| Schedule of Reconciliation of Reportable Segment Revenue, Expenses and Profit |
The following table is a reconciliation of the reportable
segment revenues, expenses and profit to the Company’s
consolidated totals.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Retail and |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Commercial |
|
|
Mortgage |
|
|
Receivables |
|
|
Elimination |
|
|
|
|
| |
|
Banking |
|
|
Division (1) |
|
|
Factoring |
|
|
Entries (2) |
|
|
Total |
|
|
Three Months Ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ |
10,051 |
|
|
|
113 |
|
|
|
3,048 |
|
|
|
(498 |
) |
|
|
12,714 |
|
|
Interest expense
|
|
|
1,034 |
|
|
|
37 |
|
|
|
498 |
|
|
|
(498 |
) |
|
|
1,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
9,017 |
|
|
|
76 |
|
|
|
2,550 |
|
|
|
— |
|
|
|
11,643 |
|
|
Provision for loan and lease losses
|
|
|
428 |
|
|
|
— |
|
|
|
(308 |
) |
|
|
— |
|
|
|
120 |
|
|
Noninterest income
|
|
|
377 |
|
|
|
1,829 |
|
|
|
— |
|
|
|
— |
|
|
|
2,206 |
|
|
Noninterest expense
|
|
|
6,873 |
|
|
|
1,453 |
|
|
|
1,290 |
|
|
|
— |
|
|
|
9,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings before tax and noncontrolling interest
|
|
|
2,093 |
|
|
|
452 |
|
|
|
1,568 |
|
|
|
— |
|
|
|
4,113 |
|
|
Income tax expense
|
|
|
721 |
|
|
|
172 |
|
|
|
371 |
|
|
|
— |
|
|
|
1,264 |
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(593 |
) |
|
|
— |
|
|
|
(593 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings atributable to National Commerce Corporation
|
|
$ |
1,372 |
|
|
|
280 |
|
|
|
604 |
|
|
|
— |
|
|
|
2,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ |
19,566 |
|
|
|
197 |
|
|
|
6,161 |
|
|
|
(1,017 |
) |
|
|
24,907 |
|
|
Interest expense
|
|
|
2,032 |
|
|
|
66 |
|
|
|
1,017 |
|
|
|
(1,017 |
) |
|
|
2,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
17,534 |
|
|
|
131 |
|
|
|
5,144 |
|
|
|
— |
|
|
|
22,809 |
|
|
Provision for loan and lease losses
|
|
|
429 |
|
|
|
— |
|
|
|
(148 |
) |
|
|
— |
|
|
|
281 |
|
|
Noninterest income
|
|
|
924 |
|
|
|
3,017 |
|
|
|
29 |
|
|
|
— |
|
|
|
3,970 |
|
|
Noninterest expense
|
|
|
13,789 |
|
|
|
2,493 |
|
|
|
2,624 |
|
|
|
— |
|
|
|
18,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings before tax and noncontrolling interest
|
|
|
4,240 |
|
|
|
655 |
|
|
|
2,697 |
|
|
|
— |
|
|
|
7,592 |
|
|
Income tax expense
|
|
|
1,485 |
|
|
|
249 |
|
|
|
622 |
|
|
|
— |
|
|
|
2,356 |
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(1,059 |
) |
|
|
— |
|
|
|
(1,059 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings atributable to National Commerce Corporation
|
|
$ |
2,755 |
|
|
|
406 |
|
|
|
1,016 |
|
|
|
— |
|
|
|
4,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets as of June 30, 2015
|
|
$ |
1,213,137 |
|
|
|
13,750 |
|
|
|
97,687 |
|
|
|
(67,960 |
) |
|
|
1,256,614 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ |
6,328 |
|
|
|
121 |
|
|
|
— |
|
|
|
— |
|
|
|
6,449 |
|
|
Interest expense
|
|
|
599 |
|
|
|
35 |
|
|
|
— |
|
|
|
— |
|
|
|
634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
5,729 |
|
|
|
86 |
|
|
|
— |
|
|
|
— |
|
|
|
5,815 |
|
|
Provision for loan and lease losses
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Noninterest income
|
|
|
166 |
|
|
|
1,160 |
|
|
|
— |
|
|
|
— |
|
|
|
1,326 |
|
|
Noninterest expense
|
|
|
4,471 |
|
|
|
964 |
|
|
|
— |
|
|
|
— |
|
|
|
5,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings before tax and noncontrolling interest
|
|
|
1,424 |
|
|
|
282 |
|
|
|
— |
|
|
|
— |
|
|
|
1,706 |
|
|
Income tax expense
|
|
|
461 |
|
|
|
107 |
|
|
|
— |
|
|
|
— |
|
|
|
568 |
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings atributable to National Commerce Corporation
|
|
$ |
963 |
|
|
|
175 |
|
|
|
— |
|
|
|
— |
|
|
|
1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ |
12,466 |
|
|
|
191 |
|
|
|
— |
|
|
|
— |
|
|
|
12,657 |
|
|
Interest expense
|
|
|
1,238 |
|
|
|
55 |
|
|
|
— |
|
|
|
— |
|
|
|
1,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
11,228 |
|
|
|
136 |
|
|
|
— |
|
|
|
— |
|
|
|
11,364 |
|
|
Provision for loan and lease losses
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Noninterest income
|
|
|
324 |
|
|
|
1,969 |
|
|
|
— |
|
|
|
— |
|
|
|
2,293 |
|
|
Noninterest expense
|
|
|
8,583 |
|
|
|
1,733 |
|
|
|
— |
|
|
|
— |
|
|
|
10,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings before tax and noncontrolling interest
|
|
|
2,969 |
|
|
|
372 |
|
|
|
— |
|
|
|
— |
|
|
|
3,341 |
|
|
Income tax expense
|
|
|
1,019 |
|
|
|
141 |
|
|
|
— |
|
|
|
— |
|
|
|
1,160 |
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings atributable to National Commerce Corporation
|
|
$ |
1,950 |
|
|
|
231 |
|
|
|
— |
|
|
|
— |
|
|
|
2,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets as of June 30, 2014
|
|
$ |
771,275 |
|
|
|
11,922 |
|
|
|
— |
|
|
|
— |
|
|
|
783,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
Noninterest income for the Mortgage
Division segment includes intercompany income allocation. |
| (2) |
Entry to remove intercompany interest
allocated to the Receivables Factoring segment. For segment
reporting purposes, we allocate funding costs to the Receivables
Factoring segment at the Fed Funds rate plus 2.5%. |
|