U.S. markets open in 4 hours 49 minutes
  • S&P Futures

    3,336.25
    -46.75 (-1.38%)
     
  • Dow Futures

    26,915.00
    -450.00 (-1.64%)
     
  • Nasdaq Futures

    11,465.00
    -123.00 (-1.06%)
     
  • Russell 2000 Futures

    1,558.10
    -30.90 (-1.94%)
     
  • Crude Oil

    38.04
    -1.53 (-3.87%)
     
  • Gold

    1,904.60
    -7.30 (-0.38%)
     
  • Silver

    24.36
    -0.20 (-0.83%)
     
  • EUR/USD

    1.1761
    -0.0029 (-0.25%)
     
  • 10-Yr Bond

    0.7780
    0.0000 (0.00%)
     
  • Vix

    36.37
    +3.91 (+12.05%)
     
  • GBP/USD

    1.2997
    -0.0045 (-0.34%)
     
  • USD/JPY

    104.3010
    -0.1930 (-0.18%)
     
  • BTC-USD

    13,623.01
    -87.01 (-0.63%)
     
  • CMC Crypto 200

    268.83
    +7.54 (+2.89%)
     
  • FTSE 100

    5,590.71
    -138.28 (-2.41%)
     
  • Nikkei 225

    23,418.51
    -67.29 (-0.29%)
     

Texas Capital Bancshares, Inc. Announces Operating Results for Q1 2020

DALLAS, April 22, 2020 (GLOBE NEWSWIRE) -- Texas Capital Bancshares, Inc. (TCBI), the parent company of Texas Capital Bank, announced operating results for the first quarter of 2020.

"Our focus during this unprecedented time is on keeping our employees safe and continuing to serve our clients and communities," said Keith Cargill, CEO. "We have taken deliberate actions to ensure that our balance sheet remains strong, including increases in liquidity and reserves supported by a strong capital position. We remain committed to a timely closing of our pending merger with Independent Bank Group and believe our combined strength will enable us to better serve our clients and build long-term shareholder value."

  • Strong balance sheet positioning in the first quarter of 2020 included deliberate increases in liquidity and funding sources to support current and future client needs.

  • Over 90% of employees working virtually since early March with little to no impact on client experience.

  • Net loss of $16.7 million ($0.38 per share) reported for the first quarter of 2020 attributable to a $96.0 million ($1.50 per share) provision for credit losses driven by the adoption of CECL on January 1, 2020, coupled with increases in charge-offs and criticized loans and reserve build related to the global COVID-19 pandemic, MSR impairment of $10.0 million ($0.16 per share) and merger-related expenses of $7.3 million ($0.11 per share).

FINANCIAL SUMMARY
(Dollars and shares in thousands)

Q1 2020

Q1 2019

% Change

QUARTERLY OPERATING RESULTS

Net income/(loss)

$

(16,687

)

$

82,839

(120

)%

Net income/(loss) available to common stockholders

$

(19,125

)

$

80,401

(124

)%

Diluted earnings/(loss) per common share

$

(0.38

)

$

1.60

(124

)%

Diluted common shares

50,475

50,345

%

ROA

(0.20

)%

1.26

%

ROE

(2.85

)%

13.58

%

BALANCE SHEET

LHS

$

774,064

$

1,901,637

(59

)%

LHI, mortgage finance

7,588,803

6,299,710

20

%

LHI

16,857,579

17,061,590

(1

)%

Total LHI

24,446,382

23,361,300

5

%

Total loans

25,220,446

25,262,937

%

Total assets

35,879,416

28,383,111

26

%

Demand deposits

9,420,303

6,743,607

40

%

Total deposits

27,134,263

20,650,127

31

%

Stockholders’ equity

2,803,533

2,581,942

9

%

DETAILED FINANCIALS

During the first quarter of 2020, all of us have faced an unprecedented time as our country deals with the health challenges of COVID-19. Actions by US federal, state and foreign governments to address the pandemic, including travel bans and school, business and entertainment venue closures, have resulted in economic weakness and market volatility. Significant uncertainties as to future economic conditions exist, and we have acted in a deliberate way to ensure that we have the balance sheet strength to serve our clients. Our actions include record levels of on balance sheet liquidity and increased capital ratio levels. Additionally, the economic pressures, coupled with the implementation of an expected loss methodology as required by CECL have contributed to an increased provision for credit losses for the first quarter of 2020. We are more committed than ever to meeting the demands of our clients. We have responded quickly and nimbly to address changing economic pressures and our infrastructure has been resilient in dealing with the many demands of a dispersed workforce. Just as we were able to make quick and deliberate decisions to address near-term challenges, we will be equally ready when the world returns to more normal times and we will capitalize on the lessons learned from these unprecedented times.

For the first quarter of 2020, we reported a net loss of $16.7 million and net loss available to common stockholders of $19.1 million, compared to net income of $82.8 million and net income available to common stockholders of $80.4 million for the same period in 2019. On a fully diluted basis, earnings/(loss) per common share were $(0.38) for the quarter ended March 31, 2020 compared to $1.60 for the same period of 2019. The decline in net income for the first quarter of 2020 resulted primarily from a $76.0 million increase in the provision for credit losses. The first quarter of 2020 also includes $10.0 million in MSR impairment ($0.16 per share) and $7.3 million ($0.11 per share) in merger-related expenses.

During the first quarter of 2020, we adopted ASU 2016-13 "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments", which replaces the incurred loss methodology with an expected loss methodology that is referred to as the Current Expected Credit Loss ("CECL") methodology. Upon adoption, the allowance for credit losses was increased by $9.1 million, with no impact to the consolidated statement of income. We recorded a $96.0 million provision for credit losses for the first quarter of 2020 utilizing the newly adopted CECL methodology, a significant increase from prior quarters. The increase resulted primarily from increases in criticized loans and charge-offs, as well as the impact of reserve build related to the COVID-19 pandemic. Of the $96.0 million provision, $55.0 million related to two large energy loans that were previously identified as problem loans that experienced further deterioration during the first quarter of 2020 exacerbated by the sharp decline in commodity prices, and approximately $30.0 million related to COVID-19 reserve build. In total, $1.8 billion of loans in categories that are expected to be more significantly impacted by COVID-19 were proactively downgraded, primarily to lower pass-rated grades. We recorded $57.7 million in net charge-offs during the first quarter of 2020, including $37.3 million in energy charge-offs and $15.6 million in leveraged lending charge-offs, all of which were loans that have been previously identified, compared to $12.8 million during the fourth quarter of 2019 and $4.6 million during the first quarter of 2019. Criticized loans totaled $675.9 million at March 31, 2020, compared to $584.1 million at December 31, 2019 and $602.8 million at March 31, 2019.

Non-performing assets ("NPAs") totaled $219.2 million at March 31, 2020, a decrease of $6.2 million compared to the fourth quarter of 2019 and an increase of $85.5 million compared to the first quarter of 2019. The year-over-year increase is primarily related to our energy and leveraged lending portfolios, with non-accrual energy loans and non-accrual leveraged lending loans totaling $151.9 million (69% of total NPAs) and $50.0 million (23% of total NPAs), respectively, at March 31, 2020. The ratio of NPAs to total LHI plus other real estate owned ("OREO") for the first quarter of 2020 was 0.90 percent, compared to 0.91 percent for the fourth quarter of 2019 and 0.57 percent for the first quarter of 2019.

Net interest income was $228.3 million for the first quarter of 2020, compared to $248.4 million for the fourth quarter of 2019 and $235.6 million for the first quarter of 2019. The linked quarter decrease in net interest income was due primarily to decreases in yields on loans and liquidity assets, as well as a decrease in average total loans, partially offset by a decrease in funding costs. Net interest margin for the first quarter of 2020 was 2.78 percent, a decrease of 17 basis points from the fourth quarter of 2020 and a decrease of 95 basis points from the first quarter of 2019. LHI yields, excluding mortgage finance loans, decreased 27 basis points from the fourth quarter of 2019, and decreased 93 basis points compared to the first quarter of 2019. Mortgage finance LHI yields for the first quarter of 2020 decreased 3 basis points compared to the fourth quarter of 2019 and decreased 66 basis points compared to the first quarter of 2019. The shift in earning assets, primarily the increase in liquidity assets, also contributed to the decrease in net interest margin. Total cost of deposits for the first quarter of 2020 decreased 9 basis points to 0.90 percent compared to 0.99 percent for the fourth quarter of 2019, and decreased 43 basis points from 1.33 percent for the first quarter of 2019.

Non-interest income decreased $6.0 million, or 34 percent, during the first quarter of 2020 compared to the fourth quarter of 2019, and decreased $18.2 million, or 61 percent, compared to the first quarter of 2019. The linked quarter decrease is primarily related to decreases in net gain/(loss) on sale of LHS and other non-interest income, partially offset by an increase in swap fees. The year-over-year decrease is primarily related to decreases in net gain/(loss) on sale of LHS and other non-interest income, partially offset by increases in brokered loan fees, servicing income and swap fees.

Non-interest expense for the first quarter of 2020 increased $6.7 million, or 4 percent, compared to the fourth quarter of 2019, and increased $25.0 million, or 18 percent, compared to the first quarter of 2019. The linked quarter increase in non-interest expense was primarily related to increases in servicing-related expenses and merger-related expenses, partially offset by decreases in salaries and employee benefits, marketing and legal and professional expenses. The year-over-year increase was primarily due to increases in legal and professional and communications and technology expenses, as well as servicing-related expenses and merger-related expenses, partially offset by a decrease in marketing expense.

Texas Capital Bank is well capitalized under regulatory guidelines as of March 31, 2020. Our CET 1, tier 1 capital, total capital and leverage ratios were 9.3%, 10.2%, 12.0% and 8.5%, respectively, at March 31, 2020, compared to 8.9%, 9.8%, 11.4% and 8.4%, respectively, at December 31, 2019. At March 31, 2020, our ratio of tangible common equity to total tangible assets was 7.3% percent compared 8.2% at December 31, 2019.

About Texas Capital Bancshares, Inc.

Texas Capital Bancshares, Inc. (NASDAQ®: TCBI), a member of the Russell 1000® Index and the S&P MidCap 400®, is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and entrepreneurs. Headquartered in Dallas, the bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio. On December 9, 2019, Texas Capital Bancshares, Inc. (“TCBI”), announced that it had entered into an Agreement and Plan of Merger with Independent Bank Group, Inc. (“IBTX”), which provides that, upon the terms and subject to the conditions set forth therein, TCBI will merge with and into IBTX (the “Merger”), with IBTX as the surviving entity in the Merger. For additional information see the related filings by TCBI with the Securities and Exchange Commission (“SEC”).

Forward Looking Statements

This communication may be deemed to include “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans and the future performance of TCBI. These statements are not historical in nature and can generally be identified by such words as “believe,” “expect,” “estimate,” “anticipate,” “plan,” “may,” “will,” “forecast,” “could,” “projects,” “intend” and similar expressions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. A number of factors, many of which are beyond our control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to, the credit quality of our loan portfolio, general economic conditions in the United States and in our markets, including the continued impact on our customers from volatility in oil and gas prices, the material risks and uncertainties for the U.S. and world economies, and for our business, resulting from the COVID-19 pandemic, expectations regarding rates of default and credit losses, volatility in the mortgage industry, our business strategies, and our expectations about future financial performance, future growth and earnings, the appropriateness of our allowance for credit losses and provision for credit losses, the impact of changing regulatory requirements and legislative changes on our business, increased competition, interest rate risk, new lines of business, new product or service offerings and new technologies, the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between IBTX and TCBI, the outcome of any legal proceedings that may be instituted against IBTX or TCBI, delays in completing the transaction, the failure to obtain necessary regulatory approvals (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the transaction) and shareholder approvals or to satisfy any of the other conditions to the transaction on a timely basis or at all, the possibility that the anticipated benefits of the transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where IBTX and TCBI do business, the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, diversion of management’s attention from ongoing business operations and opportunities, potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction, the ability to complete the transaction and integration of IBTX and TCBI successfully. These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, TCBI disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.

Additional Information About the Merger and Where to Find It

In connection with the proposed merger between IBTX and TCBI, IBTX filed a registration statement on Form S-4 with the SEC to register the shares of IBTX’s capital stock to be issued in connection with the merger. The registration statement includes a joint proxy statement/prospectus. The registration statement has not yet become effective. After the Form S-4 is effective, a definitive joint proxy statement/prospectus will be sent to the shareholders of IBTX and TCBI seeking their approval of the proposed transaction.

INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THESE DOCUMENTS DO AND WILL CONTAIN IMPORTANT INFORMATION ABOUT IBTX, TCBI AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain copies of these documents free of charge through the website maintained by the SEC at www.sec.gov or from IBTX at its website, www.ibtx.com, or from TCBI at its website, www.texascapitalbank.com. Documents filed with the SEC by IBTX will be available free of charge by accessing the Investor Relations page of IBTX’s website at www.ibtx.com or, alternatively, by directing a request by telephone or mail to Independent Bank Group, Inc., 7777 Henneman Way, McKinney, Texas 75070, (972) 562-9004, and documents filed with the SEC by TCBI will be available free of charge by accessing TCBI’s website at www.texascapitalbank.com under the tab “About Us,” and then under the heading “Investor Relations” or, alternatively, by directing a request by telephone or mail to Texas Capital Bancshares, Inc., 2000 McKinney Avenue, Suite 700, Dallas, Texas 75201, (214) 932-6600.

Participants in the Solicitation

IBTX, TCBI and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of IBTX and TCBI in connection with the proposed transaction under the rules of the SEC. Certain information regarding the interests of these participants and a description of their direct and indirect interests, by security holdings or otherwise, will be included in the joint proxy statement/prospectus regarding the proposed transaction when it becomes available. Additional information about IBTX, and its directors and executive officers, may be found in IBTX’s annual report on Form 10-K filed with the SEC on March 2, 2020, as amended by IBTX’s Form 10-K/A filed with the SEC on March 6, 2020, and other documents filed by IBTX with the SEC. Additional information about TCBI, and its directors and executive officers, may be found in TCBI’s annual report on Form 10-K filed with the SEC on February 12, 2020, as amended by TCBI’s Form 10-K/A filed with the SEC on March 2, 2020, and other documents filed by TCBI with the SEC. These documents can be obtained free of charge from the sources described above.

TEXAS CAPITAL BANCSHARES, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(Dollars in thousands except per share data)

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

2020

2019

2019

2019

2019

CONSOLIDATED STATEMENTS OF INCOME

Interest income

$

306,008

$

337,757

$

355,101

$

346,893

$

325,561

Interest expense

77,689

89,372

102,933

103,340

89,947

Net interest income

228,319

248,385

252,168

243,553

235,614

Provision for credit losses

96,000

17,000

11,000

27,000

20,000

Net interest income after provision for credit losses

132,319

231,385

241,168

216,553

215,614

Non-interest income

11,780

17,761

20,301

24,364

30,014

Non-interest expense

165,417

158,690

149,370

141,561

140,378

Income/(loss) before income taxes

(21,318

)

90,456

112,099

99,356

105,250

Income tax expense/(benefit)

(4,631

)

16,539

23,958

21,387

22,411

Net income/(loss)

(16,687

)

73,917

88,141

77,969

82,839

Preferred stock dividends

2,438

2,437

2,438

2,437

2,438

Net income/(loss) available to common stockholders

$

(19,125

)

$

71,480

$

85,703

$

75,532

$

80,401

Diluted earnings/(loss) per common share

$

(0.38

)

$

1.42

$

1.70

$

1.50

$

1.60

Diluted common shares

50,474,802

50,461,723

50,416,402

50,383,870

50,345,399

CONSOLIDATED BALANCE SHEET DATA

Total assets

$

35,879,416

$

32,548,069

$

33,526,437

$

29,970,384

$

28,383,111

LHI

16,857,579

16,476,413

16,772,824

16,924,535

17,061,590

LHI, mortgage finance

7,588,803

8,169,849

7,951,432

7,415,363

6,299,710

LHS

774,064

2,577,134

2,674,225

1,057,586

1,901,637

Liquidity assets(1)

9,498,189

4,263,766

4,993,185

3,480,902

2,154,155

Investment securities

228,784

239,871

238,022

240,851

230,749

Demand deposits

9,420,303

9,438,459

10,289,572

7,685,340

6,743,607

Total deposits

27,134,263

26,478,593

27,413,303

22,999,077

20,650,127

Other borrowings

5,195,267

2,541,766

2,639,967

3,607,234

4,497,892

Subordinated notes

282,219

282,129

282,038

281,948

281,858

Long-term debt

113,406

113,406

113,406

113,406

113,406

Stockholders’ equity

2,803,533

2,832,258

2,757,433

2,668,452

2,581,942

End of period shares outstanding

50,407,778

50,337,741

50,317,654

50,297,552

50,263,611

Book value

$

52.64

$

53.29

$

51.82

$

50.07

$

48.38

Tangible book value(2)

$

52.28

$

52.93

$

51.46

$

49.71

$

48.02

SELECTED FINANCIAL RATIOS

Net interest margin

2.78

%

2.95

%

3.16

%

3.41

%

3.73

%

Return on average assets

(0.20

)%

0.85

%

1.06

%

1.05

%

1.26

%

Return on average common equity

(2.85

)%

10.68

%

13.22

%

12.20

%

13.58

%

Non-interest income to average earning assets

0.14

%

0.21

%

0.25

%

0.34

%

0.47

%

Efficiency ratio(3)

68.9

%

59.6

%

54.8

%

52.8

%

52.8

%

Efficiency ratio, adjusted(4)

65.8

%

57.7

%

51.2

%

49.5

%

50.1

%

Non-interest expense to average earning assets

2.00

%

1.87

%

1.86

%

1.97

%

2.21

%

Tangible common equity to total tangible assets(5)

7.3

%

8.2

%

7.7

%

8.3

%

8.5

%

Common Equity Tier 1

9.3

%

8.9

%

8.6

%

8.7

%

8.6

%

Tier 1 capital

10.2

%

9.8

%

9.5

%

9.6

%

9.6

%

Total capital

12.0

%

11.4

%

11.1

%

11.3

%

11.4

%

Leverage

8.5

%

8.4

%

8.6

%

9.2

%

10.0

%


(1)

Liquidity assets include Federal funds sold and interest-bearing deposits in other banks.

(2)

Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by shares outstanding at period end.

(3)

Non-interest expense divided by the sum of net interest income and non-interest income.

(4)

Non-interest expense, excluding deposit-related marketing fees and servicing related expenses, divided by the sum of net interest income and non-interest income, net of deposit-related marketing fees and servicing related expenses. Deposit-related marketing fees totaled $5.2 million, $9.4 million, $11.9 million, $11.6 million and $9.1 million for the first quarter of 2020, as well as the fourth, third, second and first quarters of 2019, respectively.

(5)

Stockholders’ equity excluding preferred stock and accumulated other comprehensive income, less goodwill and intangibles, divided by total assets, less accumulated other comprehensive income and goodwill and intangibles.


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in thousands)

March 31, 2020

March 31, 2019

%
Change

Assets

Cash and due from banks

$

162,386

$

177,137

(8

)%

Interest-bearing deposits

9,468,189

2,129,155

345

%

Federal funds sold and securities purchased under resale agreements

30,000

25,000

20

%

Securities, available-for-sale

228,784

230,749

(1

)%

LHS, at fair value

774,064

1,901,637

(59

)%

LHI, mortgage finance

7,588,803

6,299,710

20

%

LHI (net of unearned income)

16,857,579

17,061,590

(1

)%

Less: Allowance for credit losses on loans

240,958

208,573

16

%

LHI, net

24,205,424

23,152,727

5

%

Mortgage servicing rights, net

70,619

44,088

60

%

Premises and equipment, net

29,663

24,200

23

%

Accrued interest receivable and other assets

892,305

679,966

31

%

Goodwill and intangibles, net

17,982

18,452

(3

)%

Total assets

$

35,879,416

$

28,383,111

26

%

Liabilities and Stockholders’ Equity

Liabilities:

Deposits:

Non-interest bearing

$

9,420,303

$

6,743,607

40

%

Interest bearing

17,713,960

13,906,520

27

%

Total deposits

27,134,263

20,650,127

31

%

Accrued interest payable

16,969

24,488

(31

)%

Other liabilities

333,759

233,398

43

%

Federal funds purchased and repurchase agreements

295,267

897,892

(67

)%

Other borrowings

4,900,000

3,600,000

36

%

Subordinated notes, net

282,219

281,858

%

Trust preferred subordinated debentures

113,406

113,406

%

Total liabilities

33,075,883

25,801,169

28

%

Stockholders’ equity:

Preferred stock, $.01 par value, $1,000 liquidation value:

Authorized shares - 10,000,000

Issued shares - 6,000,000 shares issued at March 31, 2020 and 2019

150,000

150,000

%

Common stock, $.01 par value:

Authorized shares - 100,000,000

Issued shares - 50,408,195 and 50,264,028 at March 31, 2020 and 2019, respectively

504

503

%

Additional paid-in capital

979,939

969,079

1

%

Retained earnings

1,668,329

1,461,893

14

%

Treasury stock (shares at cost: 417 at March 31, 2020 and 2019)

(8

)

(8

)

%

Accumulated other comprehensive income, net of taxes

4,769

475

N/M

Total stockholders’ equity

2,803,533

2,581,942

9

%

Total liabilities and stockholders’ equity

$

35,879,416

$

28,383,111

26

%


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands except per share data)

Three Months Ended March 31,

2020

2019

Interest income

Interest and fees on loans

$

283,625

$

312,703

Investment securities

2,183

1,460

Federal funds sold and securities purchased under resale agreements

614

379

Interest-bearing deposits in other banks

19,586

11,019

Total interest income

306,008

325,561

Interest expense

Deposits

62,174

69,054

Federal funds purchased

669

3,516

Other borrowings

9,582

11,854

Subordinated notes

4,191

4,191

Trust preferred subordinated debentures

1,073

1,332

Total interest expense

77,689

89,947

Net interest income

228,319

235,614

Provision for credit losses

96,000

20,000

Net interest income after provision for credit losses

132,319

215,614

Non-interest income

Service charges on deposit accounts

3,293

2,979

Wealth management and trust fee income

2,467

2,009

Brokered loan fees

8,015

5,066

Servicing income

4,746

2,734

Swap fees

2,757

1,031

Net gain/(loss) on sale of LHS

(13,000

)

(505

)

Other

3,502

16,700

Total non-interest income

11,780

30,014

Non-interest expense

Salaries and employee benefits

76,667

77,823

Net occupancy expense

8,712

7,879

Marketing

8,460

11,708

Legal and professional

17,466

10,030

Communications and technology

13,608

9,198

FDIC insurance assessment

5,849

5,122

Servicing-related expenses

16,354

5,382

Merger-related expenses

7,270

Other

11,031

13,236

Total non-interest expense

165,417

140,378

Income/(loss) before income taxes

(21,318

)

105,250

Income tax expense/(benefit)

(4,631

)

22,411

Net income/(loss)

(16,687

)

82,839

Preferred stock dividends

2,438

2,438

Net income/(loss) available to common stockholders

$

(19,125

)

$

80,401

Basic earnings/(loss) per common share

$

(0.38

)

$

1.60

Diluted earnings/(loss) per common share

$

(0.38

)

$

1.60


TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF CREDIT LOSS EXPERIENCE

(Dollars in thousands)

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

2020

2019

2019

2019

2019

Allowance for credit losses on loans:

Beginning balance

$

195,047

$

190,138

$

214,572

$

208,573

$

191,522

Impact of CECL adoption

8,585

Loans charged-off:

Commercial

20,653

13,968

21,124

4,880

4,865

Energy

37,730

797

16,655

15,173

Real estate

177

Total charge-offs

58,383

14,765

37,779

20,230

4,865

Recoveries:

Commercial

257

1,754

799

224

277

Energy

423

209

107

Real estate

Total recoveries

680

1,963

906

224

277

Net charge-offs

57,703

12,802

36,873

20,006

4,588

Provision for credit losses on loans

95,029

17,711

12,439

26,005

21,639

Ending balance

$

240,958

$

195,047

$

190,138

$

214,572

$

208,573

Allowance for off-balance sheet credit losses:

Beginning balance

$

8,640

$

9,351

$

10,790

$

9,795

$

11,434

Impact of CECL adoption

563

Provision for off-balance sheet credit losses

971

(711

)

(1,439

)

995

(1,639

)

Ending balance

$

10,174

$

8,640

$

9,351

$

10,790

$

9,795

Total allowance for credit losses

$

251,132

$

203,687

$

199,489

$

225,362

$

218,368

Total provision for credit losses

$

96,000

$

17,000

$

11,000

$

27,000

$

20,000

Allowance for credit losses on loans to LHI

0.99

%

0.79

%

0.77

%

0.88

%

0.89

%

Allowance for credit losses on loans to average LHI

1.02

%

0.79

%

0.76

%

0.90

%

0.96

%

Net charge-offs to average LHI(1)

0.98

%

0.21

%

0.58

%

0.34

%

0.09

%

Net charge-offs to average LHI for last twelve months(1)

0.53

%

0.31

%

0.41

%

0.27

%

0.36

%

Total provision for credit losses to average LHI(1)

1.63

%

0.27

%

0.17

%

0.45

%

0.37

%

Total allowance for credit losses to LHI

1.03

%

0.83

%

0.81

%

0.93

%

0.93

%


(1)

Interim period ratios are annualized.


TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF NON-PERFORMING ASSETS AND PAST DUE LOANS

(Dollars in thousands)

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

2020

2019

2019

2019

2019

Non-performing assets (NPAs):

Non-accrual loans

$

219,165

$

225,384

$

120,686

$

114,084

$

133,690

Other real estate owned (OREO)

Total LHI NPAs

$

219,165

$

225,384

$

120,686

$

114,084

$

133,690

Non-accrual loans to LHI

0.90

%

0.91

%

0.49

%

0.47

%

0.57

%

Total LHI NPAs to LHI plus OREO

0.90

%

0.91

%

0.49

%

0.47

%

0.57

%

Total LHI NPAs to earning assets

0.63

%

0.71

%

0.37

%

0.39

%

0.49

%

Allowance for credit losses on loans to non-accrual loans

1.1x

.9x

1.6x

1.9x

1.6x

Loans past due 90 days and still accruing(1)

$

21,274

$

17,584

$

29,648

$

15,212

$

12,245

Loans past due 90 days to LHI

0.09

%

0.07

%

0.12

%

0.06

%

0.05

%

LHS past due 90 days and still accruing(2)

$

9,014

$

8,207

$

9,187

$

11,665

$

13,693


(1)

At March 31, 2020, loans past due 90 days and still accruing includes premium finance loans of $8.6 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on canceled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.

(2)

Includes loans guaranteed by U.S. government agencies that were repurchased out of Ginnie Mae securities. Loans are recorded as LHS and carried at fair value on the balance sheet. Interest on these past due loans accrues at the debenture rate guaranteed by the U.S. government. Also includes loans that, pursuant to Ginnie Mae servicing guidelines, we have the unilateral right, but not obligation, to repurchase and thus must record as LHS on our balance sheet regardless of whether the repurchase option has been exercised.


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands)

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

2020

2019

2019

2019

2019

Interest income

Interest and fees on loans

$

283,625

$

312,147

$

329,344

$

329,842

$

312,703

Investment securities

2,183

2,618

2,316

2,260

1,460

Federal funds sold and securities purchased under resale agreements

614

439

554

157

379

Interest-bearing deposits in other banks

19,586

22,553

22,887

14,634

11,019

Total interest income

306,008

337,757

355,101

346,893

325,561

Interest expense

Deposits

62,174

70,987

80,967

72,529

69,054

Federal funds purchased

669

1,319

1,835

5,202

3,516

Other borrowings

9,582

11,712

14,703

20,124

11,854

Subordinated notes

4,191

4,191

4,191

4,191

4,191

Trust preferred subordinated debentures

1,073

1,163

1,237

1,294

1,332

Total interest expense

77,689

89,372

102,933

103,340

89,947

Net interest income

228,319

248,385

252,168

243,553

235,614

Provision for credit losses

96,000

17,000

11,000

27,000

20,000

Net interest income after provision for credit losses

132,319

231,385

241,168

216,553

215,614

Non-interest income

Service charges on deposit accounts

3,293

2,785

2,707

2,849

2,979

Wealth management and trust fee income

2,467

2,342

2,330

2,129

2,009

Brokered loan fees

8,015

8,645

8,691

7,336

5,066

Servicing income

4,746

4,030

3,549

3,126

2,734

Swap fees

2,757

1,559

1,196

601

1,031

Net gain/(loss) on sale of LHS

(13,000

)

(7,757

)

(6,011

)

(5,986

)

(505

)

Other

3,502

6,157

7,839

14,309

16,700

Total non-interest income

11,780

17,761

20,301

24,364

30,014

Non-interest expense

Salaries and employee benefits

76,667

80,262

80,106

76,889

77,823

Net occupancy expense

8,712

9,075

8,125

7,910

7,879

Marketing

8,460

12,807

14,753

14,087

11,708

Legal and professional

17,466

21,032

11,394

10,004

10,030

Communications and technology

13,608

13,801

10,805

11,022

9,198

FDIC insurance assessment

5,849

5,613

5,220

4,138

5,122

Servicing-related expenses

16,354

2,960

8,165

6,066

5,382

Merger-related expenses

7,270

1,370

Other

11,031

11,770

10,802

11,445

13,236

Total non-interest expense

165,417

158,690

149,370

141,561

140,378

Income/(loss) before income taxes

(21,318

)

90,456

112,099

99,356

105,250

Income tax expense/(benefit)

(4,631

)

16,539

23,958

21,387

22,411

Net income/(loss)

(16,687

)

73,917

88,141

77,969

82,839

Preferred stock dividends

2,438

2,437

2,438

2,437

2,438

Net income/(loss) available to common shareholders

$

(19,125

)

$

71,480

$

85,703

$

75,532

$

80,401


TEXAS CAPITAL BANCSHARES, INC.

QUARTERLY FINANCIAL SUMMARY - UNAUDITED

Consolidated Daily Average Balances, Average Yields and Rates

(Dollars in thousands)

1st Quarter 2020

4th Quarter 2019

3rd Quarter 2019

2nd Quarter 2019

1st Quarter 2019

Average
Balance

Revenue/
Expense

Yield/
Rate

Average
Balance

Revenue/
Expense

Yield/
Rate

Average
Balance

Revenue/
Expense

Yield/
Rate

Average
Balance

Revenue/
Expense

Yield/
Rate

Average
Balance

Revenue/
Expense

Yield/
Rate

Assets

Investment securities - Taxable

$

42,799

$

274

2.57

%

$

40,904

$

693

6.72

%

$

39,744

$

357

3.56

%

$

38,887

$

287

2.96

%

$

30,625

$

274

3.62

%

Investment securities - Non-taxable(2)

195,578

2,417

4.97

%

197,591

2,437

4.89

%

200,090

2,480

4.92

%

192,115

2,498

5.21

%

114,341

1,501

5.33

%

Federal funds sold and securities purchased under resale agreements

199,727

614

1.24

%

102,320

439

1.70

%

100,657

554

2.18

%

28,436

157

2.22

%

63,652

379

2.41

%

Interest-bearing deposits in other banks

6,225,948

19,586

1.27

%

5,387,000

22,553

1.66

%

4,184,217

22,887

2.17

%

2,491,827

14,634

2.36

%

1,823,106

11,019

2.45

%

LHS, at fair value

3,136,381

27,480

3.52

%

3,567,836

33,411

3.72

%

2,555,269

26,206

4.07

%

2,494,883

27,607

4.44

%

2,122,302

25,303

4.84

%

LHI, mortgage finance loans

7,054,682

55,324

3.15

%

7,870,888

63,114

3.18

%

8,118,025

68,660

3.36

%

7,032,963

63,523

3.62

%

4,931,879

46,368

3.81

%

LHI(1)(2)

16,598,775

201,781

4.89

%

16,667,259

216,686

5.16

%

16,901,391

235,557

5.53

%

16,781,733

239,829

5.73

%

16,866,456

242,155

5.82

%

Less allowance for credit losses on loans

201,837

189,353

212,898

206,654

192,122

LHI, net of allowance

23,451,620

257,105

4.41

%

24,348,794

279,800

4.56

%

24,806,518

304,217

4.87

%

23,608,042

303,352

5.15

%

21,606,213

288,523

5.42

%

Total earning assets

33,252,053

307,476

3.72

%

33,644,445

339,333

4.00

%

31,886,495

356,701

4.44

%

28,854,190

348,535

4.84

%

25,760,239

326,999

5.15

%

Cash and other assets

976,520

974,866

1,000,117

940,793

894,797

Total assets

$

34,228,573

$

34,619,311

$

32,886,612

$

29,794,983

$

26,655,036

Liabilities and Stockholders’ Equity

Transaction deposits

$

3,773,067

$

13,582

1.45

%

$

3,817,294

$

16,428

1.71

%

$

3,577,905

$

18,442

2.04

%

$

3,475,404

$

18,037

2.08

%

$

3,263,976

$

16,001

1.99

%

Savings deposits

11,069,429

35,961

1.31

%

11,111,326

40,603

1.45

%

10,331,078

45,586

1.75

%

8,896,537

40,994

1.85

%

8,751,200

41,673

1.93

%

Time deposits

2,842,535

12,631

1.79

%

2,453,655

13,956

2.26

%

2,706,434

16,939

2.48

%

2,227,460

13,498

2.43

%

2,010,476

11,380

2.30

%

Total interest bearing deposits

17,685,031

62,174

1.41

%

17,382,275

70,987

1.62

%

16,615,417

80,967

1.93

%

14,599,401

72,529

1.99

%

14,025,652

69,054

2.00

%

Other borrowings

3,020,255

10,251

1.37

%

2,822,465

13,031

1.83

%

2,896,477

16,538

2.27

%

4,018,231

25,326

2.53

%

2,412,254

15,370

2.58

%

Subordinated notes

282,165

4,191

5.97

%

282,074

4,191

5.89

%

281,979

4,191

5.90

%

281,889

4,191

5.96

%

281,799

4,191

6.03

%

Trust preferred subordinated debentures

113,406

1,073

3.80

%

113,406

1,163

4.07

%

113,406

1,237

4.33

%

113,406

1,294

4.58

%

113,406

1,332

4.76

%

Total interest bearing liabilities

21,100,857

77,689

1.48

%

20,600,220

89,372

1.72

%

19,907,279

102,933

2.05

%

19,012,927

103,340

2.18

%

16,833,111

89,947

2.17

%

Demand deposits

10,003,495

10,933,887

9,992,406

7,929,266

7,047,120

Other liabilities

270,868

278,964

264,506

220,305

223,142

Stockholders’ equity

2,853,353

2,806,240

2,722,421

2,632,485

2,551,663

Total liabilities and stockholders’ equity

$

34,228,573

$

34,619,311

$

32,886,612

$

29,794,983

$

26,655,036

Net interest income(2)

$

229,787

$

249,961

$

253,768

$

245,195

$

237,052

Net interest margin

2.78

%

2.95

%

3.16

%

3.41

%

3.73

%


(1)

The loan averages include loans on which the accrual of interest has been discontinued and are stated net of unearned income.

(2)

Taxable equivalent rates used where applicable.

INVESTOR CONTACT
Julie Anderson, 214.932.6773
julie.anderson@texascapitalbank.com

MEDIA CONTACT
Shannon Wherry, 469.399.8527
shannon.wherry@texascapitalbank.com