株探米国株
日本語 英語
エドガーで原本を確認する
false000178173000017817302024-10-232024-10-23

 

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): October 23, 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 October 23, 2024, Third Coast Bancshares, Inc. (the “Company”) issued a press release announcing its financial results for the third quarter ended September 30, 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 October 23, 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:

October 23, 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 THIRD QUARTER FINANCIAL RESULTS

Record Basic EPS of $0.85 and Diluted EPS of $0.74

 

HOUSTON, TX – October 23, 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 third quarter financial results.

2024 Third Quarter Financial and Operational Highlights

Net income totaled $12.8 million, or $0.85 and $0.74 per basic and diluted share, respectively, compared to $10.8 million, or $0.70 and $0.63 per basic and diluted share, respectively, for the second quarter of 2024.
Return on average assets increased to 1.14% annualized compared to 0.97% annualized for the second quarter of 2024 and 0.56% annualized for the third quarter of 2023.
Efficiency Ratio improved to 59.57% for the third quarter of 2024 from 61.39% for the second quarter of 2024.
Gross loans grew $131.7 million to $3.89 billion, 3.5% more than the $3.76 billion reported as of June 30, 2024.
Noninterest-bearing demand deposits increased $25.3 million, or 5.5%, to $489.8 million from $464.5 million as of June 30, 2024, and represented 12.3% of total deposits as of September 30, 2024, compared to 12.0% of total deposits as of June 30, 2024.
Book value per share and tangible book value per share(1) increased to $28.13 and $26.75, respectively, compared to $26.99 and $25.60, respectively, as of June 30, 2024.
Opened our 19th branch location with a de novo branch located in Houston, Texas.

 

“We are pleased to report another quarter of record-setting earnings, with diluted earnings per share reaching 74 cents,” said Bart Caraway, Chairman, President, and Chief Executive Officer of Third Coast. “This performance reflects our continued execution of our strategic plan, resulting in significant improvements across key metrics, including improving our loan and deposit mix, expanding our net interest margin, and achieving our goal of bringing the efficiency ratio below 60% ahead of schedule. Our team’s efforts have led to an impressive 13 consecutive quarters of net interest income growth, demonstrating the sustainability of our approach. Finally, our

____________________________

(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.


 

results highlight our ability to successfully manage expenses while driving revenue growth, all while maintaining strong asset quality.

“Looking ahead, we remain confident in our ability to deliver high-performing results. Our 1% improvement initiative continues to enhance operational efficiency, positioning us well to navigate the evolving interest rate environment. With our robust Texas markets and the right team in place, we are focused on maintaining this momentum and creating long-term value for our shareholders.”

Operating Results

Net Income and Earnings Per Share

Net income totaled $12.8 million for the third quarter of 2024, compared to $10.8 million for the second quarter of 2024 and $5.6 million for the third quarter of 2023. Net income available to common shareholders totaled $11.6 million for the third quarter of 2024, compared to $9.6 million for the second quarter of 2024 and $4.4 million for the third quarter of 2023. The quarter-over-quarter increase was primarily due to an increase in net interest income, resulting from loan growth and higher rates on loans, and a slightly lower provision for credit loss during the third quarter of 2024. Dividends on our Series A Convertible Non-Cumulative Preferred Stock (“Series A Preferred Stock”) totaled $1.2 million for each of the quarters ended September 30, 2024 and June 30, 2024.

Basic and diluted earnings per share were $0.85 per share and $0.74 per share, respectively, in the third quarter of 2024 compared to $0.70 per share and $0.63 per share, respectively, in the second quarter of 2024 and $0.32 per share for both basic and diluted in the third quarter of 2023.

Net Interest Margin and Net Interest Income

The net interest margin for the third quarter of 2024 was 3.73%, compared to 3.62% for the second quarter of 2024 and 3.71% for the third quarter of 2023. The yield on loans for the third quarter of 2024 was 7.90%, compared to 7.86% for the second quarter of 2024 and 7.57% for the third quarter of 2023.

Net interest income totaled $40.4 million for the third quarter of 2024, an increase of 3.9% from $38.9 million for the second quarter of 2024 and an increase of 14.5% from $35.3 million for the third quarter of 2023. Interest income totaled $82.7 million for the third quarter of 2024, an increase of 1.8% from $81.2 million for the second quarter of 2024 and an increase of 19.2% from $69.4 million for the third quarter of 2023. Interest and fees on loans increased $2.4 million, or 3.2%, compared to the second quarter of 2024, and increased $10.1 million, or 15.4%, compared to the third quarter of 2023. Interest expense in the third quarter of 2024 remained consistent with the second quarter of 2024 at $42.3 million and $42.4 million, respectively.

Noninterest Income and Noninterest Expense

Noninterest income totaled $2.5 million for the third quarter of 2024, compared to $2.9 million for the second quarter of 2024 and $1.9 million for the third quarter of 2023. The sequential decrease in noninterest income was primarily due to losses recorded on the sale of a corporate bond and two mortgage-backed securities during the third quarter of 2024.

Noninterest expense remained consistent at $25.6 million for the second and third quarters of 2024, and down from $27.5 million for the third quarter of 2023.

The efficiency ratio improved to 59.57% for the third quarter of 2024, compared to 61.39% for the second quarter of 2024 and 74.07% for the third quarter of 2023.

2


 

Balance Sheet Highlights

Loan Portfolio and Composition

For the quarter ended September 30, 2024, gross loans increased to $3.89 billion, an increase of $131.7 million, or 3.5%, from $3.76 billion as of June 30, 2024, and an increase of $329.9 million, or 9.3%, from $3.56 billion as of September 30, 2023. Commercial and industrial and real estate loans accounted for the majority of the loan growth for the third quarter of 2024, with commercial and industrial loans increasing $137.9 million and real estate loans increasing $33.0 million from the second quarter of 2024. The growth was partially offset by a $39.0 million decrease in municipal loans from June 30, 2024.

Asset Quality

Nonperforming loans at September 30, 2024 were comparable to June 30, 2024 at $24.0 million and $24.4 million, respectively. As of September 30, 2024, the nonperforming loans to total loans ratio was 0.62%, compared to 0.65% as of June 30, 2024.

The provision for credit loss recorded for the third quarter of 2024 was $1.1 million and the allowance for credit losses of $39.7 million represented 1.02% of the $3.89 billion in gross loans outstanding as of September 30, 2024.

The Company recorded net recoveries of $57,000 and net charge-offs of $24,000 for the third quarter of 2024 and 2023, respectively.

Deposits and Composition

Deposits totaled $3.99 billion as of September 30, 2024, an increase of 3.6% from $3.86 billion as of June 30, 2024, and an increase of 9.5% from $3.65 billion as of September 30, 2023. Noninterest-bearing demand deposits increased from $464.5 million as of June 30, 2024, to $489.8 million as of September 30, 2024 and represented 12.3% of total deposits as of September 30, 2024, compared to 12.0% of total deposits as of June 30, 2024. As of September 30, 2024, interest-bearing demand deposits decreased $62.3 million, or 2.2%, time deposits increased $177.9 million, or 36.2%, and savings accounts decreased $2.1 million, or 6.2%, respectively, from June 30, 2024.

The average cost of deposits was 4.18% for the third quarter of 2024, representing a 4-basis point decrease from the second quarter of 2024 and a 45-basis point increase from the third 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 third quarter results, which will be broadcast live over the Internet, on Thursday, October 24, 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 October 31, 2024, and may be accessed by dialing 201-612-7415 and using passcode 13748897#. 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.

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 19 branches encompassing the four largest metropolitan areas in Texas.

3


 

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.

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.

4


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

2024

 

 

2023

 

(Dollars in thousands)

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

258,191

 

 

$

241,809

 

 

$

367,831

 

 

$

296,926

 

 

$

142,122

 

Federal funds sold

 

 

12,265

 

 

 

12,088

 

 

 

130,429

 

 

 

114,919

 

 

 

144,408

 

Total cash and cash equivalents

 

 

270,456

 

 

 

253,897

 

 

 

498,260

 

 

 

411,845

 

 

 

286,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing time deposits in other banks

 

 

353

 

 

 

350

 

 

 

-

 

 

 

-

 

 

 

-

 

Investment securities available-for-sale

 

 

292,104

 

 

 

286,167

 

 

 

246,291

 

 

 

178,087

 

 

 

201,035

 

Loans held for investment

 

 

3,889,831

 

 

 

3,758,159

 

 

 

3,746,178

 

 

 

3,638,788

 

 

 

3,559,953

 

Less: allowance for credit losses

 

 

(39,683

)

 

 

(38,211

)

 

 

(38,140

)

 

 

(37,022

)

 

 

(38,067

)

Loans, net

 

 

3,850,148

 

 

 

3,719,948

 

 

 

3,708,038

 

 

 

3,601,766

 

 

 

3,521,886

 

Accrued interest receivable

 

 

26,111

 

 

 

27,518

 

 

 

25,769

 

 

 

23,120

 

 

 

22,821

 

Premises and equipment, net

 

 

26,696

 

 

 

27,626

 

 

 

26,844

 

 

 

28,554

 

 

 

29,010

 

Other real estate owned

 

 

283

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Bank-owned life insurance

 

 

67,679

 

 

 

67,030

 

 

 

66,443

 

 

 

65,861

 

 

 

65,303

 

Non-marketable securities, at cost

 

 

24,328

 

 

 

16,147

 

 

 

16,095

 

 

 

16,041

 

 

 

15,799

 

Deferred tax asset, net

 

 

8,654

 

 

 

8,972

 

 

 

8,712

 

 

 

9,227

 

 

 

8,335

 

Derivative assets

 

 

5,786

 

 

 

7,799

 

 

 

11,015

 

 

 

8,828

 

 

 

10,889

 

Right-of-use assets - operating leases

 

 

20,397

 

 

 

20,944

 

 

 

20,729

 

 

 

21,439

 

 

 

21,192

 

Goodwill and other intangible assets

 

 

18,882

 

 

 

18,922

 

 

 

18,963

 

 

 

19,003

 

 

 

19,043

 

Other assets

 

 

15,893

 

 

 

18,799

 

 

 

13,244

 

 

 

12,303

 

 

 

13,949

 

Total assets

 

$

4,627,770

 

 

$

4,474,119

 

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

489,822

 

 

$

464,498

 

 

$

424,019

 

 

$

459,553

 

 

$

500,187

 

Interest bearing

 

 

3,504,616

 

 

 

3,391,093

 

 

 

3,626,653

 

 

 

3,343,595

 

 

 

3,146,635

 

Total deposits

 

 

3,994,438

 

 

 

3,855,591

 

 

 

4,050,672

 

 

 

3,803,148

 

 

 

3,646,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

 

7,283

 

 

 

5,668

 

 

 

3,927

 

 

 

4,794

 

 

 

4,318

 

Derivative liabilities

 

 

6,874

 

 

 

7,626

 

 

 

8,253

 

 

 

10,687

 

 

 

10,519

 

Lease liability - operating leases

 

 

21,412

 

 

 

21,919

 

 

 

21,647

 

 

 

22,280

 

 

 

21,958

 

Other liabilities

 

 

34,632

 

 

 

30,786

 

 

 

27,806

 

 

 

23,763

 

 

 

15,467

 

Line of credit - Senior Debt

 

 

31,875

 

 

 

36,875

 

 

 

43,875

 

 

 

38,875

 

 

 

35,875

 

Note payable - Subordinated Debentures, net

 

 

80,708

 

 

 

80,656

 

 

 

80,605

 

 

 

80,553

 

 

 

80,502

 

  Total liabilities

 

 

4,177,222

 

 

 

4,039,121

 

 

 

4,236,785

 

 

 

3,984,100

 

 

 

3,815,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A Convertible Non-Cumulative Preferred Stock

 

 

69

 

 

 

69

 

 

 

69

 

 

 

69

 

 

 

69

 

Series B Convertible Perpetual Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common stock

 

 

13,746

 

 

 

13,744

 

 

 

13,731

 

 

 

13,683

 

 

 

13,679

 

Common stock - non-voting

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Additional paid-in capital

 

 

320,871

 

 

 

320,496

 

 

 

320,077

 

 

 

319,613

 

 

 

319,134

 

Retained earnings

 

 

109,160

 

 

 

97,583

 

 

 

87,971

 

 

 

78,775

 

 

 

70,283

 

Accumulated other comprehensive income (loss)

 

 

7,801

 

 

 

4,205

 

 

 

2,869

 

 

 

933

 

 

 

(1,735

)

Treasury stock, at cost

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

 

 

(1,099

)

Total shareholders' equity

 

 

450,548

 

 

 

434,998

 

 

 

423,618

 

 

 

411,974

 

 

 

400,331

 

Total liabilities and shareholders' equity

 

$

4,627,770

 

 

$

4,474,119

 

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

5


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(Dollars in thousands, except per share data)

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

September 30

 

 

September 30

 

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

75,468

 

 

$

73,103

 

 

$

70,671

 

 

$

70,325

 

 

$

65,380

 

 

$

219,242

 

 

$

178,586

 

 

Investment securities available-for-sale

 

 

4,532

 

 

 

4,491

 

 

 

3,093

 

 

 

2,746

 

 

 

1,990

 

 

 

12,116

 

 

 

5,567

 

 

Federal funds sold and other

 

 

2,719

 

 

 

3,631

 

 

 

5,112

 

 

 

3,996

 

 

 

2,015

 

 

 

11,462

 

 

 

5,324

 

 

Total interest income

 

 

82,719

 

 

 

81,225

 

 

 

78,876

 

 

 

77,067

 

 

 

69,385

 

 

 

242,820

 

 

 

189,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit accounts

 

 

40,407

 

 

 

40,410

 

 

 

38,698

 

 

 

37,671

 

 

 

30,345

 

 

 

119,515

 

 

 

77,373

 

 

FHLB advances and other borrowings

 

 

1,929

 

 

 

1,957

 

 

 

2,099

 

 

 

2,065

 

 

 

3,772

 

 

 

5,985

 

 

 

9,910

 

 

Total interest expense

 

 

42,336

 

 

 

42,367

 

 

 

40,797

 

 

 

39,736

 

 

 

34,117

 

 

 

125,500

 

 

 

87,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

40,383

 

 

 

38,858

 

 

 

38,079

 

 

 

37,331

 

 

 

35,268

 

 

 

117,320

 

 

 

102,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

1,085

 

 

 

1,900

 

 

 

1,560

 

 

 

1,100

 

 

 

2,620

 

 

 

4,545

 

 

 

5,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after credit loss expense

 

 

39,298

 

 

 

36,958

 

 

 

36,519

 

 

 

36,231

 

 

 

32,648

 

 

 

112,775

 

 

 

96,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,143

 

 

 

1,515

 

 

 

1,505

 

 

 

850

 

 

 

884

 

 

 

5,163

 

 

 

2,383

 

 

Earnings on bank-owned life insurance

 

 

649

 

 

 

587

 

 

 

582

 

 

 

559

 

 

 

541

 

 

 

1,818

 

 

 

1,542

 

 

(Loss) gain on sale of investment securities available-for-sale

 

 

(480

)

 

 

123

 

 

 

157

 

 

 

21

 

 

 

364

 

 

 

(200

)

 

 

461

 

 

Gain on sale of SBA loans

 

 

-

 

 

 

-

 

 

 

30

 

 

 

326

 

 

 

114

 

 

 

30

 

 

 

114

 

 

Derivative fees

 

 

101

 

 

 

28

 

 

 

66

 

 

 

358

 

 

 

159

 

 

 

195

 

 

 

405

 

 

Other

 

 

104

 

 

 

635

 

 

 

3

 

 

 

43

 

 

 

(196

)

 

 

742

 

 

 

1,143

 

 

Total noninterest income

 

 

2,517

 

 

 

2,888

 

 

 

2,343

 

 

 

2,157

 

 

 

1,866

 

 

 

7,748

 

 

 

6,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

15,679

 

 

 

15,917

 

 

 

16,502

 

 

 

16,119

 

 

 

17,353

 

 

 

48,098

 

 

 

46,098

 

 

Occupancy and equipment expense

 

 

3,229

 

 

 

3,146

 

 

 

3,045

 

 

 

2,875

 

 

 

2,925

 

 

 

9,420

 

 

 

8,410

 

 

Legal and professional

 

 

1,037

 

 

 

1,621

 

 

 

1,385

 

 

 

2,305

 

 

 

2,001

 

 

 

4,043

 

 

 

5,478

 

 

Data processing and network expense

 

 

1,608

 

 

 

1,046

 

 

 

1,418

 

 

 

987

 

 

 

1,284

 

 

 

4,072

 

 

 

3,748

 

 

Regulatory assessments

 

 

1,249

 

 

 

1,005

 

 

 

980

 

 

 

942

 

 

 

532

 

 

 

3,234

 

 

 

1,656

 

 

Advertising and marketing

 

 

420

 

 

 

406

 

 

 

355

 

 

 

614

 

 

 

515

 

 

 

1,181

 

 

 

2,013

 

 

Software purchases and maintenance

 

 

854

 

 

 

828

 

 

 

817

 

 

 

839

 

 

 

729

 

 

 

2,499

 

 

 

1,536

 

 

Loan operations

 

 

227

 

 

 

262

 

 

 

226

 

 

 

134

 

 

 

272

 

 

 

715

 

 

 

539

 

 

Telephone and communications

 

 

166

 

 

 

141

 

 

 

134

 

 

 

125

 

 

 

117

 

 

 

441

 

 

 

385

 

 

Other

 

 

1,085

 

 

 

1,257

 

 

 

1,052

 

 

 

1,474

 

 

 

1,777

 

 

 

3,394

 

 

 

3,521

 

 

Total noninterest expense

 

 

25,554

 

 

 

25,629

 

 

 

25,914

 

 

 

26,414

 

 

 

27,505

 

 

 

77,097

 

 

 

73,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE INCOME TAX
        EXPENSE

 

 

16,261

 

 

 

14,217

 

 

 

12,948

 

 

 

11,974

 

 

 

7,009

 

 

 

43,426

 

 

 

29,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

3,486

 

 

 

3,421

 

 

 

2,581

 

 

 

2,285

 

 

 

1,431

 

 

 

9,488

 

 

 

5,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

12,775

 

 

 

10,796

 

 

 

10,367

 

 

 

9,689

 

 

 

5,578

 

 

 

33,938

 

 

 

23,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends declared

 

 

1,198

 

 

 

1,184

 

 

 

1,171

 

 

 

1,197

 

 

 

1,184

 

 

 

3,553

 

 

 

3,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON
        SHAREHOLDERS

 

$

11,577

 

 

$

9,612

 

 

$

9,196

 

 

$

8,492

 

 

$

4,394

 

 

$

30,385

 

 

$

20,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.85

 

 

$

0.70

 

 

$

0.68

 

 

$

0.62

 

 

$

0.32

 

 

$

2.23

 

 

$

1.49

 

 

Diluted earnings per share

 

$

0.74

 

 

$

0.63

 

 

$

0.61

 

 

$

0.57

 

 

$

0.32

 

 

$

1.99

 

 

$

1.41

 

 

 

6


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

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

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

September 30

 

 

September 30

 

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

 

$

0.85

 

 

$

0.70

 

 

$

0.68

 

 

$

0.62

 

 

$

0.32

 

 

$

2.23

 

 

$

1.49

 

 

Earnings per share, diluted

 

$

0.74

 

 

$

0.63

 

 

$

0.61

 

 

$

0.57

 

 

$

0.32

 

 

$

1.99

 

 

$

1.41

 

 

Dividends on common stock

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Dividends on Series A Convertible
        Non-Cumulative Preferred Stock

 

$

17.25

 

 

$

17.06

 

 

$

16.88

 

 

$

17.25

 

 

$

17.06

 

 

$

51.19

 

 

$

51.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (A)

 

 

1.14

%

 

 

0.97

%

 

 

0.95

%

 

 

0.90

%

 

 

0.56

%

 

 

1.02

%

 

 

0.84

%

 

Return on average common equity (A)

 

 

12.12

%

 

 

10.53

%

 

 

10.44

%

 

 

9.86

%

 

 

5.19

%

 

 

11.05

%

 

 

8.24

%

 

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

 

 

12.76

%

 

 

11.10

%

 

 

11.03

%

 

 

10.44

%

 

 

5.50

%

 

 

11.65

%

 

 

8.75

%

 

Net interest margin (A) (C)

 

 

3.73

%

 

 

3.62

%

 

 

3.60

%

 

 

3.61

%

 

 

3.71

%

 

 

3.65

%

 

 

3.77

%

 

Efficiency ratio (D)

 

 

59.57

%

 

 

61.39

%

 

 

64.11

%

 

 

66.89

%

 

 

74.07

%

 

 

61.64

%

 

 

67.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bancshares, Inc. (consolidated):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common equity to total assets

 

 

8.31

%

 

 

8.24

%

 

 

7.67

%

 

 

7.86

%

 

 

7.93

%

 

 

8.31

%

 

 

7.93

%

 

Tangible common equity to tangible
         assets (B)

 

 

7.93

%

 

 

7.85

%

 

 

7.29

%

 

 

7.46

%

 

 

7.51

%

 

 

7.93

%

 

 

7.51

%

 

Common equity tier 1 (to risk weighted
        assets)

 

 

8.38

%

 

 

8.29

%

 

 

7.97

%

 

 

8.06

%

 

 

8.01

%

 

 

8.38

%

 

 

8.01

%

 

Tier 1 capital (to risk weighted assets)

 

 

9.93

%

 

 

9.88

%

 

 

9.54

%

 

 

9.70

%

 

 

9.68

%

 

 

9.93

%

 

 

9.68

%

 

Total capital (to risk weighted assets)

 

 

12.80

%

 

 

12.78

%

 

 

12.41

%

 

 

12.66

%

 

 

12.72

%

 

 

12.80

%

 

 

12.72

%

 

Tier 1 capital (to average assets)

 

 

9.53

%

 

 

9.24

%

 

 

9.15

%

 

 

9.23

%

 

 

9.79

%

 

 

9.53

%

 

 

9.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Coast Bank:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 (to risk weighted
        assets)

 

 

12.45

%

 

 

12.52

%

 

 

12.32

%

 

 

12.52

%

 

 

12.48

%

 

 

12.45

%

 

 

12.48

%

 

Tier 1 capital (to risk weighted assets)

 

 

12.45

%

 

 

12.52

%

 

 

12.32

%

 

 

12.52

%

 

 

12.48

%

 

 

12.45

%

 

 

12.48

%

 

Total capital (to risk weighted assets)

 

 

13.42

%

 

 

13.49

%

 

 

13.28

%

 

 

13.49

%

 

 

13.49

%

 

 

13.42

%

 

 

13.49

%

 

Tier 1 capital (to average assets)

 

 

11.95

%

 

 

11.71

%

 

 

11.81

%

 

 

11.91

%

 

 

12.62

%

 

 

11.95

%

 

 

12.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,665,400

 

 

 

13,657,223

 

 

 

13,606,256

 

 

 

13,603,149

 

 

 

13,608,718

 

 

 

13,643,042

 

 

 

13,576,949

 

 

Diluted

 

 

17,184,991

 

 

 

17,018,680

 

 

 

16,936,003

 

 

 

16,890,381

 

 

 

13,873,187

 

 

 

17,046,640

 

 

 

16,872,035

 

 

Period end shares outstanding

 

 

13,667,591

 

 

 

13,665,505

 

 

 

13,652,888

 

 

 

13,604,665

 

 

 

13,600,211

 

 

 

13,667,591

 

 

 

13,600,211

 

 

Book value per share

 

$

28.13

 

 

$

26.99

 

 

$

26.18

 

 

$

25.41

 

 

$

24.57

 

 

$

28.13

 

 

$

24.57

 

 

Tangible book value per share (B)

 

$

26.75

 

 

$

25.60

 

 

$

24.79

 

 

$

24.02

 

 

$

23.17

 

 

$

26.75

 

 

$

23.17

 

 

___________

(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.

 

7


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Three Months Ended

 

 

September 30, 2024

 

June 30, 2024

 

September 30, 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

 

$

300,969

 

 

$

4,532

 

 

5.99%

 

$

297,653

 

 

$

4,491

 

 

6.07%

 

$

198,305

 

 

$

1,990

 

 

3.98%

Loans, gross

 

 

3,801,954

 

 

 

75,468

 

 

7.90%

 

 

3,740,544

 

 

 

73,103

 

 

7.86%

 

 

3,424,738

 

 

 

65,380

 

 

7.57%

Federal funds sold and other
        interest-earning assets

 

 

209,841

 

 

 

2,719

 

 

5.15%

 

 

277,144

 

 

 

3,631

 

 

5.27%

 

 

146,965

 

 

 

2,015

 

 

5.44%

Total interest-earning assets

 

 

4,312,764

 

 

 

82,719

 

 

7.63%

 

 

4,315,341

 

 

 

81,225

 

 

7.57%

 

 

3,770,008

 

 

 

69,385

 

 

7.30%

Less allowance for loan losses

 

 

(38,425

)

 

 

 

 

 

 

 

(38,429

)

 

 

 

 

 

 

 

(37,421

)

 

 

 

 

 

Total interest-earning assets, net of
        allowance

 

 

4,274,339

 

 

 

 

 

 

 

 

4,276,912

 

 

 

 

 

 

 

 

3,732,587

 

 

 

 

 

 

Noninterest-earning assets

 

 

195,681

 

 

 

 

 

 

 

 

195,193

 

 

 

 

 

 

 

 

190,670

 

 

 

 

 

 

Total assets

 

$

4,470,020

 

 

 

 

 

 

 

$

4,472,105

 

 

 

 

 

 

 

$

3,923,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

3,383,897

 

 

$

40,407

 

 

4.75%

 

$

3,411,592

 

 

$

40,410

 

 

4.76%

 

$

2,756,305

 

 

$

30,345

 

 

4.37%

Note payable and line of credit

 

 

113,536

 

 

 

1,853

 

 

6.49%

 

 

121,275

 

 

 

1,957

 

 

6.49%

 

 

112,765

 

 

 

1,919

 

 

6.75%

FHLB advances

 

 

5,757

 

 

 

76

 

 

5.25%

 

 

 

 

 

 

 

129,585

 

 

 

1,853

 

 

5.67%

Total interest-bearing liabilities

 

 

3,503,190

 

 

 

42,336

 

 

4.81%

 

 

3,532,867

 

 

 

42,367

 

 

4.82%

 

 

2,998,655

 

 

 

34,117

 

 

4.51%

Noninterest-bearing deposits

 

 

457,451

 

 

 

 

 

 

 

 

442,672

 

 

 

 

 

 

 

 

473,282

 

 

 

 

 

 

Other liabilities

 

 

63,255

 

 

 

 

 

 

 

 

63,056

 

 

 

 

 

 

 

 

49,271

 

 

 

 

 

 

Total liabilities

 

 

4,023,896

 

 

 

 

 

 

 

 

4,038,595

 

 

 

 

 

 

 

 

3,521,208

 

 

 

 

 

 

Shareholders’ equity

 

 

446,124

 

 

 

 

 

 

 

 

433,510

 

 

 

 

 

 

 

 

402,049

 

 

 

 

 

 

Total liabilities and shareholders’
        equity

 

$

4,470,020

 

 

 

 

 

 

 

$

4,472,105

 

 

 

 

 

 

 

$

3,923,257

 

 

 

 

 

 

Net interest income

 

 

 

 

$

40,383

 

 

 

 

 

 

 

$

38,858

 

 

 

 

 

 

 

$

35,268

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

2.82%

 

 

 

 

 

 

 

2.75%

 

 

 

 

 

 

 

2.79%

Net interest margin (2)

 

 

 

 

 

 

 

3.73%

 

 

 

 

 

 

 

3.62%

 

 

 

 

 

 

 

3.71%

___________

(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.

8


 

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

 

 

 

Nine Months Ended

 

 

September 30, 2024

 

September 30, 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earnings assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Investment securities

 

$

267,091

 

 

$

12,116

 

 

6.06%

 

$

195,234

 

 

$

5,567

 

 

3.81%

   Loans, gross

 

 

3,736,200

 

 

 

219,242

 

 

7.84%

 

 

3,287,053

 

 

 

178,586

 

 

7.26%

   Federal funds sold and other interest-earning
           assets

 

 

290,011

 

 

 

11,462

 

 

5.28%

 

 

142,224

 

 

 

5,324

 

 

5.00%

      Total interest-earning assets

 

 

4,293,302

 

 

 

242,820

 

 

7.55%

 

 

3,624,511

 

 

 

189,477

 

 

6.99%

Less allowance for loan losses

 

 

(38,045

)

 

 

 

 

 

 

 

(36,236

)

 

 

 

 

 

Total interest-earning assets, net of allowance

 

 

4,255,257

 

 

 

 

 

 

 

 

3,588,275

 

 

 

 

 

 

Noninterest-earning assets

 

 

194,650

 

 

 

 

 

 

 

 

186,443

 

 

 

 

 

 

      Total assets

 

$

4,449,907

 

 

 

 

 

 

 

$

3,774,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Interest-bearing deposits

 

$

3,380,790

 

 

$

119,515

 

 

4.72%

 

$

2,645,127

 

 

$

77,373

 

 

3.91%

   Note payable and line of credit

 

 

118,547

 

 

 

5,909

 

 

6.66%

 

 

111,777

 

 

 

5,592

 

 

6.69%

   FHLB advances and other

 

 

1,933

 

 

 

76

 

 

5.25%

 

 

106,353

 

 

 

4,318

 

 

5.43%

      Total interest-bearing liabilities

 

 

3,501,270

 

 

 

125,500

 

 

4.79%

 

 

2,863,257

 

 

 

87,283

 

 

4.08%

Noninterest-bearing deposits

 

 

452,411

 

 

 

 

 

 

 

 

473,834

 

 

 

 

 

 

Other liabilities

 

 

62,753

 

 

 

 

 

 

 

 

44,025

 

 

 

 

 

 

      Total liabilities

 

 

4,016,434

 

 

 

 

 

 

 

 

3,381,116

 

 

 

 

 

 

Shareholders’ equity

 

 

433,473

 

 

 

 

 

 

 

 

393,602

 

 

 

 

 

 

      Total liabilities and shareholders’ equity

 

$

4,449,907

 

 

 

 

 

 

 

$

3,774,718

 

 

 

 

 

 

Net interest income

 

 

 

 

$

117,320

 

 

 

 

 

 

 

$

102,194

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

2.76%

 

 

 

 

 

 

 

2.91%

Net interest margin (2)

 

 

 

 

 

 

 

3.65%

 

 

 

 

 

 

 

3.77%

___________

(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)

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

470,222

 

 

$

499,941

 

 

$

510,266

 

 

$

520,822

 

 

$

517,917

 

 

Non-farm non-residential non-owner occupied

 

 

611,617

 

 

 

612,268

 

 

 

598,311

 

 

 

586,626

 

 

 

566,973

 

 

Residential

 

 

339,558

 

 

 

349,461

 

 

 

345,890

 

 

 

342,589

 

 

 

326,354

 

 

Construction, development & other

 

 

825,302

 

 

 

756,646

 

 

 

725,176

 

 

 

693,553

 

 

 

655,822

 

 

Farmland

 

 

35,650

 

 

 

31,049

 

 

 

29,706

 

 

 

30,396

 

 

 

30,646

 

 

Commercial & industrial

 

 

1,499,302

 

 

 

1,361,401

 

 

 

1,350,289

 

 

 

1,263,077

 

 

 

1,288,320

 

 

Consumer

 

 

2,002

 

 

 

2,216

 

 

 

2,382

 

 

 

2,555

 

 

 

2,665

 

 

Municipal and other

 

 

106,178

 

 

 

145,177

 

 

 

184,158

 

 

 

199,170

 

 

 

171,256

 

 

Total loans

 

$

3,889,831

 

 

$

3,758,159

 

 

$

3,746,178

 

 

$

3,638,788

 

 

$

3,559,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

23,522

 

 

$

23,910

 

 

$

18,130

 

 

$

16,649

 

 

$

13,963

 

 

Loans > 90 days and still accruing

 

 

522

 

 

 

507

 

 

 

3,614

 

 

 

670

 

 

 

2,442

 

 

Total nonperforming loans

 

 

24,044

 

 

 

24,417

 

 

 

21,744

 

 

 

17,319

 

 

 

16,405

 

 

Other real estate owned

 

 

283

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total nonperforming assets

 

$

24,327

 

 

$

24,417

 

 

$

21,744

 

 

$

17,319

 

 

$

16,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD Net charge-offs (recoveries)

 

$

(57

)

 

$

1,829

 

 

$

742

 

 

$

1,505

 

 

$

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm non-residential owner occupied

 

$

9,696

 

 

$

10,051

 

 

$

2,369

 

 

$

1,211

 

 

$

978

 

 

Non-farm non-residential non-owner occupied

 

 

68

 

 

 

74

 

 

 

1,225

 

 

 

1,235

 

 

 

1,235

 

 

Residential

 

 

2,664

 

 

 

2,767

 

 

 

2,837

 

 

 

2,938

 

 

 

3,058

 

 

Construction, development & other

 

 

1

 

 

 

301

 

 

 

406

 

 

 

247

 

 

 

567

 

 

Commercial & industrial

 

 

11,093

 

 

 

10,717

 

 

 

11,293

 

 

 

11,018

 

 

 

8,125

 

 

Total nonaccrual loans

 

$

23,522

 

 

$

23,910

 

 

$

18,130

 

 

$

16,649

 

 

$

13,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.53

%

 

 

0.55

%

 

 

0.47

%

 

 

0.39

%

 

 

0.39

%

 

Nonperforming loans to total loans

 

 

0.62

%

 

 

0.65

%

 

 

0.58

%

 

 

0.48

%

 

 

0.46

%

 

Allowance for credit losses to total loans

 

 

1.02

%

 

 

1.02

%

 

 

1.02

%

 

 

1.02

%

 

 

1.07

%

 

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

 

 

(0.01

%)

 

 

0.20

%

 

 

0.08

%

 

 

0.17

%

 

 

0.00

%

 

 

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. 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.

11


 

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

 

 

Nine Months Ended

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

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

 

September 30

 

 

June 30

 

 

March 31

 

 

December 31

 

 

September 30

 

 

September 30

 

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

450,548

 

 

$

434,998

 

 

$

423,618

 

 

$

411,974

 

 

$

400,331

 

 

$

450,548

 

 

$

400,331

 

Less: Preferred stock including additional
        paid in capital

 

 

66,117

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,117

 

 

 

66,225

 

Total common equity

 

 

384,431

 

 

 

368,773

 

 

 

357,393

 

 

 

345,749

 

 

 

334,106

 

 

 

384,431

 

 

 

334,106

 

Less: Goodwill and core deposit intangibles,
        net

 

 

18,882

 

 

 

18,922

 

 

 

18,963

 

 

 

19,003

 

 

 

19,043

 

 

 

18,882

 

 

 

19,043

 

Tangible common equity

 

$

365,549

 

 

$

349,851

 

 

$

338,430

 

 

$

326,746

 

 

$

315,063

 

 

$

365,549

 

 

$

315,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

13,667,591

 

 

 

13,665,505

 

 

 

13,652,888

 

 

 

13,604,665

 

 

 

13,600,211

 

 

 

13,667,591

 

 

 

13,600,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Share

 

$

28.13

 

 

$

26.99

 

 

$

26.18

 

 

$

25.41

 

 

$

24.57

 

 

$

28.13

 

 

$

24.57

 

Tangible Book Value Per Share

 

$

26.75

 

 

$

25.60

 

 

$

24.79

 

 

$

24.02

 

 

$

23.17

 

 

$

26.75

 

 

$

23.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,627,770

 

 

$

4,474,119

 

 

$

4,660,403

 

 

$

4,396,074

 

 

$

4,215,792

 

 

$

4,627,770

 

 

$

4,215,792

 

Adjustments: Goodwill and core deposit
        intangibles, net

 

 

18,882

 

 

 

18,922

 

 

 

18,963

 

 

 

19,003

 

 

 

19,043

 

 

 

18,882

 

 

 

19,043

 

Tangible assets

 

$

4,608,888

 

 

$

4,455,197

 

 

$

4,641,440

 

 

$

4,377,071

 

 

$

4,196,749

 

 

$

4,608,888

 

 

$

4,196,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Common Equity to Total Assets

 

 

8.31

%

 

 

8.24

%

 

 

7.67

%

 

 

7.86

%

 

 

7.93

%

 

 

8.31

%

 

 

7.93

%

Tangible Common Equity to Tangible Assets

 

 

7.93

%

 

 

7.85

%

 

 

7.29

%

 

 

7.46

%

 

 

7.51

%

 

 

7.93

%

 

 

7.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

446,124

 

 

$

433,510

 

 

$

420,646

 

 

$

407,972

 

 

$

402,049

 

 

$

433,473

 

 

$

393,602

 

Less: Average preferred stock including
        additional paid in capital

 

 

66,223

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,225

 

 

 

66,224

 

 

 

66,225

 

Average common equity

 

 

379,901

 

 

 

367,285

 

 

 

354,421

 

 

 

341,747

 

 

 

335,824

 

 

 

367,249

 

 

 

327,377

 

Less: Average goodwill and core deposit
        intangibles, net

 

 

18,906

 

 

 

18,946

 

 

 

18,987

 

 

 

19,027

 

 

 

19,068

 

 

 

18,946

 

 

 

19,108

 

Average tangible common equity

 

$

360,995

 

 

$

348,339

 

 

$

335,434

 

 

$

322,720

 

 

$

316,756

 

 

$

348,303

 

 

$

308,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

12,775

 

 

$

10,796

 

 

$

10,367

 

 

$

9,689

 

 

$

5,578

 

 

$

33,938

 

 

$

23,712

 

Less: Dividends declared on preferred stock

 

 

1,198

 

 

 

1,184

 

 

 

1,171

 

 

 

1,197

 

 

 

1,184

 

 

 

3,553

 

 

 

3,539

 

Net Income Available to Common Shareholders

 

$

11,577

 

 

$

9,612

 

 

$

9,196

 

 

$

8,492

 

 

$

4,394

 

 

$

30,385

 

 

$

20,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Common Equity(A)

 

 

12.12

%

 

 

10.53

%

 

 

10.44

%

 

 

9.86

%

 

 

5.19

%

 

 

11.05

%

 

 

8.24

%

Return on Average Tangible Common Equity(A)

 

 

12.76

%

 

 

11.10

%

 

 

11.03

%

 

 

10.44

%

 

 

5.50

%

 

 

11.65

%

 

 

8.75

%

___________

(A) Interim periods annualized.

12