Attached files

file filename
8-K - FORM 8-K - CU Bancorpd232887d8k.htm

Exhibit 99.1

 

LOGO

CU BANCORP REPORTS RECORD SECOND QUARTER EARNINGS OF $6.6 MILLION DRIVEN BY RECORD LOAN GROWTH AND REVENUES

Earnings per share increase 24% over year-ago quarter

Los Angeles, CA, July 26, 2016 - CU Bancorp (NASDAQ: CUNB), the parent company of wholly owned California United Bank, today reported financial results for the second quarter of 2016.

Second Quarter 2016 Highlights

 

  Net income available to common shareholders increased to $6.3 million, up $354 thousand or 6% from the prior quarter

 

  Diluted earnings per share of $0.36, up 3% from the prior quarter

 

  Return on average tangible common equity of 10.93%, up from 10.75% in prior quarter

 

  Return on average assets of 0.92%, up from 0.89% in prior quarter

 

  Efficiency ratio of 55%, compared to 58% in prior quarter

 

  Tangible book value per share increased $0.41 to $13.46 per share

 

  Non-performing assets to total assets ratio remains low at 0.09%

 

  Total assets increased to $2.8 billion, up $37 million from the prior quarter and 12% from the year-ago quarter

 

  Total loans increased to $2.0 billion, up $82 million from the prior quarter and 14% from the year-ago quarter

 

  Total deposits increased to $2.4 billion, up $20 million from the prior quarter and 12% from the year-ago quarter

 

  Non-interest bearing demand deposits were 56% of total deposits

 

  Continued status as well-capitalized, the highest regulatory category

Second Quarter 2016 Summary Results

“The second quarter of 2016 was another very strong quarter for CUB, with the Company setting new records for earnings, revenues and loan growth,” said David Rainer, Chairman and Chief Executive Officer of CU Bancorp and California United Bank. “Net income available to common shareholders grew 28% over the year-ago quarter and 6% over the prior quarter, driven by solid growth in both net interest income and non-interest income, with total revenues growing more than 3% on a linked-quarter basis or 14% annualized.

“The evidence of our strong execution can also be seen in the improvement in the Company’s performance ratios. Return on average tangible common equity and return on


average assets of 10.93% and 0.92%, respectively, increased from both year-ago and linked-quarter periods, with tangible book value per share increasing by 12% from the year-ago period.”

“The strong pipeline that we indicated in our first quarter earnings release led to record net organic loan growth of $121 million and total loan growth at an annualized rate of 18%,” said Brian Horton, President of CU Bancorp and California United Bank. “We expect our pipeline will continue to support solid loan growth, similar to the previous six quarters, which have averaged an annualized 12%. We’re pleased to report that included in our second quarter loan growth was a $26 million increase in commercial and industrial loans outstanding, with utilization of commercial and industrial lines of credit returning to 45%.”

“As we noted last quarter, we continue to expect our ongoing growth to require additional staff, with related increases in non-interest expense, in order to support the high level of customer service CUB provides, as well as address expanding regulatory and compliance requirements,” said Rainer. “We are pleased to report that in early July we welcomed Robert Sjogren to fill our newly created position of Executive Vice President and Chief Risk Officer. We are particularly pleased to have found someone with this exemplary background, including experience as an FDIC examiner, a lawyer and a chief operating officer. With this strategic hire, we join the growing number of banks which have recognized that the myriad of new risks, both business and regulatory, require the elevation of the risk management role.”

Net Income and Profitability Ratios

Net income available to common shareholders for the second quarter of 2016 was $6.3 million or $0.36 per fully diluted share, compared with net income available to common shareholders of $5.0 million or $0.29 per fully diluted share for the second quarter of 2015. The growth in net income available to common shareholders from the year-ago quarter is attributable to a $2.5 million increase in loan interest income, which is the result of the Company’s strong loan growth since the prior period. In the second quarter of 2016 the Company recorded no merger-related expenses, compared to $246 thousand in the year-ago quarter.

Net income available to common shareholders for the second quarter of 2016 was $6.3 million or $0.36 per fully diluted share, compared with net income available to common shareholders of $6.0 million or $0.35 per fully diluted share in the first quarter of 2016. The growth in net income available to common shareholders from the prior quarter is primarily attributable to a $587 thousand increase in loan interest income, which is commensurate with the second quarter’s annualized increase in average loans of 13%.

Net income available to common shareholders for the year-to-date period ending June 30, 2016, increased $3.4 million or 39% over the same year-to-date period of 2015. The increase was driven by an increase in net interest income of $6.3 million or 16% for the year-to-date period ending June 30, 2016, compared to the same period of the prior year.


Diluted earnings per share for the year-to-date period ending June 30, 2016, increased $0.18 or 34% compared to the same period of the prior year. Non-interest expense for the year-to-date period ending June 30, 2016, increased $451 thousand or 1.5% compared to the same period of the prior year. Over the prior six quarters non-interest expense has essentially been flat, despite double digit growth in loans and deposits.

The following table shows certain of the Company’s performance ratios for the second quarter of 2016, the first quarter of 2016 and the second quarter of 2015:

 

     Q2 2016     Q1 2016     Q2 2015  

Return on average tangible common equity

     10.93     10.75     10.00

Return on average assets

     0.92     0.89     0.82

Operating efficiency ratio

     55     58     61

Net Interest Income and Net Interest Margin

Net interest income totaled $24.2 million for the second quarter of 2016, an increase of $3.0 million or 14% from the second quarter of 2015. The increase was primarily driven by strong loan growth over the last year.

The Company’s net interest income was positively impacted in both the second quarter of 2016 and the second quarter of 2015 by the recognition of fair value discounts earned on early payoffs of acquired loans. In the second quarter of 2016 the Company recorded $546 thousand in discounts earned on early loan payoffs of acquired loans and other associated payoff benefits of $359 thousand, which had a positive impact on the net interest margin of 14 basis points. In the second quarter of 2015 the Company recorded $474 thousand in discounts earned on early loan payoffs of acquired loans, which had a positive impact on the net interest margin of 9 basis points.

The net interest margin in the second quarter of 2016 was 3.81%, compared to 3.87% in the second quarter of 2015. The decrease was primarily driven by average loans being a lower percentage of earnings assets in the second quarter of 2016 than in the year ago period.

Net interest income for the second quarter of 2016 increased $771 thousand or 3% from the first quarter of 2016. The increase was primarily driven by strong loan growth.

The Company’s net interest income was positively impacted in both the second quarter of 2016 and the first quarter of 2016 by the recognition of fair value discounts earned on early payoffs of acquired loans. In the second quarter of 2016 the Company recorded $546 thousand in discounts earned on early loan payoffs and other associated payoff benefits of $359 thousand, which had a positive impact on the net interest margin of 14 basis points. In the first quarter of 2016 the Company recorded $651 thousand in discounts earned on early loan payoffs of acquired loans and other associated payoff benefits, with a positive impact on the net interest margin of 10 basis points.


The net interest margin in the second quarter of 2016 was 3.81%, compared to 3.77% in the first quarter of 2016. The increase was primarily driven by average loans being a higher percentage of earning assets in the second quarter of 2016 than the previous quarter, as well as higher discounts on acquired loans and other associated payoff benefits earned during the second quarter of 2016.

The core loan yield for the second quarter of 2016 was 4.69%, compared to 4.77% in the previous quarter. The compression of loan yields continues; however, loan growth is offsetting the effect of decreasing rates, which has enabled the Company to continue growing net interest income.

As of June 30, 2016, the Company had $12.1 million of discounts remaining on acquired accruing loans.

The Company’s cost of funds was 0.12% in the second quarter of 2016, compared to 0.13% in both the second quarter of 2015 and the first quarter of 2016.

Non-interest Income

Non-interest income was $3.0 million in the second quarter of 2016, a decrease of $120 thousand or 4% from $3.1 million in the same quarter of the prior year. Other non-interest income in the year-ago quarter included a special dividend of $296 thousand on capital stock from the Federal Home Loan Bank of San Francisco for which there was no equivalent in the second quarter of 2016. Other non-interest income in the second quarter of 2016 included $29 thousand in transaction referral fee income, compared to $380 thousand in the year-ago quarter. The Company’s gain on sale of SBA loans and deposit account income increased $270 thousand and $69 thousand, respectively, in the second quarter of 2016, compared to the year-ago quarter, which reflects growth in areas that are central to the Company’s fundamental strategy.

Non-interest income in the second quarter of 2016 increased $155 thousand or 6% over the first quarter of 2016. The increase was largely due to an increase of $191 thousand in other non-interest income, which included a $68 thousand increase in the dividend on capital stock from the Federal Home Loan Bank of San Francisco, as well as smaller increases in a number of other non-interest income categories, compared with the prior quarter.

Non-interest Expense

Non-interest expense for the second quarter of 2016 was $15.1 million, an increase of $177 thousand, or 1% compared to non-interest expense of $14.9 million for the same period of the prior year. In the second quarter of 2016 salaries and employee benefits increased by $557 thousand over the second quarter of 2015, as full-time equivalent employees grew to


280 at June 30, 2016, an increase of 17 from the end of the year-ago period. The increase in salaries and employee benefits in the second quarter of 2016 was offset by a $276 thousand decrease in other operating expenses, the largest of which was a $101 thousand reduction in the amortization of the core deposit intangible, as well as modest declines in other expenses that fluctuate from quarter to quarter. Additionally, there were no merger-related charges in the second quarter of 2016, which were $246 thousand in the year-ago quarter.

Non-interest expense for the second quarter of 2016 was $15.1 million, a decrease of $98 thousand or 1% over the first quarter of 2016. The Company’s non-interest expense for salaries and benefits decreased by $289 thousand in the second quarter of 2016 compared to the first quarter of 2016, which was largely related to the decline in seasonal compensation expenses incurred annually in the first quarter. Near the end of the second quarter of 2016 the Company increased its full-time equivalent employee count by seven to a total of 280. The decrease in salaries and benefits in the second quarter of 2016 was partially offset by an increase of $176 thousand in legal fees, compared to the first quarter of 2016.

Income Tax

In the second quarter of 2016, the effective tax rate was 40%, the same as the previous quarter.

Balance Sheet

Assets

Total assets at June 30, 2016, were $2.8 billion, a year-over-year increase of $306 million from June 30, 2015. The increase was primarily due to strong growth in total deposits.

Tangible book value per share at June 30, 2016, was $13.46, an increase of $0.41 or 3% from March 31, 2016, and $1.49 or 12% from June 30, 2015.

Loans

Total loans were $1.95 billion at June 30, 2016, an increase of $82 million or 18% annualized from $1.87 billion at the end of the prior quarter. This also represents an increase of $234 million or 14% from June 30, 2015. The increase in loans for both periods was due to strong loan growth.

During the second quarter of 2016, the Company had $121 million of net organic loan production. Pay downs in the acquired loan portfolios were approximately $39 million in the same quarter.

Total commercial and industrial loans outstanding increased $26 million from the prior quarter, as utilization of commercial and industrial line of credit commitments increased to 45%, compared to 41% in the previous quarter and the minimum of 45% it was in the four quarters prior to that.


Loans secured by real estate grew $47 million in the second quarter of 2016, compared to the prior quarter. Other nonresidential properties accounted for 41% of this growth, which are loans with well-structured terms and guarantees, primarily collateralized by commercial buildings. Multifamily residential properties accounted for 35% of this growth, primarily related to a single loan in Los Angeles County. The construction lending portfolio accounted for 20% of this growth, which is primarily made up of 1-4 family and multifamily construction projects in Los Angeles County undertaken by customers that have long-term relationships with the Company.

At June 30, 2016, commercial and industrial loans, and owner-occupied real estate loans combined were $948 million or 49% of total loans, compared to $920 million or 49% at March 31, 2016. At June 30, 2015, commercial and industrial loans, and owner-occupied real estate were $886 million or 52% of total loans.

Deposits

Total deposits at June 30, 2016 were $2.4 billion, an increase of $20 million from the end of the prior quarter and $258 million from the prior year. The strong growth in total deposits year over year was largely in non-interest bearing deposits, which were $1.3 billion or 56% of total deposits at June 30, 2016, compared to $1.1 billion or 53% at June 30, 2015, and $1.3 billion or 55% at March 31, 2016. Average deposits per branch were $266 million as of June 30, 2016.

Cost of deposits for the quarter was 0.10%, compared to 0.11% in both the prior quarter and the year-ago quarter.

Asset Quality

Total non-performing assets were $2.6 million, or 0.09% of total assets at June 30, 2016, compared with $5.8 million or 0.24% of total assets at June 30, 2015.

Total nonaccrual loans were $2.6 million or 0.13% of total loans, at June 30, 2016, compared with $5.0 million or 0.29% of total loans at June 30, 2015.

“We are pleased with the strong credit performance of our loan portfolio in 2016, which reflects the Company’s continuing commitment to prudent underwriting and credit management,” said Anne Williams, Executive Vice President and Chief Credit Officer and Chief Operating Officer of CU Bancorp and California United Bank.

During the second quarter of 2016, the Company recorded net recoveries of $868 thousand, compared with net recoveries of $241 thousand in the first quarter of 2016 and $194 thousand in the second quarter of 2015.


The Company recorded a loan loss provision for the second quarter of 2016 of $1.1 million, associated with strong net organic loan growth of $121 million and a specific reserve of $594 thousand for a recently impaired loan. This compares to a loan loss provision of $683 thousand in the year-ago quarter, associated with net organic loan growth of $91 million and a loan loss provision in the prior quarter of $622 thousand, associated with net organic loan growth of $90 million.

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 1.22% at June 30, 2016, compared with 1.23% at March 31, 2016, and 1.33% at June 30, 2015.

Capital

CU Bancorp remained well capitalized at June 30, 2016, with total risk weighted assets of $2,488 million. All of the Company’s capital ratios are above minimum regulatory standards for “well capitalized” institutions.

 

June 30, 2016    Minimum Capital Ratios
to Be Considered

“Well Capitalized”
    Basel III Minimum
Capital Ratios
 with
Buffer
    CU Bancorp  

Total Risk-Based Capital Ratio

     10     8.625     11.62

Tier 1 Risk-Based Capital Ratio

     8     6.625     10.85

Common Equity Tier 1 Ratio

     6.5     5.125     9.69

Tier 1 Leverage Capital Ratio

     5     NA        10.00

At June 30, 2016, tangible common equity was $238 million with common shares issued of 17,668,381 as of the same date, resulting in tangible book value per common share of $13.46. This compares to tangible common equity of $227 million with a tangible book value per common share of $13.05 at March 31, 2016.

In the second quarter of 2016, 207,475 stock options with a weighted average strike price of $9.71 were exercised; the majority related to the rollover of 1st Enterprise Bank options. Only 23,310 unexercised stock options remain with a weighted average strike price of $16.02 that will expire in 2016.

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, 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 which could cause an increase in the allowance for credit losses and a reduction in net earnings; increased competitive pressure among depository institutions; 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

(213) 430-7072

David Rainer

Chairman and CEO

or

Karen Schoenbaum

Chief Financial Officer


CU BANCORP

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

     June 30,
2016
    March 31,
2016
    December 31,
2015
    June 30,
2015
 
     Unaudited     Unaudited     Audited     Unaudited  

ASSETS

        

Cash and due from banks

   $ 42,659      $ 43,912      $ 50,960      $ 60,632   

Interest earning deposits in other financial institutions

     194,681        256,239        171,103        207,448   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

     237,340        300,151        222,063        268,080   

Certificates of deposit in other financial institutions

     54,410        53,920        56,860        62,594   

Investment securities available-for-sale, at fair value

     334,113        315,499        315,785        217,481   

Investment securities held-to-maturity, at amortized cost

     40,595        40,256        42,036        44,014   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

     374,708        355,755        357,821        261,495   

Loans

     1,951,111        1,869,178        1,833,163        1,713,004   

Allowance for loan loss

     (18,476     (16,545     (15,682     (14,124
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     1,932,635        1,852,633        1,817,481        1,698,880   

Premises and equipment, net

     4,647        4,836        5,139        5,190   

Deferred tax assets, net

     14,455        14,094        17,033        16,241   

Other real estate owned, net

     —          —          325        850   

Goodwill

     64,603        64,603        64,603        63,950   

Core deposit and leasehold right intangibles, net

     6,932        7,301        7,671        8,608   

Bank owned life insurance

     50,561        50,235        49,912        49,345   

Accrued interest receivable and other assets

     36,142        36,005        35,734        35,580   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 2,776,433      $ 2,739,533      $ 2,634,642      $ 2,470,813   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

        

LIABILITIES

        

Non-interest bearing demand deposits

   $ 1,337,550      $ 1,312,298      $ 1,288,085      $ 1,134,724   

Interest bearing transaction accounts

     259,103        257,981        261,123        251,999   

Money market and savings deposits

     747,490        750,798        679,081        691,219   

Certificates of deposit

     51,598        54,807        58,502        59,576   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     2,395,741        2,375,884        2,286,791        2,137,518   

Securities sold under agreements to repurchase

     25,782        21,967        14,360        14,424   

Subordinated debentures, net

     9,777        9,737        9,697        9,618   

Accrued interest payable and other liabilities

     18,674        15,957        16,987        18,647   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     2,449,974        2,423,545        2,327,835        2,180,207   
  

 

 

   

 

 

   

 

 

   

 

 

 

SHAREHOLDERS’ EQUITY

        

Serial preferred stock

     17,086        17,148        16,995        16,487   

Common stock

     234,141        232,126        230,688        227,409   

Additional paid-in capital

     25,209        23,854        23,017        21,015   

Retained earnings

     49,245        42,907        36,923        25,743   

Accumulated other comprehensive income (loss)

     778        (47     (816     (48
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     326,459        315,988        306,807        290,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 2,776,433      $ 2,739,533      $ 2,634,642      $ 2,470,813   
  

 

 

   

 

 

   

 

 

   

 

 

 


CU BANCORP

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except share data)

 

     For the three months ended  
     June 30,
2016
     March 31,
2016
     June 30,
2015
 
     Unaudited      Unaudited      Unaudited  

Interest Income

        

Interest and fees on loans

   $ 23,165       $ 22,578       $ 20,644   

Interest on investment securities

     1,415         1,232         1,051   

Interest on interest bearing deposits in other financial institutions

     417         439         246   
  

 

 

    

 

 

    

 

 

 

Total Interest Income

     24,997         24,249         21,941   
  

 

 

    

 

 

    

 

 

 

Interest Expense

        

Interest on interest bearing transaction accounts

     99         99         98   

Interest on money market and savings deposits

     484         511         408   

Interest on certificates of deposit

     31         33         46   

Interest on securities sold under agreements to repurchase

     14         11         7   

Interest on subordinated debentures

     120         117         109   
  

 

 

    

 

 

    

 

 

 

Total Interest Expense

     748         771         668   
  

 

 

    

 

 

    

 

 

 

Net Interest Income

     24,249         23,478         21,273   

Provision for loan losses

     1,063         622         683   
  

 

 

    

 

 

    

 

 

 

Net Interest Income after Provision for Loan Losses

     23,186         22,856         20,590   
  

 

 

    

 

 

    

 

 

 

Non-Interest Income

        

Gain on sale of securities, net

     —           —           —     

Gain on sale of SBA loans, net

     485         554         215   

Deposit account service charge income

     1,222         1,189         1,153   

Other non-interest income

     1,268         1,077         1,727   
  

 

 

    

 

 

    

 

 

 

Total Non-Interest Income

     2,975         2,820         3,095   
  

 

 

    

 

 

    

 

 

 

Non-Interest Expense

        

Salaries and employee benefits

     9,030         9,319         8,473   

Stock compensation expense

     891         834         807   

Occupancy

     1,439         1,436         1,415   

Data processing

     635         618         635   

Legal and professional

     651         475         656   

FDIC deposit assessment

     359         350         351   

Merger expenses

     —           —           112   

OREO loss and expenses

     4         79         20   

Office services expenses

     320         403         407   

Other operating expenses

     1,760         1,673         2,036   
  

 

 

    

 

 

    

 

 

 

Total Non-Interest Expense

     15,089         15,187         14,912   
  

 

 

    

 

 

    

 

 

 

Net Income before Provision for Income Tax Expense

     11,072         10,489         8,773   

Provision for income tax expense

     4,427         4,202         3,506   
  

 

 

    

 

 

    

 

 

 

Net Income

   $ 6,645       $ 6,287       $ 5,267   
  

 

 

    

 

 

    

 

 

 

Preferred stock dividends and discount accretion

     307         303         312   
  

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 6,338       $ 5,984       $ 4,955   
  

 

 

    

 

 

    

 

 

 

Earnings Per Share

        

Basic earnings per share

   $ 0.37       $ 0.35       $ 0.30   

Diluted earnings per share

   $ 0.36       $ 0.35       $ 0.29   

Average shares outstanding

     17,210,000         17,041,000         16,482,000   

Diluted average shares outstanding

     17,461,000         17,341,000         16,924,000   


CU BANCORP

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

 

     For the six months ended June 30,  
     2016      2015  
     Unaudited      Unaudited  

Interest Income

     

Interest and fees on loans

   $ 45,743       $ 40,550   

Interest on investment securities

     2,647         2,231   

Interest on interest bearing deposits in other financial institutions

     856         448   
  

 

 

    

 

 

 

Total Interest Income

     49,246         43,229   
  

 

 

    

 

 

 

Interest Expense

     

Interest on interest bearing transaction accounts

     198         198   

Interest on money market and savings deposits

     995         791   

Interest on certificates of deposit

     64         97   

Interest on securities sold under agreements to repurchase

     25         12   

Interest on subordinated debentures

     237         216   
  

 

 

    

 

 

 

Total Interest Expense

     1,519         1,314   
  

 

 

    

 

 

 

Net Interest Income

     47,727         41,915   

Provision for loan losses

     1,685         2,126   
  

 

 

    

 

 

 

Net Interest Income after Provision for Loan Losses

     46,042         39,789   
  

 

 

    

 

 

 

Non-Interest Income

     

Gain on sale of securities, net

     —           —     

Gain on sale of SBA loans, net

     1,039         638   

Deposit account service charge income

     2,411         2,294   

Other non-interest income

     2,345         2,771   
  

 

 

    

 

 

 

Total Non-Interest Income

     5,795         5,703   
  

 

 

    

 

 

 

Non-Interest Expense

     

Salaries and employee benefits

     18,349         17,111   

Stock compensation expense

     1,725         1,320   

Occupancy

     2,875         2,835   

Data processing

     1,253         1,276   

Legal and professional

     1,126         1,502   

FDIC deposit assessment

     709         684   

Merger related expenses

     —           352   

OREO loss and expenses

     83         26   

Office services expenses

     723         821   

Other operating expenses

     3,433         3,898   
  

 

 

    

 

 

 

Total Non-Interest Expense

     30,276         29,825   
  

 

 

    

 

 

 

Net Income before Provision for Income Tax Expense

     21,561         15,667   

Provision for income tax expense

     8,629         6,201   
  

 

 

    

 

 

 

Net Income

   $ 12,932       $ 9,466   
  

 

 

    

 

 

 

Preferred stock dividends and discount accretion

     610         584   
  

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 12,322       $ 8,882   
  

 

 

    

 

 

 

Earnings Per Share

     

Basic earnings per share

   $ 0.72       $ 0.54   

Diluted earnings per share

   $ 0.71       $ 0.53   

Average shares outstanding

     17,126,000         16,445,000   

Diluted average shares outstanding

     17,401,000         16,886,000   


CU BANCORP

CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

(Dollars in thousands)

 

     For the Three Months Ended  
     June 30, 2016     March 31, 2016  
     Average
Balance
     Interest      Average
Yield/Rate
    Average
Balance
     Interest      Average
Yield/Rate
 

Interest Earning Assets:

                

Deposits in other financial institutions

   $ 274,531       $ 417         0.60   $ 301,402       $ 439         0.58

Investment securities

     374,888         1,415         1.51     352,929         1,232         1.40

Loans

     1,908,945         23,165         4.88     1,849,201         22,578         4.91
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

     2,558,364         24,997         3.93     2,503,532         24,249         3.90

Non-interest earning assets

     209,342              214,581         
  

 

 

         

 

 

       

Total Assets

   $ 2,767,706            $ 2,718,113         
  

 

 

         

 

 

       

Interest Bearing Liabilities:

                

Interest bearing transaction accounts

   $ 288,384       $ 99         0.14   $ 270,796       $ 99         0.15

Money market and savings deposits

     740,117         484         0.26     726,681         511         0.28

Certificates of deposit

     53,460         31         0.23     55,920         33         0.24
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Deposits

     1,081,961         614         0.23     1,053,397         643         0.25

Securities sold under agreements to repurchase

     25,223         14         0.22     20,540         11         0.22

Subordinated debentures and other debt

     9,758         120         4.86     9,719         117         4.76
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Liabilities

     1,116,942         748         0.27     1,083,656         771         0.29

Non-interest bearing demand deposits

     1,312,833              1,305,018         
  

 

 

         

 

 

       

Total funding sources

     2,429,775              2,388,674         

Non-interest bearing liabilities

     15,901              16,425         

Shareholders’ Equity

     322,030              313,014         
  

 

 

         

 

 

       

Total Liabilities and Shareholders’ Equity

   $ 2,767,706            $ 2,718,113         
  

 

 

         

 

 

       

Net interest income

      $ 24,249            $ 23,478      
     

 

 

         

 

 

    

Net interest margin

           3.81           3.77


CU BANCORP

CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

(Dollars in thousands)

 

     For the Three Months Ended  
     June 30, 2016     June 30, 2015  
     Average
Balance
     Interest      Average
Yield/Rate
    Average
Balance
     Interest      Average
Yield/Rate
 

Interest Earning Assets:

                

Deposits in other financial institutions

   $ 274,531       $ 417         0.60   $ 265,123       $ 246         0.37

Investment securities

     374,888         1,415         1.51     265,367         1,051         1.58

Loans

     1,908,945         23,165         4.88     1,673,185         20,644         4.95
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

     2,558,364         24,997         3.93     2,203,675         21,941         3.99

Non-interest earning assets

     209,342              212,825         
  

 

 

         

 

 

       

Total Assets

   $ 2,767,706            $ 2,416,500         
  

 

 

         

 

 

       

Interest Bearing Liabilities:

                

Interest bearing transaction accounts

   $ 288,384       $ 99         0.14   $ 254,843       $ 98         0.15

Money market and savings deposits

     740,117         484         0.26     693,090         408         0.24

Certificates of deposit

     53,460         31         0.23     60,469         46         0.31
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Deposits

     1,081,961         614         0.23     1,008,402         552         0.22

Securities sold under agreements to repurchase

     25,223         14         0.22     12,571         7         0.22

Subordinated debentures and other debt

     9,758         120         4.86     9,598         109         4.49
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Liabilities

     1,116,942         748         0.27     1,030,571         668         0.26

Non-interest bearing demand deposits

     1,312,833              1,081,090         
  

 

 

         

 

 

       

Total funding sources

     2,429,775              2,111,661         

Non-interest bearing liabilities

     15,901              16,909         

Shareholders’ Equity

     322,030              287,930         
  

 

 

         

 

 

       

Total Liabilities and Shareholders’ Equity

   $ 2,767,706            $ 2,416,500         
  

 

 

         

 

 

       

Net interest income

      $ 24,249            $ 21,273      
     

 

 

         

 

 

    

Net interest margin

           3.81           3.87


CU BANCORP

CONSOLIDATED YEAR-TO-DATE AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

(Dollars in thousands)

 

     For the Six Months Ended  
     June 30, 2016     June 30, 2015  
     Average
Balance
     Interest      Average
Yield/Rate
    Average
Balance
     Interest      Average
Yield/Rate
 

Interest Earning Assets:

                

Deposits in other financial institutions

   $ 287,967       $ 856         0.59   $ 231,481       $ 448         0.38

Investment securities

     363,909         2,647         1.45     268,418         2,231         1.66

Loans

     1,879,074         45,743         4,89     1,662,055         40,550         4,92
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

     2,530,950         49,246         3.91     2,161,954         43,229         4.03

Non-interest earning assets

     211,959              207,466         
  

 

 

         

 

 

       

Total Assets

   $ 2,742,909            $ 2,369,420         
  

 

 

         

 

 

       

Interest Bearing Liabilities:

                

Interest bearing transaction accounts

   $ 279,590       $ 198         0.14   $ 246,577       $ 198         0.16

Money market and savings deposits

     733,399         995         0.27     672,023         791         0.24

Certificates of deposit

     54,690         64         0.24     62,196         97         0.31
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Deposits

     1,067,679         1,257         0.24     980,796         1,086         0.22

Securities sold under agreements to repurchase

     22,882         25         0.22     11,671         12         0.21

Subordinated debentures and other debt

     9,739         237         4.81     9,583         216         4.46
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Interest Bearing Liabilities

     1,100,300         1,519         0.27     1,002,050         1,313         0.26

Non-interest bearing demand deposits

     1,308,925              1,063,958         
  

 

 

         

 

 

       

Total funding sources

     2,409,225              2,066,008         

Non-interest bearing liabilities

     16,162              17,982         

Shareholders’ Equity

     317,522              285,430         
  

 

 

         

 

 

       

Total Liabilities and Shareholders’ Equity

   $ 2,742,909            $ 2,369,420         
  

 

 

         

 

 

       

Net interest income

      $ 47,727            $ 41,915      
     

 

 

         

 

 

    

Net interest margin

           3.79           3.91


CU BANCORP

LOAN COMPOSITION

(Dollars in thousands)

 

     June 30,
2016
     March 31,
2016
     December 31,
2015
     June 30,
2015
 
     Unaudited      Unaudited      Audited      Unaudited  

Commercial and Industrial Loans:

   $ 522,074      $ 496,301      $ 537,368      $ 505,931   

Loans Secured by Real Estate:

           

Owner-Occupied Nonresidential Properties

     425,515         423,370         407,979         380,867   

Other Nonresidential Properties

     582,204        562,871        533,168        520,568   

Construction, Land Development and Other Land

     165,963         156,731         125,832         76,318   

1-4 Family Residential Properties

     121,971        122,408        114,525        136,142   

Multifamily Residential Properties

     86,942         70,423         71,179         54,789   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Loans Secured by Real Estate

     1,382,595        1,335,803        1,252,683        1,168,684   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other Loans:

     46,442        37,074        43,112        38,389   
  

 

 

    

 

 

    

 

 

    

 

 

 
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Loans

   $ 1,951,111      $ 1,869,178      $ 1,833,163      $ 1,713,004   
  

 

 

    

 

 

    

 

 

    

 

 

 

COMMERCIAL AND INDUSTRIAL LINE OF CREDIT UTILIZATION

(Dollars in thousands)

 

     June 30,
2016
           March 31,
2016
           December 31,
2015
           June 30,
2015
        
     Unaudited            Unaudited            Unaudited            Unaudited         

Disbursed

   $ 396,544         45   $ 368,357         41   $ 408,619         46   $ 370,692         45

Undisbursed

     477,444         55     529,075         59     477,901         54     457,137         55
  

 

 

      

 

 

      

 

 

      

 

 

    

Total Commitments

   $ 873,988         100   $ 897,432         100   $ 886,520         100   $ 827,829         100
  

 

 

      

 

 

      

 

 

      

 

 

    


CU BANCORP

SUPPLEMENTAL DATA

(Dollars in thousands)

 

     June 30,
2016
    March 31,
2016
    December 31,
2015
    June 30,
2015
 
     Unaudited     Unaudited     Unaudited     Unaudited  

Capital Ratios Table:

        

Total risk-based capital ratio

     11.62     11.61     11.54     11.32

Common equity tier 1 capital ratio

     9.69     9.68     9.61     9.37

Tier 1 risk-based capital ratio

     10.85     10.88     10.85     10.66

Tier 1 leverage capital ratio

     10.00     9.81     9.67     10.07

Tangible Common Equity/Tangible Assets

     8.78     8.51     8.49     8.41

Asset Quality Table:

        

Loans originated by the Bank on non-accrual

   $ 114      $ —        $ 89      $ 2,139   

Loans acquired thru acquisition that are on non-accrual

     2,463        1,815        1,962        2,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-accrual loans

     2,577        1,815        2,051        4,982   

Other Real Estate Owned

     —          —          325        850   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets

   $ 2,577      $ 1,815      $ 2,376      $ 5,832   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries) year to date

   $ (1,109   $ (241   $ 2,009      $ 612   

Net charge-offs (recoveries) quarterly

   $ (868   $ (241   $ 1,532      $ (194

Non-accrual loans to total loans

     0.13     0.10     0.11     0.29

Total non-performing assets to total assets

     0.09     0.07     0.09     0.24

Allowance for loan losses to total loans

     0.95     0.89     0.86     0.82

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

     1.22     1.23     1.25     1.33

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

     (0.06 )%      (0.01 )%      0.12     0.04

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

     15684     N/A        17583     660

Allowance for loan losses to total non-accrual loans

     717     911     764     284

As of June 30, 2016, 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 Calculations 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 share and per share data)

 

     June 30,
2016
     March 31,
2016
     December 31,
2015
     June 30,
2015
 

Tangible Common Equity Calculation

           

Total shareholders’ equity

   $ 326,459       $ 315,988       $ 306,807       $ 290,606   

Less: Serial preferred stock

     17,086         17,148         16,995         16,487   

Less: Goodwill

     64,603         64,603         64,603         63,950   

Less: Core deposit and leasehold right intangibles, net

     6,932         7,301         7,671         8,608   
  

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 237,838       $ 226,936       $ 217,538       $ 201,561   
  

 

 

    

 

 

    

 

 

    

 

 

 

Common shares issued and outstanding

     17,668,381         17,389,383         17,175,389         16,840,859   

Tangible book value per common share

   $ 13.46       $ 13.05       $ 12.67       $ 11.97   

Book value per common share

   $ 17.51       $ 17.19       $ 16.87       $ 16.28