EX-99.1 2 d884958dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

January 21, 2015

MEDIA & INVESTOR CONTACT

Heather Worley, 214.932.6646

heather.worley@texascapitalbank.com

TEXAS CAPITAL BANCSHARES, INC. ANNOUNCES OPERATING RESULTS FOR 2014

DALLAS – January 21, 2015 – Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the fourth quarter and full year of 2014.

“Our 2014 results are highlighted with outstanding loan and deposit growth and strong earnings amidst a challenging time for our industry,” said Keith Cargill, CEO. “As we enter 2015, we will continue to execute our strategy of leveraging our talent to grow our business while maintaining focus on credit quality. Our fourth quarter capital raise and the buildup of liquidity have positioned us to take advantage of opportunities in 2015 and beyond. ”

 

    Loans held for investment, excluding mortgage finance, increased 5% and total loans increased 6% on a linked quarter basis, growing 20% and 26%, respectively, from the fourth quarter of 2013.

 

    Mortgage finance loans increased 9% on a linked quarter basis and 47% from the fourth quarter of 2013.

 

    Demand deposits increased 6% and total deposits increased 8% on a linked quarter basis, growing 50% and 37%, respectively, from the fourth quarter of 2013.

 

    Net income increased 3% on a linked quarter basis and 25% from the fourth quarter of 2013.

 

    EPS remained at $.78, flat on a linked quarter basis, impacted by the increase in shares outstanding from the common stock offering completed in the fourth quarter of 2014, and increased 16% from the fourth quarter of 2013.

FINANCIAL SUMMARY

(dollars and shares in thousands)

 

     2014     2013     % Change  

ANNUAL OPERATING RESULTS

      

Net income

   $ 136,352      $ 121,051        13

Net income available to common stockholders

   $ 126,602      $ 113,657        11

Diluted EPS

   $ 2.88      $ 2.72        6

ROA

     1.05     1.17  

ROE

     11.31     12.82  

Diluted shares

     44,003        41,780     

QUARTERLY OPERATING RESULTS

      

Net income

   $ 37,834      $ 30,359        25

Net income available to common stockholders

   $ 35,397      $ 27,921        27

Diluted EPS

   $ .78      $ .67        16

ROA

     1.03     1.10  

ROE

     11.41     11.94  

Diluted shares

     45,093        41,889     

BALANCE SHEET

      

Total assets

   $ 15,899,946      $ 11,720,064        36

Demand deposits

     5,011,619        3,347,567        50

Total deposits

     12,673,300        9,257,379        37

Loans held for investment

     10,154,887        8,486,603        20

Loans held for investment, mortgage finance

     4,102,125        2,784,265        47

Total loans

     14,257,012        11,270,868        26

Stockholders’ equity

     1,484,190        1,096,350        35


DETAILED FINANCIALS

Texas Capital Bancshares, Inc. reported net income of $136.4 million and net income available to common stockholders of $126.6 million for the year ended December 31, 2014 compared to net income of $121.0 million and net income available to common stockholders of $113.7 million for the year ended December 31, 2013. For the fourth quarter of 2014, net income was $37.8 million and net income available to common stockholders was $35.4 million, compared to $30.4 million and $27.9 million, respectively, for the same period in 2013. On a fully diluted basis, earnings per common share were $2.88 for the year ended December 31, 2014 compared to $2.72 for the same period in 2013. Diluted earnings per common share were $.78 for the three months ended December 31, 2014, compared to $.67 for the same period in 2013. Earnings per share results were impacted during 2014 compared to 2013 as a result of common stock offerings that added 4.4 million shares to the base of 41.0 million shares at December 31, 2013.

Return on average common equity (“ROE”) was 11.31 percent and return on average assets (“ROA”) was 1.05 percent for the year ended December 31, 2014, compared to 12.82 percent and 1.17 percent, respectively, for the year ended December 31, 2013. ROE was 11.41 percent and ROA was 1.03 percent for the fourth quarter of 2014, compared to 11.94 percent and 1.10 percent for the fourth quarter of 2013. During the first quarter of 2014, we completed an equity offering of 1.9 million common shares, which increased common equity by $106.5 million. We also completed a $175 million subordinated debt offering during the first quarter of 2014. During the fourth quarter of 2014, we completed an equity offering of 2.5 million common shares, which increased common equity by $149.6 million. These transactions had the effect of reducing ROE. The ROA decrease resulted from the debt offering and from a combination of reduced yields on loans and a $723.4 million increase in average liquidity assets, which include Federal funds sold and deposits in other banks, from the fourth quarter of 2013 to the fourth quarter of 2014.

Net interest income was $127.6 million for the fourth quarter of 2014, compared to $111.5 million in the fourth quarter of 2013 and $125.7 million for the third quarter of 2014. The net interest margin in the fourth quarter of 2014 was 3.56 percent, a 65 basis point decrease from the fourth quarter of 2013 and a 21 basis point decrease from the third quarter of 2014. The quarterly and year-over-year decreases in net interest margin are due to the growth in loans with lower yields, as well as a substantial increase in liquidity assets. The cost of total deposits and borrowed funds was 17 basis points for the fourth quarter of 2014, consistent with the fourth quarter of 2013.

Average loans, excluding mortgage finance loans, for the year ended December 31, 2014 were $9.3 billion, an increase of $1.8 billion, or 24 percent, from 2013. Average loans, excluding mortgage finance loans, for the fourth quarter of 2014 were $9.9 billion, an increase of $1.8 billion, or 22 percent, from the fourth quarter of 2013, and an increase of $498.1 million, or 5 percent, from the third quarter of 2014. Average mortgage finance loans for the year ended December 31, 2014 were $2.9 billion, an increase of $606.8 million, or 26 percent, from 2013. Average mortgage finance loans for the fourth quarter of 2014 were $3.5 billion, an increase of $1.2 billion, or 52%, from the fourth quarter of 2013 and increased $19.0 million from the third quarter of 2014.

Average total deposits for the year ended December 31, 2014 were $10.9 billion, an increase of $2.5 billion, or 30 percent, from 2013. Average total deposits for the fourth quarter of 2014 increased $3.3 billion from the fourth quarter of 2013 and increased $927.0 million from the third quarter of 2014. Average demand deposits for the year ended December 31, 2014 were $4.2 billion, an increase of $1.2 billion, or 41 percent, from 2013. Average demand deposits for the fourth quarter of 2014 increased $1.8 billion, or 53 percent, to $5.0 billion from $3.3 billion during the fourth quarter of 2013 and increased $378.1 million, or 8 percent, from the third quarter of 2014.

Credit costs, including the provision for credit losses, totaled $6.5 million in the fourth quarter of 2014 compared to $5.5 million for the fourth quarter of 2013 and $6.5 million for the third quarter of 2014. We recorded a $6.5 million provision for credit losses in the fourth quarter of 2014 compared to $5.0 million in the fourth quarter of 2013 and $6.5 million in the third quarter of 2014. The provision for the fourth quarter of 2014 was primarily related to the growth in loans, excluding mortgage finance loans, during the quarter. The combined reserve at December 31, 2014 decreased to 1.06 percent of loans excluding mortgage finance loans due to continuing loan growth, as compared to 1.09 percent at December 31, 2013 and 1.06 percent at September 30, 2014. 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. We experienced a modest increase in non-performing asset totals in the fourth quarter of 2014, bringing the ratio of total non-performing assets to loans excluding mortgage finance loans plus other real

 

2


estate owned (“OREO”) to .43 percent compared to .44 percent in the fourth quarter of 2013 and .40 percent in the third quarter of 2014. Net charge-offs for the fourth quarter of 2014 were $1.1 million compared to net charge-offs of $1.3 million in the fourth quarter of 2013 and net charge-offs of $595,000 in the third quarter of 2014. For 2014, net charge-offs were .07 percent of total loans, consistent with .07 for 2013. At December 31, 2014, non-performing assets included OREO of $568,000 compared to $5.1 million as of December 31, 2013 and $617,000 as of September 30, 2014.

Non-interest income increased $42,000, or less than 1 percent, during the fourth quarter of 2014 compared to the same period of 2013. Service charges and brokered loan fees increased $302,000 and $599,000, respectively, during the fourth quarter of 2014 compared to the same period of 2013. Offsetting these increases was a $1.0 million decrease in swap fee income during the fourth quarter of 2014 compared to the same period of 2013. These fees fluctuate from quarter to quarter based on the number and volume of transactions closed during the quarter.

Non-interest expense for the fourth quarter of 2014 increased $3.8 million, or 5 percent, to $74.1 million from $70.3 million in the fourth quarter of 2013. The increase is primarily related to a $902,000 increase in salaries and employee benefits expense, a $1.3 million increase in net occupancy expense, a $1.9 million increase in communications and technology expense and a $1.0 million increase in other non-interest expense, all of which were due to general business growth. FDIC insurance assessment expense for the fourth quarter of 2014 increased $952,000 compared to the same quarter in 2013 as a result of the difference in rates applied to banks with over $10 billion in assets. Offsetting these increases was a $1.8 million decrease in legal and professional expense during the fourth quarter of 2014.

Stockholders’ equity increased by 35 percent from $1.1 billion at December 31, 2013 to $1.5 billion at December 31, 2014, primarily due to the offering of 1.9 million common shares for net proceeds of $106.5 million in the first quarter of 2014, the offering of 2.5 million common shares for net proceeds of $149.6 million in the fourth quarter of 2014 and retention of net income. Texas Capital Bank is well capitalized under regulatory guidelines and at December 31, 2014, our ratio of tangible common equity to total tangible assets was 8.3 percent.

ABOUT TEXAS CAPITAL BANCSHARES, INC.

Texas Capital Bancshares, Inc. (NASDAQ®: TCBI), a member of the Russell 2000® Index and the S&P SmallCap 600®, is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and entrepreneurs. 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 management’s current estimates or expectations of future events or future results. These statements are not historical in nature and can generally be identified by such words as “believe,” “expect,” “estimate,” “anticipate,” “plan,” “may,” “will,” “intend” and similar expressions. The information contained in this release speaks only as of its date. We are under no obligation, and expressly disclaim such obligation, to update, alter or revise our forward-looking statements, whether as a result of new information, future events, or otherwise. A number of factors, many of which are beyond our 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, deterioration of the credit quality of our loan portfolio, the effects of recent declines in oil and gas prices on our customers, increased defaults and loan losses, 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 our Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission.

 

3


TEXAS CAPITAL BANCSHARES, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(Dollars in thousands except per share data)

 

     4th Quarter     3rd Quarter     2nd Quarter     1st Quarter     4th Quarter  
     2014     2014     2014     2014     2013  

CONSOLIDATED STATEMENTS OF INCOME

          

Interest income

   $ 137,833      $ 135,290      $ 124,813      $ 116,611      $ 117,965   

Interest expense

     10,251        9,629        9,406        8,296        6,490   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

  127,582      125,661      115,407      108,315      111,475   

Provision for credit losses

  6,500      6,500      4,000      5,000      5,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

  121,082      119,161      111,407      103,315      106,475   

Non-interest income

  11,226      10,396      10,533      10,356      11,184   

Non-interest expense

  74,117      71,915      69,765      69,317      70,288   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

  58,191      57,642      52,175      44,354      47,371   

Income tax expense

  20,357      20,810      18,754      16,089      17,012   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  37,834      36,832      33,421      28,265      30,359   

Preferred stock dividends

  2,437      2,438      2,437      2,438      2,438   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common stockholders

$ 35,397    $ 34,394    $ 30,984    $ 25,827    $ 27,921   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted EPS

$ .78    $ .78    $ .71    $ .60    $ .67   

Diluted shares

  45,092,511      43,849,838      43,845,015      43,219,961      41,888,768   

CONSOLIDATED BALANCE SHEET DATA

Total assets

$ 15,899,946    $ 14,266,503    $ 13,532,826    $ 12,143,588    $ 11,720,064   

Loans held for investment

  10,154,887      9,686,422      9,153,005      8,928,325      8,486,603   

Loans held for investment, mortgage finance

  4,102,125      3,774,467      3,700,253      2,688,044      2,784,265   

Securities

  41,719      43,938      49,330      52,960      63,214   

Demand deposits

  5,011,619      4,722,479      4,181,774      3,451,294      3,347,567   

Total deposits

  12,673,300      11,715,808      10,757,316      9,729,128      9,257,379   

Other borrowings

  1,192,681      735,689      1,000,548      678,026      1,025,630   

Subordinated notes

  286,000      286,000      286,000      286,000      111,000   

Long-term debt

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

Stockholders’ equity

  1,484,190      1,297,922      1,262,816      1,230,131      1,096,350   

End of period shares outstanding

  45,735,007      43,179,134      43,105,444      42,958,803      41,036,370   

Book value (excluding securities gains/losses)

$ 29.14    $ 26.55    $ 25.78    $ 25.11    $ 23.02   

Tangible book value (excluding securities gains/losses)(1)

$ 28.69    $ 26.07    $ 25.29    $ 24.62    $ 22.50   

SELECTED FINANCIAL RATIOS

Net interest margin

  3.56   3.77   3.87   3.99   4.21

Return on average assets

  1.03   1.07   1.08   1.01   1.10

Return on average common equity

  11.41   12.11   11.38   10.20   11.94

Non-interest income to earning assets

  .31   .31   .35   .38   .42

Efficiency ratio(2)

  53.4   52.9   55.4   58.4   57.3

Efficiency ratio (excluding OREO valuation/write-down)(3)

  53.4   52.9   55.4   58.4   56.9

Non-interest expense to earning assets

  2.07   2.16   2.34   2.55   2.65

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

  2.07   2.16   2.34   2.55   2.63

Tangible common equity to total tangible assets(4)

  8.3   7.9   8.1   8.7   7.9

 

(1) Stockholders’ equity excluding preferred stock and accumulated other comprehensive income, 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) Non-interest expense excluding OREO valuation/write-down expenses divided by the sum of net interest income and non-interest income.
(4) Stockholders’ equity excluding preferred stock and accumulated other comprehensive income less goodwill and intangibles divided by total assets less accumulated other comprehensive income and goodwill and intangibles.

 

4


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in thousands)

 

     December 31,
2014
    December 31,
2013
    %
Change
 

Assets

      

Cash and due from banks

   $ 96,524      $ 92,484        4

Interest-bearing deposits

     1,233,990        61,337        1,912

Federal funds sold and securities purchased under resale agreements

     —          90        (100 )% 

Securities, available-for-sale

     41,719        63,214        (34 )% 

Loans held for investment, mortgage finance

     4,102,125        2,784,265        47

Loans held for investment (net of unearned income)

     10,154,887        8,486,603        20

Less: Allowance for loan losses

     100,954        87,604        15
  

 

 

   

 

 

   

 

 

 

Loans held for investment, net

  14,156,058      11,183,264      27

Premises and equipment, net

  17,368      11,482      51

Accrued interest receivable and other assets

  333,699      286,907      16

Goodwill and intangibles, net

  20,588      21,286      (3 )% 
  

 

 

   

 

 

   

 

 

 

Total assets

$ 15,899,946    $ 11,720,064      36
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

Liabilities:

Deposits:

Non-interest bearing

$ 5,011,619    $ 3,347,567      50

Interest bearing

  7,348,972      5,579,505      32

Interest bearing in foreign branches

  312,709      330,307      (5 )% 
  

 

 

   

 

 

   

 

 

 

Total deposits

  12,673,300      9,257,379      37

Accrued interest payable

  4,747      749      534

Other liabilities

  145,622      115,550      26

Federal funds purchased and repurchase agreements

  92,676      170,604      (46 )% 

Other borrowings

  1,100,005      855,026      29

Subordinated notes

  286,000      111,000      158

Trust preferred subordinated debentures

  113,406      113,406      —     
  

 

 

   

 

 

   

 

 

 

Total liabilities

  14,415,756      10,623,714      36

Stockholders’ equity:

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

Authorized shares – 10,000,000

Issued shares – 6,000,000 shares issued at December 31, 2014 and 2013

  150,000      150,000      —     

Common stock, $.01 par value:

Authorized shares – 100,000,000

Issued shares – 45,735,424 and 41,036,787 at December 31, 2014 and 2013, respectively

  457      410      11

Additional paid-in capital

  709,738      448,208      58

Retained earnings

  622,714      496,112      26

Treasury stock (shares at cost: 417 at December 31, 2014 and 2013)

  (8   (8   —     

Accumulated other comprehensive income, net of taxes

  1,289      1,628      (21 )% 
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

  1,484,190      1,096,350      35
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 15,899,946    $ 11,720,064      36
  

 

 

   

 

 

   

 

 

 

 

5


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands except per share data)

 

    

Three Months Ended

December 31

    

Year Ended

December 31

 
     2014      2013      2014      2013  

Interest income

           

Interest and fees on loans

   $ 136,882       $ 117,261       $ 511,606       $ 441,314   

Securities

     389         621         1,828         3,015   

Federal funds sold

     91         24         207         65   

Deposits in other banks

     471         59         906         231   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

  137,833      117,965      514,547      444,625   

Interest expense

Deposits

  5,263      3,858      18,145      14,030   

Federal funds purchased

  81      116      373      686   

Repurchase agreements

  4      5      17      18   

Other borrowings

  35      40      356      515   

Subordinated notes

  4,241      1,840      16,202      7,327   

Trust preferred subordinated debentures

  627      631      2,489      2,536   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

  10,251      6,490      37,582      25,112   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

  127,582      111,475      476,965      419,513   

Provision for credit losses

  6,500      5,000      22,000      19,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for credit losses

  121,082      106,475      454,965      400,513   

Non-interest income

Service charges on deposit accounts

  1,976      1,674      7,253      6,783   

Trust fee income

  1,223      1,250      4,937      5,023   

Bank owned life insurance (BOLI) income

  520      533      2,067      1,917   

Brokered loan fees

  3,979      3,380      13,981      16,980   

Swap fees

  894      1,904      2,992      5,520   

Other

  2,634      2,443      11,281      7,801   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest income

  11,226      11,184      42,511      44,024   

Non-interest expense

Salaries and employee benefits

  43,910      43,008      169,051      157,752   

Net occupancy expense

  5,746      4,487      20,866      16,821   

Marketing

  4,411      4,183      15,989      16,203   

Legal and professional

  3,725      5,520      21,182      18,104   

Communications and technology

  5,454      3,597      18,667      13,762   

FDIC insurance assessment

  2,875      1,923      10,919      8,057   

Allowance and other carrying costs for OREO

  24      609      85      1,788   

Other

  7,972      6,961      28,355      24,242   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest expense

  74,117      70,288      285,114      256,729   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

  58,191      47,371      212,362      187,808   

Income tax expense

  20,357      17,012      76,010      66,757   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

  37,834      30,359      136,352      121,051   

Preferred stock dividends

  2,437      2,438      9,750      7,394   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common stockholders

$ 35,397    $ 27,921    $ 126,602    $ 113,657   
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic earnings per common share

$ .80    $ .68    $ 2.93    $ 2.78   

Diluted earnings per common share

$ .78    $ .67    $ 2.88    $ 2.72   

 

6


TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF LOAN LOSS EXPERIENCE

(Dollars in thousands)

 

     4th Quarter     3rd Quarter     2nd Quarter     1st Quarter     4th Quarter  
     2014     2014     2014     2014     2013  

Reserve for loan losses:

          

Beginning balance

   $ 96,322      $ 91,114      $ 90,234      $ 87,604      $ 84,006   

Loans charged-off:

          

Commercial

     1,285        992        5,190        2,336        1,605   

Real estate

     —          —          246        50        —     

Consumer

     165        —          40        61        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans charged-off

  1,450      992      5,476      2,447      1,605   

Recoveries:

Commercial

  190      329      2,033      210      225   

Real estate

  34      2      35      8      60   

Consumer

  96      35      6      25      9   

Leases

  2      31      925      124      43   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

  322      397      2,999      367      337   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

  1,128      595      2,477      2,080      1,268   

Provision for loan losses

  5,760      5,803      3,357      4,710      4,866   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

$ 100,954    $ 96,322    $ 91,114    $ 90,234    $ 87,604   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reserve for off-balance sheet credit losses:

Beginning balance

$ 6,320    $ 5,623    $ 4,980    $ 4,690    $ 4,556   

Provision for off-balance sheet credit losses

  740      697      643      290      134   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

$ 7,060    $ 6,320    $ 5,623    $ 4,980    $ 4,690   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total reserves for credit losses

$ 108,014    $ 102,642    $ 96,737    $ 95,214    $ 92,294   

Total provision for credit losses

$ 6,500    $ 6,500    $ 4,000    $ 5,000    $ 5,000   

Reserve to loans

  .71   .72   .71   .78   .78

Reserve to loans excluding mortgage finance loans(2)

  .99   .99   1.00   1.01   1.03

Reserve to average loans

  .75   .75   .77   .84   .84

Reserve to average loans excluding mortgage finance loans(2)

  1.02   1.02   1.01   1.04   1.08

Net charge-offs to average loans(1)

  .03   .02   .08   .08   .05

Net charge-offs to average loans excluding mortgage finance loans(1)(2)

  .05   .03   .11   .10   .06

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

  .05   .05   .06   .06   .05

Net charge-offs to average loans, excluding mortgage finance loans, for last twelve months(1)(2)

  .07   .07   .07   .07   .07

Total provision for credit losses to average loans(1)

  .19   .20   .14   .19   .19

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

  .26   .27   .18   .23   .24

Combined reserves for credit losses to loans

  .76   .76   .75   .82   .82

Combined reserves for credit losses to loans, excluding mortgage finance loans(2)

  1.06   1.06   1.06   1.07   1.09

Non-performing assets (NPAs):

Non-accrual loans

$ 43,304    $ 37,733    $ 41,565    $ 43,213    $ 32,375   

Other real estate owned (OREO)

  568      617      685      2,420      5,110   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$ 43,872    $ 38,350    $ 42,250    $ 45,633    $ 37,485   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accrual loans to loans

  .30   .28   .32   .37   .29

Non-accrual loans to loans excluding mortgage finance loans(2)

  .43   .39   .45   .48   .38

Total NPAs to loans plus OREO

  .31   .28   .33   .39   .33

Total NPAs to loans excluding mortgage finance loans plus OREO(2)

  .43   .40   .46   .51   .44

Total NPAs to earning assets

  .28   .28   .32   .39   .33

Reserve for loan losses to non-accrual loans

  2.3x      2.6x      2.2x      2.1x      2.7x   

Restructured loans

$ 1,806    $ 1,853    $ 249    $ 2,825    $ 1,935   

Loans past due 90 days and still accruing(3)

$ 5,274    $ 6,102    $ 4,793    $ 7,869    $ 9,325   

Loans past due 90 days to loans

  .04   .05   .04   .07   .08

Loans past due 90 days to loans excluding mortgage finance loans(2)

  .05   .06   .05   .09   .11

 

(1) Interim period ratios are annualized.
(2) The indicated ratios are presented with and excluding the mortgage finance loans because the risk profile of our mortgage finance loans is different than our other loans held for investment. No provision for credit losses is allocated to these loans based on the internal risk grade assigned.
(3) At December 31, 2014, loans past due 90 days and still accruing includes premium finance loans of $3.7 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.

 

7


TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands)

 

     4th Quarter      3rd Quarter      2nd Quarter      1st Quarter      4th Quarter  
     2014      2014      2014      2014      2013  

Interest income

              

Interest and fees on loans

   $ 136,882       $ 134,618       $ 124,234       $ 115,872       $ 117,261   

Securities

     389         428         471         540         621   

Federal funds sold

     91         68         8         40         24   

Deposits in other banks

     471         176         100         159         59   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

  137,833      135,290      124,813      116,611      117,965   

Interest expense

Deposits

  5,263      4,606      4,246      4,030      3,858   

Federal funds purchased

  81      82      115      95      116   

Repurchase agreements

  4      5      4      4      5   

Other borrowings

  35      68      181      72      40   

Subordinated notes

  4,241      4,241      4,241      3,479      1,840   

Trust preferred subordinated debentures

  627      627      619      616      631   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

  10,251      9,629      9,406      8,296      6,490   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

  127,582      125,661      115,407      108,315      111,475   

Provision for credit losses

  6,500      6,500      4,000      5,000      5,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for credit losses

  121,082      119,161      111,407      103,315      106,475   

Non-interest income

Service charges on deposit accounts

  1,976      1,817      1,764      1,696      1,674   

Trust fee income

  1,223      1,190      1,242      1,282      1,250   

Bank owned life insurance (BOLI) income

  520      517      521      509      533   

Brokered loan fees

  3,979      3,821      3,357      2,824      3,380   

Swap fees

  894      464      410      1,224      1,904   

Other

  2,634      2,587      3,239      2,821      2,443   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest income

  11,226      10,396      10,533      10,356      11,184   

Non-interest expense

Salaries and employee benefits

  43,910      43,189      39,896      42,056      43,008   

Net occupancy expense

  5,746      5,279      5,073      4,768      4,487   

Marketing

  4,411      4,024      3,795      3,759      4,183   

Legal and professional

  3,725      4,874      7,181      5,402      5,520   

Communications and technology

  5,454      4,928      4,361      3,924      3,597   

FDIC insurance assessment

  2,875      2,775      2,544      2,725      1,923   

Allowance and other carrying costs for OREO

  24      5      11      45      609   

Other

  7,972      6,841      6,904      6,638      6,961   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest expense

  74,117      71,915      69,765      69,317      70,288   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

  58,191      57,642      52,175      44,354      47,371   

Income tax expense

  20,357      20,810      18,754      16,089      17,012   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

  37,834      36,832      33,421      28,265      30,359   

Preferred stock dividends

  2,437      2,438      2,437      2,438      2,438   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

$ 35,397    $ 34,394    $ 30,984    $ 25,827    $ 27,921   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


TEXAS CAPITAL BANCSHARES, INC.

QUARTERLY FINANCIAL SUMMARY – UNAUDITED

Consolidated Daily Average Balances, Average Yields and Rates

Continuing Operations

(Dollars in thousands)

 

    4th Quarter 2014     3rd Quarter 2014     2nd Quarter 2014     1st Quarter 2014     4th Quarter 2013  
    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

  $ 39,258      $ 355        3.59   $ 41,716      $ 383        3.64   $ 44,216      $ 410        3.72   $ 47,027      $ 442        3.81   $ 50,281      $ 480        3.79

Securities – Non-taxable(2)

    3,257        52        6.33     4,697        69        5.83     6,271        94        6.01     10,554        151        5.80     14,786        217        5.82

Federal funds sold and securities purchased under resale agreements

    139,761        91        0.26     105,793        68        0.26     14,997        8        0.21     73,746        40        0.22     59,409        24        0.16

Deposits in other banks

    742,240        471        0.25     283,062        176        0.25     183,061        100        0.22     230,296        159        0.28     99,185        59        0.24

Loans held for investment, mortgage finance loans

    3,471,737        26,773        3.06     3,452,782        27,275        3.13     2,822,560        23,231        3.30     2,027,264        16,782        3.36     2,238,730        20,236        3.59

Loans held for investment

    9,921,323        110,109        4.40     9,423,259        107,343        4.52     8,984,230        101,003        4.51     8,717,969        99,090        4.61     8,142,569        97,025        4.73

Less reserve for loan

losses

    96,139        —          —          91,427        —          —          90,105        —          —          87,686        —          —          84,009        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net of reserve

    13,296,921        136,882        4.08     12,784,614        134,618        4.18     11,716,685        124,234        4.25     10,657,547        115,872        4.41     10,297,290        117,261        4.52
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earning assets

    14,221,437        137,851        3.85     13,219,882        135,314        4.06     11,965,230        124,846        4.19     11,019,170        116,664        4.29     10,520,951        118,041        4.45

Cash and other assets

    409,635            409,727            396,938            382,198            378,315       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Total assets

  $ 14,631,072          $ 13,629,609          $ 12,362,168          $ 11,401,368          $ 10,899,266       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Liabilities and Stockholders’ Equity

                             

Transaction deposits

  $ 1,150,530      $ 401        0.14   $ 1,010,003      $ 287        0.11   $ 895,827      $ 170        0.08   $ 782,301      $ 80        0.04   $ 787,720      $ 76        0.04

Savings deposits

    5,479,395        4,121        0.30     4,991,779        3,519        0.28     4,679,140        3,395        0.29     4,591,493        3,304        0.29     4,365,746        3,079        0.28

Time deposits

    406,040        413        0.40     485,558        475        0.39     401,024        390        0.39     375,563        351        0.38     385,546        394        0.41

Deposits in foreign branches

    369,471        328        0.35     369,202        325        0.35     350,043        291        0.33     355,857        295        0.34     348,240        309        0.35
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest bearing deposits

    7,405,436        5,263        0.28     6,856,542        4,606        0.27     6,326,034        4,246        0.27     6,105,214        4,030        0.27     5,887,252        3,858        0.26

Other borrowings

    251,449        120        0.19     309,868        155        0.20     666,405        300        0.18     293,012        171        0.24     314,018        161        0.20

Subordinated notes

    286,000        4,241        5.88     286,000        4,241        5.88     286,000        4,241        5.95     227,667        3,479        6.20     111,000        1,840        6.58

Trust preferred subordinated debentures

    113,406        627        2.19     113,406        627        2.19     113,406        619        2.19     113,406        616        2.20     113,406        631        2.21
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest bearing liabilities

    8,056,291        10,251        0.50     7,565,816        9,629        0.50     7,391,845        9,406        0.51     6,739,299        8,296        0.50     6,425,676        6,490        0.40

Demand deposits

    5,047,876            4,669,772            3,629,941            3,381,501            3,289,307       

Other liabilities

    146,259            117,418            98,595            103,514            106,461       

Stockholders’ equity

    1,380,646            1,276,603            1,241,787            1,177,054            1,077,822       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Total liabilities and stockholders’ equity

  $ 14,631,072          $ 13,629,609          $ 12,362,168          $ 11,401,368          $ 10,899,266       
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

     

Net interest income(2)

    $ 127,600          $ 125,685          $ 115,440          $ 108,368          $ 111,551     

Net interest margin

        3.56         3.77         3.87         3.99         4.21

 

(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