Attached files

file filename
8-K - FORM 8-K - TEXAS CAPITAL BANCSHARES INC/TXd85169e8vk.htm
EX-99.2 - EX-99.2 - TEXAS CAPITAL BANCSHARES INC/TXd85169exv99w2.htm
Exhibit 99.1
(TEXAS CAPITAL BANCSHARES LOGO)
FOR IMMEDIATE RELEASE
October 19, 2011
INVESTOR CONTACT
Myrna Vance, 214.932.6646
myrna.vance@texascapitalbank.com
TEXAS CAPITAL BANCSHARES ANNOUNCES OPERATING RESULTS FOR Q3 2011
DALLAS — October 19, 2011 — Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the third quarter of 2011.
    Net income increased 30% on a linked quarter basis and increased 128% from Q3 2010
 
    EPS increased 27% on a linked quarter basis and increased 124% for the third quarter of 2011 as compared to the same quarter of 2010
 
    Demand deposits increased 12% and total deposits increased 1% on a linked quarter basis and grew 39% and 1%, respectively, from Q3 2010
 
    Loans held for investment increased 3% and total loans increased 15% on a linked quarter basis and grew 18% and 23%, respectively, from Q3 2010
“Strong growth continues at Texas Capital, along with improved core earnings power and continued improvement in funding costs,” said George Jones, CEO. “As a result, ROA and ROE have reached record levels, and we remain confident in our ability to continue to produce quality results for our shareholders.”
FINANCIAL SUMMARY
(dollars and shares in thousands)
                         
    Q3 2011   Q3 2010   % Change
QUARTERLY OPERATING RESULTS(1)
                       
Net Income
  $ 21,710     $ 9,531       128 %
Diluted EPS
  $ .56     $ .25       124 %
ROA
    1.25 %     .62 %        
ROE
    14.93 %     7.23 %        
Diluted Shares
    38,435       37,445          
 
                       
BALANCE SHEET(1)
                       
Total Assets
  $ 7,705,372     $ 6,344,916       21 %
Demand Deposits
    1,661,125       1,195,093       39 %
Total Deposits
    5,486,463       5,407,033       1 %
Loans Held for Investment
    5,302,584       4,483,204       18 %
Total Loans
    7,212,151       5,882,412       23 %
Stockholders’ Equity
    587,944       515,618       14 %
 
(1)   Operating results, assets and loans are reporting from continuing operations

 


 

DETAILED FINANCIALS
Texas Capital Bancshares, Inc. reported net income from continuing operations of $21.7 million for the quarter ended September 30, 2011, compared to $9.5 million for the third quarter of 2010. On a fully diluted basis, earnings per common share from continuing operations were $.56 for the three months ended September 30, 2011 compared to $.25 for the same period last year. The discussion below relates only to continuing operations.
Return on average equity was 14.93 percent and return on average assets was 1.25 percent for the third quarter of 2011, compared to 7.23 percent and .62 percent, respectively, for the third quarter of 2010.
The net interest margin in the third quarter of 2011 was 4.81 percent, a 54 basis point increase from the third quarter of 2010 and a 5 basis point decrease from the second quarter of 2011. The year over year increase is due to growth in loans, a reduction in funding costs and our ability to maintain and improve spreads on our loans. Net interest income was $79.2 million for the third quarter of 2011, compared to $62.6 million for the third quarter of 2010. The increase was due to an increase in average earning assets of $719.1 million over levels reported in the third quarter of 2010. The increase in average earning assets included a $725.5 million increase in average loans held for investment and a $117.1 million increase in average loans held for sale, offset by a decrease of $63.3 million in average securities.
Average total deposits for the third quarter of 2011 increased by $42.5 million from the third quarter of 2010 and decreased by $6.1 million from the second quarter of 2011. For the same periods, the average balance of demand deposits increased by $382.4 million, or 34 percent, to $1.5 billion from $1.1 billion during the third quarter of 2010 and increased $69.7 million, or 5 percent, from the second quarter of 2011.
In the third quarter of 2011, we experienced decreases in levels of non-performing assets and credit losses. Credit costs, including the provision for credit losses and valuation charges related to other real estate owned (“OREO”) totaled $8.7 million in the third quarter of 2011 compared to $17.2 million in the third quarter of 2010 and $8.7 million in the second quarter of 2011. We recorded a $7.0 million provision for credit losses in the third quarter of 2011 compared to $13.5 million in the third quarter of 2010 and $8.0 million in the second quarter of 2011. At September 30, 2011, the combined reserve decreased to 1.32 percent of loans held for investment as compared to 1.75 percent at September 30, 2010 and 1.34 percent at June 30, 2011. In management’s opinion, the reserve is adequate and is derived from consistent application of the methodology for establishing the adequacy of reserves for Texas Capital Bank’s loan portfolio. In the third quarter of 2011, net charge-offs were $6.3 million, compared to net charge-offs of $12.1 million in the third quarter of 2010 and net charge-offs of $10.5 million in the second quarter of 2011. Non-accrual loans were $66.7 million, or 1.26 percent of loans held for investment at the end of the third quarter of 2011, and $127.1 million, or 2.83 percent, at the end of the third quarter of 2010 and $77.9 million, or 1.51 percent, at the end of the second quarter 2011. At September 30, 2011, total OREO was $35.8 million compared to $38.6 million at the end of the third quarter of 2010, and $27.3 million at the end of the second quarter of 2011. The OREO balance of $35.8 million at September 30, 2011 is stated net of a $10.7 million valuation allowance. The valuation charge for OREO reflected in non-interest expense was $1.7 million in the third quarter of 2011 compared to $3.7 million in the third quarter of 2010 and $725,000 in the second quarter of 2011.
Non-interest income decreased $498,000 during the third quarter of 2011, or 6 percent, compared to the same period of 2010 primarily related to a decrease of $569,000 in equipment rental income due to the continued decrease in the leased equipment portfolio. Brokered loan fees decreased $423,000 due to fees that are realized at the time of sale. Offsetting these decreases is a $415,000 increase in other non-interest income and minor increases in various categories.
Non-interest expense for the third quarter of 2011 increased $3.6 million, or 8 percent, to $46.2 million from $42.6 million in the third quarter of 2010. The increase is primarily related to a $3.7 million increase in salaries and employee benefits to $25.6 million from $21.9 million, which was primarily due to general business growth. Marketing expense increased $1.1 million from the third quarter of 2010 due to general business growth. Additionally, legal and professional expense increased $942,000 from the third quarter of 2010. Allowance and other carrying costs for OREO expense decreased $1.9 million to $2.2 million, $1.7

 


 

million of which related to less deterioration of values of assets held in OREO. Of the $1.7 million valuation expense in the third quarter of 2011, $61,000 related to direct write-downs of the OREO balance and $1.6 million related to increasing the valuation allowance. Additionally, FDIC insurance expense decreased $1.0 million from the third quarter of 2010.
Stockholders’ equity increased by 14 percent from $515.6 million at September 30, 2010 to $587.9 million at September 30, 2011. Contributing to the increase is primarily retained net income. The Bank is well capitalized under regulatory guidelines and at September 30, 2011, the Company’s ratio of tangible common equity to total tangible assets was 7.3 percent.
ABOUT TEXAS CAPITAL BANCSHARES, INC.
Texas Capital Bancshares, Inc. (NASDAQ: TCBI) is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and private clients. Headquartered in Dallas, the Bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio.
This release contains forward-looking statements, which are subject to risks and uncertainties. A number of factors, many of which are beyond Texas Capital Bancshares’ control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include the risk of adverse impacts from general economic conditions, competition, interest rate sensitivity and exposure to regulatory and legislative changes. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in the Form 10-K and other filings made by Texas Capital Bancshares with the Securities and Exchange Commission.

3


 

TEXAS CAPITAL BANCSHARES, INC.
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(Dollars in thousands except per share data)
                                         
    3rd Quarter   2nd Quarter   1st Quarter   4th Quarter   3rd Quarter
    2011   2011   2011   2010   2010
     
CONSOLIDATED STATEMENT OF INCOME
                                       
Interest income
  $ 83,263     $ 75,259     $ 70,111     $ 75,432     $ 72,600  
Interest expense
    4,065       4,165       5,613       9,477       9,994  
     
Net interest income
    79,198       71,094       64,498       65,955       62,606  
Provision for credit losses
    7,000       8,000       7,500       12,000       13,500  
     
Net interest income after provision for credit losses
    72,198       63,094       56,998       53,955       49,106  
Non-interest income
    7,603       7,951       7,684       9,178       8,101  
Non-interest expense
    46,186       45,263       46,399       44,582       42,602  
     
Income from continuing operations before income taxes
    33,615       25,782       18,283       18,551       14,605  
Income tax expense
    11,905       9,074       6,344       6,475       5,074  
     
Income from continuing operations
    21,710       16,708       11,939       12,076       9,531  
Loss from discontinued operations (after-tax)
    (7 )     (54 )     (60 )     (22 )     (5 )
     
Net income
  $ 21,703     $ 16,654     $ 11,879     $ 12,054     $ 9,526  
     
Diluted EPS from continuing operations
  $ .56     $ .44     $ .31     $ .32     $ .25  
Diluted EPS
  $ .56     $ .43     $ .31     $ .32     $ .25  
 
                                       
Diluted shares
    38,435,386       38,332,888       38,341,679       37,658,396       37,444,516  
 
                                       
CONSOLIDATED BALANCE SHEET DATA
                                       
Total assets
  $ 7,705,372     $ 6,709,338     $ 6,061,046     $ 6,448,179     $ 6,344,916  
Loans held for investment
    5,302,584       5,164,293       4,711,424       4,711,330       4,483,204  
Loans held for sale
    1,909,567       1,122,330       811,400       1,194,209       1,399,208  
Securities
    142,895       157,821       171,990       185,424       202,177  
Demand deposits
    1,661,125       1,483,159       1,480,695       1,451,307       1,195,093  
Total deposits
    5,486,463       5,421,726       5,221,991       5,455,401       5,407,033  
Other borrowings
    1,451,894       561,902       133,995       300,387       270,628  
Long-term debt
    113,406       113,406       113,406       113,406       113,406  
Stockholders’ equity
    587,944       563,924       544,925       528,319       515,618  
 
                                       
End of period shares outstanding
    37,457,762       37,329,726       37,216,929       36,956,688       36,792,030  
Book value (excluding securities gains/losses)
  $ 15.56     $ 14.97     $ 14.50     $ 14.15     $ 13.84  
Tangible book value (excluding securities gains/losses)
  $ 15.01     $ 14.41     $ 14.25     $ 13.89     $ 13.58  
 
                                       
SELECTED FINANCIAL RATIOS
                                       
From continuing operations
                                       
Net interest margin
    4.81 %     4.86 %     4.46 %     4.12 %     4.27 %
Return on average assets
    1.25 %     1.08 %     .78 %     .72 %     .62 %
Return on average equity
    14.93 %     12.13 %     8.91 %     9.04 %     7.23 %
Non-interest income to earning assets
    .46 %     .54 %     .53 %     .57 %     .55 %
Efficiency ratio
    53.2 %     57.3 %     64.3 %     59.3 %     60.3 %
Efficiency ratio (excluding OREO valuation/write-down)
    51.3 %     56.3 %     59.7 %     56.2 %     55.1 %
Non-interest expense to earning assets
    2.80 %     3.08 %     3.20 %     2.78 %     2.90 %
 
                                       
Tangible common equity to total tangible assets
    7.3 %     8.0 %     8.8 %     8.0 %     7.9 %
Tier 1 capital ratio
    9.7 %     10.2 %     11.2 %     10.6 %     10.7 %
Total capital ratio
    10.7 %     11.3 %     12.5 %     11.8 %     11.9 %
Tier 1 leverage ratio
    9.8 %     10.5 %     10.3 %     9.4 %     10.0 %

4


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
                         
    September 30,   September 30,   %
    2011   2010   Change
     
Assets
                       
Cash and due from banks
  $ 120,569     $ 90,354       33 %
Federal funds sold
          13,710       (100 )%
Securities, available-for-sale
    142,895       202,177       (29 )%
Loans held for sale
    1,909,567       1,399,208       36 %
Loans held for sale from discontinued operations
    395       580       (32 )%
Loans held for investment (net of unearned income)
    5,302,584       4,483,204       18 %
Less: Allowance for loan losses
    67,897       75,655       (10 )%
     
Loans held for investment, net
    5,234,687       4,407,549       19 %
Premises and equipment, net
    11,596       12,461       (7 )%
Accrued interest receivable and other assets
    265,412       209,893       26 %
Goodwill and intangibles, net
    20,646       9,564       116 %
     
Total assets
  $ 7,705,767     $ 6,345,496       21 %
     
 
                       
Liabilities and Stockholders’ Equity
                       
Liabilities:
                       
Deposits:
                       
Non-interest bearing
  $ 1,661,125     $ 1,195,093       39 %
Interest bearing
    3,204,985       3,761,450       (15 )%
Interest bearing in foreign branches
    620,353       450,490       38 %
     
Total deposits
    5,486,463       5,407,033       1 %
 
                       
Accrued interest payable
    671       2,830       (76 )%
Other liabilities
    65,389       35,981       82 %
Federal funds purchased
    321,930       249,463       29 %
Repurchase agreements
    27,059       18,171       49 %
Other borrowings
    1,102,905       2,994       N/M  
Trust preferred subordinated debentures
    113,406       113,406        
     
Total liabilities
    7,117,823       5,829,878       22 %
 
                       
Stockholders’ equity:
                       
Preferred stock, $.01 par value, $1,000 liquidation value:
                       
Authorized shares — 10,000,000
                       
Issued shares
                 
Common stock, $.01 par value:
                       
Authorized shares — 100,000,000
                       
Issued shares — 37,458,179 and 36,792,447 at September 30, 2011 and 2010, respectively
    374       368       2 %
Additional paid-in capital
    346,405       335,057       3 %
Retained earnings
    236,043       173,753       36 %
Treasury stock (shares at cost: 417 at September 30, 2011 and 2010, respectively)
    (8 )     (8 )      
Accumulated other comprehensive income, net of taxes
    5,130       6,448       (20 )%
     
Total stockholders’ equity
    587,944       515,618       14 %
     
Total liabilities and stockholders’ equity
  $ 7,705,767     $ 6,345,496       21 %
     

5


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share data)
                                 
    Three Months Ended   Nine Months Ended
    September 30   September 30
    2011   2010   2011   2010
     
Interest income
                               
Interest and fees on loans
  $ 81,692     $ 70,293     $ 223,241     $ 196,797  
Securities
    1,524       2,246       5,050       7,463  
Federal funds sold
    3       50       36       92  
Deposits in other banks
    44       11       306       26  
     
Total interest income
    83,263       72,600       228,633       204,378  
Interest expense
                               
Deposits
    3,191       8,760       11,479       24,938  
Federal funds purchased
    128       259       329       868  
Repurchase agreements
    2       3       6       9  
Other borrowings
    110             124       48  
Trust preferred subordinated debentures
    634       972       1,905       2,796  
     
Total interest expense
    4,065       9,994       13,843       28,659  
     
Net interest income
    79,198       62,606       214,790       175,719  
Provision for credit losses
    7,000       13,500       22,500       41,500  
     
Net interest income after provision for credit losses
    72,198       49,106       192,290       134,219  
Non-interest income
                               
Service charges on deposit accounts
    1,585       1,662       4,976       4,684  
Trust fee income
    1,091       1,013       3,111       2,947  
Bank owned life insurance (BOLI) income
    533       455       1,595       1,407  
Brokered loan fees
    2,849       3,272       7,927       7,397  
Equipment rental income
    223       792       1,682       3,332  
Other
    1,322       907       3,947       3,318  
     
Total non-interest income
    7,603       8,101       23,238       23,085  
Non-interest expense
                               
Salaries and employee benefits
    25,596       21,872       73,877       63,334  
Net occupancy expense
    3,367       3,128       10,120       9,174  
Leased equipment depreciation
    281       580       1,284       2,674  
Marketing
    2,455       1,333       7,311       3,221  
Legal and professional
    3,647       2,705       10,634       7,953  
Communications and technology
    2,210       2,256       7,141       6,368  
FDIC insurance assessment
    1,465       2,482       5,948       6,591  
Allowance and other carrying costs for OREO
    2,150       4,071       7,203       7,171  
Other
    5,015       4,175       14,330       12,420  
     
Total non-interest expense
    46,186       42,602       137,848       118,906  
     
Income from continuing operations before income taxes
    33,615       14,605       77,680       38,398  
Income tax expense
    11,905       5,074       27,323       13,151  
     
Income from continuing operations
    21,710       9,531       50,357       25,247  
Loss from discontinued operations (after-tax)
    (7 )     (5 )     (121 )     (114 )
     
Net income
  $ 21,703     $ 9,526     $ 50,236     $ 25,133  
     
 
                               
Basic earnings per common share:
                               
Income from continuing operations
  $ .58     $ .26     $ 1.35     $ .69  
Net income
  $ .58     $ .26     $ 1.35     $ .69  
 
                               
Diluted earnings per common share:
                               
Income from continuing operations
  $ .56     $ .25     $ 1.31     $ .68  
Net income
  $ .56     $ .25     $ 1.31     $ .67  

6


 

TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)
                                         
    3rd Quarter   2nd Quarter   1st Quarter   4th Quarter   3rd Quarter
    2011   2011   2011   2010   2010
     
Reserve for loan losses:
                                       
Beginning balance
  $ 67,748     $ 70,248     $ 71,510     $ 75,655     $ 74,881  
Loans charged-off:
                                       
Commercial
    1,523       3,654       1,993       11,135       2,384  
Real estate — construction
                            6,229  
Real estate — term
    5,049       6,424       7,364       5,751       3,000  
Consumer
          283       34       216        
Leases
    (16 )     464       532       148       595  
     
Total
    6,556       10,825       9,923       17,250       12,208  
Recoveries:
                                       
Commercial
    109       143       546       47       76  
Real estate — construction
    5             243             1  
Real estate — term
    152       122       31       101       7  
Consumer
    1       3       1       2       2  
Leases
    36       26       150       75       8  
     
Total recoveries
    303       294       971       225       94  
     
Net charge-offs
    6,253       10,531       8,952       17,025       12,114  
Provision for loan losses
    6,402       8,031       7,690       12,880       12,888  
     
Ending balance
  $ 67,897     $ 67,748     $ 70,248     $ 71,510     $ 75,655  
     
 
                                       
Reserve for off-balance sheet credit losses:
                                       
Beginning balance
  $ 1,676     $ 1,707     $ 1,897     $ 2,777     $ 2,165  
Provision (benefit) for off-balance sheet credit losses
    598       (31 )     (190 )     (880 )     612  
     
Ending balance
  $ 2,274     $ 1,676     $ 1,707     $ 1,897     $ 2,777  
     
 
                                       
Total reserves for credit losses
  $ 70,171     $ 69,424     $ 71,955     $ 73,407     $ 78,432  
 
                                       
Total provision for credit losses
  $ 7,000     $ 8,000     $ 7,500     $ 12,000     $ 13,500  
 
Reserve to loans held for investment(2)
    1.28 %     1.31 %     1.49 %     1.52 %     1.69 %
Reserve to average loans held for investment(2)
    1.30 %     1.39 %     1.49 %     1.58 %     1.68 %
Net charge-offs to average loans(1)(2)
    .48 %     .86 %     .77 %     1.49 %     1.07 %
Net charge-offs to average loans for last twelve months(1)(2)
    .90 %     1.06 %     1.11 %     1.14 %     .95 %
Total provision for credit losses to average loans(1)(2)
    .53 %     .66 %     .64 %     1.05 %     1.19 %
Combined reserves for credit losses to loans held for investment(2)
    1.32 %     1.34 %     1.53 %     1.56 %     1.75 %
 
                                       
Non-performing assets (NPAs):
                                       
Non-accrual loans
  $ 66,714     $ 77,884     $ 116,479     $ 112,090     $ 127,054  
Other real estate owned (OREO) (4)
    35,796       27,285       26,172       42,261       38,646  
     
Total
  $ 102,510     $ 105,169     $ 142,651     $ 154,351     $ 165,700  
     
 
                                       
Non-accrual loans to loans(2)
    1.26 %     1.51 %     2.47 %     2.38 %     2.83 %
Total NPAs to loans plus OREO(2)
    1.92 %     2.03 %     3.01 %     3.25 %     3.66 %
Reserve for loan losses to non-accrual loans
    1.0x       .9x       .6x       .6x       .6x  
 
                                       
Restructured loans
  $ 24,963     $ 23,540     $ 22,219     $ 4,319     $  
Loans past due 90 days and still accruing(3)
  $ 3,003     $ 10,333     $ 2,529     $ 6,706     $ 2,428  
 
                                       
Loans past due 90 days to loans(2)
    .06 %     .20 %     .05 %     .14 %     .05 %
 
(1)   Interim period ratios are annualized.
 
(2)   Excludes loans held for sale.
 
(3)   At September 30, 2011, loans past due 90 days and still accruing includes premium finance loans of $2.5 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.
 
(4)   At September 30, 2011, OREO balance is net of $10.7 million valuation allowance.

7


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
(Dollars in thousands)
                                         
    3rd Quarter   2nd Quarter   1st Quarter   4th Quarter   3rd Quarter
    2011   2011   2011   2010   2010
     
Interest income
                                       
Interest and fees on loans
  $ 81,692     $ 73,509     $ 68,040     $ 73,206     $ 70,293  
Securities
    1,524       1,680       1,846       2,018       2,246  
Federal funds sold
    3       5       28       118       50  
Deposits in other banks
    44       65       197       90       11  
     
Total interest income
    83,263       75,259       70,111       75,432       72,600  
Interest expense
                                       
Deposits
    3,191       3,417       4,871       8,371       8,760  
Federal funds purchased
    128       94       107       229       259  
Repurchase agreements
    2       2       2       1       3  
Other borrowings
    110       14                    
Trust preferred subordinated debentures
    634       638       633       876       972  
     
Total interest expense
    4,065       4,165       5,613       9,477       9,994  
     
Net interest income
    79,198       71,094       64,498       65,955       62,606  
Provision for credit losses
    7,000       8,000       7,500       12,000       13,500  
     
Net interest income after provision for credit losses
    72,198       63,094       56,998       53,955       49,106  
Non-interest income
                                       
Service charges on deposit accounts
    1,585       1,608       1,783       1,708       1,662  
Trust fee income
    1,091       1,066       954       899       1,013  
Bank owned life insurance (BOLI) income
    533       539       523       482       455  
Brokered loan fees
    2,849       2,558       2,520       3,793       3,272  
Equipment rental income
    223       676       783       802       792  
Other
    1,322       1,504       1,121       1,494       907  
     
Total non-interest income
    7,603       7,951       7,684       9,178       8,101  
Non-interest expense
                                       
Salaries and employee benefits
    25,596       24,109       24,172       21,964       21,872  
Net occupancy expense
    3,367       3,443       3,310       3,140       3,128  
Leased equipment depreciation
    281       447       556       623       580  
Marketing
    2,455       2,733       2,123       2,198       1,333  
Legal and professional
    3,647       4,264       2,723       3,884       2,705  
Communications and technology
    2,210       2,584       2,347       2,143       2,256  
FDIC insurance assessment
    1,465       1,972       2,511       2,611       2,482  
Allowance and other carrying costs for OREO
    2,150       1,023       4,030       3,233       4,071  
Other
    5,015       4,688       4,627       4,786       4,175  
     
Total non-interest expense
    46,186       45,263       46,399       44,582       42,602  
     
Income from continuing operations before income taxes
    33,615       25,782       18,283       18,551       14,605  
Income tax expense
    11,905       9,074       6,344       6,475       5,074  
     
Income from continuing operations
    21,710       16,708       11,939       12,076       9,531  
Loss from discontinued operations (after-tax)
    (7 )     (54 )     (60 )     (22 )     (5 )
     
Net income
  $ 21,703     $ 16,654     $ 11,879     $ 12,054     $ 9,526  
     

8


 

TEXAS CAPITAL BANCSHARES, INC.
QUARTERLY FINANCIAL SUMMARY — UNAUDITED
Consolidated Daily Average Balances, Average Yields and Rates
Continuing Operations
(Dollars in thousands)
                                                                                                                         
    3rd Quarter 2011     2nd Quarter 2011     1st Quarter 2011     4th Quarter 2010     3rd Quarter 2010  
    Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/  
    Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate  
                     
Assets
                                                                                                                       
Securities — Taxable
  $ 115,871     $ 1,214       4.16 %   $ 127,269     $ 1,346       4.24 %   $ 140,007     $ 1,500       4.35 %   $ 155,180     $ 1,666       4.26 %   $ 173,835     $ 1,890       4.31 %
Securities — Non-taxable(2)
    33,051       477       5.73 %     35,804       514       5.76 %     37,154       532       5.81 %     37,848       541       5.67 %     38,357       548       5.67 %
Federal funds sold
    20,864       3       0.06 %     14,303       5       0.14 %     44,322       28       0.26 %     241,907       118       0.19 %     107,404       50       0.18 %
Deposits in other banks
    36,495       44       0.48 %     77,928       65       0.33 %     277,228       197       0.29 %     144,650       90       0.25 %     18,766       11       0.23 %
Loans held for sale
    1,191,375       13,340       4.44 %     808,165       9,591       4.76 %     735,682       8,677       4.78 %     1,324,264       15,314       4.59 %     1,074,309       12,760       4.71 %
Loans held for investment
    5,219,496       68,352       5.20 %     4,890,696       63,918       5.24 %     4,721,928       59,363       5.10 %     4,533,501       57,892       5.07 %     4,493,998       57,533       5.08 %
Less reserve for loan losses
    66,215                   68,031                   70,142                   74,580                   74,810              
                     
Loans, net of reserve
    6,344,656       81,692       5.11 %     5,630,830       73,509       5.24 %     5,387,468       68,040       5.12 %     5,783,185       73,206       5.02 %     5,493,497       70,293       5.08 %
                     
Total earning assets
    6,550,937       83,430       5.05 %     5,886,134       75,439       5.14 %     5,886,179       70,297       4.84 %     6,362,770       75,621       4.72 %     5,831,859       72,792       4.95 %
Cash and other assets
    333,563                       306,372                       297,060                       285,566                       267,923                  
 
                                                                                                             
Total assets
  $ 6,884,500                     $ 6,192,506                     $ 6,183,239                     $ 6,648,336                     $ 6,099,782                  
 
                                                                                                             
 
                                                                                                                       
Liabilities and Stockholders’ Equity
                                                                                                                       
Transaction deposits
  $ 412,203     $ 52       0.05 %   $ 375,084     $ 55       0.06 %   $ 345,978     $ 55       0.06 %   $ 434,160     $ 132       0.12 %   $ 465,370     $ 189       0.16 %
Savings deposits
    2,253,123       1,664       0.29 %     2,465,118       1,700       0.28 %     2,469,435       2,371       0.39 %     2,511,343       3,978       0.63 %     2,222,431       4,228       0.75 %
Time deposits
    468,196       1,032       0.87 %     541,337       1,351       1.00 %     709,604       1,921       1.10 %     1,022,509       3,068       1.19 %     955,703       3,044       1.26 %
Deposits in foreign branches
    588,221       443       0.30 %     415,998       311       0.30 %     376,570       524       0.56 %     451,088       1,193       1.05 %     418,112       1,299       1.23 %
                     
Total interest bearing deposits
    3,721,743       3,191       0.34 %     3,797,537       3,417       0.36 %     3,901,587       4,871       0.51 %     4,419,100       8,371       0.75 %     4,061,616       8,760       0.86 %
Other borrowings
    894,073       240       0.11 %     233,388       110       0.19 %     159,450       109       0.28 %     212,939       230       0.43 %     230,043       262       0.45 %
Trust preferred subordinated debentures
    113,406       634       2.22 %     113,406       638       2.26 %     113,406       633       2.26 %     113,406       876       3.06 %     113,406       972       3.40 %
                     
Total interest bearing liabilities
    4,729,222       4,065       0.34 %     4,144,331       4,165       0.40 %     4,174,443       5,613       0.55 %     4,745,445       9,477       0.79 %     4,405,065       9,994       0.90 %
Demand deposits
    1,525,087                       1,455,366                       1,417,734                       1,337,213                       1,142,735                  
Other liabilities
    53,233                       40,177                       47,753                       35,589                       28,997                  
Stockholders’ equity
    576,958                       552,632                       543,309                       530,089                       522,985                  
 
                                                                                                             
Total liabilities and stockholders’ equity
  $ 6,884,500                     $ 6,192,506                     $ 6,183,239                     $ 6,648,336                     $ 6,099,782                  
 
                                                                                                             
 
                                                                                                                       
Net interest income
          $ 79,365                     $ 71,274                     $ 64,684                     $ 66,144                     $ 62,798          
Net interest margin
                    4.81 %                     4.86 %                     4.46 %                     4.12 %                     4.27 %
 
(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.

9