株探米国株
日本語 英語
エドガーで原本を確認する
0001781730false00017817302024-04-242024-04-24

 

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): April 24, 2024

 

 

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 April 24, 2024, Third Coast Bancshares, Inc. (the “Company”) issued a press release announcing its financial results for the first quarter ended March 31, 2024. 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 April 24, 2024

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 hereunto duly authorized.

 

 

 

THIRD COAST BANCSHARES, INC.

 

 

 

 

Date:

April 24, 2024

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

2024 FIRST QUARTER FINANCIAL RESULTS

Continued Growth Results in Record EPS of $0.68 and Diluted EPS of $0.61

 

HOUSTON, TX – April 24, 2024 – Third Coast Bancshares, Inc. (NASDAQ: TCBX) (the “Company,” “Third Coast,” “we,” “us,” or “our”), the bank holding company for Third Coast Bank, today reported its 2024 first quarter financial results.

2024 First Quarter Financial and Operational Highlights

Net income for the first quarter of 2024 totaled $10.4 million, or $0.68 and $0.61 per basic and diluted share, respectively, compared to $9.7 million, or $0.62 and $0.57 per basic and diluted share, respectively, for the fourth quarter of 2023.
Total assets increased $264.3 million to a record $4.66 billion as of March 31, 2024, or 6.0% over the $4.40 billion reported as of December 31, 2023.
Gross loans grew $107.4 million to $3.75 billion as of March 31, 2024, 3.0% more than the $3.64 billion reported as of December 31, 2023.
Deposits increased $247.5 million to $4.05 billion as of March 31, 2024, or 6.5% over the $3.80 billion reported as of December 31, 2023.
Book value per share and tangible book value per share(1) increased to $26.18 and $24.79, respectively, as of March 31, 2024, compared to $25.41 and $24.02, respectively, as of December 31, 2023.
Opened our 17th location in April 2024 with a de novo branch located in Austin, Texas.

“Third Coast's first quarter results delivered impressive growth across various performance indicators, including the expansion of our balance sheet, improved profitability, and increased operational efficiencies, through prudent expense management,” said Bart Caraway, Chairman, President, and CEO of Third Coast. “Growth in assets, loans, and deposits represented records for the Company, ending the quarter at $4.66 billion in total assets. These results underscore the dedication and hard work of our team as well as our success in aligning the Company's growth initiatives with strategic vision and investor objectives.”

“As we look ahead, our steadfast focus remains on steering the Company towards its strategic goals within the context of the 2024 economic and operational environment. We will continue to execute on a well-balanced business model by generating strong asset growth and maintaining solid credit quality, while improving our efficiency ratio. We have full confidence in the adaptability and proficiency of our team to navigate challenges and capitalize on opportunities as we advance through the year. Through a culture that prioritizes innovation and

____________________________

(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.


 

collaboration, Third Coast is committed to offering a high-quality product portfolio, pursuing an excellent customer experience and delivering shareholder value,” Mr. Caraway concluded.

Operating Results

Net Income and Earnings Per Share

Net income totaled $10.4 million for the first quarter of 2024, compared to $9.7 million for the fourth quarter of 2023 and $9.2 million for the first quarter of 2023. Net income available to common shareholders totaled $9.2 million for the first quarter of 2024, compared to $8.5 million for the fourth quarter of 2023 and $8.1 million for the first quarter of 2023. The quarter-over-quarter increase was primarily due to an increase in net interest income resulting from higher rates on investments and other interest earning assets and savings on noninterest expenses related to the implementation of cost reduction initiatives in prior quarters. Additionally, the increase in net income was offset by a slightly higher provision for credit losses for the quarter. Dividends on our Series A Convertible Non-Cumulative Preferred Stock (“Series A Preferred Stock”) totaled $1.2 million for each of the quarters ended March 31, 2024 and December 31, 2023. Basic and diluted earnings per share were $0.68 per share and $0.61 per share, respectively, in the first quarter of 2024 compared to $0.62 per share and $0.57 per share, respectively, in the fourth quarter of 2023 and $0.60 per share and $0.55 per share, respectively, in the first quarter of 2023.

Net Interest Margin and Net Interest Income

The net interest margin for the first quarter of 2024 was 3.60%, compared to 3.61% for the fourth quarter of 2023 and 3.79% for the first quarter of 2023. The yield on loans for the first quarter of 2024 was consistent with the fourth quarter of 2023 at 7.75% and up from 6.90% for the first quarter of 2023.

Net interest income totaled $38.1 million for the first quarter of 2024, an increase of 2.0% from $37.3 million for the fourth quarter of 2023 and an increase of 16.0% from $32.8 million for the first quarter of 2023. Interest income totaled $78.9 million for the first quarter of 2024, an increase of 2.3% from $77.1 million for the fourth quarter of 2023 and an increase of 37.5% from $57.4 million for the first quarter of 2023. Interest and fees on loans increased $346,000, or 0.5%, compared to the fourth quarter of 2023, and increased $16.8 million, or 31.1%, compared to the first quarter of 2023. Interest expense was $40.8 million for the first quarter of 2024, an increase of $1.1 million, or 2.7%, from $39.7 million for the fourth quarter of 2023 and an increase of $16.2 million, or 66.2%, from $24.5 million for the first quarter of 2023.

Noninterest Income and Noninterest Expense

Noninterest income totaled $2.3 million for the first quarter of 2024, compared to $2.2 million for the fourth quarter of 2023 and $1.9 million for the first quarter of 2023. The sequential increase in noninterest income was primarily due to increased fees from service charges and other fees that were offset by a decrease in fees from derivative transactions.

Noninterest expense totaled $25.9 million for the first quarter of 2024, down from $26.4 million for the fourth quarter of 2023 and up from $22.0 million for the first quarter of 2023. The year-over-year increase was primarily attributed to increased salary expenses, investment in new technology and software, increase in regulatory assessments, increase in data processing expenses related to growth and new products, increased expenses related to new offices, and increased other expenses such as franchise taxes, fraud losses, and deposit related fees.

The efficiency ratio was 64.11% for the first quarter of 2024, compared to 66.89% for the fourth quarter of 2023 and 63.47% for the first quarter of 2023.

2

 


 

Balance Sheet Highlights

Loan Portfolio and Composition

For the quarter ended March 31, 2024, gross loans increased to $3.75 billion, an increase of $107.4 million, or 3.0%, from $3.64 billion as of December 31, 2023, and an increase of $532.9 million, or 16.6%, from $3.21 billion as of March 31, 2023. Commercial and industrial and real estate loans accounted for most of the loan growth for the first quarter of 2024, with commercial and industrial loans increasing $87.2 million and real estate loans increasing $35.4 million from December 31, 2023. The increases were offset slightly by a decrease in municipal loans of $15.0 million from December 31, 2023.

Asset Quality

Nonperforming loans were $21.7 million at March 31, 2024, compared to $17.3 million at December 31, 2023, and $9.5 million at March 31, 2023. As of March 31, 2024, the nonperforming loans to total loans ratio was 0.58%, compared to 0.48% as of December 31, 2023, and 0.30% as of March 31, 2023. The net increase in nonaccrual loans from quarter-to-quarter of $1.5 million was primarily the result of three commercial and industrial loans and a commercial real estate loan being placed on nonaccrual totaling $3.0 million. The increase was partially offset by nonaccrual loan charge-offs of $549,000 and nonaccrual loan paydowns of $629,000 during the quarter. The increase in loans over 90 days and still accruing was primarily the result of a $2.9 million commercial real estate loan that matured and was pending renewal at the end of the quarter.

The provision for credit loss recorded for the first quarter of 2024 was $1.6 million and related to provisioning for new loans and commitments. The allowance for credit losses of $38.1 million represented 1.02% of the $3.75 billion in gross loans outstanding as of March 31, 2024.

The Company recorded a net charge-off of $742,000 for the three months ended March 31, 2024 and a net recovery of $364,000 for the three months ended March 31, 2023.

Deposits and Composition

Deposits totaled $4.05 billion as of March 31, 2024, an increase of 6.5% from $3.80 billion as of December 31, 2023, and an increase of 21.9% from $3.32 billion as of March 31, 2023. Noninterest-bearing demand deposits decreased from $459.6 million as of December 31, 2023, to $424.0 million as of March 31, 2024 and represented 10.5% of total deposits as of March 31, 2024, compared to 12.1% of total deposits as of December 31, 2023. As of March 31, 2024, interest-bearing demand deposits increased $242.2 million, or 8.5%, time deposits increased $25.2 million, or 5.3%, and savings accounts increased $15.6 million, or 62.6%, respectively, from December 31, 2023.

The average cost of deposits was 4.09% for the first quarter of 2024, representing a 2-basis point increase from the fourth quarter of 2023 and a 117-basis point increase from the first quarter of 2023. The year-over-year increase was due to interest-bearing demand deposit growth and the increase in rates paid on interest-bearing demand deposits.

Earnings Conference Call

Third Coast has scheduled a conference call to discuss its 2024 first quarter results, which will be broadcast live over the Internet, on Thursday, April 25, 2024, 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.thirdcoast.bank/events-and-presentations/events/. For those who cannot listen to the live call, a replay will be available through May 2, 2024, and may be accessed by dialing 201-612-7415 and using passcode 13744292#. Also, an archive of the webcast will be available shortly after the call at https://ir.thirdcoast.bank/events-and-presentations/events/ for 90 days.

3

 


 

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. Founded in 2008 in Humble, Texas, Third Coast Bank conducts banking operations through 17 branches encompassing the four largest metropolitan areas in Texas. Please visit https://www.thirdcoast.bank 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,” “looking ahead,” “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: interest rate risk and fluctuations in interest rates; market conditions and economic trends generally and in the banking industry; our ability to maintain important deposit relationships; our ability to grow or maintain our deposit base; our ability to implement our expansion strategy; our ability to pay dividends on our Series A Preferred Stock; credit risk associated with our business; and changes in key management personnel. 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, 2023 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.

4

 


 

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures, including Tangible Common Equity, Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets 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)

 

 

 

2024

 

 

2023

 

(Dollars in thousands)

 

March 31

 

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

367,831

 

 

$

296,926

 

 

$

142,122

 

 

$

244,813

 

 

$

309,153

 

Federal funds sold

 

 

130,429

 

 

 

114,919

 

 

 

144,408

 

 

 

23,206

 

 

 

1,789

 

Total cash and cash equivalents

 

 

498,260

 

 

 

411,845

 

 

 

286,530

 

 

 

268,019

 

 

 

310,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

 

246,291

 

 

 

178,087

 

 

 

201,035

 

 

 

194,467

 

 

 

180,376

 

Loans held for investment

 

 

3,746,178

 

 

 

3,638,788

 

 

 

3,559,953

 

 

 

3,334,277

 

 

 

3,213,326

 

Less: allowance for credit losses

 

 

(38,140

)

 

 

(37,022

)

 

 

(38,067

)

 

 

(37,243

)

 

 

(35,915

)

Loans, net

 

 

3,708,038

 

 

 

3,601,766

 

 

 

3,521,886

 

 

 

3,297,034

 

 

 

3,177,411

 

Accrued interest receivable

 

 

25,769

 

 

 

23,120

 

 

 

22,821

 

 

 

19,579

 

 

 

19,026

 

Premises and equipment, net

 

 

26,844

 

 

 

28,554

 

 

 

29,010

 

 

 

28,720

 

 

 

28,504

 

Bank-owned life insurance

 

 

66,443

 

 

 

65,861

 

 

 

65,303

 

 

 

64,762

 

 

 

64,235

 

Non-marketable securities, at cost

 

 

16,095

 

 

 

16,041

 

 

 

15,799

 

 

 

20,687

 

 

 

14,751

 

Deferred tax asset, net

 

 

8,712

 

 

 

9,227

 

 

 

8,335

 

 

 

7,808

 

 

 

7,146

 

Derivative assets

 

 

11,015

 

 

 

8,828

 

 

 

10,889

 

 

 

9,372

 

 

 

8,793

 

Right-of-use assets - operating leases

 

 

20,729

 

 

 

21,439

 

 

 

21,192

 

 

 

21,778

 

 

 

19,328

 

Core Deposit Intangible, net

 

 

929

 

 

 

969

 

 

 

1,009

 

 

 

1,050

 

 

 

1,090

 

Goodwill

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

 

 

18,034

 

Other assets

 

 

13,244

 

 

 

12,303

 

 

 

13,949

 

 

 

12,172

 

 

 

10,021

 

Total assets

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

$

3,963,482

 

 

$

3,859,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

424,019

 

 

$

459,553

 

 

$

500,187

 

 

$

529,474

 

 

$

516,909

 

Interest bearing

 

 

3,626,653

 

 

 

3,343,595

 

 

 

3,146,635

 

 

 

2,878,807

 

 

 

2,805,624

 

Total deposits

 

 

4,050,672

 

 

 

3,803,148

 

 

 

3,646,822

 

 

 

3,408,281

 

 

 

3,322,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

 

3,927

 

 

 

4,794

 

 

 

4,318

 

 

 

3,522

 

 

 

1,636

 

Derivative liabilities

 

 

8,253

 

 

 

10,687

 

 

 

10,519

 

 

 

9,177

 

 

 

7,271

 

Lease liability - operating leases

 

 

21,647

 

 

 

22,280

 

 

 

21,958

 

 

 

22,439

 

 

 

19,845

 

Other liabilities

 

 

27,806

 

 

 

23,763

 

 

 

15,467

 

 

 

12,792

 

 

 

10,054

 

Line of credit - Senior Debt

 

 

43,875

 

 

 

38,875

 

 

 

35,875

 

 

 

30,875

 

 

 

30,875

 

Note payable - Subordinated Debentures, net

 

 

80,605

 

 

 

80,553

 

 

 

80,502

 

 

 

80,451

 

 

 

80,399

 

  Total liabilities

 

 

4,236,785

 

 

 

3,984,100

 

 

 

3,815,461

 

 

 

3,567,537

 

 

 

3,472,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A Convertible Non-Cumulative Preferred Stock

 

 

69

 

 

 

69

 

 

 

69

 

 

 

69

 

 

 

69

 

Series B Convertible Perpetual Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common stock

 

 

13,731

 

 

 

13,683

 

 

 

13,679

 

 

 

13,688

 

 

 

13,658

 

Common stock - non-voting

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Additional paid-in capital

 

 

320,077

 

 

 

319,613

 

 

 

319,134

 

 

 

318,769

 

 

 

318,350

 

Retained earnings

 

 

87,971

 

 

 

78,775

 

 

 

70,283

 

 

 

65,889

 

 

 

58,182

 

Accumulated other comprehensive income (loss)

 

 

2,869

 

 

 

933

 

 

 

(1,735

)

 

 

(1,371

)

 

 

(2,116

)

Treasury stock, at cost

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

Total shareholders' equity

 

 

423,618

 

 

 

411,974

 

 

 

400,331

 

 

 

395,945

 

 

 

387,044

 

Total liabilities and shareholders' equity

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

$

3,963,482

 

 

$

3,859,657

 

 

6

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

2024

 

 

2023

 

 

2023

 

 

(Dollars in thousands, except per share data)

 

March 31

 

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

70,671

 

 

$

70,325

 

 

$

65,380

 

 

$

59,295

 

 

$

53,911

 

 

$

248,911

 

 

Investment securities available-for-sale

 

 

3,093

 

 

 

2,746

 

 

 

1,990

 

 

 

2,029

 

 

 

1,548

 

 

 

8,313

 

 

Federal funds sold and other

 

 

5,112

 

 

 

3,996

 

 

 

2,015

 

 

 

1,389

 

 

 

1,920

 

 

 

9,320

 

 

Total interest income

 

 

78,876

 

 

 

77,067

 

 

 

69,385

 

 

 

62,713

 

 

 

57,379

 

 

 

266,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit accounts

 

 

38,698

 

 

 

37,671

 

 

 

30,345

 

 

 

24,936

 

 

 

22,092

 

 

 

115,044

 

 

FHLB advances and other borrowings

 

 

2,099

 

 

 

2,065

 

 

 

3,772

 

 

 

3,681

 

 

 

2,457

 

 

 

11,975

 

 

Total interest expense

 

 

40,797

 

 

 

39,736

 

 

 

34,117

 

 

 

28,617

 

 

 

24,549

 

 

 

127,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

38,079

 

 

 

37,331

 

 

 

35,268

 

 

 

34,096

 

 

 

32,830

 

 

 

139,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

1,560

 

 

 

1,100

 

 

 

2,620

 

 

 

1,400

 

 

 

1,200

 

 

 

6,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after credit loss expense

 

 

36,519

 

 

 

36,231

 

 

 

32,648

 

 

 

32,696

 

 

 

31,630

 

 

 

133,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

1,505

 

 

 

850

 

 

 

884

 

 

 

720

 

 

 

779

 

 

 

3,233

 

 

Earnings on bank-owned life insurance

 

 

582

 

 

 

559

 

 

 

541

 

 

 

526

 

 

 

475

 

 

 

2,101

 

 

Gain on sale of investment securities available-for-sale

 

 

157

 

 

 

21

 

 

 

364

 

 

 

-

 

 

 

97

 

 

 

482

 

 

Gain on sale of SBA loans

 

 

30

 

 

 

326

 

 

 

114

 

 

 

-

 

 

 

-

 

 

 

440

 

 

Derivative fees

 

 

66

 

 

 

358

 

 

 

159

 

 

 

247

 

 

 

(1

)

 

 

763

 

 

Other

 

 

3

 

 

 

43

 

 

 

(196

)

 

 

787

 

 

 

552

 

 

 

1,186

 

 

Total noninterest income

 

 

2,343

 

 

 

2,157

 

 

 

1,866

 

 

 

2,280

 

 

 

1,902

 

 

 

8,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

16,502

 

 

 

16,119

 

 

 

17,353

 

 

 

15,033

 

 

 

13,712

 

 

 

62,217

 

 

Occupancy and equipment expense

 

 

3,045

 

 

 

2,875

 

 

 

2,925

 

 

 

2,852

 

 

 

2,633

 

 

 

11,285

 

 

Legal and professional

 

 

1,385

 

 

 

2,305

 

 

 

2,001

 

 

 

1,547

 

 

 

1,930

 

 

 

7,783

 

 

Data processing and network expense

 

 

1,418

 

 

 

987

 

 

 

1,284

 

 

 

1,261

 

 

 

1,203

 

 

 

4,735

 

 

Regulatory assessments

 

 

980

 

 

 

942

 

 

 

532

 

 

 

458

 

 

 

666

 

 

 

2,598

 

 

Advertising and marketing

 

 

355

 

 

 

614

 

 

 

515

 

 

 

812

 

 

 

686

 

 

 

2,627

 

 

Software purchases and maintenance

 

 

817

 

 

 

839

 

 

 

729

 

 

 

455

 

 

 

352

 

 

 

2,375

 

 

Loan operations

 

 

226

 

 

 

134

 

 

 

272

 

 

 

302

 

 

 

(35

)

 

 

673

 

 

Telephone and communications

 

 

134

 

 

 

125

 

 

 

117

 

 

 

129

 

 

 

139

 

 

 

510

 

 

Other

 

 

1,052

 

 

 

1,474

 

 

 

1,777

 

 

 

986

 

 

 

758

 

 

 

4,995

 

 

Total noninterest expense

 

 

25,914

 

 

 

26,414

 

 

 

27,505

 

 

 

23,835

 

 

 

22,044

 

 

 

99,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE INCOME TAX
        EXPENSE

 

 

12,948

 

 

 

11,974

 

 

 

7,009

 

 

 

11,141

 

 

 

11,488

 

 

 

41,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

2,581

 

 

 

2,285

 

 

 

1,431

 

 

 

2,250

 

 

 

2,245

 

 

 

8,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

10,367

 

 

 

9,689

 

 

 

5,578

 

 

 

8,891

 

 

 

9,243

 

 

 

33,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends declared

 

 

1,171

 

 

 

1,197

 

 

 

1,184

 

 

 

1,184

 

 

 

1,171

 

 

 

4,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON
        SHAREHOLDERS

 

$

9,196

 

 

$

8,492

 

 

$

4,394

 

 

$

7,707

 

 

$

8,072

 

 

$

28,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.68

 

 

$

0.62

 

 

$

0.32

 

 

$

0.57

 

 

$

0.60

 

 

$

2.11

 

 

Diluted earnings per share

 

$

0.61

 

 

$

0.57

 

 

$

0.32

 

 

$

0.53

 

 

$

0.55

 

 

$

1.98

 

 

 

7

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

2024

 

 

2023

 

 

2023

 

 

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

 

March 31

 

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

 

$

0.68

 

 

$

0.62

 

 

$

0.32

 

 

$

0.57

 

 

$

0.60

 

 

$

2.11

 

 

Earnings per share, diluted

 

$

0.61

 

 

$

0.57

 

 

$

0.32

 

 

$

0.53

 

 

$

0.55

 

 

$

1.98

 

 

Dividends on common stock

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Dividends on Series A Convertible
        Non-Cumulative Preferred Stock

 

$

16.88

 

 

$

17.25

 

 

$

17.06

 

 

$

17.06

 

 

$

16.88

 

 

$

68.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (A)

 

 

0.95

%

 

 

0.90

%

 

 

0.56

%

 

 

0.96

%

 

 

1.02

%

 

 

0.86

%

 

Return on average common equity (A)

 

 

10.44

%

 

 

9.86

%

 

 

5.19

%

 

 

9.44

%

 

 

10.28

%

 

 

8.66

%

 

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

 

 

11.03

%

 

 

10.44

%

 

 

5.50

%

 

 

10.02

%

 

 

10.93

%

 

 

9.19

%

 

Net interest margin (A) (C)

 

 

3.60

%

 

 

3.61

%

 

 

3.71

%

 

 

3.82

%

 

 

3.79

%

 

 

3.73

%

 

Efficiency ratio (D)

 

 

64.11

%

 

 

66.89

%

 

 

74.07

%

 

 

65.52

%

 

 

63.47

%

 

 

67.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bancshares, Inc. (consolidated):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common equity to total assets

 

 

7.67

%

 

 

7.86

%

 

 

7.93

%

 

 

8.32

%

 

 

8.31

%

 

 

7.86

%

 

Tangible common equity to tangible
         assets (B)

 

 

7.29

%

 

 

7.46

%

 

 

7.51

%

 

 

7.88

%

 

 

7.86

%

 

 

7.46

%

 

Common equity tier 1 (to risk weighted
        assets)

 

 

7.97

%

 

 

8.06

%

 

 

8.01

%

 

 

7.75

%

 

 

7.89

%

 

 

8.06

%

 

Tier 1 capital (to risk weighted assets)

 

 

9.54

%

 

 

9.70

%

 

 

9.68

%

 

 

9.39

%

 

 

9.61

%

 

 

9.70

%

 

Total capital (to risk weighted assets)

 

 

12.41

%

 

 

12.66

%

 

 

12.72

%

 

 

12.31

%

 

 

12.63

%

 

 

12.66

%

 

Tier 1 capital (to average assets)

 

 

9.15

%

 

 

9.23

%

 

 

9.79

%

 

 

10.17

%

 

 

10.14

%

 

 

9.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bank:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 (to risk weighted
        assets)

 

 

12.32

%

 

 

12.52

%

 

 

12.48

%

 

 

12.06

%

 

 

12.32

%

 

 

12.52

%

 

Tier 1 capital (to risk weighted assets)

 

 

12.32

%

 

 

12.52

%

 

 

12.48

%

 

 

12.06

%

 

 

12.32

%

 

 

12.52

%

 

Total capital (to risk weighted assets)

 

 

13.28

%

 

 

13.49

%

 

 

13.49

%

 

 

12.99

%

 

 

13.25

%

 

 

13.49

%

 

Tier 1 capital (to average assets)

 

 

11.81

%

 

 

11.91

%

 

 

12.62

%

 

 

13.06

%

 

 

13.00

%

 

 

11.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,606,256

 

 

 

13,603,149

 

 

 

13,608,718

 

 

 

13,588,747

 

 

 

13,532,545

 

 

 

13,583,553

 

 

Diluted

 

 

16,936,003

 

 

 

16,890,381

 

 

 

13,873,187

 

 

 

16,855,822

 

 

 

16,801,815

 

 

 

16,877,891

 

 

Period end shares outstanding

 

 

13,652,888

 

 

 

13,604,665

 

 

 

13,600,211

 

 

 

13,609,697

 

 

 

13,579,498

 

 

 

13,604,665

 

 

Book value per share

 

$

26.18

 

 

$

25.41

 

 

$

24.57

 

 

$

24.23

 

 

$

23.63

 

 

$

25.41

 

 

Tangible book value per share (B)

 

$

24.79

 

 

$

24.02

 

 

$

23.17

 

 

$

22.82

 

 

$

22.22

 

 

$

24.02

 

 

___________

(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 11 and 12 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 credit losses are not part of this calculation.

 

8

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

March 31, 2024

 

December 31, 2023

 

March 31, 2023

(Dollars in thousands)

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate(4)

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate(4)

 

Average
Outstanding
Balance

 

 

Interest
Earned/
Paid(3)

 

 

Average
Yield/
Rate(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

202,277

 

 

$

3,093

 

 

6.15%

 

$

203,376

 

 

$

2,746

 

 

5.36%

 

$

178,197

 

 

$

1,548

 

 

3.52%

Loans, gross

 

 

3,665,378

 

 

 

70,671

 

 

7.75%

 

 

3,600,980

 

 

 

70,325

 

 

7.75%

 

 

3,170,828

 

 

 

53,911

 

 

6.90%

Federal funds sold and other
        interest-earning assets

 

 

383,929

 

 

 

5,112

 

 

5.36%

 

 

299,165

 

 

 

3,996

 

 

5.30%

 

 

167,694

 

 

 

1,920

 

 

4.64%

Total interest-earning assets

 

 

4,251,584

 

 

 

78,876

 

 

7.46%

 

 

4,103,521

 

 

 

77,067

 

 

7.45%

 

 

3,516,719

 

 

 

57,379

 

 

6.62%

Less allowance for loan losses

 

 

(37,278

)

 

 

 

 

 

 

 

(38,274

)

 

 

 

 

 

 

 

(34,879

)

 

 

 

 

 

Total interest-earning assets, net of
        allowance

 

 

4,214,306

 

 

 

 

 

 

 

 

4,065,247

 

 

 

 

 

 

 

 

3,481,840

 

 

 

 

 

 

Noninterest-earning assets

 

 

193,070

 

 

 

 

 

 

 

 

194,659

 

 

 

 

 

 

 

 

182,869

 

 

 

 

 

 

Total assets

 

$

4,407,376

 

 

 

 

 

 

 

$

4,259,906

 

 

 

 

 

 

 

$

3,664,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

3,346,847

 

 

$

38,698

 

 

4.65%

 

$

3,202,462

 

 

$

37,671

 

 

4.67%

 

$

2,595,750

 

 

$

22,092

 

 

3.45%

Note payable and line of credit

 

 

120,884

 

 

 

2,099

 

 

6.98%

 

 

118,816

 

 

 

2,065

 

 

6.90%

 

 

111,250

 

 

 

1,814

 

 

6.61%

FHLB advances

 

 

 

 

 

 

 

 

 

 

 

 

52,803

 

 

 

643

 

 

4.94%

Total interest-bearing liabilities

 

 

3,467,731

 

 

 

40,797

 

 

4.73%

 

 

3,321,278

 

 

 

39,736

 

 

4.75%

 

 

2,759,803

 

 

 

24,549

 

 

3.61%

Noninterest-bearing deposits

 

 

457,054

 

 

 

 

 

 

 

 

472,738

 

 

 

 

 

 

 

 

477,706

 

 

 

 

 

 

Other liabilities

 

 

61,945

 

 

 

 

 

 

 

 

57,918

 

 

 

 

 

 

 

 

42,406

 

 

 

 

 

 

Total liabilities

 

 

3,986,730

 

 

 

 

 

 

 

 

3,851,934

 

 

 

 

 

 

 

 

3,279,915

 

 

 

 

 

 

Shareholders’ equity

 

 

420,646

 

 

 

 

 

 

 

 

407,972

 

 

 

 

 

 

 

 

384,794

 

 

 

 

 

 

Total liabilities and shareholders’
        equity

 

$

4,407,376

 

 

 

 

 

 

 

$

4,259,906

 

 

 

 

 

 

 

$

3,664,709

 

 

 

 

 

 

Net interest income

 

 

 

 

$

38,079

 

 

 

 

 

 

 

$

37,331

 

 

 

 

 

 

 

$

32,830

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

2.73%

 

 

 

 

 

 

 

2.70%

 

 

 

 

 

 

 

3.01%

Net interest margin (2)

 

 

 

 

 

 

 

3.60%

 

 

 

 

 

 

 

3.61%

 

 

 

 

 

 

 

3.79%

___________

(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.

(4) Annualized.

 

9

 


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

 

 

2024

 

 

2023

 

 

(Dollars in thousands)

 

March 31

 

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

510,266

 

 

$

520,822

 

 

$

517,917

 

 

$

513,934

 

 

$

508,936

 

 

Non-farm non-residential non-owner occupied

 

 

598,311

 

 

 

586,626

 

 

 

566,973

 

 

 

547,120

 

 

 

511,546

 

 

Residential

 

 

345,890

 

 

 

342,589

 

 

 

326,354

 

 

 

310,842

 

 

 

286,358

 

 

Construction, development & other

 

 

725,176

 

 

 

693,553

 

 

 

655,822

 

 

 

595,601

 

 

 

627,143

 

 

Farmland

 

 

29,706

 

 

 

30,396

 

 

 

30,646

 

 

 

24,219

 

 

 

22,512

 

 

Commercial & industrial

 

 

1,350,289

 

 

 

1,263,077

 

 

 

1,288,320

 

 

 

1,164,624

 

 

 

1,112,638

 

 

Consumer

 

 

2,382

 

 

 

2,555

 

 

 

2,665

 

 

 

2,891

 

 

 

3,280

 

 

Municipal and other

 

 

184,158

 

 

 

199,170

 

 

 

171,256

 

 

 

175,046

 

 

 

140,913

 

 

Total loans

 

$

3,746,178

 

 

$

3,638,788

 

 

$

3,559,953

 

 

$

3,334,277

 

 

$

3,213,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

18,130

 

 

$

16,649

 

 

$

13,963

 

 

$

9,968

 

 

$

9,482

 

 

Loans > 90 days and still accruing

 

 

3,614

 

 

 

670

 

 

 

2,442

 

 

 

-

 

 

 

-

 

 

Total nonperforming loans

 

 

21,744

 

 

 

17,319

 

 

 

16,405

 

 

 

9,968

 

 

 

9,482

 

 

Other real estate owned

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total nonperforming assets

 

$

21,744

 

 

$

17,319

 

 

$

16,405

 

 

$

9,968

 

 

$

9,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD Net charge-offs (recoveries)

 

$

742

 

 

$

1,505

 

 

$

24

 

 

$

72

 

 

$

(364

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

2,369

 

 

$

1,211

 

 

$

978

 

 

$

832

 

 

$

855

 

 

Non-farm non-residential non-owner occupied

 

 

1,225

 

 

 

1,235

 

 

 

1,235

 

 

 

1,417

 

 

 

282

 

 

Residential

 

 

2,837

 

 

 

2,938

 

 

 

3,058

 

 

 

494

 

 

 

506

 

 

Construction, development & other

 

 

406

 

 

 

247

 

 

 

567

 

 

 

36

 

 

 

39

 

 

Commercial & industrial

 

 

11,293

 

 

 

11,018

 

 

 

8,125

 

 

 

7,189

 

 

 

7,800

 

 

Total nonaccrual loans

 

$

18,130

 

 

$

16,649

 

 

$

13,963

 

 

$

9,968

 

 

$

9,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.47

%

 

 

0.39

%

 

 

0.39

%

 

 

0.25

%

 

 

0.25

%

 

Nonperforming loans to total loans

 

 

0.58

%

 

 

0.48

%

 

 

0.46

%

 

 

0.30

%

 

 

0.30

%

 

Allowance for credit losses to total loans

 

 

1.02

%

 

 

1.02

%

 

 

1.07

%

 

 

1.12

%

 

 

1.12

%

 

QTD Net charge-offs (recoveries) to average loans
        (annualized)

 

 

0.08

%

 

 

0.17

%

 

 

0.00

%

 

 

0.01

%

 

 

(0.05

%)

 

 

10

 


 

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 Common Equity, Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets, 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.

11

 


 

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. 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

 

 

 

2024

 

 

2023

 

 

2023

 

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

 

March 31

 

 

December 31

 

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

423,618

 

 

$

411,974

 

 

$

400,331

 

 

$

395,945

 

 

$

387,044

 

 

$

411,974

 

Less: Preferred stock including additional
        paid in capital

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

Total common equity

 

 

357,393

 

 

 

345,749

 

 

 

334,106

 

 

 

329,720

 

 

 

320,819

 

 

 

345,749

 

Less: Goodwill and core deposit intangibles,
        net

 

 

18,963

 

 

 

19,003

 

 

 

19,043

 

 

 

19,084

 

 

 

19,124

 

 

 

19,003

 

Tangible common equity

 

$

338,430

 

 

$

326,746

 

 

$

315,063

 

 

$

310,636

 

 

$

301,695

 

 

$

326,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

13,652,888

 

 

 

13,604,665

 

 

 

13,600,211

 

 

 

13,609,697

 

 

 

13,579,498

 

 

 

13,604,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Share

 

$

26.18

 

 

$

25.41

 

 

$

24.57

 

 

$

24.23

 

 

$

23.63

 

 

$

25.41

 

Tangible Book Value Per Share

 

$

24.79

 

 

$

24.02

 

 

$

23.17

 

 

$

22.82

 

 

$

22.22

 

 

$

24.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

$

3,963,482

 

 

$

3,859,657

 

 

$

4,396,074

 

Adjustments: Goodwill and core deposit
        intangibles, net

 

 

18,963

 

 

 

19,003

 

 

 

19,043

 

 

 

19,084

 

 

 

19,124

 

 

 

19,003

 

Tangible assets

 

$

4,641,440

 

 

$

4,377,071

 

 

$

4,196,749

 

 

$

3,944,398

 

 

$

3,840,533

 

 

$

4,377,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Common Equity to Total Assets

 

 

7.67

%

 

 

7.86

%

 

 

7.93

%

 

 

8.32

%

 

 

8.31

%

 

 

7.86

%

Tangible Common Equity to Tangible Assets

 

 

7.29

%

 

 

7.46

%

 

 

7.51

%

 

 

7.88

%

 

 

7.86

%

 

 

7.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

420,646

 

 

$

407,972

 

 

$

402,049

 

 

$

393,773

 

 

$

384,794

 

 

$

397,224

 

Less: Average preferred stock including
        additional paid in capital

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

Average common equity

 

 

354,421

 

 

 

341,747

 

 

 

335,824

 

 

 

327,548

 

 

 

318,569

 

 

 

330,999

 

Less: Average goodwill and core deposit
        intangibles, net

 

 

18,987

 

 

 

19,027

 

 

 

19,068

 

 

 

19,108

 

 

 

19,149

 

 

 

19,088

 

Average tangible common equity

 

$

335,434

 

 

$

322,720

 

 

$

316,756

 

 

$

308,440

 

 

$

299,420

 

 

$

311,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

10,367

 

 

$

9,689

 

 

$

5,578

 

 

$

8,891

 

 

$

9,243

 

 

$

33,401

 

Less: Dividends declared on preferred stock

 

 

1,171

 

 

 

1,197

 

 

 

1,184

 

 

 

1,184

 

 

 

1,171

 

 

 

4,736

 

Net Income Available to Common Shareholders

 

$

9,196

 

 

$

8,492

 

 

$

4,394

 

 

$

7,707

 

 

$

8,072

 

 

$

28,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Common Equity(A)

 

 

10.44

%

 

 

9.86

%

 

 

5.19

%

 

 

9.44

%

 

 

10.28

%

 

 

8.66

%

Return on Average Tangible Common Equity(A)

 

 

11.03

%

 

 

10.44

%

 

 

5.50

%

 

 

10.02

%

 

 

10.93

%

 

 

9.19

%

___________

(A) Interim periods annualized.

12