株探米国株
日本語 英語
エドガーで原本を確認する
false000178173000017817302023-01-262023-01-26

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 26, 2023

 

 

THIRD COAST BANCSHARES, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Texas

001-41028

46-2135597

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

20202 Highway 59 North

Suite 190

 

Humble, Texas

 

77338

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 281 446-7000

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common stock, par value $1.00 per share

 

TCBX

 

The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 


Item 2.02 Results of Operations and Financial Condition.

On January 26, 2023, Third Coast Bancshares, Inc. (the “Company”) issued a press release announcing its 2022 fourth quarter and full year financial results for the quarter and year ended December 31, 2022. A copy of the Company’s press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release dated January 26, 2023

 

 

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Third Coast Bancshares, Inc.

 

 

 

 

Date:

January 26, 2023

By:

/s/ R. John McWhorter

 

 

 

R. John McWhorter
Chief Financial Officer

 


EX-99.1 2 tcbx-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

img69977408_0.jpg  

News Release

Contact:

Ken Dennard / Natalie Hairston

Dennard Lascar Investor Relations

(713) 529-6600

TCBX@dennardlascar.com

FOR IMMEDIATE RELEASE

 

THIRD COAST BANCSHARES, INC. REPORTS

2022 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS

Gross Loans, Deposits and Total Assets grew over 50%

for full year 2022 compared to full year 2021 results
 

HOUSTON, TX – January 26, 2023 – Third Coast Bancshares, Inc. (NASDAQ: TCBX) (the “Company,” “Third Coast,” “we,” “us,” or “our”), the bank holding company for Third Coast Bank, SSB, today reported its 2022 fourth quarter and full year financial results.

2022 Fourth Quarter Financial and Operational Highlights

Loans held for investment grew $134.7 million to $3.11 billion as of December 31, 2022, or 4.5%, over the $2.97 billion reported as of September 30, 2022.
Deposits reached $3.24 billion as of December 31, 2022, an increase of $251.8 million, or 8.4%, over the $2.98 billion reported as of September 30, 2022.
Total assets reached $3.77 billion as of December 31, 2022, an increase of $256.3 million, or 7.3%, over the $3.52 billion reported as of September 30, 2022.
Net income for the fourth quarter 2022 totaled $7.5 million compared to $6.8 million for the third quarter of 2022.
Book value per share and tangible book value per share(1) increased to $23.32 and $21.90, respectively, at December 31, 2022 compared to $22.93 and $21.51, respectively, at September 30, 2022.
Opened a branch location in San Antonio, Texas.

2022 Full Year Financial and Operational Highlights

Loans held for investment grew $1.04 billion to $3.11 billion as of December 31, 2022, or 50.2%, over the $2.07 billion reported as of December 31, 2021.
Deposits reached $3.24 billion as of December 31, 2022, an increase of $1.09 billion, or 51.1%, over the $2.14 billion reported as of December 31, 2021.
Total assets reached $3.77 billion as of December 31, 2022, an increase of $1.27 billion, or 51.0%, more than the $2.50 billion reported as of December 31, 2021.

 

_______________________________

(1)
Non-GAAP financial measure. Please refer to the table titled “GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures” at the end of this press release for a reconciliation of these non-GAAP financial measures.

 


 

Net income totaled $18.7 million and $11.4 million for the years ended December 31, 2022 and 2021, respectively, an increase of 63.3%.
Book value per share and tangible book value per share(1) increased to $23.32 and $21.90, respectively, at December 31, 2022 compared to $22.31 and $20.87, respectively, at December 31, 2021.
Opened four locations during 2022, including in Fort Worth, Georgetown, Kingwood, and San Antonio, Texas, totaling 16 branch locations.

“A little over one year ago, on November 9, 2021, we marked an important milestone in our Company's history by successfully completing our initial public offering,” stated Bart Caraway, Third Coast's Chairman, President and Chief Executive Officer. “I am delighted to report that we have had a remarkable first full year as a public company; Third Coast reported over 50% growth in gross loans, deposits and total assets in 2022 when compared to 2021. We focused on driving revenue higher while keeping expenses low throughout the year, which resulted in improved operational leverage.

“Additionally, we exceeded our internal margin, return on asset and earnings expectations during the fourth quarter and continue to be very confident about our future. Our asset quality remains strong and our earning metrics continue to improve. Looking ahead, we will continue to focus on operating performance and executing the Company's profitable business strategy,” concluded Mr. Caraway.

Loan Portfolio and Composition

During the fourth quarter of 2022, gross loans increased to $3.11 billion as of December 31, 2022, an increase of $134.7 million, or 4.5%, from $2.97 billion as of September 30, 2022, and an increase of $1.04 billion, or 50.2%, from $2.07 billion as of December 31, 2021. The loan growth was well diversified with real estate loans up $72.6 million and commercial loans up $29.7 million from September 30, 2022. On a full year basis, real estate loans grew by $526.5 million and commercial loans grew by $447.6 million from 2021.

Asset Quality

Asset quality improved year-over-year with non-performing assets decreasing to $12.3 million as of December 31, 2022, or 29.0%, from $17.3 million as of December 31, 2021. Non-performing assets at December 31, 2022 increased $1.9 million, or 18.8%, from $10.3 million as of September 30, 2022. The provision for credit losses recorded for the fourth quarter of 2022 was $2.0 million, which served to increase the allowance to $30.4 million, or 0.98% of the $3.11 billion in gross loans outstanding as of December 31, 2022. Provision expense for the fourth quarter of 2022 related primarily to provisioning for new loans.

As of December 31, 2022, the nonperforming loans to loans held for investment ratio remained low at 0.39%, which increased slightly from 0.35% as of September 30, 2022 and decreased from 0.75% as of December 31, 2021. During the three months ended December 31, 2022 and 2021, net charge-offs were $708,000 and $2.4 million, respectively. On a full year basis, net charge-offs were $1.1 million and $2.6 million in 2022 and 2021, respectively.

 

 

_______________________________

(1)
Non-GAAP financial measure. Please refer to the table titled “GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures” at the end of this press release for a reconciliation of these non-GAAP financial measures.

2

 


 

Deposits and Composition

Deposits totaled $3.24 billion as of December 31, 2022, an increase of 8.4% from $2.98 billion as of September 30, 2022, and an increase of 51.1% from $2.14 billion as of December 31, 2021. Noninterest-bearing demand deposits decreased from $517.3 million as of September 30, 2022 to $486.1 million as of December 31, 2022, and decreased $45.3 million, or 8.5%, from December 31, 2021. Noninterest-bearing demand deposits represented 15.0% of total deposits as of December 31, 2022, down from 17.3% of total deposits as of September 30, 2022, and 24.8% of total deposits as of December 31, 2021. As of December 31, 2022, interest-bearing demand deposits increased $270.1 million, or 12.1%, and time deposits increased $14.5 million, or 7.2%, from September 30, 2022. The increase in fourth quarter deposits was offset by a decrease in savings accounts of $1.6 million, or 4.3%, from September 30, 2022.

The average cost of deposits was 2.17% for the fourth quarter of 2022, representing a 86 basis point increase from the third quarter of 2022 and a 177 basis point increase from the fourth quarter of 2021 due primarily to the increase in rates paid on interest-bearing demand deposits.

Net Interest Margin and Net Interest Income

The net interest margin for the fourth quarter of 2022 was 3.75% compared to 3.77% for the third quarter of 2022 and 4.78% for the fourth quarter of 2021. The yield on loans for the fourth quarter of 2022 was 6.27% compared to 5.59% for the third quarter of 2022 and 5.86% for the fourth quarter of 2021. The increase in yield on loans during the fourth quarter of 2022 was primarily due to the increase in the Prime Rate.

Net interest income totaled $32.2 million for the fourth quarter of 2022, an increase of 2.5% from $31.4 million for the third quarter of 2022. Interest income totaled $51.2 million for the fourth quarter of 2022, an increase of 18.7% from $43.1 million for the third quarter of 2022. Interest and fees on loans increased $7.6 million, or 18.7%, compared to the third quarter of 2022, and increased $21.9 million, or 83.3%, from the fourth quarter of 2021. Interest expense was $19.0 million for the fourth quarter of 2022, an increase of $7.3 million, or 61.7% from $11.7 million for the third quarter of 2022 and an increase of $17.0 million, or 830.9% from $2.0 million for the fourth quarter of 2021. The increase in interest expense during the fourth quarter of 2022 was primarily due to interest-bearing deposit growth and increases in interest rates paid on interest-bearing deposit accounts and FHLB advances. The increase in interest expense from the fourth quarter of 2021 is primarily due to interest-bearing deposit growth, issuance of subordinated debt in March 2022, and increases in rates paid on interest-bearing deposit accounts, FHLB advances, and line of credit advances.

Noninterest Income and Noninterest Expense

Noninterest income totaled $1.8 million for the fourth quarter of 2022, compared to $2.5 million for the third quarter of 2022, and $2.1 million for the fourth quarter of 2021. Gains on the sales of guaranteed portions of SBA loans decreased from $729,000 for the third quarter of 2022 to $123,000 for the fourth quarter 2022. In addition, derivative fees decreased from $313,000 for the third quarter of 2022 to $117,000 for the fourth quarter of 2022.

Noninterest expense totaled $22.6 million for the fourth quarter of 2022 down from $22.7 million for the third quarter of 2022 and up from $20.1 million for the fourth quarter of 2021. The year-over-year increase was primarily attributed to increased salary expenses related to additional employees hired in 2022 and administrative expenses related to opening of four branches during 2022. The employee headcount increased from 334 as of December 31, 2021 to 368 as of December 31, 2022. In addition, the year-over-year increase in legal and professional fees related to increased regulatory requirements resulting in additional audit, consulting and legal expenses and increase in regulatory assessment expense related to increased assessment rates and total asset growth.

3

 


 

The efficiency ratio was 66.74% for the fourth quarter of 2022, compared to 67.06% for the third quarter of 2022, and 75.31% for the fourth quarter of 2021. The improvement in the efficiency ratio was primarily due to the increase in interest and fees on loans while maintaining noninterest expense consistent with prior quarters.

Net Income and Earnings Per Share

Net income totaled $7.5 million for the fourth quarter of 2022, compared to $6.8 million for the third quarter of 2022. Net income available to common shareholders totaled $6.1 million for the fourth quarter. Dividends on Series A Preferred Stock issued on September 30, 2022 totaled $1.4 million for the fourth quarter of 2022. Basic earnings per share and diluted earnings per share were $0.45 per share and $0.44 per share, respectively, in the fourth quarter of 2022 compared to $0.50 per share and $0.49 per share, respectively, in the third quarter of 2022.

Earnings Conference Call

Third Coast has scheduled a conference call to discuss 2022 fourth quarter and fiscal year results, which will be broadcast live over the Internet, on Friday, January 27, 2023, at 11:00 a.m. Eastern Time / 10:00 a.m. Central Time. To participate in the call, dial 201-389-0869 and ask for the Third Coast Bancshares Inc. call at least 10 minutes prior to the start time, or access it live over the Internet at https://ir.tcbssb.com/events-and-presentations/events. For those who cannot listen to the live call, a replay will be available through February 3, 2023, and may be accessed by dialing 201-612-7415 and using passcode 13735402#. Also, an archive of the webcast will be available shortly after the call at https://ir.tcbssb.com/events-and-presentations/events for 90 days.

About Third Coast Bancshares, Inc.

Third Coast Bancshares, Inc. is a commercially focused, Texas-based bank holding company operating primarily in the Greater Houston, Dallas-Fort Worth, and Austin-San Antonio markets through its wholly owned subsidiary, Third Coast Bank, SSB. Founded in 2008 in Humble, Texas, Third Coast Bank, SSB conducts banking operations through 16 branches and one loan production office encompassing the four largest metropolitan areas in Texas. Please visit https://www.tcbssb.com for more information.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following: the impact of COVID-19 on our business, including the impact of the actions taken by governmental authorities to try and contain the virus or address the impact of the virus on the United States economy; interest rate risk and fluctuations in interest rates; our ability

4

 


 

to maintain our largest deposit relationships; our ability to grow or maintain our deposit base; our ability to implement our expansion strategy; changes in key management personnel; credit risk associated with our business; and other market conditions and economic trends generally and in the banking industry. For a discussion of additional factors that could cause our actual results to differ materially from those described in the forward-looking statements, please see the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2021 filed with the U.S. Securities and Exchange Commission (the “SEC”), and our other filings with the SEC.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. 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 we do 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 us to predict which will arise. In addition, we cannot assess the impact of each factor on our 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.

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures, including “Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets Ratio and Return on Average Tangible Common Equity,” which are supplemental measures that are not required by, or are not presented in accordance with GAAP. Please refer to the table titled “GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures” at the end of this press release for a reconciliation of these non-GAAP financial measures.

5

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

2022

 

 

2021

 

 

(Dollars in thousands)

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

329,864

 

 

$

216,623

 

 

$

317,462

 

 

$

369,782

 

 

$

326,733

 

 

Federal funds sold

 

 

2,150

 

 

 

1,225

 

 

 

2,741

 

 

 

1,538

 

 

 

292

 

 

Total cash and cash equivalents

 

 

332,014

 

 

 

217,848

 

 

 

320,203

 

 

 

371,320

 

 

 

327,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing time deposits in other banks

 

 

-

 

 

 

132

 

 

 

132

 

 

 

132

 

 

 

131

 

 

Investment securities available-for-sale

 

 

176,067

 

 

 

160,437

 

 

 

157,261

 

 

 

126,218

 

 

 

26,432

 

 

Loans held for investment

 

 

3,107,551

 

 

 

2,972,852

 

 

 

2,749,177

 

 

 

2,447,945

 

 

 

2,068,724

 

 

Less: allowance for loan and lease loss

 

 

(30,351

)

 

 

(29,109

)

 

 

(26,666

)

 

 

(23,312

)

 

 

(19,295

)

 

Loans, net

 

 

3,077,200

 

 

 

2,943,743

 

 

 

2,722,511

 

 

 

2,424,633

 

 

 

2,049,429

 

 

Accrued interest receivable

 

 

18,340

 

 

 

16,246

 

 

 

12,568

 

 

 

12,648

 

 

 

10,228

 

 

Premises and equipment, net

 

 

28,662

 

 

 

25,449

 

 

 

22,888

 

 

 

20,846

 

 

 

19,045

 

 

Other real estate owned

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,666

 

 

 

1,676

 

 

Bank-owned life insurance

 

 

60,761

 

 

 

60,263

 

 

 

51,919

 

 

 

26,671

 

 

 

26,528

 

 

Non-marketable securities, at cost

 

 

15,405

 

 

 

27,136

 

 

 

15,213

 

 

 

11,327

 

 

 

7,527

 

 

Deferred tax asset, net

 

 

6,303

 

 

 

8,097

 

 

 

7,179

 

 

 

4,258

 

 

 

4,123

 

 

Fair value hedge assets

 

 

9,213

 

 

 

11,508

 

 

 

6,892

 

 

 

3,873

 

 

 

389

 

 

Right-of-use assets

 

 

17,872

 

 

 

18,266

 

 

 

12,648

 

 

 

10,697

 

 

 

-

 

 

Core Deposit Intangible, net

 

 

1,131

 

 

 

1,171

 

 

 

1,211

 

 

 

1,252

 

 

 

1,292

 

 

Goodwill

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

 

Other assets

 

 

12,146

 

 

 

8,515

 

 

 

9,403

 

 

 

6,813

 

 

 

7,553

 

 

Total assets

 

$

3,773,148

 

 

$

3,516,845

 

 

$

3,358,062

 

 

$

3,040,388

 

 

$

2,499,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

486,114

 

 

$

517,265

 

 

$

519,614

 

 

$

931,622

 

 

$

531,401

 

 

Interest bearing

 

 

2,750,032

 

 

 

2,467,049

 

 

 

2,378,650

 

 

 

1,655,547

 

 

 

1,609,798

 

 

Total deposits

 

 

3,236,146

 

 

 

2,984,314

 

 

 

2,898,264

 

 

 

2,587,169

 

 

 

2,141,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

 

2,545

 

 

 

2,925

 

 

 

1,683

 

 

 

387

 

 

 

437

 

 

Fair value hedge liabilities

 

 

9,221

 

 

 

11,514

 

 

 

6,912

 

 

 

3,909

 

 

 

389

 

 

Lease liability - operating leases

 

 

18,209

 

 

 

18,407

 

 

 

12,650

 

 

 

10,629

 

 

 

-

 

 

Other liabilities

 

 

14,024

 

 

 

12,158

 

 

 

7,344

 

 

 

5,584

 

 

 

7,380

 

 

FHLB advances

 

 

-

 

 

 

-

 

 

 

18,000

 

 

 

50,000

 

 

 

50,000

 

 

Note payable - Line of Credit - Senior Debt

 

 

30,875

 

 

 

30,875

 

 

 

30,875

 

 

 

1,000

 

 

 

1,000

 

 

Note payable - Subordinated Debentures, net

 

 

80,348

 

 

 

80,298

 

 

 

80,367

 

 

 

80,507

 

 

 

-

 

 

Total liabilities

 

 

3,391,368

 

 

 

3,140,491

 

 

 

3,056,095

 

 

 

2,739,185

 

 

 

2,200,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A Convertible Non-Cumulative Preferred Stock

 

 

69

 

 

 

69

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Series B Convertible Perpetual Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Common stock

 

 

13,610

 

 

 

13,600

 

 

 

13,543

 

 

 

13,524

 

 

 

13,482

 

 

Additional paid-in capital

 

 

318,033

 

 

 

317,798

 

 

 

250,413

 

 

 

249,775

 

 

 

249,202

 

 

Retained earnings

 

 

53,270

 

 

 

47,163

 

 

 

40,393

 

 

 

38,116

 

 

 

36,029

 

 

Accumulated other comprehensive (loss) income

 

 

(2,103

)

 

 

(1,177

)

 

 

(1,283

)

 

 

887

 

 

 

1,393

 

 

Treasury stock, at cost

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

Total shareholders' equity

 

 

381,780

 

 

 

376,354

 

 

 

301,967

 

 

 

301,203

 

 

 

299,007

 

 

Total liabilities and shareholders' equity

 

$

3,773,148

 

 

$

3,516,845

 

 

$

3,358,062

 

 

$

3,040,388

 

 

$

2,499,412

 

 

 

6

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

(Dollars in thousands, except per share data)

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

December 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

48,081

 

 

$

40,498

 

 

$

31,164

 

 

$

26,682

 

 

$

26,226

 

 

$

146,425

 

 

$

98,886

 

 

Investment securities available-for-sale

 

 

1,388

 

 

 

1,367

 

 

 

894

 

 

 

276

 

 

 

265

 

 

 

3,925

 

 

 

1,043

 

 

Federal funds sold and deposits in other banks

 

 

1,682

 

 

 

1,237

 

 

 

451

 

 

 

226

 

 

 

169

 

 

 

3,596

 

 

 

686

 

 

Total interest income

 

 

51,151

 

 

 

43,102

 

 

 

32,509

 

 

 

27,184

 

 

 

26,660

 

 

 

153,946

 

 

 

100,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit accounts

 

 

15,682

 

 

 

9,727

 

 

 

3,443

 

 

 

1,844

 

 

 

1,913

 

 

 

30,696

 

 

 

8,526

 

 

FHLB advances and notes payable

 

 

3,318

 

 

 

2,020

 

 

 

1,328

 

 

 

130

 

 

 

128

 

 

 

6,796

 

 

 

1,536

 

 

Total interest expense

 

 

19,000

 

 

 

11,747

 

 

 

4,771

 

 

 

1,974

 

 

 

2,041

 

 

 

37,492

 

 

 

10,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

32,151

 

 

 

31,355

 

 

 

27,738

 

 

 

25,210

 

 

 

24,619

 

 

 

116,454

 

 

 

90,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,950

 

 

 

2,900

 

 

 

3,350

 

 

 

4,000

 

 

 

6,100

 

 

 

12,200

 

 

 

9,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

30,201

 

 

 

28,455

 

 

 

24,388

 

 

 

21,210

 

 

 

18,519

 

 

 

104,254

 

 

 

80,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

706

 

 

 

772

 

 

 

617

 

 

 

619

 

 

 

566

 

 

 

2,714

 

 

 

2,367

 

 

Gain on sale of SBA loans

 

 

123

 

 

 

729

 

 

 

98

 

 

 

-

 

 

 

411

 

 

 

950

 

 

 

586

 

 

Earnings on bank-owned life insurance

 

 

497

 

 

 

424

 

 

 

248

 

 

 

143

 

 

 

146

 

 

 

1,312

 

 

 

567

 

 

Derivative fees

 

 

117

 

 

 

313

 

 

 

123

 

 

 

706

 

 

 

820

 

 

 

1,259

 

 

 

820

 

 

Other

 

 

310

 

 

 

300

 

 

 

180

 

 

 

198

 

 

 

112

 

 

 

988

 

 

 

538

 

 

Total noninterest income

 

 

1,753

 

 

 

2,538

 

 

 

1,266

 

 

 

1,666

 

 

 

2,055

 

 

 

7,223

 

 

 

4,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,473

 

 

 

14,719

 

 

 

13,994

 

 

 

13,324

 

 

 

14,029

 

 

 

56,510

 

 

 

48,642

 

 

Data processing and network expense

 

 

837

 

 

 

1,256

 

 

 

932

 

 

 

922

 

 

 

786

 

 

 

3,947

 

 

 

3,060

 

 

Occupancy and equipment expense

 

 

2,591

 

 

 

2,232

 

 

 

1,830

 

 

 

1,873

 

 

 

1,557

 

 

 

8,526

 

 

 

5,367

 

 

Legal and professional

 

 

1,887

 

 

 

1,353

 

 

 

2,001

 

 

 

1,746

 

 

 

1,450

 

 

 

6,987

 

 

 

5,293

 

 

Loan operations and other real estate owned

 

 

144

 

 

 

284

 

 

 

282

 

 

 

278

 

 

 

275

 

 

 

988

 

 

 

1,963

 

 

Advertising and marketing

 

 

580

 

 

 

438

 

 

 

467

 

 

 

427

 

 

 

657

 

 

 

1,912

 

 

 

1,889

 

 

Telephone and communications

 

 

175

 

 

 

122

 

 

 

99

 

 

 

100

 

 

 

115

 

 

 

496

 

 

 

595

 

 

Software purchases and maintenance

 

 

295

 

 

 

318

 

 

 

201

 

 

 

198

 

 

 

248

 

 

 

1,012

 

 

 

852

 

 

Regulatory assessments

 

 

863

 

 

 

1,000

 

 

 

956

 

 

 

645

 

 

 

506

 

 

 

3,464

 

 

 

1,101

 

 

Loss on sale of other real estate owned

 

 

-

 

 

 

-

 

 

 

350

 

 

 

-

 

 

 

-

 

 

 

350

 

 

 

344

 

 

Other

 

 

782

 

 

 

1,006

 

 

 

1,661

 

 

 

668

 

 

 

464

 

 

 

4,117

 

 

 

1,919

 

 

Total noninterest expense

 

 

22,627

 

 

 

22,728

 

 

 

22,773

 

 

 

20,181

 

 

 

20,087

 

 

 

88,309

 

 

 

71,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE INCOME TAX EXPENSE

 

 

9,327

 

 

 

8,265

 

 

 

2,881

 

 

 

2,695

 

 

 

487

 

 

 

23,168

 

 

 

14,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,802

 

 

 

1,495

 

 

 

604

 

 

 

608

 

 

 

133

 

 

 

4,509

 

 

 

3,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

7,525

 

 

$

6,770

 

 

$

2,277

 

 

$

2,087

 

 

$

354

 

 

$

18,659

 

 

$

11,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.45

 

 

$

0.50

 

 

$

0.17

 

 

$

0.16

 

 

$

0.03

 

 

$

1.28

 

 

$

1.45

 

 

Diluted earnings per share

 

$

0.44

 

 

$

0.49

 

 

$

0.16

 

 

$

0.15

 

 

$

0.03

 

 

$

1.25

 

 

$

1.40

 

 

 

7

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

(Dollars in thousands, except share and per share data)

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

December 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

 

$

0.45

 

 

$

0.50

 

 

$

0.17

 

 

$

0.16

 

 

$

0.03

 

 

$

1.28

 

 

$

1.45

 

Earnings per share, diluted

 

$

0.44

 

 

$

0.49

 

 

$

0.16

 

 

$

0.15

 

 

$

0.03

 

 

$

1.25

 

 

$

1.40

 

Dividends on common stock

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Dividends on Series A Preferred Stock

 

$

20.44

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

20.44

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (A)

 

 

0.84

%

 

 

0.78

%

 

 

0.29

%

 

 

0.32

%

 

 

0.06

%

 

 

0.58

%

 

 

0.55

%

Return on average common equity (A)

 

 

7.69

%

 

 

8.74

%

 

 

3.01

%

 

 

2.81

%

 

 

0.55

%

 

 

5.62

%

 

 

6.70

%

Return on average tangible common equity (A) (B)

 

 

8.19

%

 

 

9.32

%

 

 

3.22

%

 

 

3.00

%

 

 

0.59

%

 

 

6.00

%

 

 

7.55

%

Net interest margin (A) (C)

 

 

3.75

%

 

 

3.77

%

 

 

3.77

%

 

 

4.09

%

 

 

4.78

%

 

 

3.82

%

 

 

4.65

%

Efficiency ratio (D)

 

 

66.74

%

 

 

67.06

%

 

 

78.52

%

 

 

75.09

%

 

 

75.31

%

 

 

71.40

%

 

 

74.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bancshares, Inc. (consolidated):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common equity to total assets

 

 

8.36

%

 

 

8.82

%

 

 

8.99

%

 

 

9.91

%

 

 

11.96

%

 

 

8.36

%

 

 

11.96

%

Tangible common equity to tangible assets (B)

 

 

7.90

%

 

 

8.32

%

 

 

8.47

%

 

 

9.33

%

 

 

11.28

%

 

 

7.90

%

 

 

11.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bank, SSB:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 (to risk weighted assets)

 

 

12.95

%

 

 

13.04

%

 

 

11.60

%

 

 

12.36

%

 

 

12.63

%

 

 

12.95

%

 

 

12.63

%

Tier 1 capital (to risk weighted assets)

 

 

12.95

%

 

 

13.04

%

 

 

11.60

%

 

 

12.36

%

 

 

12.63

%

 

 

12.95

%

 

 

12.63

%

Total capital (to risk weighted assets)

 

 

13.79

%

 

 

13.87

%

 

 

12.40

%

 

 

13.17

%

 

 

13.54

%

 

 

13.79

%

 

 

13.54

%

Tier 1 capital (to average assets)

 

 

13.11

%

 

 

13.29

%

 

 

12.47

%

 

 

13.66

%

 

 

12.27

%

 

 

13.11

%

 

 

12.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,528,504

 

 

 

13,490,680

 

 

 

13,454,423

 

 

 

13,385,324

 

 

 

10,724,545

 

 

 

13,465,196

 

 

 

7,874,110

 

Diluted

 

 

13,760,076

 

 

 

13,678,962

 

 

 

13,822,522

 

 

 

13,755,026

 

 

 

11,156,037

 

 

 

13,754,610

 

 

 

8,138,824

 

Period end shares outstanding

 

 

13,531,736

 

 

 

13,521,826

 

 

 

13,464,093

 

 

 

13,445,782

 

 

 

13,403,324

 

 

 

13,531,736

 

 

 

13,403,324

 

Book value per share

 

$

23.32

 

 

$

22.93

 

 

$

22.43

 

 

$

22.40

 

 

$

22.31

 

 

$

23.32

 

 

$

22.31

 

Tangible book value per share (B)

 

$

21.90

 

 

$

21.51

 

 

$

21.00

 

 

$

20.97

 

 

$

20.87

 

 

$

21.90

 

 

$

20.87

 

___________

(A) Interim periods annualized.

(B) Refer to the calculation of these non-GAAP financial measures and a reconciliation to their most directly comparable GAAP financial measures on pages 12 and 13 of this News Release.

(C) Net interest margin represents net interest income divided by average interest-earning assets.

(D) Represents total noninterest expense divided by the sum of net interest income plus noninterest income. Taxes and provision for loan losses are not part of this calculation.

 

8

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

December 31, 2022

 

September 30, 2022

 

December 31, 2021

(Dollars in thousands)

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

170,463

 

 

$

1,388

 

 

3.23%

 

$

180,701

 

 

$

1,367

 

 

3.00%

 

$

42,677

 

 

$

265

 

 

2.46%

Loans, gross

 

 

3,041,923

 

 

 

48,081

 

 

6.27%

 

 

2,874,857

 

 

 

40,498

 

 

5.59%

 

 

1,774,294

 

 

 

26,226

 

 

5.86%

Federal funds sold and other interest-earning assets

 

 

185,887

 

 

 

1,682

 

 

3.59%

 

 

243,471

 

 

 

1,237

 

 

2.02%

 

 

226,197

 

 

 

169

 

 

0.30%

Total interest-earning assets

 

 

3,398,273

 

 

 

51,151

 

 

5.97%

 

 

3,299,029

 

 

 

43,102

 

 

5.18%

 

 

2,043,168

 

 

 

26,660

 

 

5.18%

Less allowance for loan losses

 

 

(29,563

)

 

 

 

 

 

 

 

(27,504

)

 

 

 

 

 

 

 

(17,130

)

 

 

 

 

 

Total interest-earning assets, net of allowance

 

 

3,368,710

 

 

 

 

 

 

 

 

3,271,525

 

 

 

 

 

 

 

 

2,026,038

 

 

 

 

 

 

Noninterest-earning assets

 

 

203,834

 

 

 

 

 

 

 

 

184,514

 

 

 

 

 

 

 

 

187,770

 

 

 

 

 

 

Total assets

 

$

3,572,544

 

 

 

 

 

 

 

$

3,456,039

 

 

 

 

 

 

 

$

2,213,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

2,354,990

 

 

$

15,682

 

 

2.64%

 

$

2,446,443

 

 

$

9,727

 

 

1.58%

 

$

1,485,059

 

 

$

1,913

 

 

0.51%

Notes payable

 

 

111,199

 

 

 

1,761

 

 

6.28%

 

 

111,213

 

 

 

1,617

 

 

5.77%

 

 

1,126

 

 

 

11

 

 

3.88%

FHLB advances

 

 

166,783

 

 

 

1,557

 

 

3.70%

 

 

60,176

 

 

 

403

 

 

2.66%

 

 

66,315

 

 

 

117

 

 

0.70%

Total interest-bearing liabilities

 

 

2,632,972

 

 

 

19,000

 

 

2.86%

 

 

2,617,832

 

 

 

11,747

 

 

1.78%

 

 

1,552,500

 

 

 

2,041

 

 

0.52%

Noninterest-bearing deposits

 

 

517,075

 

 

 

 

 

 

 

 

498,408

 

 

 

 

 

 

 

 

392,955

 

 

 

 

 

 

Other liabilities

 

 

41,226

 

 

 

 

 

 

 

 

31,707

 

 

 

 

 

 

 

 

10,770

 

 

 

 

 

 

Total liabilities

 

 

3,191,273

 

 

 

 

 

 

 

 

3,147,947

 

 

 

 

 

 

 

 

1,956,225

 

 

 

 

 

 

Shareholders’ equity

 

 

381,271

 

 

 

 

 

 

 

 

308,092

 

 

 

 

 

 

 

 

257,583

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,572,544

 

 

 

 

 

 

 

$

3,456,039

 

 

 

 

 

 

 

$

2,213,808

 

 

 

 

 

 

Net interest income

 

 

 

 

$

32,151

 

 

 

 

 

 

 

$

31,355

 

 

 

 

 

 

 

$

24,619

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

3.11%

 

 

 

 

 

 

 

3.40%

 

 

 

 

 

 

 

4.66%

Net interest margin (2)

 

 

 

 

 

 

 

3.75%

 

 

 

 

 

 

 

3.77%

 

 

 

 

 

 

 

4.78%

___________

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

(2) Net interest margin represents net interest income divided by average interest-earning assets.

(3) Interest earned/paid includes accretion of deferred loan fees, premiums and discounts.

 

 

9

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Year Ended

 

 

December 31, 2022

 

December 31, 2021

(Dollars in thousands)

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

129,507

 

 

$

3,925

 

 

3.03%

 

$

31,251

 

 

$

1,043

 

 

3.34%

Loans, gross

 

 

2,694,428

 

 

 

146,425

 

 

5.43%

 

 

1,646,591

 

 

 

98,886

 

 

6.01%

Federal funds sold and other interest-earning assets

 

 

223,781

 

 

 

3,596

 

 

1.61%

 

 

267,983

 

 

 

686

 

 

0.26%

Total interest-earning assets

 

 

3,047,716

 

 

 

153,946

 

 

5.05%

 

 

1,945,825

 

 

 

100,615

 

 

5.17%

Less allowance for loan losses

 

 

(25,600

)

 

 

 

 

 

 

 

(14,198

)

 

 

 

 

 

Total interest-earning assets, net of allowance

 

 

3,022,116

 

 

 

 

 

 

 

 

1,931,627

 

 

 

 

 

 

Noninterest-earning assets

 

 

178,135

 

 

 

 

 

 

 

 

132,825

 

 

 

 

 

 

Total assets

 

$

3,200,251

 

 

 

 

 

 

 

$

2,064,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

2,377,079

 

 

$

30,696

 

 

1.29%

 

$

1,421,757

 

 

$

8,526

 

 

0.60%

Notes payable

 

 

77,317

 

 

 

4,605

 

 

5.96%

 

 

22,329

 

 

 

1,091

 

 

4.89%

FHLB advances

 

 

81,083

 

 

 

2,191

 

 

2.70%

 

 

56,442

 

 

 

445

 

 

0.79%

Total interest-bearing liabilities

 

 

2,535,479

 

 

 

37,492

 

 

1.48%

 

 

1,500,528

 

 

 

10,062

 

 

0.67%

Noninterest-bearing deposits

 

 

313,972

 

 

 

 

 

 

 

 

383,747

 

 

 

 

 

 

Other liabilities

 

 

27,115

 

 

 

 

 

 

 

 

9,547

 

 

 

 

 

 

Total liabilities

 

 

2,876,566

 

 

 

 

 

 

 

 

1,893,822

 

 

 

 

 

 

Shareholders’ equity

 

 

323,685

 

 

 

 

 

 

 

 

170,630

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,200,251

 

 

 

 

 

 

 

$

2,064,452

 

 

 

 

 

 

Net interest income

 

 

 

 

$

116,454

 

 

 

 

 

 

 

$

90,553

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

3.57%

 

 

 

 

 

 

 

4.50%

Net interest margin (2)

 

 

 

 

 

 

 

3.82%

 

 

 

 

 

 

 

4.65%

___________

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

(2) Net interest margin represents net interest income divided by average interest-earning assets.

(3) Interest earned/paid includes accretion of deferred loan fees, premiums and discounts.

 

 

10

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

 

 

2022

 

 

2021

 

 

(Dollars in thousands)

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

493,791

 

 

$

529,046

 

 

$

508,864

 

 

$

477,573

 

 

$

383,941

 

 

Non-farm non-residential non-owner occupied

 

 

506,012

 

 

 

490,503

 

 

 

464,530

 

 

 

463,618

 

 

 

445,308

 

 

Residential

 

 

308,775

 

 

 

283,432

 

 

 

273,415

 

 

 

225,649

 

 

 

213,264

 

 

Construction, development & other

 

 

567,851

 

 

 

500,879

 

 

 

440,925

 

 

 

414,653

 

 

 

320,335

 

 

Farmland

 

 

22,820

 

 

 

22,770

 

 

 

23,895

 

 

 

13,467

 

 

 

9,934

 

 

Commercial & industrial

 

 

1,058,910

 

 

 

1,029,231

 

 

 

914,845

 

 

 

756,005

 

 

 

611,348

 

 

Consumer

 

 

3,872

 

 

 

3,728

 

 

 

3,706

 

 

 

3,304

 

 

 

4,001

 

 

Municipal and other

 

 

145,520

 

 

 

113,263

 

 

 

118,997

 

 

 

93,676

 

 

 

80,593

 

 

Total loans

 

$

3,107,551

 

 

$

2,972,852

 

 

$

2,749,177

 

 

$

2,447,945

 

 

$

2,068,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

10,963

 

 

$

9,439

 

 

$

9,806

 

 

$

9,896

 

 

$

10,030

 

 

Loans > 90 days and still accruing

 

 

518

 

 

 

98

 

 

 

387

 

 

 

40

 

 

 

278

 

 

Restructured loans--accruing

 

 

780

 

 

 

781

 

 

 

785

 

 

 

790

 

 

 

5,295

 

 

Total nonperforming loans

 

$

12,261

 

 

$

10,318

 

 

$

10,978

 

 

$

10,726

 

 

$

15,603

 

 

Other real estate owned

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,666

 

 

 

1,676

 

 

Total nonperforming assets

 

$

12,261

 

 

$

10,318

 

 

$

10,978

 

 

$

12,392

 

 

$

17,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD Net charge-offs (recoveries)

 

$

708

 

 

$

457

 

 

$

(4

)

 

$

(17

)

 

$

2,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

1,699

 

 

$

921

 

 

$

964

 

 

$

986

 

 

$

1,008

 

 

Non-farm non-residential non-owner occupied

 

 

296

 

 

 

309

 

 

 

323

 

 

 

334

 

 

 

346

 

 

Residential

 

 

513

 

 

 

111

 

 

 

116

 

 

 

121

 

 

 

127

 

 

Construction, development & other

 

 

40

 

 

 

227

 

 

 

232

 

 

 

238

 

 

 

244

 

 

Commercial & industrial

 

 

8,390

 

 

 

7,846

 

 

 

8,165

 

 

 

8,210

 

 

 

8,297

 

 

Consumer

 

 

20

 

 

 

20

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Purchased credit impaired

 

 

5

 

 

 

5

 

 

 

6

 

 

 

7

 

 

 

8

 

 

Total nonaccrual loans

 

$

10,963

 

 

$

9,439

 

 

$

9,806

 

 

$

9,896

 

 

$

10,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.32

%

 

 

0.29

%

 

 

0.33

%

 

 

0.41

%

 

 

0.69

%

 

Nonperforming loans to total loans

 

 

0.39

%

 

 

0.35

%

 

 

0.40

%

 

 

0.44

%

 

 

0.75

%

 

Allowance for loan losses to total loans

 

 

0.98

%

 

 

0.98

%

 

 

0.97

%

 

 

0.95

%

 

 

0.93

%

 

QTD Net charge-offs to average loans (annualized)

 

 

0.09

%

 

 

0.06

%

 

 

0.00

%

 

 

0.00

%

 

 

0.53

%

 

 

11

 


 

Third Coast Bancshares, Inc. and Subsidiary

GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures

(unaudited)

 

Our accounting and reporting policies conform to GAAP (generally accepted accounting principles) and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional financial measures discussed in this earnings release as being non-GAAP financial measures. Specifically, we review “Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets Ratio, and Return on Average Tangible Common Equity” for internal planning and forecasting purposes. We classify a financial measure as 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, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively financial measures calculated in accordance with GAAP.

The non-GAAP financial measures that we discuss in this earnings release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this earnings release may differ from that of other companies reporting measures with similar names. It is important to understand how other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures we have discussed in this earnings release when comparing such non-GAAP financial measures.

Management believes the following non-GAAP financial measures assist investors in understanding the financial condition of the company:

Tangible Common Equity. The most directly comparable GAAP financial measure for tangible common equity is total shareholders’ equity. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of tangible common equity.
Tangible Book Value Per Share. The most directly comparable GAAP financial measure for tangible book value per share is book value per share. We believe that the tangible book value per share measure is important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.
Tangible Common Equity to Tangible Assets. The most directly comparable GAAP financial measure for tangible common equity is total shareholders’ equity, the most directly comparable GAAP financial measure for tangible assets is total assets, and the most directly comparable GAAP financial measure for tangible common equity to tangible assets is total shareholders’ equity to total assets. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of tangible common equity to tangible assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total shareholders’ equity and assets while not increasing our tangible common equity or tangible assets.
Return on Average Tangible Common Equity. The most directly comparable GAAP financial measure for average tangible common equity is average shareholders' equity, and the most directly comparable GAAP financial measure for return on average tangible common equity is return on average common equity. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of return on average tangible common equity, exclusive of changes in intangible assets.

12

 


 

Goodwill and other intangible assets have the effect of increasing average shareholders’ equity while not increasing our tangible common equity.

The calculations of these non-GAAP financial measures are as follows:

 

 

Three Months Ended

 

 

Year Ended

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

(Dollars in thousands, except per share data)

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

December 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

381,780

 

 

$

376,354

 

 

$

301,967

 

 

$

301,203

 

 

$

299,007

 

 

$

381,780

 

 

$

299,007

 

Less: Preferred stock including additional paid in capital

 

 

66,225

 

 

 

66,273

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

66,225

 

 

 

-

 

Total common equity

 

 

315,555

 

 

 

310,081

 

 

 

301,967

 

 

 

301,203

 

 

 

299,007

 

 

 

315,555

 

 

 

299,007

 

Less: Goodwill and core deposit intangibles, net

 

 

19,165

 

 

 

19,205

 

 

 

19,245

 

 

 

19,286

 

 

 

19,326

 

 

 

19,165

 

 

 

19,326

 

Tangible common equity

 

$

296,390

 

 

$

290,876

 

 

$

282,722

 

 

$

281,917

 

 

$

279,681

 

 

$

296,390

 

 

$

279,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

13,531,736

 

 

 

13,521,826

 

 

 

13,464,093

 

 

 

13,445,782

 

 

 

13,403,324

 

 

 

13,531,736

 

 

 

13,403,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Share

 

$

23.32

 

 

$

22.93

 

 

$

22.43

 

 

$

22.40

 

 

$

22.31

 

 

$

23.32

 

 

$

22.31

 

Tangible Book Value Per Share

 

$

21.90

 

 

$

21.51

 

 

$

21.00

 

 

$

20.97

 

 

$

20.87

 

 

$

21.90

 

 

$

20.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,773,148

 

 

$

3,516,845

 

 

$

3,358,062

 

 

$

3,040,388

 

 

$

2,499,412

 

 

$

3,773,148

 

 

$

2,499,412

 

Adjustments: Goodwill and core deposit intangibles, net

 

 

19,165

 

 

 

19,205

 

 

 

19,245

 

 

 

19,286

 

 

 

19,326

 

 

 

19,165

 

 

 

19,326

 

Tangible assets

 

$

3,753,983

 

 

$

3,497,640

 

 

$

3,338,817

 

 

$

3,021,102

 

 

$

2,480,086

 

 

$

3,753,983

 

 

$

2,480,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Common Equity to Total Assets

 

 

8.36

%

 

 

8.82

%

 

 

8.99

%

 

 

9.91

%

 

 

11.96

%

 

 

8.36

%

 

 

11.96

%

Tangible Common Equity to Tangible Assets

 

 

7.90

%

 

 

8.32

%

 

 

8.47

%

 

 

9.33

%

 

 

11.28

%

 

 

7.90

%

 

 

11.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

381,271

 

 

$

308,092

 

 

$

303,135

 

 

$

301,537

 

 

$

257,583

 

 

$

323,685

 

 

$

170,630

 

Less: Average preferred stock including additional paid in capital

 

 

66,329

 

 

 

720

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,900

 

 

 

-

 

Average common equity

 

 

314,942

 

 

 

307,372

 

 

 

303,135

 

 

 

301,537

 

 

 

257,583

 

 

 

306,785

 

 

 

170,630

 

Less: Average goodwill and core deposit intangibles, net

 

 

19,184

 

 

 

19,225

 

 

 

19,265

 

 

 

19,306

 

 

 

19,343

 

 

 

19,245

 

 

 

19,404

 

Average tangible common equity

 

$

295,758

 

 

$

288,147

 

 

$

283,870

 

 

$

282,231

 

 

$

238,240

 

 

$

287,540

 

 

$

151,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

7,525

 

 

$

6,770

 

 

$

2,277

 

 

$

2,087

 

 

$

354

 

 

$

18,659

 

 

$

11,424

 

Less: Dividends paid on preferred stock

 

 

1,418

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,418

 

 

 

-

 

Net Income Available to Common Shareholders

 

$

6,107

 

 

$

6,770

 

 

$

2,277

 

 

$

2,087

 

 

$

354

 

 

$

17,241

 

 

$

11,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Common Equity

 

 

7.69

%

 

 

8.74

%

 

 

3.01

%

 

 

2.81

%

 

 

0.55

%

 

 

5.62

%

 

 

6.70

%

Return on Average Tangible Common Equity

 

 

8.19

%

 

 

9.32

%

 

 

3.22

%

 

 

3.00

%

 

 

0.59

%

 

 

6.00

%

 

 

7.55

%

 

13