 0.23   $ 0.88   $ 0.77  
Diluted net income attributable to common shareholders, per share $ 0.36 $ 0.19 $ 0.22   $ 0.87   $ 0.76  

 
 
 

RELIANT BANCORP, INC.
SEGMENT FINANCIAL INFORMATION
FOR THE PERIODS INDICATED
(Dollar Amounts in Thousands)
(Unaudited)

 

Retail Banking

                       
Three Months Ended   Nine Months Ended

September 30,

2018

June 30,

2018

September 30,

2017

 

September 30,

2018

 

September 30,

2017

Net interest income $ 13,295 $ 13,190 $ 8,924 $ 39,529 $ 25,224
Provision for loan losses 322 300 540 759 1,195
Noninterest income 1,379 1,299 516 3,966 1,704
Noninterest expense (excluding merger expenses) 9,614 9,389 6,186 28,454 18,019
Merger expense 82   2,483   562   2,742   562  
Income before provision for income taxes 4,656 2,317 2,152 11,540 7,152
Income tax expense 574   178   306   1,578   1,061  
Net income attributable to common shareholders $ 4,082   $ 2,139   $ 1,846   $ 9,962   $ 6,091  
 
 

Residential Mortgage Banking

Three Months Ended Nine Months Ended

September 30,

2018

June 30,

2018

September 30,

2017

September 30,

2018

September 30,

2017

Net interest income $ 171 $ 214 $ 172 $ 723 $ 346
Provision for loan losses
Noninterest income 1,398 955 1,571 4,056 2,753
Noninterest expense 2,466   2,169   1,749   7,169   4,053  
Loss before provision for income taxes (897 ) (1,000 ) (6 ) (2,390 ) (954 )
Income tax benefit (55 ) (63 )   (147 ) (56 )
Net loss (842 ) (937 ) (6 ) (2,243 ) (898 )
Noncontrolling interest in net loss of subsidiary 842   937   6   2,243   898  
Net income attributable to common shareholders $   $   $   $   $  
 

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


 
 
 

RELIANT BANCORP, INC.
SELECTED QUARTERLY FINANCIAL DATA
AT OR FOR THE THREE MONTHS ENDED
(Dollar Amounts in Thousands, Except Per Share Amounts)
(Unaudited)

 
   

September 30,

2018

 

June 30,

2018

 

September 30,

2017

Per Common Share Data    
Net income attributable to shareholders, per share
Basic $ 0.36 $ 0.19 $ 0.23
Diluted $ 0.36 $ 0.19 $ 0.22
Book value per common share $ 17.67 $ 17.62 $ 15.29
Tangible book value per common share $ 13.15 $ 13.06 $ 13.88
Basic weighted average common shares 11,406,753 11,396,829 8,174,973
Diluted weighted average common shares 11,498,179 11,495,233 8,280,858
Common shares outstanding at period end 11,531,094 11,482,965 9,022,098
 
Selected Balance Sheet Data
Tangible common equity (TCE) ratio 9.29 % 9.33 % 12.17 %
Average loans $ 1,144,307 $ 1,119,884 $ 727,453
Average earning assets (1) 1,504,424 1,492,007 955,724
Average total assets 1,644,396 1,629,714 1,010,536
Average stockholders' equity 203,901 202,305 119,427
 
Selected Asset Quality Measures
Nonaccrual loans $ 4,235 $ 4,360 $ 4,950
90+ days past due still accruing 40 51 200
Total nonperforming loans 4,275 4,411 5,150
Total nonperforming assets (2) 5,275 6,471 5,150
Net charge offs (recoveries) (207 ) (139 ) 302
Nonperforming loans to total loans 0.36 % 0.39 % 0.69 %
Nonperforming assets to total assets 0.31 % 0.39 % 0.49 %
Nonperforming assets to total loans and other real estate 0.44 % 0.57 % 0.69 %
Allowance for loan losses to total loans 0.90 % 0.89 % 1.28 %
Allowance for loan losses to nonperforming loans 250.25 % 230.54 % 186.85 %
Net charge offs (recoveries) to average loans (3) (0.07 )% (0.05 )% 0.17 %
 
Capital Ratios (Bank Subsidiary Only)(5)
Tier 1 leverage 10.22 % 9.98 % 12.20 %
Common equity tier 1 12.13 % 12.14 % 14.20 %
Total risk-based capital 12.97 % 12.93 % 15.33 %
 
Selected Performance Ratios (3) (4)
Return on average assets (ROA) 0.99 % 0.53 % 0.73 %
Return on average stockholders' equity (ROE) 8.01 % 4.23 % 6.18 %
Return on tangible common equity (ROTCE) 10.76 % 5.71 % 6.92 %
Net interest margin 3.77 % 3.74 % 4.08 %
 

(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) 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.

(5) Current quarter capital ratios are estimated.


 
 
 

RELIANT BANCORP, INC.
YIELD TABLES
FOR THE PERIODS INDICATED
(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 periods indicated below:

 
   

Three Months Ended

September 30, 2018

 

Three Months Ended

June 30, 2018

 

Three Months Ended

September 30, 2017

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 $ 1,144,307 5.01 $ 14,092 $ 1,119,884 4.81 $ 13,393 $ 727,453 4.78 $ 8,588
Loan fees   0.27     781   0.24     673   0.27     490
Loans with fees 1,144,307 5.28 14,873 1,119,884 5.05 14,066 727,453 5.05 9,078
Mortgage loans held for sale 22,464 5.19 294 24,611 5.31 326 18,333 4.57 211
Deposits with banks 24,570 1.53 95 36,550 1.21 110 14,451 0.88 32
Investment securities - taxable 70,389 2.33 414 67,647 2.69 453 30,212 2.35 179
Investment securities - tax-exempt 229,934 3.74 1,709 231,874 3.75 1,708 157,718 3.99 1,022
Federal funds sold and other 12,760   5.75     185 11,441   5.85     167 7,557   5.51     105
Total earning assets 1,504,424   4.85     17,570 1,492,007   4.66     16,830 955,724   4.72     10,627
Nonearning assets 139,972 137,707 54,812
Total assets $ 1,644,396 $ 1,629,714 $ 1,010,536
Interest bearing liabilities
Interest bearing demand $ 143,057 0.28 $ 102 $ 143,811 0.23 $ 84 $ 81,629 0.20 $ 42
Savings and money market 339,487 0.77 657 357,475 0.64 574 205,463 0.40 207
Time deposits - retail 527,930 1.60 2,128 517,209 1.43 1,848 329,203 1.02 845
Time deposits - wholesale 87,262   1.88     414 92,197   1.53     351 90,222   1.20     272
Total interest bearing deposits 1,097,736 1.19 3,301 1,110,692 1.03 2,857 706,517 0.77 1,366
Federal Home Loan Bank advances 102,731 2.34 606 79,520 2.00 397 46,910 1.40 165
Subordinated debt 11,577   6.75     197 11,556   5.97     172      
Total borrowed funds 114,308   2.79     803 91,076   2.51     569 46,910   1.40     165
Total interest-bearing liabilities 1,212,044   1.34     4,104 1,201,768   1.14     3,426 753,427   0.81     1,531
Net interest rate spread (%) / Net interest income ($) 3.51     13,466 3.52     13,404 3.91     9,096
Non-interest bearing deposits 221,107 (0.20 ) 219,860 (0.17 ) 133,108 (0.12 )
Other non-interest bearing liabilities 7,344 5,781 4,574
Stockholder's equity 203,901 202,305 119,427
Total liabilities and stockholders' equity $ 1,644,396 $ 1,629,714 $ 1,010,536
Cost of funds 1.14   0.97   0.69  
Net interest margin 3.77   3.74   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 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.
YIELD TABLES
FOR THE PERIODS INDICATED
(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 periods indicated below:

 
    Nine Months Ended September 30, 2018   Nine Months Ended September 30, 2017

Average

Balances

 

Rates /

Yields

(%)

 

Interest

Income /

Expense

Average

Balances

 

Rates /

Yields

(%)

 

Interest

Income /

Expense

Interest earning assets        
Loans $ 1,117,743 4.88 $ 40,360 $ 701,362 4.61 $ 23,652
Loan fees   0.26     2,137   0.29     1,541
Loans with fees 1,117,743 5.14 42,497 701,362 4.90 25,193
Mortgage loans held for sale 28,636 5.14 1,101 13,310 4.22 420
Deposits with banks 36,837 1.35 371 15,177 0.71 81
Investment securities - taxable 70,276 2.61 1,374 32,355 2.12 514
Investment securities - tax-exempt 226,601 3.69 4,921 145,412 4.01 2,796
Federal funds sold and other 11,389   5.85     498 7,787   5.15     300
Total earning assets 1,491,482   4.71     50,762 915,403   4.58     29,304
Nonearning assets 137,606 54,240
Total assets $ 1,629,088 $ 969,643
Interest bearing liabilities
Interest bearing demand $ 147,022 0.24 $ 263 $ 84,307 0.21 $ 131
Savings and money market 347,184 0.66 1,709 200,304 0.37 557
Time deposits - retail 520,717 1.45 5,640 308,911 0.86 1,994
Time deposits - wholesale 91,466   1.60     1,097 87,105   1.03     669
Total interest bearing deposits 1,106,389 1.05 8,709 680,627 0.66 3,351
Federal Home Loan Bank advances and other 84,176 2.03 1,275 41,132 1.24 383
Subordinated debt 11,556   6.09     526      
Total borrowed funds 95,732   2.52     1,801 41,132   1.24     383
Total interest-bearing liabilities 1,202,121   1.17     10,510 721,759   0.69     3,734
Net interest rate spread (%) / Net interest income ($) 3.54     40,252 3.89     25,570
Non-interest bearing deposits 217,957 (0.18 ) 132,406 (0.11 )
Other non-interest bearing liabilities 6,464 3,548
Stockholder's equity 202,546 111,930
Total liabilities and stockholders' equity $ 1,629,088 $ 969,643
Cost of funds 0.99   0.58  
Net interest margin 3.76   4.04  
 

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 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     Nine Months Ended

September 30,

2018

   

June 30,

2018

   

September 30,

2017

September 30,

2018

   

September 30,

2017

NON-GAAP FINANCIAL MEASURES
Adjusted net interest margin (1)
Net interest income $ 13,466 $ 13,404 $ 9,096 $ 40,252 $ 25,570
Purchase accounting adjustments (364 ) (326 ) (475 ) (1,199 ) (718 )
Adjusted net interest income $ 13,102   $ 13,078   $ 8,621   $ 39,053   $ 24,852  
Adjusted net interest margin 3.67 % 3.65 % 3.88 % 3.65 % 3.94 %
 
Adjusted net income attributable to common shareholders and Related Impact on ROA, ROE, and Earnings per Diluted Share (1)
Net income attributable to common shareholders $ 4,082 $ 2,139 $ 1,846 $ 9,962 $ 6,091
 
Purchase accounting adjustments (73 ) (73 ) (385 ) (439 ) (439 )
Merger expenses 82   2,483   562   2,742   562  
Pre-tax adjustments to net income 9 2,410 177 2,303 123
Tax effect of adjustments to net income (13 ) 632   (45 ) 567   (66 )
After tax adjustments to net income $ 22   $ 1,778   $ 222   $ 1,736   $ 189  
Adjusted net income attributable to common shareholders $ 4,104   $ 3,917   $ 2,068   $ 11,698   $ 6,280  
Adjusted return on average assets 1.00 % 0.96 % 0.82 % 0.96 % 0.86 %
Adjusted return on average stockholders' equity 8.05 % 7.74 % 6.93 % 7.70 % 7.48 %
Adjusted return on tangible common equity 10.81 % 10.45 % 7.75 % 10.37 % 8.44 %
Adjusted net income attributable to common
shareholders, per diluted share $ 0.36   $ 0.34   $ 0.25   $ 1.02   $ 0.80  
 
Efficiency ratio (subsidiary bank only excluding mortgage segment)(1)
Non-interest expense $ 9,174 $ 8,867 $ 5,747 $ 27,021 $ 16,914
Net interest income 13,492 13,362 8,924 40,055 25,225
Tax equivalent adjustment for tax exempt
interest income 812 490 566 1,747 1,570
Non-interest income 1,379 1,299 516 3,966 1,704
Less gain on sale of other real estate (150 ) (20 ) (1 ) (259 ) (26 )
Less gain on sale of securities (18 ) (25 ) (43 ) (59 )
Add loss (less gain) on disposal of premises and equipment (16 )   50   (16 ) 50  
Adjusted operating income $ 15,499   $ 15,106   $ 10,055   $ 45,450   $ 28,464  
 
Efficiency Ratio 59.19 % 58.70 % 57.16 % 59.45 % 59.42 %
 

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

 

CONTACT:
Reliant Bancorp, Inc.
DeVan Ard, 615-221-2020
Chairman, President and Chief Executive Officer

View differences made from one to another to evaluate Reliant Bancorp, Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Reliant Bancorp, Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account