PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Commerce Bank

Aurora, CO · Cert 22268

FDIC

Q2 2007

$102.3MAssets
$74.5MLoans
$72.2MDeposits
$8.2MEquity
Loan mix
64%RE $35.5M36%C&I $20.2M0%Consumer $0.1MQ2 2006Q2 2007
Deposit mix
69%Interest-bearing $49.9M31%Noninterest $22.3MQ2 2006Q2 2007

NIM

6.28%Q2 ’057.22%Q2 ’067.53%Q2 ’07+11%-8%

Non-interest income vs. expense

4.15%Q2 ’054.07%Q2 ’063.55%Q2 ’07+2%-14%

Executive Summary

  • Earnings: ROA of 2.06%, down 65 bps year over year; NIM at 5.53%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.87%.
  • Funding: loans stand at 103.15% of deposits as of Q2 2007.

Financial Results

Return on Assets (quarter, annualized)

2.06%-65 bps YoY

Net Interest Margin (quarter, annualized)

5.53%-51 bps YoY

Efficiency Ratio (quarter, annualized)

56.40%-280 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ2 2006Q3 2006Q4 2006Q1 2007Q2 2007YoY ΔTrend
Earnings
Return on Assets2.71%2.71%2.63%2.42%2.06%-65 bps
Return on Equity30.62%30.01%28.90%27.36%24.74%-588 bps
Net Interest Margin6.04%6.05%5.92%5.79%5.53%-51 bps
Efficiency Ratio59.20%59.77%60.60%60.89%56.40%-280 bps
Non-Interest Burden3.24%3.26%3.29%3.25%2.79%-45 bps
Growth
Asset Growth (YoY)2.90%2.37%2.93%7.40%8.78%+589 bps
Loan Growth (YoY)-1.01%-5.42%4.25%11.79%12.31%+1,333 bps
Deposit Growth (YoY)0.60%-1.50%-3.86%3.49%-5.34%-594 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans-0.01%0.02%0.00%0.06%0.87%+88 bps
Allowance / Loans0.92%0.97%0.90%0.86%0.84%-8 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Total Risk-Based Capital13.58%13.72%13.00%12.56%11.89%-169 bps
Equity / Assets8.90%9.14%9.09%8.58%8.03%-87 bps
Liquidity & Funding
Loans / Deposits86.93%85.82%92.78%91.05%103.15%+1,622 bps
Liquid Assets / Assets0.03%0.03%0.03%0.03%0.02%-1 bps
CRE / Total Capitaln/an/an/an/an/an/an/a