Exhibit 99.1
| |
| 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 RECORD
2023 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS
Year over Year Book Value grew 9.0% and Tangible Book Value(1) grew 9.7%
HOUSTON, TX – January 25, 2024 – Third Coast Bancshares, Inc. (NASDAQ: TCBX) (the “Company,” “Third Coast,” “we,” “us,” or “our”), the bank holding company for Third Coast Bank, SSB, today reported its 2023 fourth quarter and full year financial results.
2023 Fourth Quarter Financial Highlights
•Total assets increased $180.3 million to a record $4.40 billion as of December 31, 2023, or 4.3% over the $4.22 billion reported as of September 30, 2023.
•Gross loans grew $78.8 million to $3.64 billion as of December 31, 2023, 2.2% more than the $3.56 billion reported as of September 30, 2023.
•Deposits increased $156.3 million to $3.80 billion as of December 31, 2023, or 4.3% over the $3.65 billion reported as of September 30, 2023.
•Book value per share and tangible book value per share(1) increased to $25.41 and $24.02, respectively, as of December 31, 2023, compared to $24.57 and $23.17, respectively, as of September 30, 2023.
•Net income for the fourth quarter of 2023 totaled $9.7 million, or $0.57 per diluted share, compared to $5.6 million, or $0.32 per diluted share, for the third quarter of 2023.
2023 Full Year Financial Highlights
•Total assets increased $622.9 million to $4.40 billion as of December 31, 2023, or 16.5% over the $3.77 billion reported as of December 31, 2022.
•Gross loans grew $531.2 million to $3.64 billion as of December 31,2023, 17.1% more than the $3.11 billion reported as of December 31, 2022.
•Deposits increased $567.0 million to $3.80 billion as of December 31, 2023, or 17.5% over the $3.24 billion reported as of December 31, 2022.
•Book value per share and tangible book value per share(1) increased to $25.41 and $24.02, respectively, as of December 31, 2023, compared to $23.32 and $21.90, respectively, as of December 31, 2022.
____________________________
(1)Non-GAAP financial measure. Please refer to the table titled “GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures” at the end of this press release for a reconciliation of these non-GAAP financial measures.
•Net income totaled $33.4 million, or $1.98 per diluted share, and $18.7 million, or $1.25 per diluted share, for the years ended December 31, 2023 and 2022, respectively, an increase of 79.0%.
“We are very pleased with our fourth quarter and full year 2023 results,” said Bart Caraway, Chairman, President, and CEO of Third Coast. “Despite headwinds that included a lackluster economy and persistent interest rate hikes, the Third Coast team worked diligently to boost profitability by managing expenses and enhancing operational efficiencies. These efforts resulted in record performance, particularly, a 79% increase in net income over 2022. Moreover, our assets, loans, and deposits grew 17%, 17% and 18%, respectively, over the prior year, creating positive operating leverage.
“Looking ahead, we look forward to the possibilities and opportunities awaiting us in 2024. We will continue to focus on innovation, amplify the passion of our lenders and staff to offer our customers exceptional banking services across the largest metropolitan areas in Texas, and seek to deliver shareholder value by achieving above average growth in book value,” Mr. Caraway concluded.
Operating Results
Net Income and Earnings Per Share
Net income totaled $9.7 million for the fourth quarter of 2023, compared to $5.6 million for the third quarter of 2023 and $7.5 million for the fourth quarter of 2022. Net income available to common shareholders totaled $8.5 million for the fourth quarter of 2023, compared to $4.4 million for the third quarter of 2023 and $6.1 million for the fourth quarter of 2022. The quarter-over-quarter increase was primarily due to an increase in net interest income resulting from higher loan rates, a reduction in provision expense for credit losses for the quarter, and noninterest expense savings related to implementation of cost reduction plans in prior quarters. Dividends on our Series A Convertible Non-Cumulative Preferred Stock totaled $1.2 million for each of the quarters ended December 31, 2023 and September 30, 2023. Basic earnings per share and diluted earnings per share were $0.62 per share and $0.57 per share, respectively, in the fourth quarter of 2023 compared to $0.32 per share each, in the third quarter of 2023 and $0.45 per share and $0.44 per share, respectively, in the fourth quarter of 2022.
Net Interest Margin and Net Interest Income
The net interest margin for the fourth quarter of 2023 was 3.61%, compared to 3.71% for the third quarter of 2023 and 3.75% for the fourth quarter of 2022. The yield on loans for the fourth quarter of 2023 was 7.75%, compared to 7.57% for the third quarter of 2023 and 6.27% for the fourth quarter of 2022. The increase in yield on loans during the fourth quarter of 2023 was primarily due to the increase in the Prime Rate in previous quarters.
Net interest income totaled $37.3 million for the fourth quarter of 2023, an increase of 5.8% from $35.3 million for the third quarter of 2023 and an increase of 16.1% from $32.2 million for the fourth quarter of 2022. Interest income totaled $77.1 million for the fourth quarter of 2023, an increase of 11.1% from $69.4 million for the third quarter of 2023 and an increase of 50.7% from $51.2 million for the fourth quarter of 2022. Interest and fees on loans increased $4.9 million, or 7.6%, compared to the third quarter of 2023, and increased $22.2 million, or 46.3%, compared to the fourth quarter of 2022. Interest expense was $39.7 million for the fourth quarter of 2023, an increase of $5.6 million, or 16.5%, from $34.1 million for the third quarter of 2023 and an increase of $20.7 million, or 109.1%, from $19.0 million for the fourth quarter of 2022. The increase in interest expense during the fourth quarter of 2023 was primarily due to interest-bearing deposit growth and increases in interest rates paid on interest-bearing deposit accounts.
Noninterest Income and Noninterest Expense
Noninterest income totaled $2.2 million for the fourth quarter of 2023, compared to $1.9 million for the third quarter of 2023 and $1.8 million for the fourth quarter of 2022. The increase in noninterest income from the third
2
quarter of 2023 was primarily due to increased fees from derivative transactions and Small Business Investment Company income.
Noninterest expense totaled $26.4 million for the fourth quarter of 2023, down from $27.5 million for the third quarter of 2023 and up from $22.6 million for the fourth quarter of 2022. The year-over-year increase was primarily attributed to increased salary expenses, investment in new technology and software, increased professional fees related to growth and regulatory compliance, increased expenses related to four locations opened in 2022, and increased other expenses such as franchise taxes, fraud losses, and deposit related fees.
The efficiency ratio was 66.89% for the fourth quarter of 2023, compared to 74.07% for the third quarter of 2023 and 66.74% for the fourth quarter of 2022.
Balance Sheet Highlights
Loan Portfolio and Composition
For the quarter ended December 31, 2023, gross loans increased to $3.64 billion, an increase of $78.8 million, or 2.2%, from $3.56 billion as of September 30, 2023, and an increase of $531.2 million, or 17.1%, from $3.11 billion as of December 31, 2022. Real estate and municipal loans accounted for most of the loan growth for the fourth quarter of 2023, with real estate loans increasing $76.3 million and municipal loans increasing $23.6 million from September 30, 2023.
Asset Quality
Non-performing loans were $17.3 million at December 31, 2023, compared to $16.4 million at September 30, 2023, and $12.3 million at December 31, 2022.
The provision for credit loss recorded for the fourth quarter of 2023 was $1.1 million and related to provisioning for new loans and commitments. The allowance for credit losses of $37.0 million represented 1.02% of the $3.64 billion in gross loans outstanding as of December 31, 2023.
As of December 31, 2023, the nonperforming loans to loans held for investment ratio remained low at 0.48%, compared to 0.46% as of September 30, 2023, and 0.39% as of December 31, 2022. During the three months ended December 31, 2023, and 2022, the Company recorded net charge-offs of $1.5 million and $708,000, respectively. On a full year basis, net charge-offs were $1.2 million and $1.1 million in 2023 and 2022, respectively.
Deposits and Composition
Deposits totaled $3.80 billion as of December 31, 2023, an increase of 4.3% from $3.65 billion as of September 30, 2023, and an increase of 17.5% from $3.24 billion as of December 31, 2022. Noninterest-bearing demand deposits decreased from $500.2 million as of September 30, 2023, to $459.6 million as of December 31, 2023 and represented 12.1% of total deposits as of December 31, 2023, compared to 13.7% of total deposits as of September 30, 2023. As of December 31, 2023, interest-bearing demand deposits increased $325.1 million, or 12.9%, and time deposits and savings accounts decreased $127.5 million, or 21.1%, and $639,000, or 2.5%, respectively, from September 30, 2023.
The average cost of deposits was 4.07% for the fourth quarter of 2023, representing a 34-basis point increase from the third quarter of 2023 and a 190-basis point increase from the fourth quarter of 2022 due primarily to interest-bearing demand deposit growth and the increase in rates paid on interest-bearing demand deposits.
3
Earnings Conference Call
Third Coast has scheduled a conference call to discuss its 2023 fourth quarter and fiscal year results, which will be broadcast live over the Internet, on Friday, January 26, 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.tcbssb.com/events-and-presentations/events. For those who cannot listen to the live call, a replay will be available through February 2, 2024, and may be accessed by dialing 201-612-7415 and using passcode 13743555#. Also, an archive of the webcast will be available shortly after the call at https://ir.tcbssb.com/events-and-presentations/events for 90 days.
About Third Coast Bancshares, Inc.
Third Coast Bancshares, Inc. is a commercially focused, Texas-based bank holding company operating primarily in the Greater Houston, Dallas-Fort Worth, and Austin-San Antonio markets through its wholly owned subsidiary, Third Coast Bank, SSB. Founded in 2008 in Humble, Texas, Third Coast Bank, SSB conducts banking operations through 16 branches encompassing the four largest metropolitan areas in Texas. Please visit https://www.tcbssb.com for more information.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “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; 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, 2022 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
4
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.
5
Third Coast Bancshares, Inc. and Subsidiary
Financial Highlights
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | 2023 | | | 2022 | |
(Dollars in thousands) | | December 31 | | | September 30 | | | June 30 | | | March 31 | | | December 31 | |
| | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 296,926 | | | $ | 142,122 | | | $ | 244,813 | | | $ | 309,153 | | | $ | 329,864 | |
Federal funds sold | | | 114,919 | | | | 144,408 | | | | 23,206 | | | | 1,789 | | | | 2,150 | |
Total cash and cash equivalents | | | 411,845 | | | | 286,530 | | | | 268,019 | | | | 310,942 | | | | 332,014 | |
| | | | | | | | | | | | | | | |
Investment securities available-for-sale | | | 178,087 | | | | 201,035 | | | | 194,467 | | | | 180,376 | | | | 176,067 | |
Loans held for investment | | | 3,638,788 | | | | 3,559,953 | | | | 3,334,277 | | | | 3,213,326 | | | | 3,107,551 | |
Less: allowance for credit losses | | | (37,022 | ) | | | (38,067 | ) | | | (37,243 | ) | | | (35,915 | ) | | | (30,351 | ) |
Loans, net | | | 3,601,766 | | | | 3,521,886 | | | | 3,297,034 | | | | 3,177,411 | | | | 3,077,200 | |
Accrued interest receivable | | | 23,120 | | | | 22,821 | | | | 19,579 | | | | 19,026 | | | | 18,340 | |
Premises and equipment, net | | | 28,554 | | | | 29,010 | | | | 28,720 | | | | 28,504 | | | | 28,662 | |
Bank-owned life insurance | | | 65,861 | | | | 65,303 | | | | 64,762 | | | | 64,235 | | | | 60,761 | |
Non-marketable securities, at cost | | | 16,041 | | | | 15,799 | | | | 20,687 | | | | 14,751 | | | | 14,618 | |
Deferred tax asset, net | | | 9,227 | | | | 8,335 | | | | 7,808 | | | | 7,146 | | | | 6,303 | |
Derivative assets | | | 8,828 | | | | 10,889 | | | | 9,372 | | | | 8,793 | | | | 9,213 | |
Right-of-use assets - operating leases | | | 21,439 | | | | 21,192 | | | | 21,778 | | | | 19,328 | | | | 17,872 | |
Core Deposit Intangible, net | | | 969 | | | | 1,009 | | | | 1,050 | | | | 1,090 | | | | 1,131 | |
Goodwill | | | 18,034 | | | | 18,034 | | | | 18,034 | | | | 18,034 | | | | 18,034 | |
Other assets | | | 12,303 | | | | 13,949 | | | | 12,172 | | | | 10,021 | | | | 12,933 | |
Total assets | | $ | 4,396,074 | | | $ | 4,215,792 | | | $ | 3,963,482 | | | $ | 3,859,657 | | | $ | 3,773,148 | |
| | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | |
Noninterest bearing | | $ | 459,553 | | | $ | 500,187 | | | $ | 529,474 | | | $ | 516,909 | | | $ | 486,114 | |
Interest bearing | | | 3,343,595 | | | | 3,146,635 | | | | 2,878,807 | | | | 2,805,624 | | | | 2,750,032 | |
Total deposits | | | 3,803,148 | | | | 3,646,822 | | | | 3,408,281 | | | | 3,322,533 | | | | 3,236,146 | |
| | | | | | | | | | | | | | | |
Accrued interest payable | | | 4,794 | | | | 4,318 | | | | 3,522 | | | | 1,636 | | | | 2,545 | |
Derivative liabilities | | | 10,687 | | | | 10,519 | | | | 9,177 | | | | 7,271 | | | | 9,221 | |
Lease liability - operating leases | | | 22,280 | | | | 21,958 | | | | 22,439 | | | | 19,845 | | | | 18,209 | |
Other liabilities | | | 23,763 | | | | 15,467 | | | | 12,792 | | | | 10,054 | | | | 14,024 | |
Line of credit - Senior Debt | | | 38,875 | | | | 35,875 | | | | 30,875 | | | | 30,875 | | | | 30,875 | |
Note payable - Subordinated Debentures, net | | | 80,553 | | | | 80,502 | | | | 80,451 | | | | 80,399 | | | | 80,348 | |
Total liabilities | | | 3,984,100 | | | | 3,815,461 | | | | 3,567,537 | | | | 3,472,613 | | | | 3,391,368 | |
| | | | | | | | | | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | | |
Series A Convertible Non-Cumulative Preferred Stock | | | 69 | | | | 69 | | | | 69 | | | | 69 | | | | 69 | |
Series B Convertible Perpetual Preferred Stock | | | - | | | | - | | | | - | | | | - | | | | - | |
Common stock | | | 13,683 | | | | 13,679 | | | | 13,688 | | | | 13,658 | | | | 13,610 | |
Common stock - non-voting | | | - | | | | - | | | | - | | | | - | | | | - | |
Additional paid-in capital | | | 319,613 | | | | 319,134 | | | | 318,769 | | | | 318,350 | | | | 318,033 | |
Retained earnings | | | 78,775 | | | | 70,283 | | | | 65,889 | | | | 58,182 | | | | 53,270 | |
Accumulated other comprehensive income (loss) | | | 933 | | | | (1,735 | ) | | | (1,371 | ) | | | (2,116 | ) | | | (2,103 | ) |
Treasury stock, at cost | | | (1,099 | ) | | | (1,099 | ) | | | (1,099 | ) | | | (1,099 | ) | | | (1,099 | ) |
Total shareholders' equity | | | 411,974 | | | | 400,331 | | | | 395,945 | | | | 387,044 | | | | 381,780 | |
Total liabilities and shareholders' equity | | $ | 4,396,074 | | | $ | 4,215,792 | | | $ | 3,963,482 | | | $ | 3,859,657 | | | $ | 3,773,148 | |
6
Third Coast Bancshares, Inc. and Subsidiary
Financial Highlights
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended | | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | | |
(Dollars in thousands, except per share data) | | December 31 | | | September 30 | | | June 30 | | | March 31 | | | December 31 | | | December 31 | | | December 31 | | |
| | | | | | | | | | | | | | | | | | | | | | |
INTEREST INCOME: | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees | | $ | 70,325 | | | $ | 65,380 | | | $ | 59,295 | | | $ | 53,911 | | | $ | 48,081 | | | $ | 248,911 | | | $ | 146,425 | | |
Investment securities available-for-sale | | | 2,746 | | | | 1,990 | | | | 2,029 | | | | 1,548 | | | | 1,388 | | | | 8,313 | | | | 3,925 | | |
Federal funds sold and other | | | 3,996 | | | | 2,015 | | | | 1,389 | | | | 1,920 | | | | 1,682 | | | | 9,320 | | | | 3,596 | | |
Total interest income | | | 77,067 | | | | 69,385 | | | | 62,713 | | | | 57,379 | | | | 51,151 | | | | 266,544 | | | | 153,946 | | |
| | | | | | | | | | | | | | | | | | | | | | |
INTEREST EXPENSE: | | | | | | | | | | | | | | | | | | | | | | |
Deposit accounts | | | 37,671 | | | | 30,345 | | | | 24,936 | | | | 22,092 | | | | 15,682 | | | | 115,044 | | | | 30,696 | | |
FHLB advances and other borrowings | | | 2,065 | | | | 3,772 | | | | 3,681 | | | | 2,457 | | | | 3,318 | | | | 11,975 | | | | 6,796 | | |
Total interest expense | | | 39,736 | | | | 34,117 | | | | 28,617 | | | | 24,549 | | | | 19,000 | | | | 127,019 | | | | 37,492 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 37,331 | | | | 35,268 | | | | 34,096 | | | | 32,830 | | | | 32,151 | | | | 139,525 | | | | 116,454 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Provision for credit losses | | | 1,100 | | | | 2,620 | | | | 1,400 | | | | 1,200 | | | | 1,950 | | | | 6,320 | | | | 12,200 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net interest income after credit loss expense | | | 36,231 | | | | 32,648 | | | | 32,696 | | | | 31,630 | | | | 30,201 | | | | 133,205 | | | | 104,254 | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONINTEREST INCOME: | | | | | | | | | | | | | | | | | | | | | | |
Service charges and fees | | | 850 | | | | 884 | | | | 720 | | | | 779 | | | | 706 | | | | 3,233 | | | | 2,714 | | |
Gain on sale of SBA loans | | | 326 | | | | 114 | | | | - | | | | - | | | | 123 | | | | 440 | | | | 950 | | |
Gain on sale of securities | | | 21 | | | | 364 | | | | - | | | | 97 | | | | - | | | | 482 | | | | - | | |
Earnings on bank-owned life insurance | | | 559 | | | | 541 | | | | 526 | | | | 475 | | | | 497 | | | | 2,101 | | | | 1,312 | | |
Derivative fees | | | 358 | | | | 159 | | | | 247 | | | | (1 | ) | | | 117 | | | | 763 | | | | 1,259 | | |
Other | | | 43 | | | | (196 | ) | | | 787 | | | | 552 | | | | 310 | | | | 1,186 | | | | 988 | | |
Total noninterest income | | | 2,157 | | | | 1,866 | | | | 2,280 | | | | 1,902 | | | | 1,753 | | | | 8,205 | | | | 7,223 | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONINTEREST EXPENSE: | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 16,119 | | | | 17,353 | | | | 15,033 | | | | 13,712 | | | | 14,473 | | | | 62,217 | | | | 56,510 | | |
Data processing and network expense | | | 987 | | | | 1,284 | | | | 1,261 | | | | 1,203 | | | | 837 | | | | 4,735 | | | | 3,947 | | |
Occupancy and equipment expense | | | 2,875 | | | | 2,925 | | | | 2,852 | | | | 2,633 | | | | 2,591 | | | | 11,285 | | | | 8,526 | | |
Legal and professional | | | 2,305 | | | | 2,001 | | | | 1,547 | | | | 1,930 | | | | 1,887 | | | | 7,783 | | | | 6,987 | | |
Loan operations and other real estate owned | | | 134 | | | | 272 | | | | 302 | | | | (35 | ) | | | 144 | | | | 673 | | | | 988 | | |
Advertising and marketing | | | 614 | | | | 515 | | | | 812 | | | | 686 | | | | 580 | | | | 2,627 | | | | 1,912 | | |
Telephone and communications | | | 125 | | | | 117 | | | | 129 | | | | 139 | | | | 175 | | | | 510 | | | | 496 | | |
Software purchases and maintenance | | | 839 | | | | 729 | | | | 455 | | | | 352 | | | | 295 | | | | 2,375 | | | | 1,012 | | |
Regulatory assessments | | | 942 | | | | 532 | | | | 458 | | | | 666 | | | | 863 | | | | 2,598 | | | | 3,464 | | |
Loss on sale of other real estate owned | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 350 | | |
Other | | | 1,474 | | | | 1,777 | | | | 986 | | | | 758 | | | | 782 | | | | 4,995 | | | | 4,117 | | |
Total noninterest expense | | | 26,414 | | | | 27,505 | | | | 23,835 | | | | 22,044 | | | | 22,627 | | | | 99,798 | | | | 88,309 | | |
| | | | | | | | | | | | | | | | | | | | | | |
NET INCOME BEFORE INCOME TAX
EXPENSE | | | 11,974 | | | | 7,009 | | | | 11,141 | | | | 11,488 | | | | 9,327 | | | | 41,612 | | | | 23,168 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Income tax expense | | | 2,285 | | | | 1,431 | | | | 2,250 | | | | 2,245 | | | | 1,802 | | | | 8,211 | | | | 4,509 | | |
| | | | | | | | | | | | | | | | | | | | | | |
NET INCOME | | | 9,689 | | | | 5,578 | | | | 8,891 | | | | 9,243 | | | | 7,525 | | | | 33,401 | | | | 18,659 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Preferred stock dividends declared | | | 1,197 | | | | 1,184 | | | | 1,184 | | | | 1,171 | | | | 1,418 | | | | 4,736 | | | | 1,418 | | |
| | | | | | | | | | | | | | | | | | | | | | |
NET INCOME AVAILABLE TO COMMON
SHAREHOLDERS | | $ | 8,492 | | | $ | 4,394 | | | $ | 7,707 | | | $ | 8,072 | | | $ | 6,107 | | | $ | 28,665 | | | $ | 17,241 | | |
| | | | | | | | | | | | | | | | | | | | | | |
EARNINGS PER COMMON SHARE: | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 0.62 | | | $ | 0.32 | | | $ | 0.57 | | | $ | 0.60 | | | $ | 0.45 | | | $ | 2.11 | | | $ | 1.28 | | |
Diluted earnings per share | | $ | 0.57 | | | $ | 0.32 | | | $ | 0.53 | | | $ | 0.55 | | | $ | 0.44 | | | $ | 1.98 | | | $ | 1.25 | | |
7
Third Coast Bancshares, Inc. and Subsidiary
Financial Highlights
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
(Dollars in thousands, except share and per share data) | | December 31 | | | September 30 | | | June 30 | | | March 31 | | | December 31 | | | December 31 | | | December 31 | |
| | | | | | | | | | | | | | | | | | | | | |
Earnings per share, basic | | $ | 0.62 | | | $ | 0.32 | | | $ | 0.57 | | | $ | 0.60 | | | $ | 0.45 | | | $ | 2.11 | | | $ | 1.28 | |
Earnings per share, diluted | | $ | 0.57 | | | $ | 0.32 | | | $ | 0.53 | | | $ | 0.55 | | | $ | 0.44 | | | $ | 1.98 | | | $ | 1.25 | |
Dividends on common stock | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
Dividends on Series A Convertible
Non-Cumulative Preferred Stock | | $ | 17.25 | | | $ | 17.06 | | | $ | 17.06 | | | $ | 16.88 | | | $ | 20.44 | | | $ | 68.25 | | | $ | 20.44 | |
| | | | | | | | | | | | | | | | | | | | | |
Return on average assets (A) | | | 0.90 | % | | | 0.56 | % | | | 0.96 | % | | | 1.02 | % | | | 0.84 | % | | | 0.86 | % | | | 0.58 | % |
Return on average common equity (A) | | | 9.86 | % | | | 5.19 | % | | | 9.44 | % | | | 10.28 | % | | | 7.69 | % | | | 8.66 | % | | | 5.62 | % |
Return on average tangible common
equity (A) (B) | | | 10.44 | % | | | 5.50 | % | | | 10.02 | % | | | 10.93 | % | | | 8.19 | % | | | 9.19 | % | | | 6.00 | % |
Net interest margin (A) (C) | | | 3.61 | % | | | 3.71 | % | | | 3.82 | % | | | 3.79 | % | | | 3.75 | % | | | 3.73 | % | | | 3.82 | % |
Efficiency ratio (D) | | | 66.89 | % | | | 74.07 | % | | | 65.52 | % | | | 63.47 | % | | | 66.74 | % | | | 67.55 | % | | | 71.40 | % |
| | | | | | | | | | | | | | | | | | | | | |
Capital Ratios | | | | | | | | | | | | | | | | | | | | | |
Third Coast Bancshares, Inc. (consolidated): | | | | | | | | | | | | | | | | | | | | | |
Total common equity to total assets | | | 7.86 | % | | | 7.93 | % | | | 8.32 | % | | | 8.31 | % | | | 8.36 | % | | | 7.86 | % | | | 8.36 | % |
Tangible common equity to tangible
assets (B) | | | 7.46 | % | | | 7.51 | % | | | 7.88 | % | | | 7.86 | % | | | 7.90 | % | | | 7.46 | % | | | 7.90 | % |
Common equity tier 1 (to risk weighted
assets) | | | 8.06 | % | | | 8.01 | % | | | 7.75 | % | | | 7.89 | % | | N/A | | | | 8.06 | % | | N/A | |
Tier 1 capital (to risk weighted assets) | | | 9.70 | % | | | 9.68 | % | | | 9.39 | % | | | 9.61 | % | | N/A | | | | 9.70 | % | | N/A | |
Total capital (to risk weighted assets) | | | 12.66 | % | | | 12.72 | % | | | 12.31 | % | | | 12.63 | % | | N/A | | | | 12.66 | % | | N/A | |
Tier 1 capital (to average assets) | | | 9.23 | % | | | 9.79 | % | | | 10.17 | % | | | 10.14 | % | | N/A | | | | 9.23 | % | | N/A | |
| | | | | | | | | | | | | | | | | | | | | |
Third Coast Bank, SSB: | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 (to risk weighted
assets) | | | 12.52 | % | | | 12.48 | % | | | 12.06 | % | | | 12.32 | % | | | 12.95 | % | | | 12.52 | % | | | 12.95 | % |
Tier 1 capital (to risk weighted assets) | | | 12.52 | % | | | 12.48 | % | | | 12.06 | % | | | 12.32 | % | | | 12.95 | % | | | 12.52 | % | | | 12.95 | % |
Total capital (to risk weighted assets) | | | 13.49 | % | | | 13.49 | % | | | 12.99 | % | | | 13.25 | % | | | 13.79 | % | | | 13.49 | % | | | 13.79 | % |
Tier 1 capital (to average assets) | | | 11.91 | % | | | 12.62 | % | | | 13.06 | % | | | 13.00 | % | | | 13.11 | % | | | 11.91 | % | | | 13.11 | % |
| | | | | | | | | | | | | | | | | | | | | |
Other Data | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares: | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 13,603,149 | | | | 13,608,718 | | | | 13,588,747 | | | | 13,532,545 | | | | 13,528,504 | | | | 13,583,553 | | | | 13,465,196 | |
Diluted | | | 16,890,381 | | | | 13,873,187 | | | | 16,855,822 | | | | 16,801,815 | | | | 13,760,076 | | | | 16,877,891 | | | | 13,754,610 | |
Period end shares outstanding | | | 13,604,665 | | | | 13,600,211 | | | | 13,609,697 | | | | 13,579,498 | | | | 13,531,736 | | | | 13,604,665 | | | | 13,531,736 | |
Book value per share | | $ | 25.41 | | | $ | 24.57 | | | $ | 24.23 | | | $ | 23.63 | | | $ | 23.32 | | | $ | 25.41 | | | $ | 23.32 | |
Tangible book value per share (B) | | $ | 24.02 | | | $ | 23.17 | | | $ | 22.82 | | | $ | 22.22 | | | $ | 21.90 | | | $ | 24.02 | | | $ | 21.90 | |
___________
(A) Interim periods annualized.
(B) Refer to the calculation of these non-GAAP financial measures and a reconciliation to their most directly comparable GAAP financial measures on pages 12 and 13 of this News Release.
(C) Net interest margin represents net interest income divided by average interest-earning assets.
(D) Represents total noninterest expense divided by the sum of net interest income plus noninterest income. Taxes and provision for credit losses are not part of this calculation.
8
Third Coast Bancshares, Inc. and Subsidiary
Financial Highlights
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended |
| | December 31, 2023 | | September 30, 2023 | | December 31, 2022 |
(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 | | $ | 203,376 | | | $ | 2,746 | | | 5.36% | | $ | 198,305 | | | $ | 1,990 | | | 3.98% | | $ | 170,463 | | | $ | 1,388 | | | 3.23% |
Loans, gross | | | 3,600,980 | | | | 70,325 | | | 7.75% | | | 3,424,738 | | | | 65,380 | | | 7.57% | | | 3,041,923 | | | | 48,081 | | | 6.27% |
Federal funds sold and other
interest-earning assets | | | 299,165 | | | | 3,996 | | | 5.30% | | | 146,965 | | | | 2,015 | | | 5.44% | | | 185,887 | | | | 1,682 | | | 3.59% |
Total interest-earning assets | | | 4,103,521 | | | | 77,067 | | | 7.45% | | | 3,770,008 | | | | 69,385 | | | 7.30% | | | 3,398,273 | | | | 51,151 | | | 5.97% |
Less allowance for loan losses | | | (38,274 | ) | | | | | | | | (37,421 | ) | | | | | | | | (29,563 | ) | | | | | |
Total interest-earning assets, net of
allowance | | | 4,065,247 | | | | | | | | | 3,732,587 | | | | | | | | | 3,368,710 | | | | | | |
Noninterest-earning assets | | | 194,659 | | | | | | | | | 190,670 | | | | | | | | | 203,834 | | | | | | |
Total assets | | $ | 4,259,906 | | | | | | | | $ | 3,923,257 | | | | | | | | $ | 3,572,544 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | $ | 3,202,462 | | | $ | 37,671 | | | 4.67% | | $ | 2,756,305 | | | $ | 30,345 | | | 4.37% | | $ | 2,354,990 | | | $ | 15,682 | | | 2.64% |
Note payable and line of credit | | | 118,816 | | | | 2,065 | | | 6.90% | | | 112,765 | | | | 1,919 | | | 6.75% | | | 111,199 | | | | 1,761 | | | 6.28% |
FHLB advances | | — | | | — | | | — | | | 129,585 | | | | 1,853 | | | 5.67% | | | 166,783 | | | | 1,557 | | | 3.70% |
Total interest-bearing liabilities | | | 3,321,278 | | | | 39,736 | | | 4.75% | | | 2,998,655 | | | | 34,117 | | | 4.51% | | | 2,632,972 | | | | 19,000 | | | 2.86% |
Noninterest-bearing deposits | | | 472,738 | | | | | | | | | 473,282 | | | | | | | | | 517,075 | | | | | | |
Other liabilities | | | 57,918 | | | | | | | | | 49,271 | | | | | | | | | 41,226 | | | | | | |
Total liabilities | | | 3,851,934 | | | | | | | | | 3,521,208 | | | | | | | | | 3,191,273 | | | | | | |
Shareholders’ equity | | | 407,972 | | | | | | | | | 402,049 | | | | | | | | | 381,271 | | | | | | |
Total liabilities and shareholders’
equity | | $ | 4,259,906 | | | | | | | | $ | 3,923,257 | | | | | | | | $ | 3,572,544 | | | | | | |
Net interest income | | | | | $ | 37,331 | | | | | | | | $ | 35,268 | | | | | | | | $ | 32,151 | | | |
Net interest spread (1) | | | | | | | | 2.70% | | | | | | | | 2.79% | | | | | | | | 3.11% |
Net interest margin (2) | | | | | | | | 3.61% | | | | | | | | 3.71% | | | | | | | | 3.75% |
___________
(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)
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended |
| | December 31, 2023 | | December 31, 2022 |
(Dollars in thousands) | | Average
Outstanding
Balance | | | Interest
Earned/
Paid(3) | | | Average
Yield/
Rate | | Average
Outstanding
Balance | | | Interest
Earned/
Paid(3) | | | Average
Yield/
Rate |
| | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | |
Interest-earnings assets: | | | | | | | | | | | | | | | | |
Investment securities | | $ | 197,286 | | | $ | 8,313 | | | 4.21% | | $ | 129,507 | | | $ | 3,925 | | | 3.03% |
Loans, gross | | | 3,366,180 | | | | 248,911 | | | 7.39% | | | 2,694,428 | | | | 146,425 | | | 5.43% |
Federal funds sold and other interest-earning
assets | | | 181,782 | | | | 9,320 | | | 5.13% | | | 223,781 | | | | 3,596 | | | 1.61% |
Total interest-earning assets | | | 3,745,248 | | | | 266,544 | | | 7.12% | | | 3,047,716 | | | | 153,946 | | | 5.05% |
Less allowance for loan losses | | | (36,750 | ) | | | | | | | | (25,600 | ) | | | | | |
Total interest-earning assets, net of allowance | | | 3,708,498 | | | | | | | | | 3,022,116 | | | | | | |
Noninterest-earning assets | | | 188,514 | | | | | | | | | 178,135 | | | | | | |
Total assets | | $ | 3,897,012 | | | | | | | | $ | 3,200,251 | | | | | | |
| | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | $ | 2,785,605 | | | $ | 115,044 | | | 4.13% | | $ | 2,377,079 | | | $ | 30,696 | | | 1.29% |
Note payable and line of credit | | | 113,552 | | | | 7,657 | | | 6.74% | | | 77,317 | | | | 4,605 | | | 5.96% |
FHLB advances and other | | | 79,546 | | | | 4,318 | | | 5.43% | | | 81,083 | | | | 2,191 | | | 2.70% |
Total interest-bearing liabilities | | | 2,978,703 | | | | 127,019 | | | 4.26% | | | 2,535,479 | | | | 37,492 | | | 1.48% |
Noninterest-bearing deposits | | | 473,558 | | | | | | | | | 313,972 | | | | | | |
Other liabilities | | | 47,527 | | | | | | | | | 27,115 | | | | | | |
Total liabilities | | | 3,499,788 | | | | | | | | | 2,876,566 | | | | | | |
Shareholders’ equity | | | 397,224 | | | | | | | | | 323,685 | | | | | | |
Total liabilities and shareholders’ equity | | $ | 3,897,012 | | | | | | | | $ | 3,200,251 | | | | | | |
Net interest income | | | | | $ | 139,525 | | | | | | | | $ | 116,454 | | | |
Net interest spread (1) | | | | | | | | 2.86% | | | | | | | | 3.57% |
Net interest margin (2) | | | | | | | | 3.73% | | | | | | | | 3.82% |
___________
(1) Net interest spread is the average yield on interest earning assets minus the average rate on interest-bearing liabilities.
(2) Net interest margin represents net interest income divided by average interest-earning assets.
(3) Interest earned/paid includes accretion of deferred loan fees, premiums and discounts.
10
Third Coast Bancshares, Inc. and Subsidiary
Financial Highlights
(unaudited)
| | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | |
| | 2023 | | | 2022 | | |
(Dollars in thousands) | | December 31 | | | September 30 | | | June 30 | | | March 31 | | | December 31 | | |
| | | | | | | | | | | | | | | | |
Period-end Loan Portfolio: | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Non-farm non-residential owner occupied | | $ | 520,822 | | | $ | 517,917 | | | $ | 513,934 | | | $ | 508,936 | | | $ | 493,791 | | |
Non-farm non-residential non-owner occupied | | | 586,626 | | | | 566,973 | | | | 547,120 | | | | 511,546 | | | | 506,012 | | |
Residential | | | 342,589 | | | | 326,354 | | | | 310,842 | | | | 286,358 | | | | 308,775 | | |
Construction, development & other | | | 693,553 | | | | 655,822 | | | | 595,601 | | | | 627,143 | | | | 567,851 | | |
Farmland | | | 30,396 | | | | 30,646 | | | | 24,219 | | | | 22,512 | | | | 22,820 | | |
Commercial & industrial | | | 1,263,077 | | | | 1,288,320 | | | | 1,164,624 | | | | 1,112,638 | | | | 1,058,910 | | |
Consumer | | | 2,555 | | | | 2,665 | | | | 2,891 | | | | 3,280 | | | | 3,872 | | |
Municipal and other | | | 199,170 | | | | 171,256 | | | | 175,046 | | | | 140,913 | | | | 145,520 | | |
Total loans | | $ | 3,638,788 | | | $ | 3,559,953 | | | $ | 3,334,277 | | | $ | 3,213,326 | | | $ | 3,107,551 | | |
| | | | | | | | | | | | | | | | |
Asset Quality: | | | | | | | | | | | | | | | | |
Nonaccrual loans | | $ | 16,649 | | | $ | 13,963 | | | $ | 9,968 | | | $ | 9,482 | | | $ | 10,963 | | |
Loans > 90 days and still accruing | | | 670 | | | | 2,442 | | | | - | | | | - | | | | 518 | | |
Restructured loans--accruing | | | - | | | | - | | | | - | | | | - | | | | 780 | | |
Total nonperforming loans | | | 17,319 | | | | 16,405 | | | | 9,968 | | | | 9,482 | | | | 12,261 | | |
Other real estate owned | | | - | | | | - | | | | - | | | | - | | | | - | | |
Total nonperforming assets | | $ | 17,319 | | | $ | 16,405 | | | $ | 9,968 | | | $ | 9,482 | | | $ | 12,261 | | |
| | | | | | | | | | | | | | | | |
QTD Net charge-offs (recoveries) | | $ | 1,505 | | | $ | 24 | | | $ | 72 | | | $ | (364 | ) | | $ | 708 | | |
| | �� | | | | | | | | | | | | | | |
Nonaccrual loans: | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Non-farm non-residential owner occupied | | $ | 1,211 | | | $ | 978 | | | $ | 832 | | | $ | 855 | | | $ | 1,699 | | |
Non-farm non-residential non-owner occupied | | | 1,235 | | | | 1,235 | | | | 1,417 | | | | 282 | | | | 296 | | |
Residential | | | 2,938 | | | | 3,058 | | | | 494 | | | | 506 | | | | 513 | | |
Construction, development & other | | | 247 | | | | 567 | | | | 36 | | | | 39 | | | | 45 | | |
Commercial & industrial | | | 11,018 | | | | 8,125 | | | | 7,189 | | | | 7,800 | | | | 8,390 | | |
Consumer | | | - | | | | - | | | | - | | | | - | | | | 20 | | |
Total nonaccrual loans | | $ | 16,649 | | | $ | 13,963 | | | $ | 9,968 | | | $ | 9,482 | | | $ | 10,963 | | |
| | | | | | | | | | | | | | | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | |
Nonperforming assets to total assets | | | 0.39 | % | | | 0.39 | % | | | 0.25 | % | | | 0.25 | % | | | 0.32 | % | |
Nonperforming loans to total loans | | | 0.48 | % | | | 0.46 | % | | | 0.30 | % | | | 0.30 | % | | | 0.39 | % | |
Allowance for credit losses to total loans | | | 1.02 | % | | | 1.07 | % | | | 1.12 | % | | | 1.12 | % | | | 0.98 | % | |
QTD Net charge-offs (recoveries) to average loans
(annualized) | | | 0.17 | % | | | 0.00 | % | | | 0.01 | % | | | (0.05 | %) | | | 0.09 | % | |
11
Third Coast Bancshares, Inc. and Subsidiary
GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures
(unaudited)
Our accounting and reporting policies conform to GAAP (generally accepted accounting principles) and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional financial measures discussed in this earnings release as being non-GAAP financial measures. Specifically, we review Tangible 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
12
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. 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 | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
(Dollars in thousands, except share and per share data) | | December 31 | | | September 30 | | | June 30 | | | March 31 | | | December 31 | | | December 31 | | | December 31 | |
| | | | | | | | | | | | | | | | | | | | | |
Tangible Common Equity: | | | | | | | | | | | | | | | | | | | | | |
Total shareholders' equity | | $ | 411,974 | | | $ | 400,331 | | | $ | 395,945 | | | $ | 387,044 | | | $ | 381,780 | | | $ | 411,974 | | | $ | 381,780 | |
Less: Preferred stock including additional
paid in capital | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,225 | |
Total common equity | | | 345,749 | | | | 334,106 | | | | 329,720 | | | | 320,819 | | | | 315,555 | | | | 345,749 | | | | 315,555 | |
Less: Goodwill and core deposit intangibles,
net | | | 19,003 | | | | 19,043 | | | | 19,084 | | | | 19,124 | | | | 19,165 | | | | 19,003 | | | | 19,165 | |
Tangible common equity | | $ | 326,746 | | | $ | 315,063 | | | $ | 310,636 | | | $ | 301,695 | | | $ | 296,390 | | | $ | 326,746 | | | $ | 296,390 | |
| | | | | | | | | | | | | | | | | | | | | |
Common shares outstanding at end of period | | | 13,604,665 | | | | 13,600,211 | | | | 13,609,697 | | | | 13,579,498 | | | | 13,531,736 | | | | 13,604,665 | | | | 13,531,736 | |
| | | | | | | | | | | | | | | | | | | | | |
Book Value Per Share | | $ | 25.41 | | | $ | 24.57 | | | $ | 24.23 | | | $ | 23.63 | | | $ | 23.32 | | | $ | 25.41 | | | $ | 23.32 | |
Tangible Book Value Per Share | | $ | 24.02 | | | $ | 23.17 | | | $ | 22.82 | | | $ | 22.22 | | | $ | 21.90 | | | $ | 24.02 | | | $ | 21.90 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Tangible Assets: | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 4,396,074 | | | $ | 4,215,792 | | | $ | 3,963,482 | | | $ | 3,859,657 | | | $ | 3,773,148 | | | $ | 4,396,074 | | | $ | 3,773,148 | |
Adjustments: Goodwill and core deposit
intangibles, net | | | 19,003 | | | | 19,043 | | | | 19,084 | | | | 19,124 | | | | 19,165 | | | | 19,003 | | | | 19,165 | |
Tangible assets | | $ | 4,377,071 | | | $ | 4,196,749 | | | $ | 3,944,398 | | | $ | 3,840,533 | | | $ | 3,753,983 | | | $ | 4,377,071 | | | $ | 3,753,983 | |
| | | | | | | | | | | | | | | | | | | | | |
Total Common Equity to Total Assets | | | 7.86 | % | | | 7.93 | % | | | 8.32 | % | | | 8.31 | % | | | 8.36 | % | | | 7.86 | % | | | 8.36 | % |
Tangible Common Equity to Tangible Assets | | | 7.46 | % | | | 7.51 | % | | | 7.88 | % | | | 7.86 | % | | | 7.90 | % | | | 7.46 | % | | | 7.90 | % |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Average Tangible Common Equity: | | | | | | | | | | | | | | | | | | | | | |
Average shareholders' equity | | $ | 407,972 | | | $ | 402,049 | | | $ | 393,773 | | | $ | 384,794 | | | $ | 381,271 | | | $ | 397,224 | | | $ | 323,685 | |
Less: Average preferred stock including
additional paid in capital | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,225 | | | | 66,329 | | | | 66,225 | | | | 16,900 | |
Average common equity | | | 341,747 | | | | 335,824 | | | | 327,548 | | | | 318,569 | | | | 314,942 | | | | 330,999 | | | | 306,785 | |
Less: Average goodwill and core deposit
intangibles, net | | | 19,027 | | | | 19,068 | | | | 19,108 | | | | 19,149 | | | | 19,184 | | | | 19,088 | | | | 19,245 | |
Average tangible common equity | | $ | 322,720 | | | $ | 316,756 | | | $ | 308,440 | | | $ | 299,420 | | | $ | 295,758 | | | $ | 311,911 | | | $ | 287,540 | |
| | | | | | | | | | | | | | | | | | | | | |
Net Income | | $ | 9,689 | | | $ | 5,578 | | | $ | 8,891 | | | $ | 9,243 | | | $ | 7,525 | | | $ | 33,401 | | | $ | 18,659 | |
Less: Dividends declared on preferred stock | | | 1,197 | | | | 1,184 | | | | 1,184 | | | | 1,171 | | | | 1,418 | | | | 4,736 | | | | 1,418 | |
Net Income Available to Common Shareholders | | $ | 8,492 | | | $ | 4,394 | | | $ | 7,707 | | | $ | 8,072 | | | $ | 6,107 | | | $ | 28,665 | | | $ | 17,241 | |
| | | | | | | | | | | | | | | | | | | | | |
Return on Average Common Equity(A) | | | 9.86 | % | | | 5.19 | % | | | 9.44 | % | | | 10.28 | % | | | 7.69 | % | | | 8.66 | % | | | 5.62 | % |
Return on Average Tangible Common Equity(A) | | | 10.44 | % | | | 5.50 | % | | | 10.02 | % | | | 10.93 | % | | | 8.19 | % | | | 9.19 | % | | | 6.00 | % |
___________
(A) Interim periods annualized.
13
