EX-99.1 2 a4202023exhibit991.htm EX-99.1 EARNINGS RELEASE Document

Exhibit 99.1
tcbicolorlogoforreleasea.jpg
INVESTOR CONTACT
Jocelyn Kukulka, 469.399.8544
jocelyn.kukulka@texascapitalbank.com
MEDIA CONTACT
Julia Monter, 469.399.8425
julia.monter@texascapitalbank.com
TEXAS CAPITAL BANCSHARES, INC. ANNOUNCES FIRST QUARTER 2023 RESULTS
First quarter 2023 net income of $38.7 million and net income available to common stockholders of $34.3 million,
or $0.70 per diluted share; both declining $1.0 million compared to first quarter 2022
First quarter 2023 Pre-Provision Net Revenue(1) grew $28.0 million (55%) compared to first quarter 2022
Top tier liquidity and capital ratios maintained, enabling continued execution of the strategic plan; Cash and
Securities to Total Assets of 28.0% and Tangible Common Equity to Tangible Assets(2) of 9.7%
Total deposits declined 3%; continuing communicated execution of long-term
deposit mix shift away from highest cost sources
DALLAS - April 20, 2023 - Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced operating results for the first quarter of 2023.
Net income available to common stockholders was $34.3 million, or $0.70 per diluted share, for the first quarter of 2023, compared to $212.9 million, or $4.23 per diluted share, for the fourth quarter of 2022 and $35.3 million, or $0.69 per diluted share, for the first quarter of 2022. The fourth quarter of 2022 was significantly impacted by the following items, a $248.5 million ($3.83 per diluted share) gain and $13.0 million ($-0.20 per diluted share) in expenses related to the sale of the Company’s insurance premium finance subsidiary, $9.8 million ($-0.15 per diluted share) in restructuring reserves related to the continued deployment of our target operating model and $8.0 million ($-0.12 per diluted share) in charitable contributions to the newly formed Texas Capital Bank Foundation.
“The transformative actions over the last two years were acutely focused on building a balance sheet and business model resilient to market and rate cycles,” said Rob C. Holmes, President and CEO. “Through the quarter, we maintained industry leading liquidity and capital ratios, while adding a record number of new clients and delivering improved financial results for all of our stakeholders. As the banking industry is pressured nationwide, we remain committed to our strategic plan and focused actions to serve the best clients in our markets.”
FINANCIAL RESULTS
(dollars and shares in thousands)
1st Quarter4th Quarter1st Quarter
202320222022
OPERATING RESULTS
Net income$38,661 $217,251 $39,650 
Net income available to common stockholders$34,348 $212,939 $35,337 
Diluted earnings per common share$0.70 $4.23 $0.69 
Diluted common shares48,881 50,283 51,324 
Return on average assets0.53 %2.80 %0.47 %
Return on average common equity5.06 %30.66 %4.97 %
BALANCE SHEET
Loans held for investment$16,014,497 $15,197,307 $15,849,434 
Loans held for investment, mortgage finance4,060,570 4,090,033 5,827,965 
Total loans held for investment20,075,067 19,287,340 21,677,399 
Loans held for sale27,608 36,357 8,085 
Total assets28,596,653 28,414,642 31,085,377 
Non-interest bearing deposits9,500,583 9,618,081 13,434,723 
Total deposits22,179,697 22,856,880 25,377,938 
Stockholders’ equity3,079,974 3,055,351 3,090,038 
(1)     Net interest income and non-interest income, less non-interest expense.
(2)     Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by total assets, less goodwill and intangibles.


FIRST QUARTER 2023 COMPARED TO FOURTH QUARTER 2022
For the first quarter of 2023, net income available to common stockholders was $34.3 million, or $0.70 per diluted share, compared to $212.9 million, or $4.23 per diluted share, for the fourth quarter of 2022.
Provision for credit losses for the first quarter of 2023 was $28.0 million, compared to a $34.0 million provision for credit losses for the fourth quarter of 2022. The $28.0 million provision for credit losses recorded in the first quarter of 2023 resulted primarily from increases in loans held for investment (“LHI”), excluding mortgage finance, net charge-offs, and criticized loans.
Net interest income was $235.3 million for the first quarter of 2023, compared to $247.6 million for the fourth quarter of 2022. The decrease in net interest income was primarily due to a decrease in total average earning assets and an increase in funding costs, partially offset by an increase in yields on average earning assets. Net interest margin for the first quarter of 2023 was 3.33%, an increase of 7 basis points from the fourth quarter of 2022. LHI, excluding mortgage finance, yields increased 67 basis points from the fourth quarter of 2022 and LHI, mortgage finance yields decreased 53 basis points from the fourth quarter of 2022. Total cost of deposits was 2.06% for the first quarter of 2023, a 53 basis point increase from the fourth quarter of 2022.
Non-interest income for the first quarter of 2023 decreased $240.3 million, compared to the fourth quarter of 2022, primarily due to the inclusion of a $248.5 million gain recognized in the fourth quarter of 2022 on the sale of the Company’s insurance premium finance subsidiary, partially offset by an increase in investment banking and trading income.
Non-interest expense for the first quarter of 2023 decreased $19.1 million, or 9%, compared to the fourth quarter of 2022, primarily due to decreases in occupancy expense, legal and professional expense and other non-interest expense, partially offset by an increase in salaries and benefits expense, primarily as a result of an increase in headcount and the effect of seasonal payroll expenses that peak in the first quarter. Fourth quarter 2022 expenses also included $13.0 million in legal and professional expense related to the sale of the Company’s insurance premium finance subsidiary, restructuring reserves of $9.8 million, primarily related to occupancy expense, reflecting the expected costs of the continued implementation of the Company’s target operating model and $8.0 million in charitable contributions to the Texas Capital Bank Foundation recorded in other non-interest expense, all of which did not recur in the first quarter of 2023.
FIRST QUARTER 2023 COMPARED TO FIRST QUARTER 2022
Net income available to common stockholders was $34.3 million, or $0.70 per diluted share, for the first quarter of 2023, compared to $35.3 million, or $0.69 per diluted share, for the first quarter of 2022.
The first quarter of 2023 included a $28.0 million provision for credit losses, resulting primarily from updated views on the downside risks to the economic forecast and increases in net charge-offs and criticized loans, compared to a $2.0 million negative provision for credit losses for the first quarter of 2022.
Net interest income increased to $235.3 million for the first quarter of 2023, compared to $183.5 million for the first quarter of 2022, primarily due to an increase in yields on average earning assets, partially offset by an increase in funding costs and a decrease in total average earning assets. Net interest margin increased 110 basis points to 3.33% for the first quarter of 2023, as compared to the first quarter of 2022. LHI, excluding mortgage finance, yields increased 324 basis points compared to the first quarter of 2022 and LHI, mortgage finance yields increased 45 basis points from the first quarter of 2022. Total cost of deposits increased 186 basis points compared to the first quarter of 2022.
Non-interest income for the first quarter of 2023 increased $17.1 million, compared to the first quarter of 2022. The increase was primarily due to increases in investment banking and trading income and other non-interest income, partially offset by a decrease in brokered loan fees.
Non-interest expense for the first quarter of 2023 increased $40.9 million, or 27%, compared to the first quarter of 2022 primarily due to an increase in salaries and benefits expense, resulting from an increase in headcount as compared to the first quarter of 2022, as well as increases in marketing, legal and professional and communications and technology expenses.
CREDIT QUALITY
Net charge-offs of $19.9 million were recorded during the first quarter of 2023, related primarily to a single commercial loan, compared to net charge-offs of $15.0 million during the fourth quarter of 2022 and net recoveries of $512,000 during the first quarter of 2022. Criticized loans totaled $561.1 million at March 31, 2023, compared to $513.2 million at December 31, 2022 and $476.1 million at March 31, 2022. Non-accrual LHI totaled $94.0 million at March 31, 2023, compared to $48.3 million at December 31, 2022 and $59.3 million at March 31, 2022. The ratio of non-accrual LHI to total LHI for the first quarter of 2023 was 0.47%, compared to 0.25% for the fourth quarter of 2022 and 0.27% for the first quarter of 2022. The ratio of total allowance for credit losses to total LHI was 1.41% at March 31, 2023, compared to 1.43% and 1.05% at December 31, 2022 and March 31, 2022, respectively.
REGULATORY RATIOS AND CAPITAL
All regulatory ratios continue to be in excess of “well capitalized” requirements as of March 31, 2023. Our CET1, tier 1 capital, total capital and leverage ratios were 12.4%, 14.0%, 16.9% and 12.0%, respectively, at March 31, 2023, compared to 13.0%, 14.7%,
2

17.7% and 11.5%, respectively, at December 31, 2022 and 11.5%, 13.0%, 15.7% and 9.9% at March 31, 2022. At March 31, 2023, our ratio of tangible common equity to total tangible assets was 9.7%, compared to 9.7% at December 31, 2022 and 8.9% at March 31, 2022.
During the first quarter of 2023, the Company repurchased 1,011,909 shares of its common stock for an aggregate purchase price of $59.7 million, at a weighted average price of $58.98 per share.
About Texas Capital Bancshares, Inc.
Texas Capital Bancshares, Inc. (NASDAQ: TCBI), a member of the Russell 2000 Index and the S&P MidCap 400, is the parent company of Texas Capital Bank, a full-service financial services firm that delivers customized solutions to businesses, entrepreneurs, and individual customers. Founded in 1998, the institution is headquartered in Dallas with offices in Austin, Houston, San Antonio, and Fort Worth, and has built a network of clients across the country. With the ability to service clients through their entire lifecycles, Texas Capital Bank has established commercial banking, consumer banking, investment banking and wealth management capabilities.
Forward Looking Statements
This communication contains “forward-looking statements” within the meaning of and pursuant to the Private Securities Litigation Reform Act of 1995 regarding, among other things, TCBI’s financial condition, results of operations, business plans and future performance. These statements are not historical in nature and may often be identified by the use of words such as “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, trends, guidance, expectations and future plans.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent and various uncertainties, risks, and changes in circumstances that are difficult to predict, may change over time, are based on management’s expectations and assumptions at the time the statements are made and are not guarantees of future results. Numerous risks and other factors, many of which are beyond management’s control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. While there can be no assurance that any list of risks is complete, important risks and other factors that could cause actual results to differ materially from those contemplated by forward-looking statements include, but are not limited to, credit quality and risk, the unpredictability of economic and business conditions that may impact TCBI or its customers, recent adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity and regulatory responses to these events, the Company’s ability to effective manage its liquidity risk and any growth plans and the availability of capital and funding, the Company’s ability to effectively manage information technology systems, cyber incidents or other failures, disruptions or security breaches, interest rates, including the impact of rising rates on the Company’s securities portfolio and funding costs, commercial and residential real estate values, adverse or unexpected economic conditions, including inflation, recession, the threat of recession, and market conditions in Texas, the United States or globally, including governmental and consumer responses to those economic and market conditions, fund availability, accounting estimates and risk management processes, the transition away from the London Interbank Offered Rate (LIBOR), legislative and regulatory changes, enforcement actions and regulatory examinations and investigations, ratings or interpretations, business strategy execution, the failure to identify, attract and retain key personnel, increased or expanded competition from banks and other financial service providers in TCBI’s markets, the failure to maintain adequate regulatory capital, environmental liability associated with properties related to TCBI’s lending activities, and severe weather, natural disasters, acts of war, terrorism, global conflict, a material worsening of the COVID-19 pandemic or other health emergencies or other external events, climate change and related legislative and regulatory initiatives as well as the risks more fully described in TCBI’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and in its other documents and filings with the SEC. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, we disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.



3

TEXAS CAPITAL BANCSHARES, INC.
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(dollars in thousands except per share data)
1st Quarter4th Quarter3rd Quarter2nd Quarter1st Quarter
20232022202220222022
CONSOLIDATED STATEMENTS OF INCOME
Interest income$385,166 $371,292 $322,072 $242,351 $208,529 
Interest expense149,821 123,687 82,991 36,818 24,983 
Net interest income235,345 247,605 239,081 205,533 183,546 
Provision for credit losses28,000 34,000 12,000 22,000 (2,000)
Net interest income after provision for credit losses207,345 213,605 227,081 183,533 185,546 
Non-interest income37,403 277,667 25,332 26,240 20,283 
Non-interest expense194,027 213,090 197,047 164,303 153,092 
Income before income taxes50,721 278,182 55,366 45,470 52,737 
Income tax expense12,060 60,931 13,948 11,311 13,087 
Net income38,661 217,251 41,418 34,159 39,650 
Preferred stock dividends4,313 4,312 4,313 4,312 4,313 
Net income available to common stockholders$34,348 $212,939 $37,105 $29,847 $35,337 
Diluted earnings per common share$0.70 $4.23 $0.74 $0.59 $0.69 
Diluted common shares48,880,725 50,282,663 50,417,884 50,801,628 51,324,027 
CONSOLIDATED BALANCE SHEET DATA
Total assets$28,596,653 $28,414,642 $30,408,513 $32,338,963 $31,085,377 
Loans held for investment16,014,497 15,197,307 14,878,959 17,517,866 15,849,434 
Loans held for investment, mortgage finance4,060,570 4,090,033 4,908,822 6,549,507 5,827,965 
Loans held for sale27,608 36,357 3,142,178 4,266 8,085 
Interest bearing cash and cash equivalents3,385,494 4,778,623 3,399,638 4,032,931 5,136,680 
Investment securities4,345,969 3,585,114 3,369,622 3,552,699 3,642,015 
Non-interest bearing deposits9,500,583 9,618,081 11,494,685 12,555,367 13,434,723 
Total deposits22,179,697 22,856,880 24,498,563 25,440,021 25,377,938 
Short-term borrowings2,100,000 1,201,142 1,701,480 2,651,536 1,427,033 
Long-term debt932,119 931,442 930,766 917,098 929,414 
Stockholders’ equity3,079,974 3,055,351 2,885,775 3,006,832 3,090,038 
End of period shares outstanding47,851,862 48,783,763 49,897,726 49,878,041 50,710,441 
Book value per share$58.10 $56.48 $51.82 $54.27 $55.02 
Tangible book value per share(1)
$58.06 $56.45 $51.48 $53.93 $54.68 
SELECTED FINANCIAL RATIOS
Net interest margin3.33 %3.26 %3.05 %2.68 %2.23 %
Return on average assets0.53 %2.80 %0.52 %0.44 %0.47 %
Return on average common equity5.06 %30.66 %5.36 %4.35 %4.97 %
Non-interest income to average earning assets0.54 %3.70 %0.33 %0.34 %0.25 %
Efficiency ratio(2)
71.1 %40.6 %74.5 %70.9 %75.1 %
Non-interest expense to average earning assets2.78 %2.84 %2.53 %2.16 %1.86 %
Common equity to total assets9.7 %9.7 %8.5 %8.4 %9.0 %
Tangible common equity to total tangible assets(3)
9.7 %9.7 %8.5 %8.3 %8.9 %
Common Equity Tier 112.4 %13.0 %11.1 %10.5 %11.5 %
Tier 1 capital14.0 %14.7 %12.6 %11.9 %13.0 %
Total capital16.9 %17.7 %15.2 %14.4 %15.7 %
Leverage12.0 %11.5 %10.7 %10.7 %9.9 %
(1)     Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by shares outstanding at period end.
(2)    Non-interest expense divided by the sum of net interest income and non-interest income.
(3)    Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by total assets, less goodwill and intangibles.
    
4

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands)
March 31, 2023March 31, 2022% Change
Assets
Cash and due from banks$264,211 $234,853 13 %
Interest bearing cash and cash equivalents3,385,494 5,136,680 (34)%
Available-for-sale debt securities3,394,293 2,591,218 31 %
Held-to-maturity debt securities918,962 1,009,972 (9)%
Equity securities32,714 40,825 (20)%
Investment securities4,345,969 3,642,015 19 %
Loans held for sale27,608 8,085 N/M
Loans held for investment, mortgage finance4,060,570 5,827,965 (30)%
Loans held for investment16,014,497 15,849,434 1 %
Less: Allowance for credit losses on loans260,928 211,151 24 %
Loans held for investment, net19,814,139 21,466,248 (8)%
Premises and equipment, net25,268 24,181 4 %
Accrued interest receivable and other assets732,468 556,154 32 %
Goodwill and intangibles, net1,496 17,161 (91)%
Total assets$28,596,653 $31,085,377 (8)%
Liabilities and Stockholders’ Equity
Liabilities:
Non-interest bearing deposits$9,500,583 $13,434,723 (29)%
Interest bearing deposits12,679,114 11,943,215 6 %
Total deposits22,179,697 25,377,938 (13)%
Accrued interest payable31,198 8,560 N/M
Other liabilities273,665 252,394 8 %
Short-term borrowings2,100,000 1,427,033 47 %
Long-term debt932,119 929,414 — %
Total liabilities25,516,679 27,995,339 (9)%
Stockholders’ equity:
Preferred stock, $.01 par value, $1,000 liquidation value:
Authorized shares - 10,000,000
Issued shares - 300,000 shares issued at March 31, 2023 and 2022
300,000 300,000 — %
Common stock, $.01 par value:
Authorized shares - 100,000,000
Issued shares - 50,947,306 and 50,710,858 at March 31, 2023 and 2022, respectively
509 507 — %
Additional paid-in capital1,031,905 1,011,353 2 %
Retained earnings2,297,850 1,983,611 16 %
Treasury stock - 3,095,444 and 417 shares at cost at March 31, 2023 and 2022, respectively
(175,528)(8)N/M
Accumulated other comprehensive loss, net of taxes(374,762)(205,425)82 %
Total stockholders’ equity3,079,974 3,090,038 — %
Total liabilities and stockholders’ equity$28,596,653 $31,085,377 (8)%
5

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands except per share data)
Three Months Ended March 31,
20232022
Interest income
Interest and fees on loans$297,438 $187,656 
Investment securities25,292 17,302 
Interest bearing cash and cash equivalents62,436 3,571 
Total interest income385,166 208,529 
Interest expense
Deposits120,094 13,630 
Short-term borrowings14,744 758 
Long-term debt14,983 10,595 
Total interest expense149,821 24,983 
Net interest income235,345 183,546 
Provision for credit losses28,000 (2,000)
Net interest income after provision for credit losses207,345 185,546 
Non-interest income
Service charges on deposit accounts5,022 6,115 
Wealth management and trust fee income3,429 3,912 
Brokered loan fees1,895 3,970 
Investment banking and trading income18,768 4,179 
Other8,289 2,107 
Total non-interest income37,403 20,283 
Non-interest expense
Salaries and benefits128,670 99,859 
Occupancy expense9,619 8,885 
Marketing9,044 4,977 
Legal and professional14,514 10,302 
Communications and technology17,523 14,700 
Federal Deposit Insurance Corporation insurance assessment2,170 3,981 
Other12,487 10,388 
Total non-interest expense194,027 153,092 
Income before income taxes50,721 52,737 
Income tax expense12,060 13,087 
Net income38,661 39,650 
Preferred stock dividends4,313 4,313 
Net income available to common stockholders$34,348 $35,337 
Basic earnings per common share$0.71 $0.70 
Diluted earnings per common share$0.70 $0.69 
6

TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF CREDIT LOSS EXPERIENCE
(dollars in thousands)
1st Quarter4th Quarter3rd Quarter2nd Quarter1st Quarter
20232022202220222022
Allowance for credit losses on loans:
Beginning balance$253,469 $234,613 $229,013 $211,151 $211,866 
Loans charged-off:
Commercial20,732 14,404 232 2,868 110 
Energy— 2,702 2,903 — — 
Real estate— — — — 350 
Total charge-offs20,732 17,106 3,135 2,868 460 
Recoveries:
Commercial816 133 113 219 217 
Energy6 1,974 289 — 755 
Total recoveries822 2,107 402 219 972 
Net charge-offs19,910 14,999 2,733 2,649 (512)
Provision for credit losses on loans27,369 33,855 8,333 20,511 (1,227)
Ending balance$260,928 $253,469 $234,613 $229,013 $211,151 
Allowance for off-balance sheet credit losses:
Beginning balance$21,793 $21,648 $17,981 $16,492 $17,265 
Provision for off-balance sheet credit losses631 145 3,667 1,489 (773)
Ending balance$22,424 $21,793 $21,648 $17,981 $16,492 
Total allowance for credit losses$283,352 $275,262 $256,261 $246,994 $227,643 
Total provision for credit losses$28,000 $34,000 $12,000 $22,000 $(2,000)
Allowance for credit losses on loans to total loans held for investment1.30 %1.31 %1.19 %0.95 %0.97 %
Allowance for credit losses on loans to average total loans held for investment1.38 %1.31 %1.06 %1.02 %0.99 %
Net charge-offs to average total loans held for investment(1)
0.43 %0.31 %0.05 %0.05 %(0.01)%
Net charge-offs to average total loans held for investment for last 12 months(1)
0.19 %0.09 %0.03 %0.03 %0.03 %
Total provision for credit losses to average total loans held for investment(1)
0.60 %0.70 %0.22 %0.39 %(0.04)%
Total allowance for credit losses to total loans held for investment
1.41 %1.43 %1.30 %1.03 %1.05 %
(1)Interim period ratios are annualized.
7

TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF NON-PERFORMING ASSETS AND PAST DUE LOANS
(dollars in thousands)
1st Quarter4th Quarter3rd Quarter2nd Quarter1st Quarter
20232022202220222022
Non-accrual loans held for investment$93,951 $48,338 $35,864 $50,526 $59,327 
Non-accrual loans held for sale(1)
— — 1,340 — — 
Other real estate owned— — — — — 
Total non-performing assets$93,951 $48,338 $37,204 $50,526 $59,327 
Non-accrual loans held for investment to total loans held for investment0.47 %0.25 %0.18 %0.21 %0.27 %
Total non-performing assets to total assets0.33 %0.17 %0.12 %0.16 %0.19 %
Allowance for credit losses on loans to non-accrual loans held for investment2.8x5.2x6.5x4.5x3.6x
Loans held for investment past due 90 days and still accruing
$3,098 $131 $30,664 $3,206 $6,031 
Loans held for investment past due 90 days to total loans held for investment0.02 %— %0.15 %0.01 %0.03 %
Loans held for sale past due 90 days and still accruing(1)(2)
$— $— $4,877 $1,602 $3,865 
(1)Third quarter 2022 includes $1.3 million in non-accrual loans and $3.1 million in loans past due 90 days and still accruing associated to our insurance premium finance subsidiary that were transferred from loans held for investment to loans held for sale as of September 30, 2022.
(2)Includes loans guaranteed by U.S. government agencies that were repurchased out of Ginnie Mae securities. Loans are recorded as loans held for sale and carried at fair value on the balance sheet. Interest on these past due loans accrues at the debenture rate guaranteed by the U.S. government.
8

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands)
1st Quarter4th Quarter3rd Quarter2nd Quarter1st Quarter
20232022202220222022
Interest income
Interest and fees on loans$297,438 $295,372 $282,474 $218,292 $187,656 
Investment securities25,292 16,210 15,002 14,665 17,302 
Interest bearing deposits in other banks62,436 59,710 24,596 $9,394 $3,571 
Total interest income385,166 371,292 322,072 242,351 208,529 
Interest expense
Deposits120,094 96,150 60,317 20,566 13,630 
Short-term borrowings14,744 13,449 10,011 4,859 758 
Long-term debt14,983 14,088 12,663 11,393 10,595 
Total interest expense149,821 123,687 82,991 36,818 24,983 
Net interest income235,345 247,605 239,081 205,533 183,546 
Provision for credit losses28,000 34,000 12,000 22,000 (2,000)
Net interest income after provision for credit losses207,345 213,605 227,081 183,533 185,546 
Non-interest income
Service charges on deposit accounts5,022 5,252 5,797 6,102 6,115 
Wealth management and trust fee income3,429 3,442 3,631 4,051 3,912 
Brokered loan fees1,895 2,655 3,401 4,133 3,970 
Investment banking and trading income18,768 11,937 7,812 11,126 4,179 
Gain on disposal of subsidiary— 248,526 — — — 
Other8,289 5,855 4,691 828 2,107 
Total non-interest income37,403 277,667 25,332 26,240 20,283 
Non-interest expense
Salaries and benefits128,670 102,925 128,764 103,358 99,859 
Occupancy expense9,619 17,030 9,433 8,874 8,885 
Marketing9,044 10,623 8,282 8,506 4,977 
Legal and professional14,514 37,493 16,775 11,288 10,302 
Communications and technology17,523 20,434 18,470 15,649 14,700 
Federal Deposit Insurance Corporation insurance assessment2,170 3,092 3,953 3,318 3,981 
Other 12,487 21,493 11,370 13,310 10,388 
Total non-interest expense194,027 213,090 197,047 164,303 153,092 
Income before income taxes50,721 278,182 55,366 45,470 52,737 
Income tax expense12,060 60,931 13,948 11,311 13,087 
Net income38,661 217,251 41,418 34,159 39,650 
Preferred stock dividends4,313 4,312 4,313 4,312 4,313 
Net income available to common shareholders$34,348 $212,939 $37,105 $29,847 $35,337 

9

TEXAS CAPITAL BANCSHARES, INC.
TAXABLE EQUIVALENT NET INTEREST INCOME ANALYSIS (UNAUDITED)(1)
(dollars in thousands)
1st Quarter 20234th Quarter 20223rd Quarter 20222nd Quarter 20221st Quarter 2022
Average
Balance		Income/
Expense		Yield/
Rate		Average
Balance		Income/
Expense		Yield/
Rate		Average
Balance		Income/
Expense		Yield/
Rate		Average
Balance		Income/
Expense		Yield/
Rate		Average
Balance		Income/
Expense		Yield/
Rate
Assets
Investment securities(2)
$4,060,456 $25,292 2.31 %$3,385,372 $16,210 1.70 %$3,509,044 $15,002 1.58 %$3,543,576 $15,065 1.60 %$3,669,257 $17,743 1.91 %
Interest bearing cash and cash equivalents5,541,341 62,436 4.57 %6,158,769 59,710 3.85 %4,453,806 24,596 2.19 %4,747,377 9,394 0.79 %8,552,300 3,571 0.17 %
Loans held for sale43,472 938 8.75 %1,053,157 12,064 4.54 %1,029,983 11,316 4.36 %8,123 62 3.07 %7,633 113 6.01 %
Loans held for investment, mortgage finance3,286,804 28,528 3.52 %4,279,367 43,708 4.05 %5,287,531 52,756 3.96 %5,858,599 49,914 3.42 %5,732,901 43,466 3.07 %
Loans held for investment(3)
15,598,854 268,131 6.97 %15,105,083 239,746 6.30 %16,843,922 218,513 5.15 %16,616,234 168,409 4.07 %15,686,319 144,133 3.73 %
Less: Allowance for credit losses on loans
252,727 — — 233,246 — — 229,005 — — 211,385 — — 212,612 — — 
Loans held for investment, net18,632,931 296,659 6.46 %19,151,204 283,454 5.87 %21,902,448 271,269 4.91 %22,263,448 218,323 3.93 %21,206,608 187,599 3.59 %
Total earning assets28,278,200 385,325 5.45 %29,748,502 371,438 4.89 %30,895,281 322,183 4.10 %30,562,524 242,844 3.16 %33,435,798 209,026 2.54 %
Cash and other assets1,041,745 989,900 918,630 870,396 819,486 
Total assets$29,319,945 $30,738,402 $31,813,911 $31,432,920 $34,255,284 
Liabilities and Stockholders’ Equity
Transaction deposits$776,500 $3,853 2.01 %$1,105,466 $4,977 1.79 %$1,444,964 $5,239 1.44 %$1,671,729 $3,920 0.94 %$2,432,687 $3,962 0.66 %
Savings deposits11,195,402 105,707 3.83 %10,563,049 80,801 3.03 %10,249,387 46,555 1.80 %8,696,819 15,462 0.71 %10,420,545 8,583 0.33 %
Time deposits1,430,657 10,534 2.99 %1,625,857 10,372 2.53 %1,701,238 8,523 1.99 %877,399 1,184 0.54 %1,038,722 1,085 0.42 %
Total interest bearing deposits13,402,559 120,094 3.63 %13,294,372 96,150 2.87 %13,395,589 60,317 1.79 %11,245,947 20,566 0.73 %13,891,954 13,630 0.40 %
Short-term borrowings1,242,881 14,744 4.81 %1,387,660 13,449 3.84 %1,931,537 10,011 2.06 %2,232,119 4,859 0.87 %1,770,781 758 0.17 %
Long-term debt931,796 14,983 6.52 %931,107 14,088 6.00 %921,707 12,663 5.45 %929,616 11,393 4.92 %929,005 10,595 4.63 %
Total interest bearing liabilities15,577,236 149,821 3.90 %15,613,139 123,687 3.14 %16,248,833 82,991 2.03 %14,407,682 36,818 1.02 %16,591,740 24,983 0.61 %
Non-interest bearing deposits10,253,731 11,642,969 12,214,531 13,747,876 14,235,749 
Other liabilities436,621 426,543 305,554 227,701 243,141 
Stockholders’ equity3,052,357 3,055,751 3,044,993 3,049,661 3,184,654 
Total liabilities and stockholders’ equity$29,319,945 $30,738,402 $31,813,911 $31,432,920 $34,255,284 
Net interest income
$235,504 $247,751 $239,192 $206,026 $184,043 
Net interest margin3.33 %3.26 %3.05 %2.68 %2.23 %
(1)    Taxable equivalent rates used where applicable.
(2)    Yields on investment securities are calculated using available-for-sale securities at amortized cost.
(3)    Average balances include non-accrual loans.
10