Red River Bancshares, Inc. Reports Third Quarter 2022 Financial Results

In this article:
Red River Bancshares, Inc.Red River Bancshares, Inc.
Red River Bancshares, Inc.

ALEXANDRIA, La., Oct. 28, 2022 (GLOBE NEWSWIRE) -- Red River Bancshares, Inc. (the “Company”) (Nasdaq: RRBI), the holding company for Red River Bank (the “Bank”), announced today its unaudited financial results for the third quarter of 2022.

Net income for the third quarter of 2022 was $10.2 million, or $1.42 per diluted common share (“EPS”), an increase of $1.0 million, or 11.4%, compared to $9.1 million, or $1.27 EPS, for the second quarter of 2022. For the third quarter of 2022, the return on assets was 1.30%, and the return on equity was 15.48%.

Net income for the nine months ended September 30, 2022, was $26.7 million, or $3.71 EPS, an increase of $2.3 million, or 9.3%, compared to $24.4 million, or $3.34 EPS, for the nine months ended September 30, 2021. For the nine months ended September 30, 2022, the return on assets was 1.13%, and the return on equity was 13.25%.

Third Quarter 2022 Performance and Operational Highlights

The third quarter of 2022 financial results included record-high quarterly net income for the second consecutive quarter and an improved net interest margin fully tax equivalent (“FTE”). Our balance sheet reflects continued solid loan growth, as well as lower securities, deposits, and assets. We also continued to execute our organic expansion plan in the New Orleans market.

  • Net income for the third quarter of 2022 was $10.2 million, which was $1.0 million higher than the prior quarter, mainly due to a $1.9 million increase in net interest income.

  • Net interest income and net interest margin FTE increased in the third quarter of 2022 compared to the prior quarter. Net interest income for the third quarter of 2022 was $23.1 million, compared to $21.1 million for the prior quarter. Net interest margin FTE was 3.06% for the third quarter of 2022, compared to 2.75% for the prior quarter. These increases were a result of the impact of a higher interest rate environment and an improved asset mix.

  • As of September 30, 2022, assets were $3.06 billion, a decrease of $61.4 million from June 30, 2022. The decrease in assets was mainly due to a $53.7 million decrease in deposits primarily due to customer deposit activity in response to the changing interest rate environment.

  • Small Business Administration Paycheck Protection Program (“PPP”) loans are materially complete. As of September 30, 2022, PPP loans were $1.4 million, net of $28,000 of deferred income, or 0.1% of loans held for investment (“HFI”).

  • As of September 30, 2022, loans HFI were $1.88 billion, an increase of $38.1 million, or 2.1%, from June 30, 2022. The growth in loans HFI was primarily a result of loan activity in various markets across Louisiana.

  • As of September 30, 2022, total securities were $764.5 million, or 25.0% of assets, compared to $810.7 million, or 26.0% of assets, as of June 30, 2022. Securities decreased primarily due to a larger net unrealized loss and principal repayments in the securities portfolio.

  • Nonperforming assets (“NPA(s)”) were $2.7 million, or 0.09% of assets, as of September 30, 2022. As of September 30, 2022, the allowance for loan losses (“ALL”) was $20.0 million, or 1.06% of loans HFI.

  • We paid a quarterly cash dividend of $0.07 per common share in the third quarter of 2022.

  • We did not repurchase any shares through our stock repurchase program in the third quarter of 2022.

  • We continued implementing our organic expansion plan in the New Orleans market. We remodeled and received regulatory approval on a leased banking center location in downtown New Orleans, which we opened as the Bank’s first full-service banking center in New Orleans on August 1, 2022.

Blake Chatelain, President and Chief Executive Officer, stated, “In the third quarter of 2022, earnings were at a record-high level and loans increased, while deposits and assets decreased slightly. As part of our organic expansion plan, we opened our first full-service banking center in New Orleans.

“We are pleased with our overall performance for the third quarter of 2022. Navigating the historical rapid increase in interest rates is a challenge for all banks, including ours. While the increase is beneficial to net interest income and the net interest margin, the higher rates are impacting customer behavior. While loans HFI increased 2.1% in the third quarter, loan demand has slowed compared to the first half of the year as customers respond to the increase in rates.

“As we expected, deposits showed a slight contraction as some customers adjusted their deposit balances, which had accumulated over the past few years. The deposit activity resulted in a 1.9% decrease in deposits and a corresponding 2.0% decrease in assets in the third quarter. Despite the overall decrease in deposit balances, new account activity continued at a healthy pace across our markets. In the future, we anticipate increased competition for deposits and deposit rate pressures, and we will continue to manage deposit rates as prudently as possible.

“We were excited to open our first full-service banking center in the New Orleans market early in the third quarter. This leased banking center is in the New Orleans Central Business District on Baronne Street and is the 28th Red River Bank banking center location in Louisiana. Our New Orleans bankers have been taking care of existing, local customers and welcoming new customers to Red River Bank.”

Chatelain continued, “The economic landscape continues to be complex. Inflation, higher rates, labor shortages, and a possible recession on the horizon are impacting our customers and markets. We will continue to be prudent and vigilant in our loan underwriting and will closely monitor our loan customers for asset quality concerns. Despite these challenges, the overall Louisiana economy remains healthy, bolstered by stable energy prices and investments in the industrial segment.

“As we move into the fourth quarter of 2022, our primary focus remains taking great care of our customers and our communities. Additionally, we are closely managing our liquidity position, balance sheet growth, and asset quality, while building capital from earnings as we look forward to the opportunities and challenges ahead.”

Net Interest Income and Net Interest Margin FTE

Net interest income and net interest margin FTE for the third quarter of 2022 were positively impacted by the Federal Open Market Committee (“FOMC”) increasing the target federal funds rate by 25 basis points (“bp(s)”) in March 2022, 50 bps in May 2022, and 75 bps in each of June, July, and September 2022. Higher loan balances in the third quarter of 2022 also improved net interest income and the net interest margin FTE.

Net interest income for the third quarter of 2022 was $23.1 million, which was $1.9 million, or 9.2%, higher than the second quarter of 2022, due to a $2.4 million increase in interest and dividend income, partially offset by a $449,000 increase in interest expense. The increase in interest and dividend income was primarily due to an increase in non-PPP loan income and an increase in income on short-term liquid assets. Non-PPP loan income(1) increased $1.9 million due to higher rates on new and renewed non-PPP loans and a $78.4 million increase in the average balance of non-PPP loans(1) when compared to the prior quarter. Income on short-term liquid assets increased $768,000 due to the FOMC’s increases to the target federal funds rate. The increase in interest expense in the third quarter of 2022 was primarily a result of an increase in the rates on interest-bearing transaction deposits.

The net interest margin FTE increased 31 bps to 3.06% for the third quarter of 2022, compared to 2.75% for the prior quarter. This increase was driven primarily by the higher interest rate environment and an improved asset mix in the third quarter of 2022. The yield on non-PPP loans(1) increased 18 bps driven by higher rates on new and renewed loans, and the yield on short-term liquid assets increased 144 bps due to the higher interest rate environment. These increases were partially offset by a 12 bp increase in the rate on interest-bearing deposits.

For the third quarter of 2022, PPP loans had a minimal impact on loan yield and the net interest margin FTE. For the third quarter of 2022, PPP loan interest and fees totaled $6,000, compared to $150,000 in interest and fees for the prior quarter. As of September 30, 2022, deferred PPP fees were $28,000.

The FOMC is expected to raise the target federal funds rate in the fourth quarter of 2022 and in early 2023. Our balance sheet is asset sensitive, and interest income on earning assets generally improves in a higher interest rate environment. However, we also expect additional pressure on deposit interest rates due to the higher interest rate environment. As of September 30, 2022, floating rate loans were 14.5% of loans HFI, and floating rate transaction deposits were 3.6% of interest-bearing transaction deposits. Depending on balance sheet activity and excluding PPP loans, we expect an increasing interest rate environment to positively impact our net interest income and net interest margin FTE in the fourth quarter of 2022.

Provision for Loan Losses

The provision for loan losses for the third quarter of 2022 was $600,000, which was $350,000 higher than the provision for loan losses of $250,000 for the prior quarter. This increase was due to potential economic challenges resulting from the current inflationary environment, changing monetary policy, and loan growth. We will continue to evaluate future provision needs in relation to current economic situations, loan growth, and trends in asset quality.

Noninterest Income

Noninterest income totaled $4.9 million for the third quarter of 2022, which was consistent with the previous quarter. The slight increase was mainly due to a gain on the sale and call of securities, higher loan and deposit income, no impact related to equity securities due to their liquidation in the second quarter, and higher Small Business Investment Company (“SBIC”) income, all of which was partially offset by lower mortgage loan income and net debit card income.

The gain on the sale and call of securities was $16,000 for the third quarter of 2022 as a result of a municipal security that was called. In the second quarter of 2022, the loss on the sale and call of securities was $114,000 as a result of portfolio restructuring transactions.

Loan and deposit income for the third quarter was $502,000, an increase of $92,000, or 22.4%, from the prior quarter. This increase was primarily related to annual renewals of letters of credit.

Equity securities were an investment in a Community Reinvestment Act (“CRA”) mutual fund consisting primarily of bonds. The gain or loss on equity securities is a fair value adjustment primarily driven by changes in the interest rate environment. The mutual fund had a loss of $82,000 in the second quarter of 2022. In April 2022, we liquidated all shares invested in the mutual fund.

SBIC income for the third quarter of 2022 was $231,000, an increase of $80,000, or 53.0%, from the prior quarter primarily due to a $95,000 dividend received from the SBIC.

Mortgage loan income for the third quarter of 2022 was $624,000, a decrease of $268,000, or 30.0%, compared to $892,000 from the previous quarter. This decrease was primarily driven by reduced purchase activity due to higher mortgage interest rates.

Debit card income, net, totaled $934,000 for the third quarter of 2022, a decrease of $122,000, or 11.6%, from the prior quarter. This decrease was mainly due to a decrease in the number of debit card transactions and higher debit card processing fees.

Operating Expenses

Operating expenses for the third quarter of 2022 totaled $15.0 million, an increase of $570,000, or 3.9%, compared to $14.5 million for the previous quarter. This increase was mainly due to higher personnel expenses, other business development expenses, legal and professional expenses, and occupancy and equipment expenses.

Personnel expenses totaled $8.9 million for the third quarter of 2022, an increase of $279,000, or 3.3%, from the previous quarter. This increase was primarily due to an increase in headcount. As of September 30, 2022 and June 30, 2022, we had 358 and 348 total employees, respectively.

Other business development expenses totaled $436,000 for the third quarter of 2022, an increase of $96,000, or 28.2%, from the previous quarter. This increase was primarily the result of an increase in community sponsorships and CRA related contributions, as well as expenses associated with an SBIC limited partnership.

Legal and professional expenses totaled $553,000 for the third quarter of 2022, an increase of $78,000, or 16.4%, from the previous quarter. This increase was primarily due to higher professional fees and auditing fees.

Occupancy and equipment expenses totaled $1.5 million for the third quarter of 2022, an increase of $58,000, or 3.9%, from the previous quarter. This increase was primarily due to $44,000 of nonrecurring expenses related to the third-quarter opening of a new location in our New Orleans market, partially offset by lower expenses due to relocating the staff and closing the Lafayette Loan and Deposit Production Office (“LDPO”) on June 30, 2022.

Asset Overview

As of September 30, 2022, assets totaled $3.06 billion, which was $61.4 million, or 2.0%, lower than $3.12 billion as of June 30, 2022. This decrease was primarily due to a $53.7 million decrease in deposits in the third quarter. During the third quarter of 2022, interest-bearing deposits in other banks decreased $55.5 million, or 17.5%, to $261.6 million and were 8.6% of assets as of September 30, 2022. Total securities decreased $46.2 million, or 5.7%, to $764.5 million in the third quarter and were 25.0% of assets as of September 30, 2022. Loans HFI increased $38.1 million, or 2.1%, compared to the prior quarter due to loan activity. The loans HFI to deposits ratio was 67.22% as of September 30, 2022, compared to 64.61% as of June 30, 2022.

Securities

Total securities as of September 30, 2022, were $764.5 million, a decrease of $46.2 million, or 5.7%, from June 30, 2022. Securities decreased primarily due to a larger net unrealized loss, which was impacted by the increase in market rates, and principal repayments in the securities portfolio.

Securities available-for-sale totaled $609.7 million, net of $89.6 million of unrealized loss as of September 30, 2022, compared to $651.1 million, net of $63.7 million of unrealized loss as of June 30, 2022. As of September 30, 2022, securities held-to-maturity totaled $154.7 million compared to $159.6 million as of June 30, 2022.

Loans

Loans HFI as of September 30, 2022, totaled $1.88 billion, an increase of $38.1 million, or 2.1%, from June 30, 2022, due to loan activity in various markets across Louisiana.

As of September 30, 2022, PPP loans were materially complete. As of September 30, 2022, PPP loans totaled $1.4 million, net of $28,000 of deferred income, and were 0.1% of loans HFI.

Health care loans are our largest industry concentration and are made up of a diversified portfolio of health care providers. As of September 30, 2022, total health care loans were 7.8% of loans HFI. Within the health care sector, loans to nursing and residential care facilities were 3.9% of loans HFI, and loans to physician and dental practices were 3.8% of loans HFI. The average health care loan size was $344,000 as of September 30, 2022.

On March 5, 2021, it was announced that certain U.S. Dollar London Interbank Offered Rate (“LIBOR”) rates would cease to be published after June 30, 2023. As of September 30, 2022, 2.1% of our loans HFI were LIBOR-based with a setting that expires June 30, 2023. Alternative rate language is present in each credit agreement with a LIBOR-based rate. We do not anticipate any issues with transitioning each loan to a non-LIBOR-based rate.

Asset Quality and Allowance for Loan Losses

NPAs totaled $2.7 million as of September 30, 2022, an increase of $1.7 million, or 179.6%, from $971,000 as of June 30, 2022. This increase was primarily due to additional loans placed on nonaccrual status, partially offset by payments to nonaccrual loans and the sale of foreclosed assets during the third quarter. Due to the sale of all foreclosed assets in the third quarter of 2022, there were no foreclosed assets as of September 30, 2022. The ratio of NPAs to total assets was 0.09% as of September 30, 2022, and 0.03% as of June 30, 2022.

As of September 30, 2022, the ALL was $20.0 million. The ratio of ALL to loans HFI was 1.06% as of September 30, 2022, and 1.05% as of June 30, 2022. The net charge-offs to average loans ratio was 0.00% for the third quarter of 2022 and 0.01% for the second quarter of 2022.

As a Securities and Exchange Commission (“SEC”) registrant with smaller reporting company filing status as determined on June 30, 2019, the current expected credit loss methodology (“CECL”) is effective for us on January 1, 2023. Based upon our preliminary CECL analysis as of September 30, 2022, we expect the adoption of CECL will result in a combined 1.0% to 5.0% increase in our allowance for credit losses and allowance for unfunded commitments.

Deposits

Deposits as of September 30, 2022, were $2.80 billion, a decrease of $53.7 million, or 1.9%, compared to June 30, 2022. This decrease was primarily a result of customer deposit activity in response to the changing interest rate environment. Average deposits for the third quarter of 2022 were $2.82 billion, a decrease of $95.9 million, or 3.3%, from the prior quarter. Noninterest-bearing deposits totaled $1.17 billion as of September 30, 2022, down $9.6 million, or 0.8%, from June 30, 2022. As of September 30, 2022, noninterest-bearing deposits were 41.92% of total deposits. Interest-bearing deposits totaled $1.62 billion as of September 30, 2022, down $44.1 million, or 2.6%, compared to June 30, 2022.

Stockholders’ Equity

Total stockholders’ equity as of September 30, 2022, was $243.4 million compared to $253.6 million as of June 30, 2022. The $10.2 million, or 4.0%, decrease in stockholders’ equity during the third quarter of 2022 was attributed to a $20.0 million, net of tax, adjustment to accumulated other comprehensive income related to securities and $503,000 in cash dividends, partially offset by $10.2 million of net income and $74,000 of stock compensation. We paid a quarterly cash dividend of $0.07 per share on September 22, 2022.

Non-GAAP Disclosure

Our accounting and reporting policies conform to United States generally accepted accounting principles (“GAAP”) and the prevailing practices in the banking industry. Certain financial measures used by management to evaluate our operating performance are discussed as supplemental non-GAAP performance measures. In accordance with the SEC’s rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the U.S.

Management and the board of directors review tangible book value per share, tangible common equity to tangible assets, realized book value per share, and PPP-adjusted metrics as part of managing operating performance. However, these non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner that we calculate the non-GAAP financial measures that are discussed may differ from that of other companies reporting measures with similar names. It is important to understand how such other banking organizations calculate and name their financial measures similar to the non-GAAP financial measures discussed by us when comparing such non-GAAP financial measures.

A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included within the following financial statement tables.

About Red River Bancshares, Inc.

The Company is the bank holding company for Red River Bank, a Louisiana state-chartered bank established in 1999 that provides a fully integrated suite of banking products and services tailored to the needs of commercial and retail customers. Red River Bank operates from a network of 28 banking centers throughout Louisiana and one combined LDPO in New Orleans, Louisiana. Banking centers are located in the following Louisiana markets: Central, which includes the Alexandria metropolitan statistical area (“MSA”); Northwest, which includes the Shreveport-Bossier City MSA; Capital, which includes the Baton Rouge MSA; Southwest, which includes the Lake Charles MSA; the Northshore, which includes Covington; Acadiana, which includes the Lafayette MSA; and New Orleans.

Forward-Looking Statements

Statements in this news release regarding our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets, are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this news release are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause us to make changes to our future plans. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the section titled “Risk Factors” in our most recent Annual Report on Form 10-K and any subsequent quarterly reports on Form 10-Q, and in other documents that we file with the SEC from time to time. In addition, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release or to make predictions based solely on historical financial performance. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, express or implied, included in this news release are qualified in their entirety by this cautionary statement.

Contact:
Isabel V. Carriere, CPA, CGMA
Executive Vice President and Chief Financial Officer
318-561-4023
icarriere@redriverbank.net

 

 

FINANCIAL HIGHLIGHTS (UNAUDITED)

 

 

 

As of and for the
Three Months Ended

 

As of and for the
Nine Months Ended

(Dollars in thousands, except per share data)

 

September 30,
2022

 

June 30,
2022

 

September 30,
2021

 

September 30,
2022

 

September 30,
2021

Net Income

 

$

10,186

 

 

$

9,147

 

 

$

8,138

 

 

$

26,725

 

 

$

24,442

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

 

$

1.42

 

 

$

1.27

 

 

$

1.12

 

 

$

3.72

 

 

$

3.35

 

Earnings per share, diluted

 

$

1.42

 

 

$

1.27

 

 

$

1.12

 

 

$

3.71

 

 

$

3.34

 

Book value per share

 

$

33.88

 

 

$

35.34

 

 

$

41.05

 

 

$

33.88

 

 

$

41.05

 

Tangible book value per share(1)

 

$

33.67

 

 

$

35.12

 

 

$

40.84

 

 

$

33.67

 

 

$

40.84

 

Realized book value per share(1)

 

$

45.54

 

 

$

44.23

 

 

$

41.06

 

 

$

45.54

 

 

$

41.06

 

Cash dividends per share

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.21

 

 

$

0.21

 

Shares outstanding

 

 

7,183,915

 

 

 

7,176,365

 

 

 

7,276,400

 

 

 

7,183,915

 

 

 

7,276,400

 

Weighted average shares outstanding, basic

 

 

7,183,915

 

 

 

7,176,365

 

 

 

7,278,192

 

 

 

7,179,984

 

 

 

7,298,597

 

Weighted average shares outstanding, diluted

 

 

7,197,100

 

 

 

7,196,643

 

 

 

7,294,011

 

 

 

7,193,958

 

 

 

7,314,938

 

 

 

 

 

 

 

 

 

 

 

 

Summary Performance Ratios:

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.30

%

 

 

1.15

%

 

 

1.11

%

 

 

1.13

%

 

 

1.15

%

Return on average equity

 

 

15.48

%

 

 

14.30

%

 

 

10.83

%

 

 

13.25

%

 

 

11.17

%

Net interest margin

 

 

3.00

%

 

 

2.70

%

 

 

2.54

%

 

 

2.70

%

 

 

2.57

%

Net interest margin FTE

 

 

3.06

%

 

 

2.75

%

 

 

2.60

%

 

 

2.76

%

 

 

2.63

%

Efficiency ratio

 

 

53.80

%

 

 

55.64

%

 

 

57.61

%

 

 

56.52

%

 

 

56.07

%

Loans HFI to deposits ratio

 

 

67.22

%

 

 

64.61

%

 

 

59.99

%

 

 

67.22

%

 

 

59.99

%

Noninterest-bearing deposits to deposits ratio

 

 

41.92

%

 

 

41.46

%

 

 

42.29

%

 

 

41.92

%

 

 

42.29

%

Noninterest income to average assets

 

 

0.62

%

 

 

0.61

%

 

 

0.77

%

 

 

0.60

%

 

 

0.89

%

Operating expense to average assets

 

 

1.93

%

 

 

1.82

%

 

 

1.86

%

 

 

1.84

%

 

 

1.90

%

 

 

 

 

 

 

 

 

 

 

 

Summary Credit Quality Ratios:

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.09

%

 

 

0.03

%

 

 

0.08

%

 

 

0.09

%

 

 

0.08

%

Nonperforming loans to loans HFI

 

 

0.14

%

 

 

0.02

%

 

 

0.09

%

 

 

0.14

%

 

 

0.09

%

Allowance for loan losses to loans HFI

 

 

1.06

%

 

 

1.05

%

 

 

1.18

%

 

 

1.06

%

 

 

1.18

%

Net charge-offs to average loans

 

 

0.00

%

 

 

0.01

%

 

 

0.03

%

 

 

0.01

%

 

 

0.03

%

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity to total assets

 

 

7.96

%

 

 

8.13

%

 

 

9.89

%

 

 

7.96

%

 

 

9.89

%

Tangible common equity to tangible assets(1)

 

 

7.91

%

 

 

8.08

%

 

 

9.84

%

 

 

7.91

%

 

 

9.84

%

Total risk-based capital to risk-weighted assets

 

 

17.15

%

 

 

16.89

%

 

 

18.74

%

 

 

17.15

%

 

 

18.74

%

Tier 1 risk-based capital to risk-weighted assets

 

 

16.16

%

 

 

15.92

%

 

 

17.60

%

 

 

16.16

%

 

 

17.60

%

Common equity Tier 1 capital to risk-weighted assets

 

 

16.16

%

 

 

15.92

%

 

 

17.60

%

 

 

16.16

%

 

 

17.60

%

Tier 1 risk-based capital to average assets

 

 

10.31

%

 

 

9.73

%

 

 

10.21

%

 

 

10.31

%

 

 

10.21

%

(1) Non-GAAP financial measure. Calculations of this measure and reconciliations to GAAP are included in the schedules accompanying this release.


RED RIVER BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

(in thousands)

 

September 30,
2022

 

June 30,
2022

 

March 31,
2022

 

December 31,
2021

 

September 30,
2021

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

39,465

 

 

$

39,339

 

 

$

40,137

 

 

$

23,143

 

 

$

36,614

 

Interest-bearing deposits in other banks

 

 

261,608

 

 

 

317,061

 

 

 

506,982

 

 

 

761,721

 

 

 

693,950

 

Securities available-for-sale, at fair value

 

 

609,748

 

 

 

651,125

 

 

 

810,804

 

 

 

659,178

 

 

 

568,199

 

Securities held-to-maturity, at amortized cost

 

 

154,736

 

 

 

159,562

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

 

 

 

 

 

 

7,481

 

 

 

7,846

 

 

 

7,920

 

Nonmarketable equity securities

 

 

3,460

 

 

 

3,452

 

 

 

3,451

 

 

 

3,450

 

 

 

3,449

 

Loans held for sale

 

 

1,536

 

 

 

4,524

 

 

 

6,641

 

 

 

4,290

 

 

 

8,782

 

Loans held for investment

 

 

1,879,669

 

 

 

1,841,585

 

 

 

1,741,026

 

 

 

1,683,832

 

 

 

1,622,593

 

Allowance for loan losses

 

 

(19,953

)

 

 

(19,395

)

 

 

(19,244

)

 

 

(19,176

)

 

 

(19,168

)

Premises and equipment, net

 

 

52,820

 

 

 

52,172

 

 

 

50,605

 

 

 

48,056

 

 

 

47,432

 

Accrued interest receivable

 

 

7,782

 

 

 

7,356

 

 

 

6,654

 

 

 

6,245

 

 

 

5,927

 

Bank-owned life insurance

 

 

28,594

 

 

 

28,413

 

 

 

28,233

 

 

 

28,061

 

 

 

27,886

 

Intangible assets

 

 

1,546

 

 

 

1,546

 

 

 

1,546

 

 

 

1,546

 

 

 

1,546

 

Right-of-use assets

 

 

4,262

 

 

 

4,385

 

 

 

4,506

 

 

 

3,743

 

 

 

3,847

 

Other assets

 

 

34,405

 

 

 

29,988

 

 

 

23,638

 

 

 

12,775

 

 

 

11,807

 

Total Assets

 

$

3,059,678

 

 

$

3,121,113

 

 

$

3,212,460

 

 

$

3,224,710

 

 

$

3,020,784

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,172,157

 

 

$

1,181,781

 

 

$

1,181,136

 

 

$

1,149,672

 

 

$

1,143,693

 

Interest-bearing deposits

 

 

1,624,337

 

 

 

1,668,414

 

 

 

1,746,592

 

 

 

1,760,676

 

 

 

1,560,890

 

Total Deposits

 

 

2,796,494

 

 

 

2,850,195

 

 

 

2,927,728

 

 

 

2,910,348

 

 

 

2,704,583

 

Accrued interest payable

 

 

1,194

 

 

 

1,176

 

 

 

1,329

 

 

 

1,310

 

 

 

1,340

 

Lease liabilities

 

 

4,377

 

 

 

4,494

 

 

 

4,610

 

 

 

3,842

 

 

 

3,943

 

Accrued expenses and other liabilities

 

 

14,200

 

 

 

11,652

 

 

 

13,919

 

 

 

11,060

 

 

 

12,230

 

Total Liabilities

 

 

2,816,265

 

 

 

2,867,517

 

 

 

2,947,586

 

 

 

2,926,560

 

 

 

2,722,096

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, no par value

 

 

60,050

 

 

 

60,050

 

 

 

60,050

 

 

 

60,233

 

 

 

65,130

 

Additional paid-in capital

 

 

2,014

 

 

 

1,940

 

 

 

1,877

 

 

 

1,814

 

 

 

1,751

 

Retained earnings

 

 

265,093

 

 

 

255,410

 

 

 

246,766

 

 

 

239,876

 

 

 

231,868

 

Accumulated other comprehensive income (loss)

 

 

(83,744

)

 

 

(63,804

)

 

 

(43,819

)

 

 

(3,773

)

 

 

(61

)

Total Stockholders’ Equity

 

 

243,413

 

 

 

253,596

 

 

 

264,874

 

 

 

298,150

 

 

 

298,688

 

Total Liabilities and Stockholders’ Equity

 

$

3,059,678

 

 

$

3,121,113

 

 

$

3,212,460

 

 

$

3,224,710

 

 

$

3,020,784

 


RED RIVER BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 

 

 

For the Three Months Ended

 

For the Nine
Months Ended

(in thousands)

 

September 30,
2022

 

June 30,
2022

 

September 30,
2021

 

September 30,
2022

 

September 30,
2021

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

19,740

 

 

$

18,032

 

 

$

16,993

 

 

$

54,543

 

 

$

50,509

 

Interest on securities

 

 

3,572

 

 

 

3,677

 

 

 

2,220

 

 

 

10,210

 

 

 

6,247

 

Interest on federal funds sold

 

 

317

 

 

 

116

 

 

 

20

 

 

 

458

 

 

 

67

 

Interest on deposits in other banks

 

 

1,238

 

 

 

671

 

 

 

202

 

 

 

2,160

 

 

 

432

 

Dividends on stock

 

 

19

 

 

 

2

 

 

 

7

 

 

 

22

 

 

 

9

 

Total Interest and Dividend Income

 

 

24,886

 

 

 

22,498

 

 

 

19,442

 

 

 

67,393

 

 

 

57,264

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,798

 

 

 

1,349

 

 

 

1,333

 

 

 

4,428

 

 

 

4,317

 

Total Interest Expense

 

 

1,798

 

 

 

1,349

 

 

 

1,333

 

 

 

4,428

 

 

 

4,317

 

Net Interest Income

 

 

23,088

 

 

 

21,149

 

 

 

18,109

 

 

 

62,965

 

 

 

52,947

 

Provision for loan losses

 

 

600

 

 

 

250

 

 

 

150

 

 

 

1,000

 

 

 

1,750

 

Net Interest Income After Provision for Loan Losses

 

 

22,488

 

 

 

20,899

 

 

 

17,959

 

 

 

61,965

 

 

 

51,197

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

1,488

 

 

 

1,410

 

 

 

1,258

 

 

 

4,205

 

 

 

3,457

 

Debit card income, net

 

 

934

 

 

 

1,056

 

 

 

1,094

 

 

 

2,926

 

 

 

3,344

 

Mortgage loan income

 

 

624

 

 

 

892

 

 

 

1,770

 

 

 

2,643

 

 

 

7,009

 

Brokerage income

 

 

870

 

 

 

890

 

 

 

851

 

 

 

2,536

 

 

 

2,491

 

Loan and deposit income

 

 

502

 

 

 

410

 

 

 

413

 

 

 

1,283

 

 

 

1,281

 

Bank-owned life insurance income

 

 

181

 

 

 

180

 

 

 

176

 

 

 

533

 

 

 

473

 

Gain (Loss) on equity securities

 

 

 

 

 

(82

)

 

 

(41

)

 

 

(447

)

 

 

(100

)

Gain (Loss) on sale and call of securities

 

 

16

 

 

 

(114

)

 

 

 

 

 

(59

)

 

 

193

 

SBIC income

 

 

231

 

 

 

151

 

 

 

136

 

 

 

401

 

 

 

616

 

Other income (loss)

 

 

21

 

 

 

67

 

 

 

(14

)

 

 

107

 

 

 

57

 

Total Noninterest Income

 

 

4,867

 

 

 

4,860

 

 

 

5,643

 

 

 

14,128

 

 

 

18,821

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

Personnel expenses

 

 

8,853

 

 

 

8,574

 

 

 

7,956

 

 

 

25,879

 

 

 

24,087

 

Occupancy and equipment expenses

 

 

1,531

 

 

 

1,473

 

 

 

1,412

 

 

 

4,496

 

 

 

4,019

 

Technology expenses

 

 

653

 

 

 

695

 

 

 

734

 

 

 

2,118

 

 

 

2,144

 

Advertising

 

 

316

 

 

 

306

 

 

 

282

 

 

 

841

 

 

 

691

 

Other business development expenses

 

 

436

 

 

 

340

 

 

 

283

 

 

 

1,079

 

 

 

889

 

Data processing expense

 

 

604

 

 

 

564

 

 

 

528

 

 

 

1,484

 

 

 

1,445

 

Other taxes

 

 

650

 

 

 

647

 

 

 

527

 

 

 

1,933

 

 

 

1,584

 

Loan and deposit expenses

 

 

164

 

 

 

185

 

 

 

325

 

 

 

479

 

 

 

773

 

Legal and professional expenses

 

 

553

 

 

 

475

 

 

 

453

 

 

 

1,446

 

 

 

1,189

 

Regulatory assessment expenses

 

 

280

 

 

 

251

 

 

 

251

 

 

 

781

 

 

 

665

 

Other operating expenses

 

 

1,001

 

 

 

961

 

 

 

933

 

 

 

3,037

 

 

 

2,753

 

Total Operating Expenses

 

 

15,041

 

 

 

14,471

 

 

 

13,684

 

 

 

43,573

 

 

 

40,239

 

Income Before Income Tax Expense

 

 

12,314

 

 

 

11,288

 

 

 

9,918

 

 

 

32,520

 

 

 

29,779

 

Income tax expense

 

 

2,128

 

 

 

2,141

 

 

 

1,780

 

 

 

5,795

 

 

 

5,337

 

Net Income

 

$

10,186

 

 

$

9,147

 

 

$

8,138

 

 

$

26,725

 

 

$

24,442

 


RED RIVER BANCSHARES, INC.

NET INTEREST INCOME AND NET INTEREST MARGIN (UNAUDITED)

 

 

 

For the Three Months Ended

 

 

September 30, 2022

 

June 30, 2022

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

 

Balance

 

Interest

 

Yield/

 

Balance

 

Interest

 

Yield/

(dollars in thousands)

 

Outstanding

 

Paid

 

Rate

 

Outstanding

 

Paid

 

Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans(1,2)

 

$

1,871,834

 

 

$

19,740

 

 

4.13

%

 

$

1,796,322

 

 

$

18,032

 

 

3.97

%

Securities - taxable

 

 

658,245

 

 

 

2,536

 

 

1.54

%

 

 

690,772

 

 

 

2,615

 

 

1.52

%

Securities - tax-exempt

 

 

207,182

 

 

 

1,036

 

 

2.00

%

 

 

211,672

 

 

 

1,062

 

 

2.01

%

Federal funds sold

 

 

55,201

 

 

 

317

 

 

2.25

%

 

 

53,216

 

 

 

116

 

 

0.86

%

Interest-bearing balances due from banks

 

 

219,845

 

 

 

1,238

 

 

2.21

%

 

 

351,092

 

 

 

671

 

 

0.76

%

Nonmarketable equity securities

 

 

3,452

 

 

 

19

 

 

2.24

%

 

 

3,451

 

 

 

2

 

 

0.22

%

Total interest-earning assets

 

 

3,015,759

 

 

$

24,886

 

 

3.24

%

 

 

3,106,525

 

 

$

22,498

 

 

2.87

%

Allowance for loan losses

 

 

(19,667

)

 

 

 

 

 

 

(19,293

)

 

 

 

 

Noninterest-earning assets

 

 

100,685

 

 

 

 

 

 

 

99,687

 

 

 

 

 

Total assets

 

$

3,096,777

 

 

 

 

 

 

$

3,186,919

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

 

$

1,323,081

 

 

$

938

 

 

0.28

%

 

$

1,410,270

 

 

$

547

 

 

0.16

%

Time deposits

 

 

321,547

 

 

 

860

 

 

1.06

%

 

 

328,420

 

 

 

802

 

 

0.98

%

Total interest-bearing deposits

 

 

1,644,628

 

 

 

1,798

 

 

0.43

%

 

 

1,738,690

 

 

 

1,349

 

 

0.31

%

Other borrowings

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

%

Total interest-bearing liabilities

 

 

1,644,628

 

 

$

1,798

 

 

0.43

%

 

 

1,738,690

 

 

$

1,349

 

 

0.31

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

1,173,387

 

 

 

 

 

 

 

1,175,251

 

 

 

 

 

Accrued interest and other liabilities

 

 

17,756

 

 

 

 

 

 

 

16,459

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

1,191,143

 

 

 

 

 

 

 

1,191,710

 

 

 

 

 

Stockholders’ equity

 

 

261,006

 

 

 

 

 

 

 

256,519

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

3,096,777

 

 

 

 

 

 

$

3,186,919

 

 

 

 

 

Net interest income

 

 

 

$

23,088

 

 

 

 

 

 

$

21,149

 

 

 

Net interest spread

 

 

 

 

 

2.81

%

 

 

 

 

 

2.56

%

Net interest margin

 

 

 

 

 

3.00

%

 

 

 

 

 

2.70

%

Net interest margin FTE(3)

 

 

 

 

 

3.06

%

 

 

 

 

 

2.75

%

Cost of deposits

 

 

 

 

 

0.25

%

 

 

 

 

 

0.19

%

Cost of funds

 

 

 

 

 

0.24

%

 

 

 

 

 

0.17

%

(1) Includes average outstanding balances of loans held for sale of $2.7 million and $3.8 million for the three months ended September 30, 2022 and June 30, 2022, respectively.
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.


RED RIVER BANCSHARES, INC.

LOAN INTEREST INCOME AND NET INTEREST RATIOS EXCLUDING PPP LOANS (NON-GAAP) (UNAUDITED)

 

The following table presents interest income for total loans, PPP loans, and total non-PPP loans (non-GAAP), as well as net interest income and net interest ratios excluding PPP loans (non-GAAP) for the three months ended September 30, 2022 and June 30, 2022.

 

 

 

 

 

For the Three Months Ended

 

 

September 30, 2022

 

June 30, 2022

(dollars in thousands)

 

Average
Balance
Outstanding

 

Interest
/Fees
Earned

 

Average
Yield

 

Average
Balance
Outstanding

 

Interest
/Fees

Earned

 

Average
Yield

Loans(1,2)

 

$

1,871,834

 

 

$

19,740

 

 

4.13

%

 

$

1,796,322

 

 

$

18,032

 

 

3.97

%

Less: PPP loans, net

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

1,350

 

 

 

 

 

 

 

4,202

 

 

 

 

 

Interest

 

 

 

 

4

 

 

 

 

 

 

 

11

 

 

 

Fees

 

 

 

 

2

 

 

 

 

 

 

 

139

 

 

 

Total PPP loans, net

 

 

1,350

 

 

 

6

 

 

1.62

%

 

 

4,202

 

 

 

150

 

 

14.30

%

Non-PPP loans (non-GAAP)(3)

 

$

1,870,484

 

 

$

19,734

 

 

4.13

%

 

$

1,792,120

 

 

$

17,882

 

 

3.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, excluding PPP loan income (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

23,088

 

 

 

 

 

 

$

21,149

 

 

 

PPP loan income

 

 

 

 

(6

)

 

 

 

 

 

 

(150

)

 

 

Net interest income, excluding PPP loan income (non-GAAP)(3)

 

 

 

$

23,082

 

 

 

 

 

 

$

20,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios excluding PPP loans, net (non-GAAP)(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

2.81

%

 

 

 

 

 

2.55

%

Net interest margin

 

 

 

 

 

3.00

%

 

 

 

 

 

2.68

%

Net interest margin FTE(4)

 

 

 

 

 

 

 

3.06

%

 

 

 

 

 

2.73

%

(1) Includes average outstanding balances of loans held for sale of $2.7 million and $3.8 million for the three months ended September 30, 2022 and June 30, 2022, respectively.
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Non-GAAP financial measure. Calculations of this measure and reconciliations to GAAP are included in the schedules accompanying this release.
(4) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.


RED RIVER BANCSHARES, INC.

NET INTEREST INCOME AND NET INTEREST MARGIN (UNAUDITED)

 

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

 

2021

 

(dollars in thousands)

 

Average
Balance
Outstanding

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Balance
Outstanding

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans(1,2)

 

$

1,786,864

 

 

$

54,543

 

 

4.03

%

 

$

1,610,449

 

 

$

50,509

 

 

4.14

%

Securities - taxable

 

 

635,594

 

 

 

7,029

 

 

1.48

%

 

 

318,354

 

 

 

3,145

 

 

1.32

%

Securities - tax-exempt

 

 

211,375

 

 

 

3,181

 

 

2.01

%

 

 

199,556

 

 

 

3,102

 

 

2.07

%

Federal funds sold

 

 

53,896

 

 

 

458

 

 

1.12

%

 

 

70,841

 

 

 

67

 

 

0.13

%

Interest-bearing balances due from banks

 

 

385,556

 

 

 

2,160

 

 

0.74

%

 

 

521,118

 

 

 

432

 

 

0.11

%

Nonmarketable equity securities

 

 

3,451

 

 

 

22

 

 

0.86

%

 

 

3,448

 

 

 

9

 

 

0.34

%

Total interest-earning assets

 

$

3,076,736

 

 

$

67,393

 

 

2.90

%

 

$

2,723,766

 

 

$

57,264

 

 

2.78

%

Allowance for loan losses

 

 

(19,390

)

 

 

 

 

 

 

(19,152

)

 

 

 

 

Noninterest-earning assets

 

 

108,124

 

 

 

 

 

 

 

133,400

 

 

 

 

 

Total assets

 

$

3,165,470

 

 

 

 

 

 

$

2,838,014

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

 

$

1,383,628

 

 

$

1,940

 

 

0.19

%

 

$

1,177,220

 

 

$

1,238

 

 

0.14

%

Time deposits

 

 

327,477

 

 

 

2,488

 

 

1.02

%

 

 

341,847

 

 

 

3,079

 

 

1.20

%

Total interest-bearing deposits

 

 

1,711,105

 

 

 

4,428

 

 

0.35

%

 

 

1,519,067

 

 

 

4,317

 

 

0.38

%

Other borrowings

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

%

Total interest-bearing liabilities

 

 

1,711,105

 

 

$

4,428

 

 

0.35

%

 

 

1,519,067

 

 

$

4,317

 

 

0.38

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

1,167,412

 

 

 

 

 

 

 

1,009,188

 

 

 

 

 

Accrued interest and other liabilities

 

 

17,244

 

 

 

 

 

 

 

17,324

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

1,184,656

 

 

 

 

 

 

 

1,026,512

 

 

 

 

 

Stockholders’ equity

 

 

269,709

 

 

 

 

 

 

 

292,435

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

3,165,470

 

 

 

 

 

 

$

2,838,014

 

 

 

 

 

Net interest income

 

 

 

$

62,965

 

 

 

 

 

 

$

52,947

 

 

 

Net interest spread

 

 

 

 

 

2.55

%

 

 

 

 

 

2.40

%

Net interest margin

 

 

 

 

 

2.70

%

 

 

 

 

 

2.57

%

Net interest margin FTE(3)

 

 

 

 

 

2.76

%

 

 

 

 

 

2.63

%

Cost of deposits

 

 

 

 

 

0.21

%

 

 

 

 

 

0.23

%

Cost of funds

 

 

 

 

 

0.19

%

 

 

 

 

 

0.21

%

(1) Includes average outstanding balances of loans held for sale of $3.6 million and $9.4 million for the nine months ended September 30, 2022 and 2021, respectively.
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.


RED RIVER BANCSHARES, INC.

LOAN INTEREST INCOME AND NET INTEREST RATIOS EXCLUDING PPP LOANS (NON-GAAP) (UNAUDITED)

 

The following table presents interest income for total loans, PPP loans, and total non-PPP loans (non-GAAP), as well as net interest income and net interest ratios excluding PPP loans (non-GAAP) for the nine months ended September 30, 2022 and 2021.

 

 

 

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

 

2021

 

(dollars in thousands)

 

Average
Balance
Outstanding

 

Interest
/Fees

Earned

 

Average
Yield

 

Average
Balance
Outstanding

 

Interest
/Fees

Earned

 

Average
Yield

Loans(1,2)

 

$

1,786,864

 

 

$

54,543

 

 

4.03

%

 

$

1,610,449

 

 

$

50,509

 

 

4.14

%

Less: PPP loans, net

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

5,502

 

 

 

 

 

 

 

93,408

 

 

 

 

 

Interest

 

 

 

 

42

 

 

 

 

 

 

 

734

 

 

 

Fees

 

 

 

 

598

 

 

 

 

 

 

 

3,827

 

 

 

Total PPP loans, net

 

 

5,502

 

 

 

640

 

 

15.54

%

 

 

93,408

 

 

 

4,561

 

 

6.51

%

Non-PPP loans (non-GAAP)(3)

 

$

1,781,362

 

 

$

53,903

 

 

3.99

%

 

$

1,517,041

 

 

$

45,948

 

 

4.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios excluding PPP loans, net (non-GAAP)(3)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

2.52

%

 

 

 

 

 

2.27

%

Net interest margin

 

 

 

 

 

2.68

%

 

 

 

 

 

2.43

%

Net interest margin FTE(4)

 

 

 

 

 

2.73

%

 

 

 

 

 

2.49

%

(1) Includes average outstanding balances of loans held for sale of $3.6 million and $9.4 million for the nine months ended September 30, 2022 and 2021, respectively.
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Non-GAAP financial measure. Calculations of this measure and reconciliations to GAAP are included in the schedules accompanying this release.
(4) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)

 

(dollars in thousands, except per share data)

 

September 30,
2022

 

June 30,
2022

 

September 30,
2021

Tangible common equity

 

 

 

 

 

 

Total stockholders’ equity

 

$

243,413

 

 

$

253,596

 

 

$

298,688

 

Adjustments:

 

 

 

 

 

 

Intangible assets

 

 

(1,546

)

 

 

(1,546

)

 

 

(1,546

)

Total tangible common equity (non-GAAP)

 

$

241,867

 

 

$

252,050

 

 

$

297,142

 

Realized common equity

 

 

 

 

 

 

Total stockholders’ equity

 

$

243,413

 

 

$

253,596

 

 

$

298,688

 

Adjustments:

 

 

 

 

 

 

Accumulated other comprehensive (income) loss

 

 

83,744

 

 

 

63,804

 

 

 

61

 

Total realized common equity (non-GAAP)

 

$

327,157

 

 

$

317,400

 

 

$

298,749

 

Common shares outstanding

 

 

7,183,915

 

 

 

7,176,365

 

 

 

7,276,400

 

Book value per share

 

$

33.88

 

 

$

35.34

 

 

$

41.05

 

Tangible book value per share (non-GAAP)

 

$

33.67

 

 

$

35.12

 

 

$

40.84

 

Realized book value per share (non-GAAP)

 

$

45.54

 

 

$

44.23

 

 

$

41.06

 

 

 

 

 

 

 

 

Tangible assets

 

 

 

 

 

 

Total assets

 

$

3,059,678

 

 

$

3,121,113

 

 

$

3,020,784

 

Adjustments:

 

 

 

 

 

 

Intangible assets

 

 

(1,546

)

 

 

(1,546

)

 

 

(1,546

)

Total tangible assets (non-GAAP)

 

$

3,058,132

 

 

$

3,119,567

 

 

$

3,019,238

 

Total stockholders’ equity to assets

 

 

7.96

%

 

 

8.13

%

 

 

9.89

%

Tangible common equity to tangible assets (non-GAAP)

 

 

7.91

%

 

 

8.08

%

 

 

9.84

%


Advertisement