Attached files

file filename
8-K - 8-K - CBTX, Inc.f8-k.htm

 

 

Picture 1 

Exhibit 99.1

 

 

CBTX, Inc. Reports Fourth  Quarter and Year End Financial Results

 

Houston, Texas, January 29, 2020 -- CBTX, Inc., or the Company (NASDAQ: CBTX), the bank holding company for CommunityBank of Texas, N.A., or the Bank, today announced net income of $12.6 million, or $0.50 per diluted share, for the quarter ended December 31, 2019, compared to $13.1 million, or $0.52 per diluted share, for the quarter ended September 30, 2019 and $14.1 million, or $0.56 per diluted share, for the quarter ended December  31, 2018. 

 

The Company reported net income for the year ended December 31, 2019 of  $50.5 million, or $2.02 per diluted share, compared to $47.3 million, or $1.89 per diluted share for the year ended December 31, 2018.

 

Robert R. Franklin, Jr., CBTX, Inc. Chairman, CEO and President said, “Our Company is proud to announce a record year of earnings for 2019. The CommunityBank of Texas family stayed true to relationship banking while delivering strong credit quality and continuing to build shareholder value.” 

 

Mr. Franklin added, “We operate in strong, competitive markets for loans and deposits. Although the Federal Reserve continued to lower rates in the last half of the year, we were able to maintain a healthy net interest margin. Our historic trend of fourth quarter interest-bearing deposit growth also allowed us to adjust deposit rates late in November. We believe that the pressure of lower interest rates will extend into 2020, but we are hopeful of a stabilizing rate environment as we move into the year.”

 

“We are also cautious around what could be a very contentious election season which we believe may lead businesses to slow their decision making, especially later in the year,” said Mr. Franklin. “We will continue to hire additional producers, spend on technology to support our business and to look for acquisition opportunities.” “Our goal is to remain disciplined in our relationship banking approach while building shareholder value and a quality earnings stream.”

 

Highlights

 

·

Net income increased $3.2 million, or 6.8%, during 2019, as compared to 2018.

·

Loans were $2.6 billion at December 31, 2019, compared to $2.7 billion at September 30, 2019 and $2.4 billion at December  31, 2018.

·

Net interest margin on a tax equivalent basis was 4.18% for the quarter ended December  31, 2019, compared to 4.43% for the quarter ended September 30, 2019 and 4.42% for the quarter ended December  31, 2018. 

·

The cost of interest-bearing deposits was 1.08% for the quarter ended December 31, 2019, compared to 1.05% for the quarter ended September 30, 2019 and 0.89% for the quarter ended December  31, 2018.  

·

Nonperforming assets remain low relative to total assets at 0.03% at December  31, 2019, compared to 0.03% of total assets at September 30, 2019 and 0.11% of total assets at December  31, 2018.  

·

The Company will adopt the new accounting standard related to current expected credit losses, or CECL, effective January 1, 2020 and expects to have an allowance for credit losses to loans ratio of 1.10% to 1.14%, with the increase to be largely due to unfunded commitments.

 

1

Operating Results

Net Interest Income

Net interest income was $33.8 million for the fourth quarter of 2019, compared to $34.6 million for the third quarter of 2019 and $33.2 million for the fourth quarter of 2018.  Net interest income decreased $789,000 during the fourth quarter of 2019, compared to the third quarter of 2019, due to lower average yields on loans and other interest earning assets and higher average interest-bearing deposits,  partially offset by higher average loans and other interest earning assets. 

 

Net interest income increased $566,000 in the fourth quarter of 2019, compared to the fourth quarter of 2018, primarily due to higher average loans, partially offset by higher average interest-bearing deposits, higher average rates on Federal Home Loan Bank advances and lower average yields on loans and other interest earning assets. 

 

Net interest income increased $11.3 million during 2019,  compared to 2018, primarily due to increases in average loan yields and volume, partially offset by increased average rates on interest-bearing deposits and higher average Federal Home Loan Bank advances. Loan growth during 2019 was funded through increased interest-bearing deposits, noninterest-bearing deposits and Federal Home Loan Bank advances. During 2019, the costs of interest-bearing deposits have trended upward due to competitive stress on rates but remain a  low-cost source of funds as compared to other sources of funds such as debt.

 

Provision/Recapture for Loan Losses

The provision for loan loss was a recapture of $148,000 for the fourth quarter of 2019, compared to provision of $579,000 for the third quarter of 2019 and  a $2.2 million recapture for the fourth quarter of 2018. The recapture in the fourth quarter of 2019 was primarily due to a decrease in loan balances. The recapture in the fourth quarter of 2018 resulted from strong credit quality, continuing low nonperforming and impaired loans and minimal charge-off history. The provision for loan loss was $2.4 million for 2019, compared to a recapture of $1.8 million for 2018. 

 

The allowance for loan losses was $25.3 million, or 0.96% of total loans, at December 31, 2019, compared to $25.6 million, or 0.96% of total loans, at September 30, 2019 and $23.7 million, or 0.97% of total loans, at December  31, 2018.   

 

Noninterest Income

Noninterest income was $3.7 million for the fourth quarter of 2019,  compared to $4.1 million for the third quarter of 2019 and $3.9 million for the fourth quarter of 2018. Swap origination fees, which are included in other noninterest income, were $428,000 in the third quarter of 2019, as compared to $45,000 in the fourth quarter of 2019 and $52,000 for the fourth quarter of 2018.

 

Noninterest income was $18.6 million for 2019,  an increase of $4.4 million compared to 2018, primarily due to the receipt of nontaxable death benefit proceeds of $4.7 million under bank-owned life insurance policies and a resulting gain of $3.3 million over the carrying value. In addition, swap origination fees increased $832,000 during 2019 as compare to 2018.  

 

Noninterest Expense

Noninterest expense was $22.1 million for the fourth quarter of 2019, compared to $22.0 million for the third quarter of 2019 and $21.8 million for the fourth quarter of 2018. Noninterest expense increased $65,000 during the fourth quarter of 2019, compared to the third quarter of 2019, primarily due to increased salaries and benefits, partially offset by decreased legal fees, which are included in professional and director fees. The Bank incurred legal fees of $363,000 in the fourth quarter of 2019, compared to $729,000 in the third quarter of 2019. 

 

Noninterest expense increased  $354,000 in the fourth quarter of 2019, compared to the fourth quarter of 2018, primarily due to increased  salaries and benefits as a result of annual salary increases in 2019 and higher stock compensation expense due to grants of restricted stock, increased legal fees, increased occupancy costs and increased telephone and communication costs, partially offset by a  decrease in regulatory fees.

 

2

 

Noninterest expense increased  $8.1 million during 2019, compared to 2018, primarily due to a $4.7 million  increase in salaries and benefits as a result of annual salary increases in 2019 and increased stock compensation expense due to grants of restricted stock and a $3.5 million increase in legal fees, partially offset by a $915,000 decrease in regulatory fees.

 

Income Taxes

Income tax expense was $2.9 million for the fourth quarter of 2019,  compared to $3.0 million for the third quarter of 2019 and $3.4 million for the fourth quarter of 2018. The effective tax rates were 18.69% for the fourth quarter of 2019,  18.61% for the third quarter of 2019 and 19.32% for the fourth quarter of 2018.  

 

Income tax expense was $11.6 million for 2019 and $11.4 million for 2018.The effective tax rates were 18.64% for 2019 and 19.37% for 2018. The decrease in the effective tax rate for 2019 was primarily due to the nontaxable gain related to the bank-owned life insurance policies noted above.  

 

Balance Sheet Highlights

Loans

Loans, excluding loans held for sale, were $2.6 billion at December  31, 2019,  $2.7 billion at September 30, 2019 and $2.4 billion at December  31, 2018.  Loans, excluding loans held for sale, decreased $37.7 million, or 1.4%, during the fourth quarter of 2019 due to an increase in loan paydowns, as compared to the third quarter of 2019 and increased $192.3 million, or 7.9%, during 2019 due to organic growth in the loan portfolio, as compared to 2018. 

 

Asset Quality 

Nonperforming assets remain low relative to total assets at $977,000, or 0.03% of total assets, at December  31, 2019,  $1.1 million, or 0.03% of total assets, at September 30, 2019 and $3.5 million, or 0.11% of total assets, at December  31, 2018.

 

Annualized net charge-offs (recoveries) to average loans were 0.02% for the fourth quarter of 2019, 0.05% for the third quarter of 2019 and (0.22%) for the fourth quarter of 2018.  

 

Deposits and Borrowings

Total deposits were $2.9 billion at December  31, 2019, $2.7 billion at September  30, 2019 and $2.8 billion at December  31, 2018. Deposits increased $86.1 million, or 3.1%, during 2019 due to normal fluctuations in customer activities.

 

We define total borrowings as the total of repurchase agreements,  Federal Home Loan Bank advances and notes payable. Total borrowings were $50.5 million, $121.2 million and $4.1 million at December  31, 2019,  September 30, 2019 and December  31, 2018, respectively.  Borrowings fluctuated between the fourth and third quarter of 2019 and the fourth quarter of 2018 due to increased Federal Home Loan Bank advances to fund loan growth during those periods. 

 

Capital

At December  31, 2019,  the Company remained well capitalized under bank regulatory requirements.  The Company’s total shareholders’ equity to total assets, was 15.40% at December 31, 2019, 15.31% at September 30, 2019 and 14.87% at December 31, 2018. Our ratio of tangible equity to tangible assets was 13.26% at December  31, 2019, 13.13% at September 30, 2019 and 12.56% at December  31, 2018.  Tangible equity to tangible assets is a non-GAAP financial measure.  The most directly comparable GAAP financial measure of tangible equity to tangible assets is total shareholders’ equity to total assets. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this earnings release.

 

 

3

Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to United States generally accepted accounting principles, or GAAP, and the prevailing practices in the banking industry. The Company’s management also evaluates performance based on certain additional non-GAAP financial measures. The Company classifies 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 not included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows.

 

This press release contains certain non-GAAP financial measures including “tangible book value”, “tangible book value per common share,” and “tangible equity to tangible assets,” which are supplemental measures that are not required by, or are not presented in accordance with, GAAP. Non-GAAP financial measures do not include operating, other statistical measures or ratios calculated using exclusively financial measures calculated in accordance with GAAP. 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 way we calculate the non-GAAP financial measures may differ from that of other companies reporting measures with similar names.

 

Please refer to the table titled “Non-GAAP to GAAP Reconciliation” at the end of this earnings release for a reconciliation of these non-GAAP financial measures.

 

About CBTX, Inc.

CBTX, Inc. is the bank holding company for CommunityBank of Texas, N.A., a $3.5 billion asset bank, offering commercial banking solutions to small and mid-sized businesses and professionals in Houston, Dallas, Beaumont and surrounding communities in Texas.  Visit www.communitybankoftx.com for more information.

 

Forward-Looking Statements

This release may contain certain forward-looking statements within the meaning of the securities laws that are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about the Company and its subsidiary. Forward-looking statements include information regarding the Company’s future financial performance, business and growth strategy, projected plans and objectives, as well as projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to, whether the Company can: prudently manage and execute its growth strategy; manage risks associated with its acquisition and de novo branching strategy; maintain its asset quality; address the volatility and direction of market interest rates; continue to have access to debt and equity capital markets; avoid or address interruptions or breaches in the Company’s information system security; address the costs and effects of regulatory or other government inquiries, the results of regulatory examinations, investigations or reviews or the ability to obtain the required regulatory approvals; and achieve its performance goals. The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”) and other reports and statements that the Company has filed with the SEC. If one or more events related to these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, actual results may differ materially from what it anticipates. Accordingly, you should not place undue reliance on any such forward looking statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for the Company to predict which will arise. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Copies of the SEC filings for the Company are available for download free of charge from www.communitybankoftx.com under the Investor Relations tab.

 

4

CBTX, INC. AND SUBSIDIARY

Financial Highlights (Unaudited)

(In thousands, except per share data and percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

    

12/31/2018

    

12/31/2019

 

12/31/2018

Profitability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

12,636

 

$

13,076

 

$

14,315

 

$

10,490

 

$

14,112

 

$

50,517

 

$

47,289

Basic earnings per share

 

$

0.51

 

$

0.52

 

$

0.57

 

$

0.42

 

$

0.57

 

$

2.03

 

$

1.90

Diluted earnings per share

 

$

0.50

 

$

0.52

 

$

0.57

 

$

0.42

 

$

0.56

 

$

2.02

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.43%

 

 

1.53%

 

 

1.72%

 

 

1.30%

 

 

1.71%

 

 

1.50%

 

 

1.50%

Return on average shareholders' equity (1)

 

 

9.40%

 

 

9.92%

 

 

11.30%

 

 

8.59%

 

 

11.66%

 

 

9.81%

 

 

10.18%

Net interest margin- tax equivalent (1)

 

 

4.18%

 

 

4.43%

 

 

4.53%

 

 

4.56%

 

 

4.42%

 

 

4.42%

 

 

4.35%

Efficiency ratio (2)

 

 

58.96%

 

 

56.98%

 

 

56.25%

 

 

61.34%

 

 

58.67%

 

 

58.30%

 

 

59.04%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

 

15.40%

 

 

15.31%

 

 

15.18%

 

 

15.19%

 

 

14.87%

 

 

15.40%

 

 

14.87%

Tangible equity to tangible assets (3)

 

 

13.26%

 

 

13.13%

 

 

12.96%

 

 

12.89%

 

 

12.56%

 

 

13.26%

 

 

12.56%

Common equity tier 1 capital ratio

 

 

15.52%

 

 

14.99%

 

 

14.71%

 

 

14.53%

 

 

14.71%

 

 

15.52%

 

 

14.71%

Tier 1 risk-based capital ratio

 

 

15.52%

 

 

14.99%

 

 

14.71%

 

 

14.53%

 

 

14.76%

 

 

15.52%

 

 

14.76%

Total risk-based capital ratio

 

 

16.41%

 

 

15.88%

 

 

15.59%

 

 

15.41%

 

 

15.63%

 

 

16.41%

 

 

15.63%

Tier 1 leverage ratio

 

 

13.11%

 

 

13.23%

 

 

13.12%

 

 

13.02%

 

 

12.74%

 

 

13.11%

 

 

12.74%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding- Basic

 

 

24,951

 

 

24,923

 

 

24,921

 

 

24,910

 

 

24,886

 

 

24,926

 

 

24,859

Weighted average common shares outstanding- Diluted

 

 

25,071

 

 

25,046

 

 

25,042

 

 

25,054

 

 

25,046

 

 

25,053

 

 

25,018

Common shares outstanding at period end

 

 

24,980

 

 

24,923

 

 

24,923

 

 

24,918

 

 

24,907

 

 

24,980

 

 

24,907

Dividends per share

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.05

 

$

0.40

 

$

0.20

Book value per share

 

$

21.45

 

$

21.07

 

$

20.59

 

$

20.01

 

$

19.58

 

$

21.45

 

$

19.58

Tangible book value per share (3)

 

$

18.01

 

$

17.62

 

$

17.13

 

$

16.54

 

$

16.10

 

$

18.01

 

$

16.10

Employees - full-time equivalents

 

 

500

 

 

504

 

 

508

 

 

494

 

 

495

 

 

500

 

 

495

 


(1)Quarterly ratios are annualized.

(2)Efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income.

(3)Non‑GAAP financial measure. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this earnings release.

 

5

CBTX, INC. AND SUBSIDIARY

Condensed Consolidated Balance Sheets (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Data (at period end):

    

12/31/2019

    

9/30/2019

 

6/30/2019

 

3/31/2019

 

12/31/2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding loans held for sale

 

$

2,639,085

 

$

2,676,824

 

$

2,642,289

 

$

2,544,709

 

$

2,446,823

Allowance for loan losses

 

 

(25,280)

 

 

(25,576)

 

 

(25,342)

 

 

(24,643)

 

 

(23,693)

Loans, net

 

 

2,613,805

 

 

2,651,248

 

 

2,616,947

 

 

2,520,066

 

 

2,423,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

 

372,064

 

 

289,399

 

 

266,776

 

 

276,515

 

 

382,070

Securities

 

 

231,262

 

 

228,061

 

 

232,601

 

 

228,684

 

 

229,964

Premises and equipment

 

 

50,875

 

 

51,183

 

 

51,346

 

 

51,453

 

 

51,622

Goodwill

 

 

80,950

 

 

80,950

 

 

80,950

 

 

80,950

 

 

80,950

Other intangible assets

 

 

4,938

 

 

5,106

 

 

5,318

 

 

5,538

 

 

5,775

Loans held for sale

 

 

1,463

 

 

 —

 

 

1,408

 

 

852

 

 

 —

Operating lease right-to-use asset

 

 

12,926

 

 

12,864

 

 

12,355

 

 

12,879

 

 

 —

Other assets

 

 

110,261

 

 

112,774

 

 

111,805

 

 

106,525

 

 

105,585

Total assets

 

$

3,478,544

 

$

3,431,585

 

$

3,379,506

 

$

3,283,462

 

$

3,279,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,184,861

 

$

1,196,720

 

$

1,201,287

 

$

1,229,172

 

$

1,183,058

Interest-bearing deposits

 

 

1,667,527

 

 

1,547,607

 

 

1,537,620

 

 

1,521,827

 

 

1,583,224

Total deposits

 

 

2,852,388

 

 

2,744,327

 

 

2,738,907

 

 

2,750,999

 

 

2,766,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

50,000

 

 

120,000

 

 

90,000

 

 

 —

 

 

 —

Repurchase agreements

 

 

485

 

 

1,208

 

 

805

 

 

1,600

 

 

2,498

Junior subordinated debt

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,571

Operating lease liabilities

 

 

15,704

 

 

15,513

 

 

14,806

 

 

15,134

 

 

 —

Other liabilities

 

 

24,246

 

 

25,317

 

 

21,830

 

 

17,076

 

 

21,120

Total liabilities

 

 

2,942,823

 

 

2,906,365

 

 

2,866,348

 

 

2,784,809

 

 

2,791,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

535,721

 

 

525,220

 

 

513,158

 

 

498,653

 

 

487,625

Total liabilities and shareholders' equity

 

$

3,478,544

 

$

3,431,585

 

$

3,379,506

 

$

3,283,462

 

$

3,279,096

 

6

CBTX, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

    

12/31/2018

    

12/31/2019

    

12/31/2018

Interest income

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Interest and fees on loans

 

$

35,634

 

$

36,353

 

$

35,608

 

$

33,793

 

$

33,427

 

$

141,388

 

$

123,895

Securities

 

 

1,442

 

 

1,436

 

 

1,519

 

 

1,557

 

 

1,542

 

 

5,954

 

 

6,020

Other interest-earning assets

 

 

1,279

 

 

1,212

 

 

1,359

 

 

1,483

 

 

1,696

 

 

5,333

 

 

5,030

Equity investments

 

 

213

 

 

192

 

 

163

 

 

152

 

 

217

 

 

720

 

 

814

Total interest income

 

 

38,568

 

 

39,193

 

 

38,649

 

 

36,985

 

 

36,882

 

 

153,395

 

 

135,759

Interest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

 

4,463

 

 

4,130

 

 

3,822

 

 

3,584

 

 

3,551

 

 

15,999

 

 

10,586

Federal Home Loan Bank advances

 

 

316

 

 

483

 

 

523

 

 

64

 

 

 —

 

 

1,386

 

 

73

Repurchase agreements

 

 

 —

 

 

 1

 

 

 1

 

 

 1

 

 

 1

 

 

 3

 

 

 4

Note payable and junior subordinated debt

 

 

 3

 

 

 4

 

 

 4

 

 

 8

 

 

110

 

 

19

 

 

435

Total interest expense

 

 

4,782

 

 

4,618

 

 

4,350

 

 

3,657

 

 

3,662

 

 

17,407

 

 

11,098

Net interest income

 

 

33,786

 

 

34,575

 

 

34,299

 

 

33,328

 

 

33,220

 

 

135,988

 

 

124,661

Provision (recapture) for loan losses

 

 

(148)

 

 

579

 

 

807

 

 

1,147

 

 

(2,169)

 

 

2,385

 

 

(1,756)

Net interest income after provision (recapture) for loan losses

 

 

33,934

 

 

33,996

 

 

33,492

 

 

32,181

 

 

35,389

 

 

133,603

 

 

126,417

Noninterest income

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposit account service charges

 

 

1,587

 

 

1,681

 

 

1,657

 

 

1,629

 

 

1,709

 

 

6,554

 

 

6,281

Net gain (loss) on sale of assets

 

 

305

 

 

190

 

 

69

 

 

88

 

 

168

 

 

652

 

 

660

Card interchange fees

 

 

1,007

 

 

908

 

 

941

 

 

864

 

 

921

 

 

3,720

 

 

3,741

Earnings on bank-owned life insurance

 

 

430

 

 

430

 

 

3,721

 

 

430

 

 

456

 

 

5,011

 

 

1,815

Other

 

 

388

 

 

906

 

 

915

 

 

482

 

 

605

 

 

2,691

 

 

1,755

Total noninterest income

 

 

3,717

 

 

4,115

 

 

7,303

 

 

3,493

 

 

3,859

 

 

18,628

 

 

14,252

Noninterest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Salaries and employee benefits

 

 

14,264

 

 

13,951

 

 

14,185

 

 

13,822

 

 

13,834

 

 

56,222

 

 

51,524

Net occupancy expense

 

 

2,417

 

 

2,484

 

 

2,338

 

 

2,267

 

 

2,268

 

 

9,506

 

 

9,394

Regulatory fees

 

 

84

 

 

144

 

 

446

 

 

464

 

 

507

 

 

1,138

 

 

2,053

Data processing

 

 

651

 

 

652

 

 

661

 

 

714

 

 

664

 

 

2,678

 

 

2,677

Software

 

 

423

 

 

469

 

 

425

 

 

440

 

 

408

 

 

1,757

 

 

1,576

Printing, stationery and office

 

 

309

 

 

313

 

 

327

 

 

353

 

 

303

 

 

1,302

 

 

1,161

Amortization of intangibles

 

 

216

 

 

221

 

 

225

 

 

232

 

 

237

 

 

894

 

 

985

Professional and director fees

 

 

1,220

 

 

1,455

 

 

2,282

 

 

2,091

 

 

1,123

 

 

7,048

 

 

3,537

Correspondent bank and customer related transaction expenses

 

 

70

 

 

67

 

 

66

 

 

65

 

 

64

 

 

268

 

 

265

Loan processing costs

 

 

102

 

 

124

 

 

124

 

 

95

 

 

153

 

 

445

 

 

448

Advertising, marketing and business development

 

 

452

 

 

407

 

 

532

 

 

440

 

 

406

 

 

1,831

 

 

1,824

Repossessed real estate and other asset expense

 

 

 1

 

 

 —

 

 

 —

 

 

 —

 

 

 7

 

 

 1

 

 

72

Security and protection expense

 

 

364

 

 

410

 

 

367

 

 

323

 

 

317

 

 

1,464

 

 

1,276

Telephone and communications

 

 

506

 

 

434

 

 

456

 

 

378

 

 

408

 

 

1,774

 

 

1,530

Other expenses

 

 

1,031

 

 

914

 

 

969

 

 

901

 

 

1,057

 

 

3,815

 

 

3,694

Total noninterest expense

 

 

22,110

 

 

22,045

 

 

23,403

 

 

22,585

 

 

21,756

 

 

90,143

 

 

82,016

Net income before income tax expense

 

 

15,541

 

 

16,066

 

 

17,392

 

 

13,089

 

 

17,492

 

 

62,088

 

 

58,653

Income tax expense

 

 

2,905

 

 

2,990

 

 

3,077

 

 

2,599

 

 

3,380

 

 

11,571

 

 

11,364

Net income

 

$

12,636

 

$

13,076

 

$

14,315

 

$

10,490

 

$

14,112

 

$

50,517

 

$

47,289

 

 

7

CBTX, INC. AND SUBSIDIARY

Net Interest Margin (Unaudited)

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

12/31/2019

 

9/30/2019

 

12/31/2018

 

    

 

 

    

Interest

 

 

 

 

 

    

Interest

 

 

 

 

 

    

Interest

    

 

 

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

 

Balance

 

Paid

 

Rate (1)

 

Balance

 

Paid

 

Rate (1)

 

Balance

 

Paid

 

Rate (1)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Total loans (2)

 

$

2,682,842

 

$

35,634

 

5.27%

 

$

2,655,941

 

$

36,353

 

5.43%

 

$

2,468,415

 

$

33,427

 

5.37%

Securities

 

 

232,441

 

 

1,442

 

2.46%

 

 

234,525

 

 

1,436

 

2.41%

 

 

226,882

 

 

1,542

 

2.70%

Other interest-earning assets

 

 

300,395

 

 

1,279

 

1.69%

 

 

215,900

 

 

1,212

 

2.25%

 

 

293,299

 

 

1,696

 

2.30%

Equity investments

 

 

16,140

 

 

213

 

5.24%

 

 

16,154

 

 

192

 

4.72%

 

 

14,789

 

 

217

 

5.79%

Total interest-earning assets

 

 

3,231,818

 

$

38,568

 

4.73%

 

 

3,122,520

 

$

39,193

 

4.98%

 

 

3,003,385

 

$

36,882

 

4.87%

Allowance for loan losses

 

 

(25,591)

 

 

  

 

  

 

 

(25,422)

 

 

  

 

  

 

 

(24,305)

 

 

  

 

  

Noninterest-earnings assets

 

 

298,615

 

 

  

 

  

 

 

296,861

 

 

  

 

  

 

 

295,236

 

 

  

 

  

Total assets

 

$

3,504,842

 

 

  

 

  

 

$

3,393,959

 

 

  

 

  

 

$

3,274,316

 

 

  

 

  

Liabilities and Shareholders’ Equity

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing deposits

 

$

1,646,883

 

$

4,463

 

1.08%

 

$

1,557,503

 

$

4,130

 

1.05%

 

$

1,578,146

 

$

3,551

 

0.89%

Federal Home Loan Bank advances

 

 

68,913

 

 

316

 

1.82%

 

 

83,804

 

 

483

 

2.29%

 

 

 —

 

 

 —

 

 —

Repurchase agreements

 

 

423

 

 

 —

 

 —

 

 

1,043

 

 

 1

 

0.38%

 

 

1,925

 

 

 1

 

0.21%

Note payable and junior subordinated debt

 

 

 —

 

 

 3

 

 —

 

 

 —

 

 

 4

 

 —

 

 

9,817

 

 

110

 

4.28%

Total interest-bearing liabilities

 

 

1,716,219

 

$

4,782

 

1.11%

 

 

1,642,350

 

$

4,618

 

1.12%

 

 

1,589,888

 

$

3,662

 

0.91%

Noninterest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Noninterest-bearing deposits

 

 

1,212,939

 

 

  

 

  

 

 

1,189,087

 

 

  

 

  

 

 

1,181,035

 

 

  

 

  

Other liabilities

 

 

42,406

 

 

  

 

  

 

 

39,775

 

 

  

 

  

 

 

23,083

 

 

  

 

  

Total noninterest-bearing liabilities

 

 

1,255,345

 

 

  

 

  

 

 

1,228,862

 

 

  

 

  

 

 

1,204,118

 

 

  

 

  

Shareholders’ equity

 

 

533,278

 

 

  

 

  

 

 

522,747

 

 

  

 

  

 

 

480,310

 

 

  

 

  

Total liabilities and shareholders’ equity

 

$

3,504,842

 

 

  

 

  

 

$

3,393,959

 

 

  

 

  

 

$

3,274,316

 

 

  

 

  

Net interest income

 

 

  

 

$

33,786

 

  

 

 

  

 

$

34,575

 

  

 

 

  

 

$

33,220

 

  

Net interest spread (3)

 

 

  

 

 

  

 

3.62%

 

 

  

 

 

  

 

3.86%

 

 

  

 

 

  

 

3.96%

Net interest margin (4)

 

 

  

 

 

  

 

4.15%

 

 

  

 

 

  

 

4.39%

 

 

  

 

 

  

 

4.39%

Net interest margin—tax equivalent (5)

 

 

  

 

 

  

 

4.18%

 

 

  

 

 

  

 

4.43%

 

 

  

 

 

  

 

4.42%

 

 


(1)Annualized.

(2)Includes average outstanding balances related to loans held for sale. 

(3)Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.

(4)Net interest margin is equal to net interest income divided by average interest‑earning assets.

(5)Tax equivalent adjustments of $251,000,  $257,000 and $257,000  for the quarters ended December  31, 2019,  September 30, 2019 and December  31, 2018, respectively, were computed using a federal income tax rate of 21%. 

 

 

8

CBTX, INC. AND SUBSIDIARY

Net Interest Margin (Unaudited)

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

2019

 

2018

 

    

 

 

    

Interest

 

 

 

 

 

    

Interest

    

 

 

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

(Dollars in thousands)

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Total loans (1)

 

$

2,608,505

 

$

141,388

 

5.42%

 

$

2,392,348

 

$

123,895

 

5.18%

Securities

 

 

233,543

 

 

5,954

 

2.55%

 

 

227,384

 

 

6,020

 

2.65%

Other interest-earning assets

 

 

243,349

 

 

5,333

 

2.19%

 

 

255,323

 

 

5,030

 

1.97%

Equity investments

 

 

14,852

 

 

720

 

4.85%

 

 

15,282

 

 

814

 

5.32%

Total interest-earning assets

 

 

3,100,249

 

$

153,395

 

4.95%

 

 

2,890,337

 

$

135,759

 

4.70%

Allowance for loan losses

 

 

(24,971)

 

 

  

 

  

 

 

(25,063)

 

 

  

 

  

Noninterest-earnings assets

 

 

299,387

 

 

  

 

  

 

 

290,868

 

 

  

 

  

Total assets

 

$

3,374,665

 

 

  

 

  

 

$

3,156,142

 

 

  

 

  

Liabilities and Shareholders’ Equity

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing deposits

 

$

1,566,038

 

$

15,999

 

1.02%

 

$

1,519,643

 

$

10,586

 

0.70%

Federal Home Loan Bank advances

 

 

61,589

 

 

1,386

 

2.25%

 

 

3,356

 

 

73

 

2.18%

Repurchase agreements

 

 

1,046

 

 

 3

 

0.29%

 

 

1,601

 

 

 4

 

0.25%

Note payable and junior subordinated debt

 

 

 —

 

 

19

 

 —

 

 

10,572

 

 

435

 

4.11%

Total interest-bearing liabilities

 

 

1,628,673

 

$

17,407

 

1.07%

 

 

1,535,172

 

$

11,098

 

0.72%

Noninterest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Noninterest-bearing deposits

 

 

1,193,527

 

 

  

 

  

 

 

1,134,191

 

 

  

 

  

Other liabilities

 

 

37,458

 

 

  

 

  

 

 

22,082

 

 

  

 

  

Total noninterest-bearing liabilities

 

 

1,230,985

 

 

  

 

  

 

 

1,156,273

 

 

  

 

  

Shareholders’ equity

 

 

515,007

 

 

  

 

  

 

 

464,697

 

 

  

 

  

Total liabilities and shareholders’ equity

 

$

3,374,665

 

 

  

 

  

 

$

3,156,142

 

 

  

 

  

Net interest income

 

 

  

 

$

135,988

 

  

 

 

  

 

$

124,661

 

  

Net interest spread (2)

 

 

  

 

 

  

 

3.88%

 

 

  

 

 

  

 

3.98%

Net interest margin (3)

 

 

  

 

 

  

 

4.39%

 

 

  

 

 

  

 

4.31%

Net interest margin—tax equivalent (4)

 

 

  

 

 

  

 

4.42%

 

 

  

 

 

  

 

4.35%

 


(1)Annualized.

(2)Includes average outstanding balances related to loans held for sale. 

(3)Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.

(4)Net interest margin is equal to net interest income divided by average interest‑earning assets.

(5)Tax equivalent adjustments of $1.0 million and $1.1 million for the years ended December  31, 2019 and 2018, respectively, were computed using a federal income tax rate of 21%.

 

9

CBTX, INC. AND SUBSIDIARY

Rate/Volume Analysis (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2019, Compared to

 

 

 Three Months Ended September 30, 2019

 

    

Increase (Decrease) due to

 

 

 

(Dollars in thousands)

 

Rate

 

Volume

 

Total

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Total loans

 

$

(1,087)

 

$

368

 

$

(719)

Securities

 

 

30

 

 

(24)

 

 

 6

Other interest-earning assets

 

 

(424)

 

 

491

 

 

67

Equity investments

 

 

21

 

 

 —

 

 

21

Total increase (decrease) in interest income

 

 

(1,460)

 

 

835

 

 

(625)

Interest-bearing liabilities:

 

 

  

 

 

  

 

 

 

Interest-bearing deposits

 

 

96

 

 

237

 

 

333

Federal Home Loan Bank advances

 

 

(81)

 

 

(86)

 

 

(167)

Repurchase agreements

 

 

 —

 

 

(1)

 

 

(1)

Note payable and junior subordinated debt

 

 

(1)

 

 

 —

 

 

(1)

Total increase in interest expense

 

 

14

 

 

150

 

 

164

Increase (decrease) in net interest income

 

$

(1,474)

 

$

685

 

$

(789)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2019, Compared to

 

 

 Three Months Ended December 31, 2018

 

    

Increase (Decrease) due to

    

 

(Dollars in thousands)

 

Rate

 

Volume

 

Total 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Total loans

 

$

(697)

 

$

2,904

 

$

2,207

Securities

 

 

(138)

 

 

38

 

 

(100)

Other interest-earning assets

 

 

(458)

 

 

41

 

 

(417)

Equity investments

 

 

(24)

 

 

20

 

 

(4)

Total increase (decrease) in interest income

 

 

(1,317)

 

 

3,003

 

 

1,686

Interest-bearing liabilities:

 

 

  

 

 

  

 

 

  

Interest-bearing deposits

 

 

757

 

 

155

 

 

912

Federal Home Loan Bank advances

 

 

316

 

 

 —

 

 

316

Repurchase agreements

 

 

 —

 

 

(1)

 

 

(1)

Note payable and junior subordinated debt

 

 

 —

 

 

(107)

 

 

(107)

Total increase in interest expense

 

 

1,073

 

 

47

 

 

1,120

Increase (decrease) in net interest income

 

$

(2,390)

 

$

2,956

 

$

566

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2019, Compared to

 

 

Year Ended December 31, 2018

 

    

Increase (Decrease) due to

    

 

(Dollars in thousands)

 

Rate

 

Volume

 

Total 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Total loans

 

$

6,299

 

$

11,194

 

$

17,493

Securities

 

 

(230)

 

 

164

 

 

(66)

Other interest-earning assets

 

 

540

 

 

(237)

 

 

303

Equity investments

 

 

(71)

 

 

(23)

 

 

(94)

Total increase in interest income

 

 

6,538

 

 

11,098

 

 

17,636

Interest-bearing liabilities:

 

 

  

 

 

  

 

 

  

Interest-bearing deposits

 

 

5,090

 

 

323

 

 

5,413

Federal Home Loan Bank advances

 

 

46

 

 

1,267

 

 

1,313

Repurchase agreements

 

 

 —

 

 

(1)

 

 

(1)

Note payable and junior subordinated debt

 

 

 —

 

 

(416)

 

 

(416)

Total increase in interest expense

 

 

5,136

 

 

1,173

 

 

6,309

Increase in net interest income

 

$

1,402

 

$

9,925

 

$

11,327

 

10

 

CBTX, INC. AND SUBSIDIARY

Yield Trend (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

12/31/2019

 

9/30/2019

 

6/30/2019

 

3/31/2019

 

12/31/2018

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

Total loans

 

5.27%

 

5.43%

 

5.51%

 

5.48%

 

5.37%

Securities

 

2.46%

 

2.41%

 

2.61%

 

2.73%

 

2.70%

Other interest-earning assets

 

1.69%

 

2.25%

 

2.48%

 

2.51%

 

2.30%

Equity investments

 

5.24%

 

4.72%

 

4.32%

 

5.02%

 

5.79%

Total interest-earning assets

 

4.73%

 

4.98%

 

5.07%

 

5.03%

 

4.87%

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

1.08%

 

1.05%

 

1.01%

 

0.94%

 

0.89%

Federal Home Loan Bank advances

 

1.82%

 

2.29%

 

2.53%

 

2.67%

 

 —

Repurchase agreements

 

 —

 

0.38%

 

0.46%

 

0.22%

 

0.21%

Note payable and junior subordinated debt

 

 —

 

 —

 

 —

 

4.44%

 

4.28%

Total interest-bearing liabilities

 

1.11%

 

1.12%

 

1.09%

 

0.95%

 

0.91%

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (1)

 

3.62%

 

3.86%

 

3.98%

 

4.08%

 

3.96%

Net interest margin (2)

 

4.15%

 

4.39%

 

4.50%

 

4.53%

 

4.39%

Net interest margin—tax equivalent (3)

 

4.18%

 

4.43%

 

4.53%

 

4.56%

 

4.42%

 


(1)Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.

(2)Net interest margin is equal to net interest income divided by average interest‑earning assets.

(3)Tax equivalent adjustments were computed using a federal income tax rate of 21%. 

 

 

11

CBTX, INC. AND SUBSIDIARY

Average Outstanding Balances (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

    

12/31/2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans (1)

 

$

2,682,842

 

$

2,655,941

 

$

2,591,928

 

$

2,500,788

 

$

2,468,415

Securities

 

 

232,441

 

 

234,525

 

 

233,339

 

 

231,650

 

 

226,882

Other interest-earning assets

 

 

300,395

 

 

215,900

 

 

219,639

 

 

239,281

 

 

293,299

Equity investments

 

 

16,140

 

 

16,154

 

 

15,218

 

 

12,285

 

 

14,789

Total interest-earning assets

 

 

3,231,818

 

 

3,122,520

 

 

3,060,124

 

 

2,984,004

 

 

3,003,385

Allowance for loan losses

 

 

(25,591)

 

 

(25,422)

 

 

(24,829)

 

 

(24,016)

 

 

(24,305)

Noninterest-earnings assets

 

 

298,615

 

 

296,861

 

 

299,234

 

 

302,915

 

 

295,236

Total assets

 

$

3,504,842

 

$

3,393,959

 

$

3,334,529

 

$

3,262,903

 

$

3,274,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,646,883

 

$

1,557,503

 

$

1,514,697

 

$

1,544,039

 

$

1,578,146

Federal Home Loan Bank advances

 

 

68,913

 

 

83,804

 

 

83,022

 

 

9,722

 

 

 —

Repurchase agreements

 

 

423

 

 

1,043

 

 

877

 

 

1,856

 

 

1,925

Note payable and junior subordinated debt

 

 

 —

 

 

 —

 

 

 —

 

 

365

 

 

9,817

Total interest-bearing liabilities

 

 

1,716,219

 

 

1,642,350

 

 

1,598,596

 

 

1,555,982

 

 

1,589,888

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

1,212,939

 

 

1,189,087

 

 

1,194,645

 

 

1,177,086

 

 

1,181,035

Other liabilities

 

 

42,406

 

 

39,775

 

 

32,991

 

 

34,634

 

 

23,083

Total noninterest-bearing liabilities

 

 

1,255,345

 

 

1,228,862

 

 

1,227,636

 

 

1,211,720

 

 

1,204,118

Shareholders’ equity

 

 

533,278

 

 

522,747

 

 

508,297

 

 

495,201

 

 

480,310

Total liabilities and shareholders’ equity

 

$

3,504,842

 

$

3,393,959

 

$

3,334,529

 

$

3,262,903

 

$

3,274,316

 


(1)Includes average outstanding balances of loans held for sale.

 

 

12

CBTX, INC. AND SUBSIDIARY

Period End Balances (Unaudited)

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2019

 

9/30/2019

 

6/30/2019

 

3/31/2019

 

12/31/2018

 

    

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

527,607

 

19.9%

 

$

523,831

 

19.5%

 

$

540,084

 

20.4%

 

$

559,882

 

21.9%

 

$

519,779

 

21.2%

Real estate:

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

Commercial real estate

 

 

900,746

 

34.0%

 

 

875,329

 

32.6%

 

 

854,513

 

32.2%

 

 

811,742

 

31.8%

 

 

795,733

 

32.4%

Construction and development

 

 

527,812

 

19.9%

 

 

572,276

 

21.4%

 

 

559,672

 

21.1%

 

 

572,861

 

22.5%

 

 

515,533

 

21.0%

1-4 family residential

 

 

280,192

 

10.6%

 

 

287,434

 

10.7%

 

 

281,525

 

10.6%

 

 

281,502

 

11.0%

 

 

282,011

 

11.5%

Multi-family residential

 

 

277,209

 

10.5%

 

 

298,396

 

11.1%

 

 

298,887

 

11.3%

 

 

213,582

 

8.4%

 

 

221,194

 

9.0%

Consumer

 

 

36,782

 

1.4%

 

 

37,975

 

1.4%

 

 

39,803

 

1.5%

 

 

39,072

 

1.5%

 

 

39,421

 

1.6%

Agricultural

 

 

9,812

 

0.4%

 

 

10,836

 

0.4%

 

 

9,923

 

0.4%

 

 

8,915

 

0.4%

 

 

11,076

 

0.5%

Other

 

 

86,513

 

3.3%

 

 

76,860

 

2.9%

 

 

65,471

 

2.5%

 

 

64,215

 

2.5%

 

 

68,382

 

2.8%

Gross loans

 

 

2,646,673

 

100.0%

 

 

2,682,937

 

100.0%

 

 

2,649,878

 

100.0%

 

 

2,551,771

 

100.0%

 

 

2,453,129

 

100.0%

Less deferred fees and unearned discount

 

 

(6,125)

 

  

 

 

(6,113)

 

  

 

 

(6,181)

 

  

 

 

(6,210)

 

  

 

 

(6,306)

 

  

Less allowance for loan losses

 

 

(25,280)

 

 

 

 

(25,576)

 

 

 

 

(25,342)

 

 

 

 

(24,643)

 

 

 

 

(23,693)

 

 

Less loans held for sale

 

 

(1,463)

 

  

 

 

 —

 

  

 

 

(1,408)

 

  

 

 

(852)

 

  

 

 

 —

 

  

Loans, net

 

$

2,613,805

 

  

 

$

2,651,248

 

  

 

$

2,616,947

 

  

 

$

2,520,066

 

  

 

$

2,423,130

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand accounts

 

$

369,744

 

13.0%

 

$

337,746

 

12.3%

 

$

351,326

 

12.8%

 

$

352,623

 

12.8%

 

$

387,457

 

14.0%

Money market accounts

 

 

805,942

 

28.3%

 

 

739,436

 

26.9%

 

 

717,883

 

26.2%

 

 

695,968

 

25.3%

 

 

737,770

 

26.7%

Savings accounts

 

 

92,183

 

3.2%

 

 

91,413

 

3.3%

 

 

91,828

 

3.4%

 

 

96,251

 

3.5%

 

 

96,962

 

3.5%

Certificates and other time deposits, $100,000 or greater

 

 

208,018

 

7.3%

 

 

198,561

 

7.3%

 

 

189,741

 

6.9%

 

 

181,507

 

6.6%

 

 

189,007

 

6.8%

Certificates and other time deposits, less than $100,000

 

 

191,640

 

6.7%

 

 

180,451

 

6.6%

 

 

186,842

 

6.8%

 

 

195,478

 

7.1%

 

 

172,028

 

6.2%

Total interest-bearing deposits

 

 

1,667,527

 

58.5%

 

 

1,547,607

 

56.4%

 

 

1,537,620

 

56.1%

 

 

1,521,827

 

55.3%

 

 

1,583,224

 

57.2%

Noninterest-bearing deposits

 

 

1,184,861

 

41.5%

 

 

1,196,720

 

43.6%

 

 

1,201,287

 

43.9%

 

 

1,229,172

 

44.7%

 

 

1,183,058

 

42.8%

Total deposits

 

$

2,852,388

 

100.0%

 

$

2,744,327

 

100.0%

 

$

2,738,907

 

100.0%

 

$

2,750,999

 

100.0%

 

$

2,766,282

 

100.0%

 

 

13

CBTX, INC. AND SUBSIDIARY

Credit Quality (Unaudited)

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

12/31/2019

 

 

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

Nonperforming Assets (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

596

 

 

$

354

 

 

$

1,795

 

 

$

1,390

 

 

$

1,317

Real estate:

 

 

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Commercial real estate

 

 

67

 

 

 

159

 

 

 

850

 

 

 

862

 

 

 

1,517

Construction and development

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

1-4 family residential

 

 

314

 

 

 

629

 

 

 

624

 

 

 

635

 

 

 

656

Multi-family residential

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

Consumer

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

47

 

 

 

 —

Agricultural

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

Nonaccrual loans

 

 

977

 

 

 

1,142

 

 

 

3,269

 

 

 

2,934

 

 

 

3,490

Accruing loans 90 or more days past due

 

 

 —

 

 

 

 —

 

 

 

 9

 

 

 

 —

 

 

 

 —

Total nonperforming loans

 

 

977

 

 

 

1,142

 

 

 

3,278

 

 

 

2,934

 

 

 

3,490

Foreclosed assets

 

 

 —

 

 

 

 —

 

 

 

36

 

 

 

41

 

 

 

12

Total nonperforming assets

 

$

977

 

 

$

1,142

 

 

$

3,314

 

 

$

2,975

 

 

$

3,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

7,671

 

 

$

7,470

 

 

$

7,792

 

 

$

8,416

 

 

$

7,719

Real estate:

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Commercial real estate

 

 

7,975

 

 

 

7,788

 

 

 

7,371

 

 

 

6,784

 

 

 

6,730

Construction and development

 

 

4,446

 

 

 

4,825

 

 

 

4,579

 

 

 

4,700

 

 

 

4,298

1-4 family residential

 

 

2,257

 

 

 

2,338

 

 

 

2,236

 

 

 

2,249

 

 

 

2,281

Multi-family residential

 

 

1,699

 

 

 

1,829

 

 

 

2,178

 

 

 

1,457

 

 

 

1,511

Consumer

 

 

388

 

 

 

558

 

 

 

458

 

 

 

357

 

 

 

387

Agricultural

 

 

74

 

 

 

82

 

 

 

73

 

 

 

50

 

 

 

62

Other

 

 

770

 

 

 

686

 

 

 

655

 

 

 

630

 

 

 

705

Total allowance for loan losses

 

$

25,280

 

 

$

25,576

 

 

$

25,342

 

 

$

24,643

 

 

$

23,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Ratios (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.03%

 

 

 

0.03%

 

 

 

0.10%

 

 

 

0.09%

 

 

 

0.11%

Nonperforming loans to total loans

 

 

0.04%

 

 

 

0.04%

 

 

 

0.12%

 

 

 

0.12%

 

 

 

0.14%

Allowance for loan losses to nonperforming loans

 

 

2,587.51%

 

 

 

2,239.58%

 

 

 

773.09%

 

 

 

839.91%

 

 

 

678.88%

Allowance for loan losses to total loans

 

 

0.96%

 

 

 

0.96%

 

 

 

0.96%

 

 

 

0.97%

 

 

 

0.97%

 

14

CBTX, INC. AND SUBSIDIARY

Allowance for Loan Losses (Unaudited)

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

    

12/31/2018

Analysis of Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses at beginning of period

 

$

25,576

 

$

25,342

 

$

24,643

 

$

23,693

 

$

24,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (recapture) for loan losses

 

 

(148)

 

 

579

 

 

807

 

 

1,147

 

 

(2,169)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(205)

 

 

(374)

 

 

22

 

 

(206)

 

 

1,521

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

(1)

 

 

33

 

 

 2

 

 

 2

 

 

(156)

Construction and development

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(1)

1-4 family residential

 

 

 —

 

 

 1

 

 

(11)

 

 

 1

 

 

 —

Consumer

 

 

47

 

 

(1)

 

 

(78)

 

 

 6

 

 

 1

Agricultural

 

 

10

 

 

 —

 

 

 —

 

 

 —

 

 

10

Other

 

 

 1

 

 

(4)

 

 

(43)

 

 

 —

 

 

 1

Total net (charge-offs) recoveries

 

 

(148)

 

 

(345)

 

 

(108)

 

 

(197)

 

 

1,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses at end of period

 

$

25,280

 

$

25,576

 

$

25,342

 

$

24,643

 

$

23,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans (1)

 

 

0.02%

 

 

0.05%

 

 

0.02%

 

 

0.03%

 

 

(0.22%)

 


(1)Annualized.

 

15

CBTX, INC. AND SUBSIDIARY

Non‑GAAP to GAAP Reconciliation (Unaudited)

(In thousands, except per share data and percentages)

 

Our accounting and reporting policies conform to GAAP and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional non‑GAAP financial measures. 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 not included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non‑GAAP financial measures do not include operating, other statistical measures or ratios calculated using exclusively financial measures calculated in accordance with GAAP. 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 way we calculate the non‑GAAP financial measures may differ from that of other companies reporting measures with similar names.

We calculate tangible equity as total shareholders’ equity, less goodwill and other intangible assets, net of accumulated amortization, and tangible book value per share as tangible equity divided by shares of common stock outstanding at the end of the relevant period. The most directly comparable GAAP financial measure for tangible book value per share is book value per share.

We calculate tangible assets as total assets less goodwill and other intangible assets, net of accumulated amortization. The most directly comparable GAAP financial measure for tangible equity to tangible assets is total shareholders’ equity to total assets.

We believe that tangible book value per share and tangible equity to tangible assets are measures that are important to many investors in the marketplace who are interested in book value per share and total shareholders’ equity to total assets, exclusive of change in intangible assets.

The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible equity, total assets to tangible assets and presents book value per share, tangible book value per share, tangible equity to tangible assets and total shareholders’ equity to total assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

12/31/2019

 

 

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

 

 

12/31/2018

Tangible Equity

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Total shareholders’ equity

 

$

535,721

 

 

$

525,220

 

 

$

513,158

 

 

$

498,653

 

 

$

487,625

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

Other intangibles

 

 

4,938

 

 

 

5,106

 

 

 

5,318

 

 

 

5,538

 

 

 

5,775

Tangible equity

 

$

449,833

 

 

$

439,164

 

 

$

426,890

 

 

$

412,165

 

 

$

400,900

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,478,544

 

 

$

3,431,585

 

 

$

3,379,506

 

 

$

3,283,462

 

 

$

3,279,096

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

Other intangibles

 

 

4,938

 

 

 

5,106

 

 

 

5,318

 

 

 

5,538

 

 

 

5,775

Tangible assets

 

$

3,392,656

 

 

$

3,345,529

 

 

$

3,293,238

 

 

$

3,196,974

 

 

$

3,192,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

24,980

 

 

 

24,923

 

 

 

24,923

 

 

 

24,918

 

 

 

24,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

21.45

 

 

$

21.07

 

 

$

20.59

 

 

$

20.01

 

 

$

19.58

Tangible book value per share

 

$

18.01

 

 

$

17.62

 

 

$

17.13

 

 

$

16.54

 

 

$

16.10

Total shareholders’ equity to total assets

 

 

15.40%

 

 

 

15.31%

 

 

 

15.18%

 

 

 

15.19%

 

 

 

14.87%

Tangible equity to tangible assets

 

 

13.26%

 

 

 

13.13%

 

 

 

12.96%

 

 

 

12.89%

 

 

 

12.56%

 

16

 

Investor Relations:

 

Justin M.  Long

281.325.5013

investors@CBoTX.com

 

Media Contact:

 

Ashley Warren

713.210.7622

awarren@CBoTX.com 

 

 

 

17