Attached files

file filename
8-K - 8-K - CU Bancorpd917355d8k.htm

Exhibit 99.1

 

LOGO

CU BANCORP REPORTS RECORD FIRST QUARTER EARNINGS OF $4.2 MILLION

Los Angeles, CA, April 29, 2015 - CU Bancorp (NASDAQ: CUNB), the parent company of wholly owned California United Bank, today reported financial results for the first quarter of 2015.

The comparability of financial information for the first quarter of 2015 to the first and fourth quarters of 2014, is affected by the Company’s acquisition of 1st Enterprise Bank (“1st Enterprise”), which was accomplished by a merger of California United Bank with 1st Enterprise (“the merger”), effective November 30, 2014. Operating results for the first quarter of 2015 include three months of combined operations, compared to one month of combined operations in the fourth quarter of 2014.

First Quarter 2015 Highlights

 

  Net organic loan growth of $67 million in the first quarter

 

  Core net income available to common shareholders increased to $4.2 million, up $1.5 million or 56% from the prior quarter

 

  Diluted core earnings per share of $0.25, up 25% from previous quarter

 

  Net interest income increased to $20.6 million, up $4.9 million or 31% from the prior quarter

 

  Net interest margin increased to 3.95% from 3.78% in the prior quarter

 

  Core efficiency ratio improved to 62% from 66% in the prior quarter

 

  Return on average tangible common equity of 8.23%

 

  Tangible book value per share increased $0.28 to $11.65 per share

 

  Total assets increased to $2.4 billion, up $142 million or 6% from the prior quarter

 

  Total loans increased to $1.7 billion, up $41 million or 2.5% from the prior quarter

 

  Total deposits increased to $2.1 billion, up $136 million or 7% from the prior quarter

 

  Non-interest bearing demand deposits were 53% of total deposits

 

  Continued status as well-capitalized, the highest regulatory category

First Quarter Year-Over-Year Pro Forma Comparison

The first quarter of 2015 represents the Company’s first complete quarter of combined operations following the acquisition of 1st Enterprise. As such, the Company believes comparisons to the results of legacy CUB’s first quarter of 2014 or the results of the fourth quarter of 2014, which only


represented one month of combined operations after the merger, do not provide the most appropriate benchmarks for assessing its performance in the first quarter of 2015. The Company believes it is more relevant to compare its results in the first quarter of 2015 to the pro forma combined results for CU Bancorp and 1st Enterprise in the first quarter of 2014, the last quarter of operations for both entities that was unaffected by merger-related charges. First quarter 2014 pro forma numbers are used for illustrative purposes only.

As the table below shows, excluding merger-related charges and the provision for loan losses, CUB’s net income before the provision for income taxes in the first quarter of 2015 increased 30%, total assets increased 12%, total loans increased 14% and total deposits increased 12% over the pro forma combined results of CU Bancorp and 1st Enterprise in the first quarter of 2014.

Financial Data (dollars in thousands)

 

     Legacy
FENB 1Q14
     Legacy
CUNB 1Q14
     FENB &
CUNB
Combined
Pro forma
1Q14
     CUNB 1Q15      % Change  

Income Statement Items

              

Net interest income

   $ 6,077       $ 12,173       $ 18,250       $ 20,642      

Non-interest income

     941         1,790         2,731         2,608      
  

 

 

    

 

 

    

 

 

    

 

 

    

Revenues

  7,018      13,963      20,981      23,250      10.8

Net income before provision for income tax

  2,334      4,339      6,673      6,894   

Add back: merger expenses

  0      0      0      240   

Add back: severance and retention

  0      0      0      224   

Add back: provision for loan losses

  0      75      75      1,443   
  

 

 

    

 

 

    

 

 

    

 

 

    

Income before merger-related expenses, loan loss provision and provision for income tax

$ 2,334    $ 4,414    $ 6,748    $ 8,801      30.4

Balance Sheet Items

Total Assets

$ 775,912    $ 1,382,363    $ 2,158,275    $ 2,406,960      11.5

Total Loans

$ 513,360    $ 945,507    $ 1,458,867    $ 1,665,277      14.1

Total Deposits

$ 651,572    $ 1,203,398    $ 1,854,970    $ 2,083,591      12.3

“We believe our combined performance in the first quarter of 2015 demonstrates the synergies and growth inherent in our recent merger and are illustrated by the pro forma comparison of our year-over-year results, which is beneficial to a complete understanding of the merger benefits,” said David Rainer, Chairman and Chief Executive Officer of CU Bancorp and California United Bank. “In addition to the 11% increase in revenues and a 30% increase in pro forma pre-tax income before merger-related expenses and the loan loss provision, we saw double-digit growth in assets, loans and deposits on a pro forma year-over-year basis. Other highlights from our first complete quarter include the linked-quarter expansion in our net interest margin to 3.95% from 3.78%, and the improvement of our core efficiency ratio to 62% from 66% in the previous quarter.”

“Our core system conversion occurred seamlessly on February 9,” said K. Brian Horton, President of CU Bancorp and California United Bank. “With integration near complete, I’m pleased to report that merger-related costs are tracking under budget. Further, while managing the challenges of the


integration, we continued to execute on our core business, with annualized double-digit loan growth in the first quarter. Total commitments in commercial and industrial loans were up an annualized 8% from the previous quarter, with utilization relatively flat; however, we experienced steady growth in all categories of loans secured by real estate.”

First Quarter 2015 Summary Results

Net Income and Profitability Ratios

Net income for the first quarter of 2015 was $4.2 million and net income available to common shareholders was $3.9 million or $0.23 per fully diluted share, compared with net income of $2.7 million or $0.24 per fully diluted share for the first quarter of 2014. Merger-related expenses in the first quarter of 2015 were $464 thousand, compared to none in the year-ago quarter. The loan loss provision for the first quarter of 2015 was $1.4 million, compared to $75 thousand in the year-ago quarter.

Core net income available to common shareholders for the first quarter of 2015 was $4.2 million or $0.25 per fully diluted share, compared to core net income of $2.7 million or $0.24 per fully diluted share, for the first quarter of 2014.

Net income for the first quarter of 2015 was $4.2 million and net income available to common shareholders was $3.9 million or $0.23 per fully diluted share, compared with net income of $1.3 million and net income available to common shareholders of $1.2 million or $0.09 per fully diluted share in the fourth quarter of 2014. First quarter 2015 merger-related expenses were $464 thousand, compared to $2.4 million in the fourth quarter of 2014.

Core net income for the first quarter of 2015 was $4.2 million or $0.25 per fully diluted share, compared to $2.7 million in the prior quarter or $0.20 per fully diluted share. Due to strong loan growth, as well as net charge-offs of $806 thousand in the first quarter of 2015, the Company recognized a loan loss provision of $1.4 million, compared to a loan loss provision of $1.7 million in the prior quarter, which had record loan production of $98 million.

The Company calculates core net income by adding back the tax-effected merger-related charges to GAAP earnings for the periods presented, because the Company believes the use of core net income, a non-GAAP measure, facilitates the assessment of its banking operations and peer comparability. A reconciliation to GAAP is included in tabular form at the end of this release.

The following table shows certain of the Company’s performance ratios for the first quarter of 2015, the fourth quarter of 2014 and the first quarter of 2014, as well as a column calculating performance ratios based on core net income for the first quarter of 2015 and the fourth quarter of 2014:

 

     Q1 2015     CORE
Q1 2015
    Q4 2014     CORE
Q4 2014
    Q1 2014  

Return on average assets

     0.69     0.73     0.27     0.61     0.78

Return on average equity

     5.6     6.0     2.7     6.0     7.7

Operating efficiency ratio

     64     62     79     66     68


Net Interest Income and Net Interest Margin

Net interest income totaled $20.6 million for the first quarter of 2015, an increase of $8.5 million or 70% from the first quarter of 2014. The increase was primarily driven by the merger and strong net organic loan growth over the last year.

The Company’s net interest income was positively impacted in both the first quarter of 2015 and the first quarter of 2014 by the recognition of fair value discount earned on early payoffs of acquired loans. The Company recorded $110 thousand and $519 thousand in discount earned on early loan payoffs of acquired loans in the first quarter of 2015 and 2014, respectively, with a positive impact on the net interest margin of 2 basis points and 16 basis points, respectively.

The net interest margin in the first quarter of 2015 was 3.95%, compared to 3.82% in the first quarter of 2014. The increase was primarily driven by average loans being a higher percentage of earning assets in the first quarter of 2015 than the first quarter of 2014.

Net interest income for the first quarter of 2015 increased $4.9 million or 31% from the fourth quarter of 2014, in spite of two fewer days in the first quarter. This was primarily the result of an increase of $466 million in the Company’s average earning assets, due to the merger with 1st Enterprise. The Company recorded $110 thousand and $384 thousand in discount earned on early loan payoffs of acquired loans in the first quarter of 2015 and fourth quarter of 2014, respectively. In the fourth quarter of 2014, the Company’s net interest income benefitted from the recovery of $227 thousand in interest on a non-accrual loan that was paid off, with a positive impact on the net interest margin of 5 basis points.

The net interest margin in the first quarter of 2015 was 3.95%, compared to 3.78% in the fourth quarter of 2014. The increase was primarily driven by average loans being a higher percentage of earning assets in the first quarter of 2015 than the previous quarter. In the first quarter of 2015 the net interest margin benefitted 4 basis points from the recognition of income due to the early pay off of organic loans; the core loan yield for the quarter was 4.81%. As noted above, the net interest margin in the fourth quarter of 2014 also benefitted from the recovery of $227 thousand in interest on a non-accrual loan that was paid off.

As of March 31, 2015, the Company had $20.4 million of discount remaining on acquired accruing loans.

The Company’s cost of funds was 0.13% in the first quarter of 2015, a decrease from 0.15% in the first quarter of 2014 and equal to 0.13% in the fourth quarter of 2014.


Non-interest Income

Non-interest income was $2.6 million in the first quarter of 2015, an increase of $818 thousand or 46% from $1.8 million in the same quarter of the prior year. The overall increase was primarily due to an increase of $511 thousand in deposit account service charge income as a result of the merger.

Non-interest income in the first quarter of 2015 increased $476 thousand or 22% over the fourth quarter of 2014. The overall increase was primarily due to an increase of $288 thousand in deposit account service charge income, the result of three months of combined operations with 1st Enterprise, compared to only one month of combined operations in the fourth quarter. Additionally, gain on sale of SBA loans increased by $138 thousand in the first quarter over the prior quarter.

Other non-interest income in the first quarter of 2015 included $28 thousand in transaction referral income, compared to $208 thousand in the fourth quarter of 2014.

Non-interest Expense

Non-interest expense for the first quarter of 2015 was $14.9 million, an increase of $5.4 million, or 56% compared to non-interest expense of $9.5 million for the same period of the prior year. The first quarter of 2015 was the first complete quarter of combined operations after the merger, which accounted for the substantial increase in non-interest expense over the prior year. Additionally, the quarter included merger-related expenses of $464 thousand and $385 thousand for three months of core deposit intangible amortization related to the merger, as well as seasonally higher payroll taxes.

Non-interest expense for the first quarter of 2015 increased $806 thousand or 6% over the fourth quarter of 2014. As noted above, the increase was largely a result of the first quarter’s three months of combined operations after the merger, compared to the fourth quarter, which had only one month of combined operations. Merger-related expenses in the first quarter of 2015 were $464 thousand; $1.9 million less than the fourth quarter of 2014, and lower than management’s expectations.

“After only one quarter of combined operations the Company hasn’t yet realized the efficiencies we expect will come,” said Rainer. “As our presence in the Greater Los Angeles metropolitan area increases, our strategy is attracting the interest of our competitors’ top lenders, who appreciate our emphasis on relationship-based business banking. We are taking advantage of this opportunity and reinvesting a portion of expense savings into topline revenue growth, and to that end, we have hired two senior relationship managers to grow our business in the Inland Empire and Orange County. As a result, the Company had 253 active full-time equivalent employees at March 31, 2015, compared to 250 at December 31, 2014, and a combined 263—between 1st Enterprise and California United Bank—at March 31, 2014.”


Income Tax

The Company’s merger-related expenses of $464 thousand in the first quarter of 2015 were tax deductible, resulting in an effective tax rate of 39%.

Balance Sheet

Assets

Total assets at March 31, 2015, were $2.4 billion, a year-over-year increase of $1.0 billion from March 31, 2014. The increase was primarily due to the addition of $782 million in assets from the 1st Enterprise merger, as well as strong growth in total deposits.

Loans

Total loans were $1.7 billion at March 31, 2015, an increase of $41 million from $1.6 billion at the end of the prior quarter. This also represents an increase of $720 million from March 31, 2014. The increase in loans from the prior quarter was due to organic loan growth; the increase in loans from the year ago period was largely due to the merger.

During the first quarter of 2015, the Company had approximately $67 million of net organic loan production. Pay downs in the acquired loan portfolios were approximately $26 million in the same quarter.

At March 31, 2015, commercial and industrial loans, and owner occupied real estate loans combined were $868 million or 52% of total loans, compared to $868 million or 53% at December 31, 2014.

Deposits

Total deposits at March 31, 2015 were $2.1 billion, an increase of $136 million from $2.0 billion at the end of the prior quarter. The increase in total deposits for the linked-quarter period was primarily in non-interest bearing demand deposits. An existing relationship brought in $68 million of these deposits, which over the course of the next 12 months will likely be reinvested by them. A long-time 1st Enterprise relationship transferred in $18 million of deposits and the culmination of a business event brought in $18 million of deposits from another 1st Enterprise relationship, all of which we believe will stay for the foreseeable future. In addition to these transactions, we believe some of the increase in deposits late in the first quarter is likely related to customers accumulating cash in anticipation of federal and state income tax payments, as well as county property taxes in California.

Total deposits increased $880 million from March 31, 2014. The increase from the prior year was primarily the result of the merger with 1st Enterprise.


Non-interest bearing deposits at March 31, 2015 were $1.1 billion or 53% of total deposits, compared to $1.0 billion or 53% of total deposits at December 31, 2014. Cost of deposits for the quarter was 0.11%, the same as the prior quarter.

Asset Quality

Total non-performing assets were $5.8 million, or 0.24% of total assets at March 31, 2015, compared with $4.8 million, or 0.21% of total assets, at December 31, 2014.

Total nonaccrual loans were $5.0 million, or 0.30% of total loans, at March 31, 2015, compared with $3.9 million, or 0.24% of total loans, at December 31, 2014. Of the total non-performing assets at March 31, 2015, the other real estate owned category consisted of one single-family residence located in Washington State, which is being carried on the books at $850 thousand, the estimated fair value less costs of disposition.

Net charge-offs for the first quarter of 2015 were $806 thousand or 0.05% of average loans. “Net charge-offs in 2014 were 2 basis points of average loans and the Company experienced a net recovery in 2013,” said Anne Williams, Executive Vice President, Chief Operating Officer and Chief Credit Officer for CU Bancorp and California United Bank. “We don’t believe this level of charge-offs in the first quarter is indicative of a change in that trend, especially given the low level of non-performing assets at March 31, 2015.”

The Company recorded a loan loss provision of $1.4 million for the first quarter of 2015. The loan loss provision reflects net charge-offs recorded during the quarter, as well as strong organic loan growth during the quarter.

The allowance for loan losses as a percentage of loans (excluding acquired loans that have been marked to fair value and their related allowance) was 1.36% at March 31, 2015, compared with 1.39% at December 31, 2014, and 1.48% at March 31, 2014.

Capital

CU Bancorp remained well capitalized at March 31, 2015 with total risk weighted assets of $2,086,916,000. All of the Company’s capital ratios are above minimum regulatory standards for “well capitalized” institutions.

 

March 31, 2015    Minimum Capital to Be
Considered

“Well Capitalized”
    CU Bancorp  

Total Risk-Based Capital Ratio

     10     11.71

Tier 1 Risk-Based Capital Ratio

     8     11.05

Common Equity Tier 1 Ratio

     6.5     9.67

Tier 1 Leverage Capital Ratio

     5     10.23


At March 31, 2015, tangible common equity was $195.8 million with common shares issued of 16,803,664 as of the same date, resulting in tangible book value per common share of $11.65. This compares to tangible common equity of $189.7 million with a tangible book value per common share of $11.37 at December 31, 2014. At September 30, 2014, prior to the merger, the per share tangible book value of CU Bancorp stock was $11.95.

About CU Bancorp and California United Bank

CU Bancorp is the parent of California United Bank. Founded in 2005, California United Bank provides a full range of financial services, including credit and deposit products, cash management, and internet banking to businesses, non-profits, entrepreneurs, professionals and investors throughout Southern California from its headquarters office in Downtown Los Angeles and additional full-service offices in the San Fernando Valley, the Santa Clarita Valley, the Conejo Valley, Simi Valley, Los Angeles, South Bay, Orange County and the Inland Empire. California United Bank is an SBA Preferred Lender. To view CU Bancorp’s most recent financial information, please visit the Investor Relations section of the Company’s Web site. Information on products and services may be obtained by calling 818-257-7700 or visiting the Company’s Web site at www.cunb.com.

FORWARD-LOOKING STATEMENTS

This press release contains certain forward-looking information about CU Bancorp (the “Company”) that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. Forward-looking statements speak only as of the date they are made and we assume no duty to update such statements. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, implied or projected by, such forward-looking statements. Risks and uncertainties include, but are not limited to: lower than expected revenues; credit quality deterioration or a reduction in real estate values could cause an increase in the allowance for credit losses and a reduction in net earnings; increased competitive pressure among depository institutions; the Company’s ability to complete future acquisitions, successfully integrate acquired entities, or achieve expected beneficial synergies and/or operating efficiencies within expected time-frames or at all; the possibility that personnel changes will not proceed as planned; the cost of additional capital is more than expected; a change in the interest rate environment reduces net interest margins; asset/liability repricing risks and liquidity risks; legal matters could be filed against the Company and could take longer or cost more than expected to resolve or may be resolved adversely to the Company; general economic conditions, either nationally or in the market areas in which the Company does or anticipates doing business, are less favorable than expected; environmental conditions, including natural disasters and drought, may disrupt our business, impede our operations, negatively impact the values of collateral securing the Company’s loans and leases or impair the ability of our borrowers to support their debt obligations; the economic and regulatory effects of the continuing war on terrorism and other events of war;


legislative or regulatory requirements or changes adversely affecting the Company’s business; changes in the securities markets; regulatory approvals for any capital activities cannot be obtained on the terms expected or on the anticipated schedule; and, other risks that are described in CU Bancorp’s public filings with the U.S. Securities and Exchange Commission (the “SEC”). If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, CU Bancorp’s results could differ materially from those expressed in, implied or projected by such forward-looking statements. CU Bancorp assumes no obligation to update such forward-looking statements. For a more complete discussion of risks and uncertainties, investors and security holders are urged to read CU Bancorp’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other reports filed by CU Bancorp with the SEC. The documents filed by CU Bancorp with the SEC may be obtained at CU Bancorp’s website at www.cubancorp.com or at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from CU Bancorp by directing a request to: CU Bancorp c/o California United Bank, 15821 Ventura Boulevard, Suite 100, Encino, CA 91436. Attention: Investor Relations. Telephone 818-257-7700.

Contacts

CU Bancorp

David Rainer, 818-257-7776

Chairman and CEO

or

Karen Schoenbaum, 818-257-7700

Chief Financial Officer


CU BANCORP

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

     March 31,
2015
    December 31,
2014
    March 31,
2014
 
     Unaudited     Audited     Unaudited  

ASSETS

      

Cash and due from banks

   $ 42,570      $ 33,996      $ 34,421   

Interest earning deposits in other financial institutions

     200,020       98,590       172,573   
  

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

  242,590      132,586      206,994   

Certificates of deposit in other financial institutions

  62,954     76,433     63,107   

Investment securities available-for-sale, at fair value

  224,050      226,962      102,155   

Investment securities held-to-maturity, at amortized cost

  46,124     47,147     —     
  

 

 

   

 

 

   

 

 

 

Total investment securities

  270,174      274,109      102,155   

Loans

  1,665,277     1,624,723     945,507   

Allowance for loan loss

  (13,247   (12,610   (10,823
  

 

 

   

 

 

   

 

 

 

Net loans

  1,652,030     1,612,113     934,684   

Premises and equipment, net

  5,190      5,377      3,916   

Deferred tax assets, net

  15,589     16,504     11,090   

Other real estate owned, net

  850      850      —     

Goodwill

  63,950     63,950     12,292   

Core deposit and leasehold right intangibles

  9,078      9,547      2,455   

Bank owned life insurance

  49,028     38,732     21,352   

Accrued interest receivable and other assets

  35,527      34,916      24,318   
  

 

 

   

 

 

   

 

 

 

Total Assets

$ 2,406,960   $ 2,265,117   $ 1,382,363   
  

 

 

   

 

 

   

 

 

 


LIABILITIES AND SHAREHOLDERS’ EQUITY

LIABILITIES

Non-interest bearing demand deposits

$ 1,110,323   $ 1,032,634   $ 651,645   

Interest bearing transaction accounts

  251,409      206,544      124,045   

Money market and savings deposits

  660,313     643,675     365,405   

Certificates of deposit

  61,546      64,840      62,303   
  

 

 

    

 

 

    

 

 

 

Total deposits

  2,083,591     1,947,693     1,203,398   

Securities sold under agreements to repurchase

  10,498      9,411      11,965   

Subordinated debentures, net

  9,578     9,538     9,419   

Accrued interest payable and other liabilities

  18,226      19,283      15,323   
  

 

 

    

 

 

    

 

 

 

Total Liabilities

  2,121,893     1,985,925     1,240,105   
  

 

 

    

 

 

    

 

 

 

SHAREHOLDERS’ EQUITY

Preferred stock

  16,235     16,004     —     

Common stock

  226,917      226,389      122,697   

Additional paid-in capital

  20,426     19,748     8,865   

Retained earnings

  20,788      16,861      10,743   

Accumulated other comprehensive income (loss)

  701     190     (47
  

 

 

    

 

 

    

 

 

 

Total Shareholders’ Equity

  285,067      279,192      142,258   
  

 

 

    

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

$ 2,406,960   $ 2,265,117   $ 1,382,363   
  

 

 

    

 

 

    

 

 

 


CU BANCORP

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except share and per share data)

 

     For the three months ended  
     March 31,
2015
     December 31,
2014
    March 31,
2014
 
     Unaudited      Unaudited     Unaudited  

Interest Income

       

Interest and fees on loans

   $ 19,906       $ 15,191      $ 11,924   

Interest on investment securities

     1,180        812       501   

Interest on interest bearing deposits in other financial institutions

     202         261        211   
  

 

 

    

 

 

   

 

 

 

Total Interest Income

  21,288     16,264     12,636   
  

 

 

    

 

 

   

 

 

 

Interest Expense

Interest on interest bearing transaction accounts

  100     84     58   

Interest on money market and savings deposits

  383      282      234   

Interest on certificates of deposit

  51     47     56   

Interest on securities sold under agreements to repurchase

  5      7      8   

Interest on subordinated debentures

  107     108     107   
  

 

 

    

 

 

   

 

 

 

Total Interest Expense

  646      528      463   
  

 

 

    

 

 

   

 

 

 

Net Interest Income

  20,642     15,736     12,173   

Provision for loan losses

  1,443      1,721      75   
  

 

 

    

 

 

   

 

 

 

Net Interest Income After Provision For Loan Losses

  19,199     14,015     12,098   
  

 

 

    

 

 

   

 

 

 

Non-Interest Income

Gain (Loss) on sale of securities, net

  —       (47 )   —     

Gain on sale of SBA loans, net

  423      285      438   

Deposit account service charge income

  1,141     853     630   


Other non-interest income

  1,044      1,041      722   
  

 

 

    

 

 

    

 

 

 

Total Non-Interest Income

  2,608     2,132     1,790   
  

 

 

    

 

 

    

 

 

 

Non-Interest Expense

Salaries and employee benefits

  8,638     8,266     5,605   

Stock compensation expense

  513      367      408   

Occupancy

  1,420     1,142     986   

Data processing

  641      545      475   

Legal and professional

  846     616     523   

FDIC deposit assessment

  333      248      221   

Merger expenses

  240     1,174     —     

OREO expenses

  6      1      —     

Office services expenses

  414     305     264   

Other operating expenses

  1,862      1,443      1,067   
  

 

 

    

 

 

    

 

 

 

Total Non-Interest Expense

  14,913     14,107     9,549   
  

 

 

    

 

 

    

 

 

 

Net Income Before Provision for Income Tax

  6,894      2,040      4,339   

Provision for income tax

  2,695     733     1,673   
  

 

 

    

 

 

    

 

 

 

Net Income

$ 4,199    $ 1,307    $ 2,666   
  

 

 

    

 

 

    

 

 

 

Preferred stock dividends and discount accretion

  272     124     —     
  

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

$ 3,927    $ 1,183    $ 2,666   
  

 

 

    

 

 

    

 

 

 

Earnings Per Share

Basic earnings per share

$ 0.24   $ 0.09   $ 0.25   

Diluted earnings per share

$ 0.23    $ 0.09    $ 0.24   

Average shares outstanding

  16,409,000     12,761,000     10,874,000   

Diluted average shares outstanding

  16,848,000      13,228,000      11,095,000   


CU BANCORP

CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

(Dollars in thousands)

 

     For the three months ended  
     March 31, 2015     December 31, 2014  
     Average
Balance
     Interest      Average
Yield/Rate
    Average
Balance
     Interest      Average
Yield/Rate
 

Interest-Earning Assets:

                

Deposits in other financial institutions

   $ 197,465       $ 202         0.41   $ 275,340       $ 261         0.37

Investment securities

     271,504        1,180        1.74     191,203        812        1.70

Loans

     1,650,802         19,906         4.89     1,186,899         15,191         5.08
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

  2,119,771     21,288     4.07   1,653,442     16,264     3.90

Non-interest-earning assets

  202,045      109,277   
  

 

 

         

 

 

       

Total Assets

$ 2,321,816   $ 1,762,719  
  

 

 

         

 

 

       

Interest-Bearing Liabilities:

Interest bearing transaction accounts

$ 238,220    $ 100      0.17 $ 185,232    $ 84      0.18

Money market and savings deposits

  650,721     383     0.24   469,065     282     0.24

Certificates of deposit

  63,942      51      0.32   61,154      47      0.30
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Deposits

  952,883     534     0.23   715,451     413     0.23

Securities sold under agreements to repurchase

  10,760      5      0.19   12,716      7      0.22

Subordinated debentures and other debt

  9,568     107     4.47   9,642     108     4.38
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Liabilities

  973,211      646      0.27   737,809      528      0.28

Non-interest bearing demand deposits

  1,046,636     830,711  
  

 

 

         

 

 

       

Total funding sources

  2,019,847      1,568,520   

Non-interest bearing liabilities

  19,067     17,157  

Shareholders’ Equity

  282,902      177,042   
  

 

 

         

 

 

       

Total Liabilities and Shareholders’ Equity

$ 2,321,816   $ 1,762,719  
  

 

 

         

 

 

       

Net interest income

$ 20,642    $ 15,736   
     

 

 

         

 

 

    

Net interest margin

  3.95   3.78


CU BANCORP

CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

(Dollars in thousands)

 

     For the three months ended  
     March 31, 2015     March 31, 2014  
     Average
Balance
     Interest      Average
Yield/Rate
    Average
Balance
     Interest      Average
Yield/Rate
 

Interest-Earning Assets:

                

Deposits in other financial institutions

   $ 197,465       $ 202         0.41   $ 265,750       $ 211         0.32

Investment securities

     271,504        1,180        1.74     104,767        501        1.91

Loans

     1,650,802         19,906         4.89     922,971         11,925         5.24
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

  2,119,771     21,288     4.07   1,293,488     12,637     3.96

Non-interest-earning assets

  202,045      92,357   
  

 

 

         

 

 

       

Total Assets

$ 2,321,816   $ 1,385,845  
  

 

 

         

 

 

       

Interest-Bearing Liabilities:

Interest bearing transaction accounts

$ 238,220    $ 100      0.17 $ 138,006    $ 58      0.17

Money market and savings deposits

  650,721     383     0.24   373,258     234     0.25

Certificates of deposit

  63,942      51      0.32   62,964      56      0.36
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Deposits

  952,883     534     0.23   574,228     348     0.25

Securities sold under agreements to repurchase

  10,760      5      0.19   11,951      9      0.27

Subordinated debentures and other debt

  9,568     107     4.47   9,399     107     4.55
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Liabilities

  973,211      646      0.27   595,578      464      0.32

Non-interest bearing demand deposits

  1,046,636     633,233  
  

 

 

         

 

 

       

Total funding sources

  2,019,847      1,228,811   

Non-interest bearing liabilities

  19,067     16,595  

Shareholders’ Equity

  282,902      140,439   
  

 

 

         

 

 

       

Total Liabilities and Shareholders’ Equity

$ 2,321,816   $ 1,385,845  
  

 

 

         

 

 

       

Net interest income

$ 20,642    $ 12,173   
     

 

 

         

 

 

    

Net interest margin

  3.95   3.82


CU BANCORP

LOAN COMPOSITION

(Dollars in thousands)

 

     March 31,
2015
     December 31,
2014
     March 31,
2014
 
     Unaudited      Audited      Unaudited  

Commercial and Industrial Loans:

   $ 515,593      $ 528,517      $ 290,000   

Loans Secured by Real Estate:

        

Owner-Occupied Nonresidential Properties

     352,071         339,309         195,151   

Other Nonresidential Properties

     508,043        481,517        286,198   

Construction, Land Development and Other Land

     79,696         72,223         56,706   

1-4 Family Residential Properties

     128,609        121,985        62,128   

Multifamily Residential Properties

     53,840         52,813         39,869   
  

 

 

    

 

 

    

 

 

 

Total Loans Secured by Real Estate

  1,122,259     1,067,847     640,052   
  

 

 

    

 

 

    

 

 

 

Other Loans:

  27,425     28,359     15,455   
  

 

 

    

 

 

    

 

 

 

Total Loans

$ 1,665,277   $ 1,624,723   $ 945,507   
  

 

 

    

 

 

    

 

 

 


COMMERCIAL AND INDUSTRIAL LINE OF CREDIT UTILIZATION

(Dollars in thousands)

 

     March 31,
2015
    December 31,
2014
    March 31,
2014
 
     Unaudited     Unaudited     Unaudited  

Disbursed

   $ 357,499         45   $ 353,582         45   $ 179,610         42

Undisbursed

     437,034        55     424,665        55     244,087        58
  

 

 

      

 

 

      

 

 

    

Total Commitments

$ 794,533      100 $ 778,247      100 $ 423,697      100
  

 

 

      

 

 

      

 

 

    

CU BANCORP

SUPPLEMENTAL DATA

(Dollars in thousands)

 

     March 31,
2015
    December 31,
2014
    March 31,
2014
 
     Unaudited     Unaudited     Unaudited  

Capital Ratios Table:

      

Total risk-based capital ratio

     11.71     11.61     12.99

Common equity tier 1 capital ratio

     9.67     —          —     

Tier 1 risk-based capital ratio

     11.05 %     10.95 %     12.02

Tier 1 leverage capital ratio

     10.23     12.92     10.19

Asset Quality Table:

      

Loans originated by the Bank on non-accrual

   $ 2,056     $ 2,131     $ 1,585   

Loans acquired through acquisition that are on non-accrual

     2,920        1,778        6,642   
  

 

 

   

 

 

   

 

 

 

Total non-accrual loans

  4,976     3,909     8,227   

Other Real Estate Owned

  850      850      —     
  

 

 

   

 

 

   

 

 

 


Total non-performing assets

$  5,826    $  4,759    $  8,227   
  

 

 

   

 

 

   

 

 

 

Net charge-offs/(recoveries) year to date

$ 806   $ 231   $ (145

Net charge-offs/(recoveries) quarterly

$ 806   $ 458   $ (145

Non-accrual loans to total loans

  0.30 %   0.24 %   0.87

Total non-performing assets to total assets

  0.24 %   0.21 %   0.60

Allowance for loan losses to total loans

  0.80 %   0.78 %   1.14

Allowance for loan losses to total loans accounted at historical cost, which excludes purchased loans acquired by acquisition

  1.36 %   1.39 %   1.48

Net year to date charge-offs/(recoveries) to average year to date loans

  0.05 %   0.02 %   -0.02

Allowance for loan losses to non-accrual loans accounted at historical cost, which excludes non-accrual purchased loans acquired by acquisition and related allowance

  642.0 %   591.7 %   682.0

Allowance for loan losses to total non-accrual loans

  266.2 %   322.6 %   131.6

As of March 31, 2015, there were no restructured loans or loans over 90 days past due and still accruing.


CU BANCORP

GAAP RECONCILIATIONS

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for analyses of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

TCE Calculation and Reconciliation to Total Shareholders’ Equity

(Unaudited)

The Company utilizes the term Tangible Common Equity (TCE), a non-GAAP financial measure. CU Bancorp’s management believes TCE is useful because it is a measure utilized by both regulators and market analysts in evaluating a consolidated bank holding company’s financial condition and capital strength. TCE represents common shareholders’ equity less goodwill and certain intangible assets. A reconciliation of CU Bancorp’s total shareholders’ equity to TCE is provided in the table below for the periods indicated:

(Dollars in thousands except per share data)

 

     March 31,
2015
     December 31,
2014
     March 31,
2014
 
     Unaudited      Unaudited      Unaudited  

Tangible Common Equity Calculation

        

Total shareholders’ equity

   $ 285,067       $ 279,192       $ 142,258   

Less: Preferred stock

     16,235        16,004        —     

Less: Goodwill

     63,950         63,950         12,292   

Less: Core deposit and leasehold right intangibles

     9,078        9,547        2,455   
  

 

 

    

 

 

    

 

 

 

Tangible Common Equity

$ 195,804    $ 189,691    $ 127,511   
  

 

 

    

 

 

    

 

 

 

Common shares issued

  16,803,664      16,683,856      11,213,908   

Tangible book value per common share

$ 11.65   $ 11.37   $ 11.37   

Book value per common share

$ 16.00    $ 15.78    $ 12.69   

Average Tangible Common Equity Calculation


Total average shareholders’ equity

   $  282,902      $  177,042      $  140,439   

Less: Average preferred stock

     16,085       5,515        —     

Less: Average goodwill

     63,950        17,715        12,292   

Less: Average core deposit and leasehold right intangibles

     9,356       2,275        2,495   
  

 

 

   

 

 

   

 

 

 

Average Tangible Common Equity

$ 193,511    $ 151,537    $ 125,652   
  

 

 

   

 

 

   

 

 

 
     Three Months Ended  
     March 31,
2015
    December 31,
2014
    March 31,
2014
 

Net Income Available to Common Shareholders

   $ 3,927      $ 1,183      $ 2,666   

Return on Average Tangible Common Equity

     8.23 %     3.10 %     8.60


CU BANCORP

GAAP RECONCILIATIONS

Core Net Income, ROAA, ROAE, Core Efficiency Ratio

(Unaudited)

The Company utilizes the term Core Net Income, a non-GAAP financial measure. CU Bancorp’s management believes Core Net Income is useful because it is a measure utilized by market analysts to understand the effects of merger-related expenses and provides an alternative view of the Company’s performance over time and in comparison to the Company’s competitors. Core net income should not be viewed as a substitute for net income. A reconciliation of CU Bancorp’s Net Income to Core Net Income, as well as related ratios is presented in the tables below for the periods indicated:

(Dollars in thousands except per share data)

 

     Three Months Ended  
     March 31,
2015
    December 31,
2014
    March 31,
2014
 

Net Income Available to Common Shareholders

   $ 3,927     $ 1,183     $ 2,666   

Add back: Merger expenses, net

     144        825        —     

Add back: Severance and retention expenses, net

     130        688        —     
  

 

 

   

 

 

   

 

 

 

Core Net Income Available to Common Shareholders

$ 4,201   $ 2,696   $ 2,666   
  

 

 

   

 

 

   

 

 

 

Provision for Loan Losses

$ 1,443    $ 1,721    $ 75   

Average Assets

$ 2,321,816     1,762,719     1,385,845   

ROAA

  0.69   0.27   0.78

Core ROAA*

  0.73 %   0.61 %   0.78

Average Equity

$ 282,902      177,042      140,439   

ROAE

  5.63 %   2.65 %   7.70

Core ROAE**

  6.02   6.04   7.70

Diluted Average Shares Outstanding

  16,848,000     13,228,000     11,095,000   

Diluted Earnings Per Share

$ 0.23    $ 0.09    $ 0.24   

Diluted Core Earnings Per Share***

$ 0.25   $ 0.20   $ 0.24   

 

* Core ROAA: Annualized core net income/average assets

 

** Core ROAE: Annualized core net income/average equity

 

*** Diluted Core Earnings Per Share: Core net income/diluted average shares outstanding


     Three Months Ended  
     March 31,
2015
    December 31,
2014
    March 31,
2014
 

Net Interest Income

   $ 20,642     $ 15,736     $ 12,173   

Non-Interest Income

     2,608        2,132        1,790   

Non-Interest Expense

     14,913       14,107       9,549   

Subtract: Merger expenses

     240        1,174        —     

Subtract: Severance and retention

     224        1,187        —     
  

 

 

   

 

 

   

 

 

 

Core Non-Interest Expense

$ 14,449   $ 11,746   $ 9,549   
  

 

 

   

 

 

   

 

 

 

Efficiency Ratio*

  64 %   79 %   68

Core Efficiency Ratio**

  62   66   68

 

* Efficiency ratio represents non-interest expense as a percent of net interest income plus non-interest income, excluding gain on sale of securities, net

 

** Core efficiency ratio represents core non-interest expense as a percent of net interest income plus non-interest income, excluding gain on sale of securities, net