EX-99.1 2 d429904dex991.htm PRESS RELEASE PRESS RELEASE

Exhibit 99.1

 

LOGO

MEDIA CONTACT

Heather Worley, 214.932.6827

heather.worley@texascapitalbank.com

INVESTOR CONTACT

Myrna Vance, 214.932.6646

myrna.vance@texascapitalbank.com

TEXAS CAPITAL BANCSHARES ANNOUNCES OPERATING RESULTS FOR Q3 2012

DALLAS – October 24, 2012 – Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the third quarter of 2012.

 

   

Net income increased 10% on a linked quarter basis and increased 50% from Q3 2011

 

   

EPS increased 5% on a linked quarter basis and increased 43% for the third quarter of 2012 as compared to the same quarter of 2011

 

   

Demand deposits increased 5% and total deposits increased 1% on a linked quarter basis and grew 27% and 22%, respectively, from Q3 2011

 

   

Loans held for investment increased 5% and total loans increased 8% on a linked quarter basis; and grew 24% and 30%, respectively, from Q3 2011

“Texas Capital experienced outstanding results for the third quarter of 2012,” said George Jones, CEO. “During the quarter we successfully completed offerings of equity and debt capital. By leveraging the new capital effectively with strong growth in loans, we have produced record earnings and excellent returns. We believe we are demonstrating the value of our business model and why Texas Capital has become the Best Business Bank in Texas.®

FINANCIAL SUMMARY

(dollars and shares in thousands)

 

     Q3 2012     Q3 2011     % Change  

QUARTERLY OPERATING RESULTS(1)

      

Net Income

   $ 32,570      $ 21,710        50

Diluted EPS

   $ .80      $ .56        43

ROA

     1.40     1.25  

ROE

     17.27     14.93  

Diluted Shares

     40,756        38,435     

BALANCE SHEET(1)

      

Total Assets

   $ 9,881,362      $ 7,705,372        28

Demand Deposits

     2,114,279        1,661,125        27

Total Deposits

     6,717,579        5,486,463        22

Loans Held for Investment

     6,549,089        5,302,584        24

Loans Held for Sale

     2,818,622        1,909,567        48

Total Loans

     9,367,711        7,212,151        30

Stockholders’ Equity

     802,406        587,944        36

 

(1) Operating results, assets and loans are reporting from continuing operations

 

 

 

LOGO


DETAILED FINANCIALS

Texas Capital Bancshares, Inc. reported net income from continuing operations of $32.6 million for the third quarter of 2012 compared to $21.7 million for the third quarter of 2011. On a fully diluted basis, earnings per common share from continuing operations were $.80 for the three months ended September 30, 2012, compared to $.56 for the same period last year. During the third quarter of 2012, we completed an equity offering of 2.3 million shares. The diluted share effect for the quarter was to increase diluted shares by 1.5 million shares, or 4 percent. The discussion below relates only to continuing operations.

Return on average equity was 17.27 percent and return on average assets was 1.40 percent for the third quarter of 2012, compared to 14.93 percent and 1.25 percent, respectively, for the third quarter of 2011.

Net interest income was $96.9 million for the third quarter of 2012, compared to $90.6 million in the second quarter of 2012 and $79.2 million for the third quarter of 2011. The net interest margin in the third quarter of 2012 was 4.36 percent, a 45 basis point decrease from the third quarter of 2011 and a 13 basis point decrease from the second quarter of 2012. The year over year decrease in net interest margin is due to the growth in loans with lower yields with an offsetting benefit of the reduction in funding costs. The growth in loans more than compensated for the reduction in yields and produced the strong growth in net interest income.

Average loans held for investment for the third quarter of 2012 were $6.3 billion, an increase of $1.1 billion, or 21 percent, from the third quarter of 2011 and an increase of $362.4 million, or 6 percent, from the second quarter of 2012. Average loans held for sale for the third quarter of 2012 increased $1.2 billion to $2.4 billion compared to the third quarter of 2011 and increased $369.6 million from the second quarter of 2012.

Average total deposits for the third quarter of 2012 increased $1.4 billion from the third quarter of 2011 and increased $407.9 million from the second quarter of 2012. For the same periods, the average balance of demand deposits increased $485.6 million, or 32 percent, to $2.0 billion from $1.5 billion during the third quarter of 2011 and increased $146.2 million, or 8 percent, from the second quarter of 2012.

In the third quarter of 2012, we experienced decreases in the ratios of non-performing assets and credit losses to loans held for investment. Credit costs, including the provision for credit losses and valuation charges related to other real estate owned (“OREO”) totaled $3.1 million in the third quarter of 2012 compared to $8.7 million in the third quarter of 2011 and $4.1 million in the second quarter of 2012. We recorded a $3.0 million provision for credit losses in the third quarter of 2012 compared to $7.0 million in the third quarter of 2011 and $1.0 million in the second quarter of 2012. At September 30, 2012, the combined reserve decreased to 1.18 percent of loans held for investment as compared to 1.32 percent at September 30, 2011 and 1.21 percent at June 30, 2012. In management’s opinion, the reserve is appropriate and is derived from consistent application of the methodology for establishing the adequacy of reserves for Texas Capital Bank’s loan portfolio. In the third quarter of 2012, net charge-offs were $1.2 million compared to net charge-offs of $6.3 million in the third quarter of 2011 and net charge-offs of $533,000 in the second quarter of 2012. Non-accrual loans were $57.3 million, or .87 percent of loans held for investment at the end of the third quarter of 2012, $66.7 million, or 1.26 percent, at the end of the third quarter of 2011 and $56.4 million, or .91 percent, at the end of the second quarter 2012. At September 30, 2012, total OREO was $19.1 million compared to $35.8 million at the end of the third quarter of 2011, and $27.9 million at the end of the second quarter of 2012. The OREO balance of $19.1 million at September 30, 2012 is stated net of a $4.7 million valuation allowance. The valuation charge for OREO reflected in non-interest expense was $64,000 in the third quarter of 2012 compared to $1.7 million in the third quarter of 2011 and $3.1 million in the second quarter of 2012.

Non-interest income increased $2.9 million during the third quarter of 2012, or 39 percent, compared to the same period of 2011 primarily related to a $2.0 million increase in brokered loan fees earned in the mortgage warehouse lending division.

Non-interest expense for the third quarter of 2012 increased $7.3 million, or 16 percent, to $53.5 million from $46.2 million in the third quarter of 2011. The increase is primarily related to a $5.4 million increase in salaries and employee benefits to $31.0 million from $25.6 million, which was primarily due to general

 

2


business growth and costs of performance-based incentives resulting from the increase in stock price. Marketing expense and legal and professional expense increased $1.0 million and $1.3 million, respectively, from the third quarter of 2011 primarily due to general business growth. Allowance and other carrying costs for OREO expense decreased $1.6 million to $552,000, which included a $64,000 valuation expense during the third quarter of 2012. The $64,000 valuation expense in the third quarter of 2012 related to direct write-downs, compared to $1.7 million in valuation expense in the third quarter 2011, $61,000 of which related to direct write-downs and $1.6 million related to increasing the valuation allowance.

Stockholders’ equity increased by 36 percent from $587.9 million at September 30, 2011 to $802.4 million at September 30, 2012, primarily related to the offering of 2.3 million common shares for net proceeds of $87 million and retention of net income. In addition to the equity offering, we also completed a subordinated debt offering of $111 million, increasing our total regulatory capital by approximately $198 million. The Bank is well capitalized under regulatory guidelines and at September 30, 2012, the Company’s ratio of tangible common equity to total tangible assets was 7.9 percent.

ABOUT TEXAS CAPITAL BANCSHARES, INC.

Texas Capital Bancshares, Inc. (NASDAQ: TCBI) is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and private clients. Headquartered in Dallas, the Bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio.

This news release may be deemed to include forward-looking statements which are based on Texas Capital’s current estimates or expectations of future events or future results. Texas Capital is under no obligation, and expressly disclaims such obligation, to update, alter or revise its forward-looking statements, whether as a result of new information, future events, or otherwise. A number of factors, many of which are beyond Texas Capital’s control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to, the risk of adverse impacts from general economic conditions, competition, interest rate sensitivity and exposure to regulatory and legislative changes. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in the prospectus supplements, the Annual Report on Form 10-K and other filings made by Texas Capital with the Securities and Exchange Commission (SEC).

 

3


TEXAS CAPITAL BANCSHARES, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(Dollars in thousands except per share data)

 

     3rd Quarter
2012
    2nd Quarter
2012
    1st Quarter
2012
    4th Quarter
2011
    3rd Quarter
2011
 

CONSOLIDATED STATEMENT OF INCOME

          

Interest income

   $ 102,011      $ 95,546      $ 93,131      $ 92,967      $ 83,263   

Interest expense

     5,156        4,906        4,902        4,820        4,065   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     96,855        90,640        88,229        88,147        79,198   

Provision for credit losses

     3,000        1,000        3,000        6,000        7,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

     93,855        89,640        85,229        82,147        72,198   

Non-interest income

     10,552        10,462        9,190        8,994        7,603   

Non-interest expense

     53,521        53,973        52,276        50,353        46,186   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     50,886        46,129        42,143        40,788        33,615   

Income tax expense

     18,316        16,506        15,062        15,043        11,905   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     32,570        29,623        27,081        25,745        21,710   

Income (loss) from discontinued operations
(after-tax)

     (34     (1     4        (5     (7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 32,536      $ 29,622      $ 27,085      $ 25,740      $ 21,703   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted EPS from continuing operations

   $ .80      $ .76      $ .70      $ .67      $ .56   

Diluted EPS

   $ .80      $ .76      $ .70      $ .67      $ .56   

Diluted shares

     40,755,733        39,141,544        38,914,241        38,609,094        38,435,386   

CONSOLIDATED BALANCE SHEET DATA

          

Total assets

   $ 9,881,362      $ 9,144,360      $ 8,559,917      $ 8,137,225      $ 7,705,372   

Loans held for investment

     6,549,089        6,234,692        5,792,349        5,572,371        5,302,584   

Loans held for sale

     2,818,622        2,408,032        2,255,281        2,080,081        1,909,567   

Securities

     107,288        114,964        123,828        143,710        142,895   

Demand deposits

     2,114,279        2,019,473        1,751,443        1,751,944        1,661,125   

Total deposits

     6,717,579        6,660,290        6,063,558        5,556,257        5,486,463   

Other borrowings

     2,046,169        1,609,039        1,657,728        1,768,116        1,451,894   

Subordinated notes

     111,000        —          —          —          —     

Long-term debt

     113,406        113,406        113,406        113,406        113,406   

Stockholders’ equity

     802,406        680,705        647,341        616,331        587,944   

End of period shares outstanding

     40,580,283        38,114,012        37,912,054        37,666,291        37,457,762   

Book value (excluding securities gains/losses)

   $ 19.68      $ 17.75      $ 16.96      $ 16.24      $ 15.56   

Tangible book value (excluding securities gains/losses)

   $ 19.18      $ 17.22      $ 16.42      $ 15.69      $ 15.01   

SELECTED FINANCIAL RATIOS

          

Net interest margin

     4.36     4.49     4.54     4.60     4.81

Return on average assets

     1.40     1.40     1.33     1.28     1.25

Return on average equity

     17.27     18.08     17.36     17.05     14.93

Non-interest income to earning assets

     .47     .52     .47     .47     .46

Efficiency ratio

     49.8     53.4     53.7     51.8     53.2

Efficiency ratio (excluding OREO valuation/write-down)

     49.8     50.3     50.8     50.7     51.3

Non-interest expense to earning assets

     2.40     2.67     2.69     2.62     2.80

Non-interest expense to earning assets (excluding OREO valuation charge)

     2.40     2.52     2.55     2.57     2.70

Tangible common equity to total tangible assets

     7.9     7.2     7.3     7.3     7.3

Tier 1 capital ratio

     10.4     9.5     9.5     9.6     9.7

Total capital ratio

     12.6     10.5     10.4     10.6     10.7

Tier 1 leverage ratio (1)

     9.6     9.0     8.9     8.8     9.8

 

(1) Non-GAAP measure equal to end of period shareholders’ equity less goodwill and intangible assets divided by end of period total assets less goodwill and intangible assets.

 

4


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in thousands)

 

     September 30,
2012
    September 30,
2011
    %
Change
 

Assets

      

Cash and due from banks

   $ 88,220      $ 83,489        6

Interest-bearing deposits

     60,971        37,080        64

Securities, available-for-sale

     107,288        142,895        (25 )% 

Loans held for sale

     2,818,622        1,909,567        48

Loans held for sale from discontinued operations

     304        395        (23 )% 

Loans held for investment (net of unearned income)

     6,549,089        5,302,584        24

Less: Allowance for loan losses

     73,722        67,897        9
  

 

 

   

 

 

   

 

 

 

Loans held for investment, net

     6,475,367        5,234,687        24

Premises and equipment, net

     11,280        11,596        (3 )% 

Accrued interest receivable and other assets

     299,582        265,412        13

Goodwill and intangibles, net

     20,032        20,646        (3 )% 
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 9,881,666      $ 7,705,767        28
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Liabilities:

      

Deposits:

      

Non-interest bearing

   $ 2,114,279      $ 1,661,125        27

Interest bearing

     4,171,405        3,204,985        30

Interest bearing in foreign branches

     431,895        620,353        (30 )% 
  

 

 

   

 

 

   

 

 

 

Total deposits

     6,717,579        5,486,463        22

Accrued interest payable

     1,039        671        55

Other liabilities

     90,067        65,389        38

Federal funds purchased

     473,330        321,930        47

Repurchase agreements

     22,788        27,059        (16 )% 

Other borrowings

     1,550,051        1,102,905        41

Subordinated notes

     111,000        —          100

Trust preferred subordinated debentures

     113,406        113,406        —     
  

 

 

   

 

 

   

 

 

 

Total liabilities

     9,079,260        7,117,823        28

Stockholders’ equity:

      

Preferred stock, $.01 par value, $1,000 liquidation value:

      

Authorized shares – 10,000,000

      

Issued shares

     —          —          —     

Common stock, $.01 par value:

      

Authorized shares – 100,000,000

      

Issued shares – 40,580,700 and 37,458,179 at September 30, 2012 and 2011, respectively

     406        374        9

Additional paid-in capital

     447,104        346,405        29

Retained earnings

     351,026        236,043        49

Treasury stock (shares at cost: 417 at September 30, 2012 and 2011)

     (8     (8     —     

Accumulated other comprehensive income, net of taxes

     3,878        5,130        (24 )% 
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     802,406        587,944        36
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 9,881,666      $ 7,705,767        28
  

 

 

   

 

 

   

 

 

 

 

5


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands except per share data)

 

    

Three Months Ended

September 30

   

Nine Months Ended

September 30

 
     2012     2011     2012     2011  

Interest income

        

Interest and fees on loans

   $ 100,830      $ 81,692      $ 286,895      $ 223,241   

Securities

     1,125        1,524        3,635        5,050   

Federal funds sold

     2        3        7        36   

Deposits in other banks

     54        44        151        306   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     102,011        83,263        290,688        228,633   

Interest expense

        

Deposits

     3,378        3,191        10,332        11,479   

Federal funds purchased

     268        128        789        329   

Repurchase agreements

     3        2        10        6   

Other borrowings

     607        110        1,534        124   

Subordinated notes

     208        —          208        —     

Trust preferred subordinated debentures

     692        634        2,091        1,905   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     5,156        4,065        14,964        13,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     96,855        79,198        275,724        214,790   

Provision for credit losses

     3,000        7,000        7,000        22,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

     93,855        72,198        268,724        192,290   

Non-interest income

        

Service charges on deposit accounts

     1,684        1,585        4,912        4,976   

Trust fee income

     1,216        1,091        3,562        3,111   

Bank owned life insurance (BOLI) income

     549        533        1,658        1,595   

Brokered loan fees

     4,839        2,849        12,618        7,927   

Other

     2,264        1,545        7,454        5,629   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     10,552        7,603        30,204        23,238   

Non-interest expense

        

Salaries and employee benefits

     31,009        25,596        90,258        73,877   

Net occupancy expense

     3,653        3,367        10,936        10,120   

Marketing

     3,472        2,455        9,469        7,311   

Legal and professional

     4,916        3,647        12,237        10,634   

Communications and technology

     2,885        2,210        8,088        7,141   

FDIC insurance assessment

     1,332        1,465        4,497        5,948   

Allowance and other carrying costs for OREO

     552        2,150        7,706        7,203   

Other

     5,702        5,296        16,579        15,614   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     53,521        46,186        159,770        137,848   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     50,886        33,615        139,158        77,680   

Income tax expense

     18,316        11,905        49,884        27,323   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     32,570        21,710        89,274        50,357   

Income (loss) from discontinued operations (after-tax)

     (34     (7     (31     (121
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 32,536      $ 21,703      $ 89,243      $ 50,236   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share:

        

Income from continuing operations

   $ .82      $ .58      $ 2.32      $ 1.35   

Net income

   $ .82      $ .58      $ 2.32      $ 1.35   

Diluted earnings per common share:

        

Income from continuing operations

   $ .80      $ .56      $ 2.25      $ 1.31   

Net income

   $ .80      $ .56      $ 2.25      $ 1.31   

 

6


TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF LOAN LOSS EXPERIENCE

(Dollars in thousands)

 

     3rd Quarter
2012
    2nd Quarter
2012
    1st Quarter
2012
    4th Quarter
2011
    3rd Quarter
2011
 

Reserve for loan losses:

          

Beginning balance

   $ 72,404      $ 71,992      $ 70,295      $ 67,897      $ 67,748   

Loans charged-off:

          

Commercial

     1,154        1,048        462        1,348        1,523   

Real estate – construction

     —          —          —          —          —     

Real estate – term

     284        56        559        2,438        5,049   

Consumer

     49        —          —          —          —     

Leases

     49        26        95        238        (16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     1,536        1,130        1,116        4,024        6,556   

Recoveries:

          

Commercial

     132        191        159        390        109   

Real estate – construction

     10        —          —          —          5   

Real estate – term

     130        348        108        45        152   

Consumer

     18        3        5        4        1   

Leases

     16        55        16        171        36   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     306        597        288        610        303   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     1,230        533        828        3,414        6,253   

Provision for loan losses

     2,548        945        2,525        5,812        6,402   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 73,722      $ 72,404      $ 71,992      $ 70,295      $ 67,897   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reserve for off-balance sheet credit losses:

          

Beginning balance

   $ 2,992      $ 2,937      $ 2,462      $ 2,274      $ 1,676   

Provision for off-balance sheet credit losses

     452        55        475        188        598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 3,444      $ 2,992      $ 2,937      $ 2,462      $ 2,274   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total reserves for credit losses

   $ 77,166      $ 75,396      $ 74,929      $ 72,757      $ 70,171   

Total provision for credit losses

   $ 3,000      $ 1,000      $ 3,000      $ 6,000      $ 7,000   

Reserve to loans held for investment(2)

     1.13     1.16     1.24     1.26     1.28

Reserve to average loans held for investment(2)

     1.16     1.22     1.27     1.30     1.30

Net charge-offs to average loans(1)(2)

     .08     .04     .06     .25     .48

Net charge-offs to average loans for last twelve months(1)(2)

     .10     .20     .40     .58     .90

Total provision for credit losses to average loans(1)(2)

     .19     .07     .21     .44     .53

Combined reserves for credit losses to loans held for investment(2)

     1.18     1.21     1.29     1.31     1.32

Non-performing assets (NPAs):

          

Non-accrual loans

   $ 57,275      $ 56,433      $ 50,160      $ 54,580      $ 66,714   

Other real estate owned (OREO) (4)

     19,079        27,882        32,601        34,077        35,796   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 76,354      $ 84,315      $ 82,761      $ 88,657      $ 102,510   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accrual loans to loans(2)

     .87     .91     .87     .98     1.26

Total NPAs to loans plus OREO(2)

     1.16     1.35     1.42     1.58     1.92

Total NPAs to earning assets

     .81     .97     1.01     1.14     1.40

Reserve for loan losses to non-accrual loans

     1.3x        1.3x        1.4x        1.3x        1.0x   

Restructured loans

   $ 9,145      $ 13,943      $ 12,582      $ 25,104      $ 24,963   

Loans past due 90 days and still accruing(3)

   $ 3,622      $ 4,421      $ 5,941      $ 5,467      $ 3,003   

Loans past due 90 days to loans(2)

     .06     .07     .10     .10     .06

 

(1) Interim period ratios are annualized.
(2) Excludes loans held for sale.
(3) At September 30, 2012, loans past due 90 days and still accruing includes premium finance loans of $2.7 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.
(4) At September 30, 2012, OREO balance is net of $4.7 million valuation allowance.

 

7


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)

(Dollars in thousands)

 

     3rd Quarter
2012
    2nd Quarter
2012
    1st Quarter
2012
     4th Quarter
2011
    3rd Quarter
2011
 

Interest income

           

Interest and fees on loans

   $ 100,830      $ 94,291      $ 91,774       $ 91,512      $ 81,692   

Securities

     1,125        1,203        1,307         1,408        1,524   

Federal funds sold

     2        4        1         1        3   

Deposits in other banks

     54        48        49         46        44   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

     102,011        95,546        93,131         92,967        83,263   

Interest expense

           

Deposits

     3,378        3,482        3,472         3,471        3,191   

Federal funds purchased

     268        240        281         273        128   

Repurchase agreements

     3        4        3         4        2   

Other borrowings

     607        492        435         404        110   

Subordinated notes

     208        —          —           —          —     

Trust preferred subordinated debentures

     692        688        711         668        634   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

     5,156        4,906        4,902         4,820        4,065   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income

     96,855        90,640        88,229         88,147        79,198   

Provision for credit losses

     3,000        1,000        3,000         6,000        7,000   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income after provision for credit losses

     93,855        89,640        85,229         82,147        72,198   

Non-interest income

           

Service charges on deposit accounts

     1,684        1,624        1,604         1,504        1,585   

Trust fee income

     1,216        1,232        1,114         1,108        1,091   

Bank owned life insurance (BOLI) income

     549        588        521         500        533   

Brokered loan fees

     4,839        4,128        3,651         3,408        2,849   

Other

     2,264        2,890        2,300         2,474        1,545   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total non-interest income

     10,552        10,462        9,190         8,994        7,603   

Non-interest expense

           

Salaries and employee benefits

     31,009        30,230        29,019         26,658        25,596   

Net occupancy expense

     3,653        3,679        3,604         3,537        3,367   

Marketing

     3,472        3,174        2,823         3,798        2,455   

Legal and professional

     4,916        3,330        3,991         4,362        3,647   

Communications and technology

     2,885        2,720        2,483         2,468        2,210   

FDIC insurance assessment

     1,332        1,596        1,569         1,595        1,465   

Allowance and other carrying costs for OREO

     552        3,812        3,342         2,383        2,150   

Other

     5,702        5,432        5,445         5,552        5,296   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total non-interest expense

     53,521        53,973        52,276         50,353        46,186   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

     50,886        46,129        42,143         40,788        33,615   

Income tax expense

     18,316        16,506        15,062         15,043        11,905   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations

     32,570        29,623        27,081         25,745        21,710   

Income (loss) from discontinued operations (after-tax)

     (34     (1     4         (5     (7
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income

   $ 32,536      $ 29,622      $ 27,085       $ 25,740      $ 21,703   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

8


TEXAS CAPITAL BANCSHARES, INC.

QUARTERLY FINANCIAL SUMMARY – UNAUDITED

Consolidated Daily Average Balances, Average Yields and Rates

Continuing Operations

(Dollars in thousands)

 

    3rd Quarter 2012     2nd Quarter 2012     1st Quarter 2012     4th Quarter 2011     3rd Quarter 2011  
    Average
Balance
    Revenue/
Expense (1)
    Yield/
Rate
    Average
Balance
    Revenue/
Expense (1)
    Yield/
Rate
    Average
Balance
    Revenue/
Expense (1)
    Yield/
Rate
    Average
Balance
    Revenue/
Expense (1)
    Yield/
Rate
    Average
Balance
    Revenue/
Expense (1)
    Yield/
Rate
 

Assets

                             

Securities – Taxable

  $ 84,583      $ 881        4.14   $ 91,623      $ 948        4.16   $ 109,003      $ 1,041        3.84   $ 109,761      $ 1,126        4.07   $ 115,871      $ 1,214        4.16

Securities – Non-taxable(2)

    25,717        376        5.82     26,817        393        5.89     28,506        409        5.77     30,065        434        5.73     33,051        477        5.73

Federal funds sold

    9,360        2        0.09     8,077        4        0.20     6,848        1        0.06     8,505        1        0.05     20,864        3        0.06

Deposits in other banks

    64,859        54        0.33     60,416        48        0.32     49,470        49        0.41     42,644        46        0.43     36,495        44        0.48

Loans held for sale

    2,432,027        24,433        4.00     2,062,449        21,087        4.11     2,036,622        21,315        4.21     2,093,883        22,332        4.23     1,191,375        13,340        4.44

Loans held for investment

    6,313,263        76,397        4.81     5,950,913        73,204        4.95     5,660,993        70,459        5.01     5,395,253        69,180        5.09     5,219,496        68,352        5.20

Less reserve for loan losses

    72,373        —          —          71,779        —          —          70,261        —          —          67,214        —          —          66,215        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net of reserve

    8,672,917        100,830        4.63     7,941,583        94,291        4.78     7,627,354        91,774        4.84     7,421,922        91,512        4.89     6,344,656        81,692        5.11
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

    8,857,436        102,143        4.59     8,128,516        95,684        4.73     7,821,181        93,274        4.80     7,612,897        93,119        4.85     6,550,937        83,430        5.05

Cash and other assets

    399,428            394,086            388,009            382,577            333,563       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Total assets

  $ 9,256,864          $ 8,522,602          $ 8,209,190          $ 7,995,474          $ 6,884,500       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Liabilities and Stockholders’ Equity

                             

Transaction deposits

  $ 803,776      $ 247        0.12   $ 694,463      $ 198        0.11   $ 565,319      $ 140        0.10   $ 429,980      $ 33        0.03   $ 412,203      $ 52        0.05

Savings deposits

    2,922,852        2,185        0.30     2,664,598        2,107        0.32     2,535,412        2,083        0.33     2,422,465        2,062        0.34     2,253,123        1,664        0.29

Time deposits

    491,783        576        0.47     584,581        831        0.57     624,823        920        0.59     534,441        927        0.69     468,196        1,032        0.87

Deposits in foreign branches

    431,412        370        0.34     444,478        346        0.31     409,422        329        0.32     578,728        449        0.31     588,221        443        0.30
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest bearing deposits

    4,649,823        3,378        0.29     4,388,120        3,482        0.32     4,134,976        3,472        0.34     3,965,614        3,471        0.35     3,721,743        3,191        0.34

Other borrowings

    1,639,953        878        0.21     1,428,575        736        0.21     1,554,716        719        0.19     1,588,198        681        0.17     894,073        240        0.11

Subordinated notes

    12,065        208        6.86     —          —          —          —          —          —          —          —          —          —          —          —     

Trust preferred subordinated debentures

    113,406        692        2.43     113,406        688        2.44     113,406        711        2.52     113,406        668        2.34     113,406        634        2.22
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest bearing liabilities

    6,415,247        5,156        0.32     5,930,101        4,906        0.33     5,803,098        4,902        0.34     5,667,218        4,820        0.34     4,729,222        4,065        0.34

Demand deposits

    2,010,694            1,864,456            1,700,390            1,659,132            1,525,087       

Other liabilities

    80,810            69,076            78,108            70,142            53,233       

Stockholders’ equity

    750,113            658,969            627,594            598,982            576,958       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Total liabilities and stockholders’ equity

  $ 9,256,864          $ 8,522,602          $ 8,209,190          $ 7,995,474          $ 6,884,500       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Net interest income

    $ 96,987          $ 90,778          $ 88,372          $ 88,299          $ 79,365     

Net interest margin

        4.36         4.49         4.54         4.60         4.81

 

(1) The loan averages include loans on which the accrual of interest has been discontinued and are stated net of unearned income.
(2) Taxable equivalent rates used where applicable.

 

9