Exhibit 99.1
For immediate release
January 18, 2006
MEDIA CONTACT
Patty Sullivan, 214.932.6850
patty.sullivan@texascapitalbank.com
INVESTOR CONTACT
Myrna Vance, 214.932.6646
myrna.vance@texascapitalbank.com
TEXAS CAPITAL BANCSHARES ANNOUNCES FOURTH QUARTER OPERATING RESULTS
DALLAS (January 18, 2006) — Texas Capital Bancshares (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the fourth quarter and full year of 2005.
On a comparative basis:
| • | | Net income increased 29% for the quarter (39% full year) |
|
| • | | EPS increased 26% for the quarter (36% full year) |
|
| • | | Loans held for investment grew 33% |
|
| • | | Total loans grew 30% |
|
| • | | Demand deposits grew 29% |
|
| • | | Total deposits grew 39% |
“We are pleased to report another strong quarter and year in terms of growth in loans, deposits and earnings,” said Jody Grant, Chairman and CEO. “All of this was accomplished with investment in our future at a record pace and substantially in excess of our original plan. Our confidence in sustaining these achievements is high as we enter 2006.”
FINANCIAL SUMMARY
(dollars and shares in thousands)
| | | | | | | | | | | | |
| | Q4 2005 | | Q4 2004 | | % Change |
QUARTERLY OPERATING RESULTS | | | | | | | | | | | | |
Net Income | | $ | 7,745 | | | $ | 6,027 | | | | 29 | % |
Diluted EPS | | $ | .29 | | | $ | .23 | | | | 26 | % |
ROA | | | 1.04 | % | | | .94 | % | | | | |
ROE | | | 14.53 | % | | | 12.50 | % | | | | |
Diluted Shares | | | 26,737 | | | | 26,457 | | | | 1 | % |
| | | | | | | | | | | | |
| | 2005 | | 2004 | | % Change |
ANNUAL OPERATING RESULTS | | | | | | | | | | | | |
Net Income | | $ | 27,192 | | | $ | 19,560 | | | | 39 | % |
Diluted EPS | | $ | 1.02 | | | $ | .75 | | | | 36 | % |
ROA | | | .97 | % | | | .82 | % | | | | |
ROE | | | 13.29 | % | | | 10.74 | % | | | | |
Diluted Shares | | | 26,645 | | | | 26,235 | | | | 2 | % |
| | | | | | | | | | | | |
| | 2005 | | 2004 | | % Change |
BALANCE SHEET | | | | | | | | | | | | |
Loans Held for Investment | | $ | 2,075,961 | | | $ | 1,564,578 | | | | 33 | % |
Total Loans | | | 2,187,139 | | | | 1,684,115 | | | | 30 | % |
Total Assets | | | 3,042,235 | | | | 2,611,163 | | | | 17 | % |
Demand Deposits | | | 512,294 | | | | 397,629 | | | | 29 | % |
Total Deposits | | | 2,495,179 | | | | 1,789,887 | | | | 39 | % |
Stockholders’ Equity | | | 215,523 | | | | 195,275 | | | | 10 | % |
1
DETAILED FINANCIALS
Texas Capital Bancshares, Inc. reported net income of $7.7 million for the fourth quarter of 2005 compared to $6.0 million for the fourth quarter of 2004. Net income for the year ended 2005 was $27.2 million compared to $19.6 million for the year ended 2004. On a fully diluted basis, earnings per share were $.29 and $1.02, for the three- and twelve-month periods ended December 31, 2005, respectively. For 2004 the EPS comparisons for the three- and twelve-month periods were $.23 and $.75, respectively.
Return on average equity was 14.53 percent and return on average assets was 1.04 percent for the fourth quarter of 2005 compared to 12.50 percent and .94 percent, respectively, for the fourth quarter of 2004. Return on average equity was 13.29 percent and return on average assets was .97 percent for 2005 compared to 10.74 percent and .82 percent, respectively, for 2004. The increase in net income and improvement in return on assets and return on equity in 2005 as compared to 2004 results are attributed to growth in net interest income which came from continued earning asset growth, as well as an improvement in net interest margin.
Net interest income was $28.5 million for the fourth quarter of 2005, compared to $21.5 million for the fourth quarter of 2004. The increase was due to an increase in average earning assets of $346.5 million over levels reported in the fourth quarter of 2004 and a 55 basis point improvement in the net interest margin. The increase in average earning assets included a $489.5 million increase in average loans held for investment, an increase of $5.4 million in loans held for sale, offset by a decrease of $163.9 million in average securities. The net interest margin in the fourth quarter of 2005 was 4.13 percent, a 55 basis point increase from the fourth quarter of 2004 and a 16 basis point increase from the third quarter of 2005. The improvement in the net interest margin for the fourth quarter of 2005 as compared to the fourth quarter of 2004 resulted primarily from a 171 basis point increase in the yield on earning assets offset by a 146 basis point increase in the cost of interest-bearing liabilities.
Average interest bearing liabilities increased $246.4 million from the fourth quarter of 2004, which included a $532.5 million increase in interest bearing deposits, offset by a $310.2 million decrease in other borrowings. For the same periods, the average balance of demand deposits increased 36.6 percent to $458.7 million from $335.9 million.
Key measures of credit quality remained very favorable during the fourth quarter of 2005. For the year, the Company realized a $199,000 net recovery of loans previously charged off compared to net charge offs of $717,000 in 2004. Non-accrual loans were $5.7 million, or 0.27 percent of loans, at year-end 2005, compared to $5.9 million, or 0.37 percent of loans, at year-end 2004. Loans 90 days past due and still accruing were $2.8 million at year-end 2005 and included $2.5 million in premium finance loans, compared to $209,000 for 2004. The premium finance loans are secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take up to 180 days from the cancellation date. Due to the experience in loan recoveries and other factors considered in the methodology for assessing the adequacy of the allowance for possible loan losses, the Company did not record a provision for possible loan losses in any quarter of 2005. Reserve coverage of losses, non-performing assets and classified loans remains strong. In management’s opinion, the reserve is sufficient to cover all reasonably expected losses in the portfolio and is derived from consistent application of the methodology for establishing the adequacy of reserves for Texas Capital Bank’s loan portfolio.
Non-interest income for the fourth quarter of 2005 increased $2.3 million, or 62 percent, to $6.0 million from $3.7 million in the fourth quarter of 2004. The increase is primarily related to a $1.0 million increase in gains on sale of mortgage loans to $2.1 million from $1.1 million. Insurance commission income increased $532,000 due to increased focus on the insurance business.
Non-interest expense for the fourth quarter of 2005 increased $6.8 million or 43 percent, to $22.7 million from $15.9 million in the fourth quarter of 2004. The increase is primarily related
2
to a $4.1 million increase in salaries and employee benefits to $13.9 million from $9.8 million. The increase in salaries and employee benefits resulted from an increase in the total number of employees related to general business growth, additional staffing for the Houston office, addition of the premium finance business, the continued expansion of the residential mortgage lending division, increased focus on the insurance business and increased incentive compensation reflective of the Company’s performance.
ABOUT TEXAS CAPITAL BANK
Texas Capital Bancshares (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 release contains forward-looking statements, which are subject to risks and uncertainties. A number of factors, many of which are beyond Texas Capital Bancshares’ control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include 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 Form 10-K and other filings made by Texas Capital Bancshares 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 |
| | 2005 | | 2005 | | 2005 | | 2005 | | 2004 |
CONSOLIDATED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | |
Interest income | | $ | 49,195 | | | $ | 45,146 | | | $ | 39,167 | | | $ | 34,187 | | | $ | 32,529 | |
Interest expense | | | 20,734 | | | | 18,188 | | | | 14,683 | | | | 12,519 | | | | 11,069 | |
| | |
Net interest income | | | 28,461 | | | | 26,958 | | | | 24,484 | | | | 21,668 | | | | 21,460 | |
Provision for loan losses | | | — | | | | — | | | | — | | | | — | | | | 200 | |
| | |
Net interest income after provision for loan losses | | | 28,461 | | | | 26,958 | | | | 24,484 | | | | 21,668 | | | | 21,260 | |
Non-interest income | | | 5,986 | | | | 5,790 | | | | 4,694 | | | | 4,179 | | | | 3,738 | |
Non-interest expense | | | 22,736 | | | | 21,249 | | | | 19,190 | | | | 17,854 | | | | 15,917 | |
| | |
Income before income taxes | | | 11,711 | | | | 11,499 | | | | 9,988 | | | | 7,993 | | | | 9,081 | |
Income tax expense | | | 3,966 | | | | 3,915 | | | | 3,401 | | | | 2,717 | | | | 3,054 | |
| | |
Net income | | $ | 7,745 | | | $ | 7,584 | | | $ | 6,587 | | | $ | 5,276 | | | $ | 6,027 | |
| | |
Diluted EPS | | $ | .29 | | | $ | .28 | | | $ | .25 | | | $ | .20 | | | $ | .23 | |
Diluted shares | | | 26,736,858 | | | | 26,676,335 | | | | 26,543,191 | | | | 26,622,813 | | | | 26,457,466 | |
| | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 3,042,235 | | | $ | 2,932,662 | | | $ | 2,818,039 | | | $ | 2,636,920 | | | $ | 2,611,163 | |
Loans held for investment | | | 2,075,961 | | | | 1,935,818 | | | | 1,805,630 | | | | 1,676,799 | | | | 1,564,578 | |
Loans held for sale | | | 111,178 | | | | 118,929 | | | | 120,708 | | | | 70,672 | | | | 119,537 | |
Securities | | | 630,482 | | | | 674,792 | | | | 725,554 | | | | 754,154 | | | | 804,544 | |
Demand deposits | | | 512,294 | | | | 457,333 | | | | 475,516 | | | | 405,162 | | | | 397,629 | |
Total deposits | | | 2,495,179 | | | | 2,312,345 | | | | 1,971,005 | | | | 1,981,701 | | | | 1,789,887 | |
Other borrowings | | | 265,721 | | | | 366,501 | | | | 610,254 | | | | 431,682 | | | | 594,991 | |
Long-term debt | | | 46,404 | | | | 20,620 | | | | 20,620 | | | | 20,620 | | | | 20,620 | |
Stockholders’ equity | | | 215,523 | | | | 212,318 | | | | 205,880 | | | | 194,511 | | | | 195,275 | |
End of period shares | | | 25,771,718 | | | | 25,672,369 | | | | 25,616,829 | | | | 25,557,896 | | | | 25,461,602 | |
Book value (excluding securities gains/losses) | | $ | 8.68 | | | $ | 8.36 | | | $ | 8.06 | | | $ | 7.79 | | | $ | 7.57 | |
| | | | | | | | | | | | | | | | | | | | |
SELECTED FINANCIAL RATIOS | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | | 4.13 | % | | | 3.97 | % | | | 3.88 | % | | | 3.61 | % | | | 3.58 | % |
Return on average assets | | | 1.04 | % | | | 1.04 | % | | | .97 | % | | | .82 | % | | | .94 | % |
Return on average equity | | | 14.53 | % | | | 14.41 | % | | | 13.14 | % | | | 10.89 | % | | | 12.50 | % |
Non-interest expense to earning assets | | | 3.28 | % | | | 3.10 | % | | | 3.01 | % | | | 2.94 | % | | | 2.63 | % |
Efficiency ratio | | | 66.0 | % | | | 64.9 | % | | | 65.8 | % | | | 69.1 | % | | | 63.2 | % |
Tier 1 capital ratio | | | 10.1 | % | | | 9.5 | % | | | 9.9 | % | | | 10.4 | % | | | 10.7 | % |
Total capital ratio | | | 10.8 | % | | | 10.3 | % | | | 10.7 | % | | | 11.3 | % | | | 11.7 | % |
Tier 1 leverage ratio | | | 8.7 | % | | | 7.8 | % | | | 8.1 | % | | | 8.3 | % | | | 8.3 | % |
| | | | | | | | | | | | | | | | | | | | |
ASSET QUALITY SUMMARY | | | | | | | | | | | | | | | | | | | | |
Net charge-offs (recoveries) | | $ | 11 | | | $ | (134 | ) | | $ | (59 | ) | | $ | (17 | ) | | $ | 233 | |
Net charge-offs (recoveries) to average loans(1) | | | .00 | % | | | (.03 | )% | | | (.01 | )% | | | (.00 | )% | | | .06 | % |
Non-accrual loans | | $ | 5,657 | | | $ | 1,353 | | | $ | 5,718 | | | $ | 6,047 | | | $ | 5,850 | |
Loans past due (90 days) | | $ | 2,795 | | | $ | 941 | | | $ | — | | | $ | 18 | | | $ | 209 | |
Non-accrual loans to loans(1) | | | .27 | % | | | .07 | % | | | .32 | % | | | .36 | % | | | .37 | % |
Loans past due 90 days to loans(1) | | | .13 | % | | | .05 | % | | | .00 | % | | | .00 | % | | | .01 | % |
Non-performing loans to loans(1) | | | .41 | % | | | .12 | % | | | .32 | % | | | .36 | % | | | .39 | % |
Reserve to loans(1) | | | .91 | % | | | .98 | % | | | 1.04 | % | | | 1.12 | % | | | 1.20 | % |
| | |
(1) | | Excludes loans held for sale. |
4
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
| | | | | | | | | | | | |
| | December 31, | | December 31, | | % |
| | 2005 | | 2004 | | Change |
Assets | | | | | | | | | | | | |
Cash and due from banks | | $ | 137,840 | | | $ | 78,490 | | | | 76 | % |
Securities, available-for-sale | | | 630,482 | | | | 804,544 | | | | (22 | )% |
Loans held for sale | | | 111,178 | | | | 119,537 | | | | (7 | )% |
Loans held for investment (net of unearned income of $8,869 and $3,799 at December 31, 2005 and 2004, respectively) | | | 2,075,961 | | | | 1,564,578 | | | | 33 | % |
Less: Allowance for loan losses | | | 18,897 | | | | 18,698 | | | | 1 | % |
| | |
Loans held for investment, net | | | 2,057,064 | | | | 1,545,880 | | | | 33 | % |
Premises and equipment, net | | | 21,632 | | | | 4,518 | | | | 379 | % |
Accrued interest receivable and other assets | | | 71,527 | | | | 56,698 | | | | 26 | % |
Goodwill and intangibles, net | | | 12,512 | | | | 1,496 | | | | 736 | % |
| | |
Total assets | | $ | 3,042,235 | | | $ | 2,611,163 | | | | 17 | % |
| | |
| | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Non-interest bearing | | $ | 512,294 | | | $ | 397,629 | | | | 29 | % |
Interest bearing | | | 1,436,111 | | | | 1,234,283 | | | | 16 | % |
Interest bearing in foreign branches | | | 546,774 | | | | 157,975 | | | | 246 | % |
| | |
Total deposits | | | 2,495,179 | | | | 1,789,887 | | | | 39 | % |
| | | | | | | | | | | | |
Accrued interest payable | | | 4,778 | | | | 3,511 | | | | 36 | % |
Other liabilities | | | 14,630 | | | | 6,879 | | | | 113 | % |
Federal funds purchased | | | 103,497 | | | | 113,478 | | | | (9 | )% |
Repurchase agreements | | | 108,357 | | | | 478,204 | | | | (77 | )% |
Other borrowings | | | 53,867 | | | | 3,309 | | | | 1528 | % |
Long-term debt | | | 46,404 | | | | 20,620 | | | | 125 | % |
| | |
Total liabilities | | | 2,826,712 | | | | 2,415,888 | | | | 17 | % |
| | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | |
Common stock, $.01 par value: | | | | | | | | | | | | |
Authorized shares — 100,000,000 Issued shares — 25,771,718 and 25,461,602 at December 31, 2005 and 2004, respectively | | | 258 | | | | 255 | | | | | |
Additional paid-in capital | | | 176,131 | | | | 172,380 | | | | | |
Retained earnings | | | 47,239 | | | | 20,047 | | | | | |
Treasury stock (shares at cost: 84,274 at December 31, 2005 and 2004) | | | (573 | ) | | | (573 | ) | | | | |
Deferred compensation | | | 573 | | | | 573 | | | | | |
Accumulated other comprehensive income (loss), net | | | (8,105 | ) | | | 2,593 | | | | | |
| | |
Total stockholders’ equity | | | 215,523 | | | | 195,275 | | | | 10 | % |
| | |
Total liabilities and stockholders’ equity | | $ | 3,042,235 | | | $ | 2,611,163 | | | | 17 | % |
| | |
5
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In thousands except per share data)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | Twelve Months Ended |
| | December 31 | | December 31 |
| | 2005 | | 2004 | | 2005 | | 2004 |
Interest income | | | | | | | | | | | | | | | | |
Interest and fees on loans | | $ | 41,915 | | | $ | 23,941 | | | $ | 136,225 | | | $ | 78,600 | |
Securities | | | 7,087 | | | | 8,567 | | | | 30,712 | | | | 32,200 | |
Federal funds sold | | | 183 | | | | 17 | | | | 611 | | | | 65 | |
Deposits in other banks | | | 10 | | | | 4 | | | | 147 | | | | 13 | |
| | |
Total interest income | | | 49,195 | | | | 32,529 | | | | 167,695 | | | | 110,878 | |
Interest expense | | | | | | | | | | | | | | | | |
Deposits | | | 16,991 | | | | 7,315 | | | | 50,028 | | | | 23,237 | |
Federal funds purchased | | | 1,159 | | | | 740 | | | | 4,383 | | | | 1,791 | |
Repurchase agreements | | | 1,727 | | | | 2,631 | | | | 8,978 | | | | 9,538 | |
Other borrowings | | | 68 | | | | 80 | | | | 877 | | | | 474 | |
Long-term debt | | | 789 | | | | 303 | | | | 1,858 | | | | 1,096 | |
| | |
Total interest expense | | | 20,734 | | | | 11,069 | | | | 66,124 | | | | 36,136 | |
| | |
Net interest income | | | 28,461 | | | | 21,460 | | | | 101,571 | | | | 74,742 | |
Provision for loan losses | | | — | | | | 200 | | | | — | | | | 1,688 | |
| | |
Net interest income after provision for loan losses | | | 28,461 | | | | 21,260 | | | | 101,571 | | | | 73,054 | |
Non-interest income | | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 833 | | | | 797 | | | | 3,223 | | | | 3,370 | |
Trust fee income | | | 760 | | | | 559 | | | | 2,739 | | | | 1,932 | |
Cash processing fees | | | — | | | | — | | | | — | | | | 587 | |
Bank owned life insurance (BOLI) income | | | 290 | | | | 292 | | | | 1,136 | | | | 1,288 | |
Brokered loan fees | | | 178 | | | | 243 | | | | 1,759 | | | | 996 | |
Gain on sale of mortgage loans | | | 2,118 | | | | 1,145 | | | | 7,992 | | | | 3,420 | |
Insurance commissions | | | 648 | | | | 116 | | | | 1,047 | | | | 444 | |
Other | | | 1,159 | | | | 586 | | | | 2,753 | | | | 1,595 | |
| | |
Total non-interest income | | | 5,986 | | | | 3,738 | | | | 20,649 | | | | 13,632 | |
Non-interest expense | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 13,874 | | | | 9,786 | | | | 50,726 | | | | 34,794 | |
Net occupancy expense | | | 2,025 | | | | 1,577 | | | | 7,520 | | | | 5,695 | |
Marketing | | | 894 | | | | 837 | | | | 3,336 | | | | 2,609 | |
Legal and professional | | | 1,783 | | | | 814 | | | | 5,166 | | | | 3,141 | |
Communications and data processing | | | 673 | | | | 540 | | | | 2,900 | | | | 3,158 | |
Franchise taxes | | | 134 | | | | 41 | | | | 273 | | | | 246 | |
Other | | | 3,353 | | | | 2,322 | | | | 11,108 | | | | 7,697 | |
| | |
Total non-interest expense | | | 22,736 | | | | 15,917 | | | | 81,029 | | | | 57,340 | |
| | |
Income before income taxes | | | 11,711 | | | | 9,081 | | | | 41,191 | | | | 29,346 | |
Income tax expense | | | 3,966 | | | | 3,054 | | | | 13,999 | | | | 9,786 | |
| | |
Net income | | $ | 7,745 | | | $ | 6,027 | | | $ | 27,192 | | | $ | 19,560 | |
| | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | |
Basic | | $ | .30 | | | $ | .24 | | | $ | 1.06 | | | $ | .77 | |
Diluted | | $ | .29 | | | $ | .23 | | | $ | 1.02 | | | $ | .75 | |
6
TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 4th Quarter | | 3rd Quarter | | 2nd Quarter | | 1st Quarter | | 4th Quarter |
| | 2005 | | 2005 | | 2005 | | 2005 | | 2004 |
Beginning balance | | $ | 18,908 | | | $ | 18,774 | | | $ | 18,715 | | | $ | 18,698 | | | $ | 18,731 | |
Loans charged-off: | | | | | | | | | | | | | | | | | | �� | | |
Commercial | | | 60 | | | | 14 | | | | 70 | | | | 266 | | | | 258 | |
Real estate | | | — | | | | — | | | | 28 | | | | — | | | | — | |
Consumer | | | 8 | | | | 32 | | | | 52 | | | | 1 | | | | 16 | |
Leases | | | 6 | | | | — | | | | 2 | | | | 58 | | | | 115 | |
| | |
Total | | | 74 | | | | 46 | | | | 152 | | | | 325 | | | | 389 | |
Recoveries: | | | | | | | | | | | | | | | | | | | | |
Commercial | | | 3 | | | | 115 | | | | 171 | | | | 282 | | | | 6 | |
Leases | | | 60 | | | | 65 | | | | 40 | | | | 60 | | | | 150 | |
| | |
Total recoveries | | | 63 | | | | 180 | | | | 211 | | | | 342 | | | | 156 | |
| | |
Net charge-offs (recoveries) | | | 11 | | | | (134 | ) | | | (59 | ) | | | (17 | ) | | | 233 | |
Provision for loan losses | | | — | | | | — | | | | — | | | | — | | | | 200 | |
| | |
Ending balance | | $ | 18,897 | | | $ | 18,908 | | | $ | 18,774 | | | $ | 18,715 | | | $ | 18,698 | |
| | |
| | | | | | | | | | | | | | | | | | | | |
Reserve to loans held for investment(2) | | | .91 | % | | | .98 | % | | | 1.04 | % | | | 1.12 | % | | | 1.20 | % |
Reserve to average loans held for investment(2) | | | .94 | % | | | 1.00 | % | | | 1.07 | % | | | 1.18 | % | | | 1.23 | % |
Net charge-offs (recoveries) to average loans(1)(2) | | | .00 | % | | | (.03 | )% | | | (.01 | )% | | | (.00 | )% | | | .06 | % |
Provision for loan losses to average loans(1)(2) | | | — | | | | — | | | | — | | | | — | | | | .05 | % |
Recoveries to gross charge-offs | | | 85.14 | % | | | 391.3 | % | | | 138.8 | % | | | 105.2 | % | | | 40.1 | % |
Reserve as a multiple of net charge-offs | | | 1,717.9 | x | | | N/M | | | | N/M | | | | N/M | | | | 80.2 | x |
| | | | | | | | | | | | | | | | | | | | |
Non-performing loans: | | | | | | | | | | | | | | | | | | | | |
Loans past due (90 days)(3) | | $ | 2,795 | | | $ | 941 | | | $ | — | | | $ | 18 | | | $ | 209 | |
Non-accrual | | | 5,657 | | | | 1,353 | | | | 5,718 | | | | 6,047 | | | | 5,850 | |
| | |
Total | | $ | 8,452 | | | $ | 2,294 | | | $ | 5,718 | | | $ | 6,065 | | | $ | 6,059 | |
| | |
| | | | | | | | | | | | | | | | | | | | |
Reserve as a percent of non-performing loans | | | 2.2x | | | | 8.2x | | | | 3.3x | | | | 3.1x | | | | 3.1x | |
Reserve as a percent of non-accrual loans | | | 3.3x | | | | 14.0x | | | | 3.3x | | | | 3.1x | | | | 3.2x | |
| | |
(1) | | Interim period ratios are annualized. |
|
(2) | | Excludes loans held for sale. |
|
(3) | | At December 31, 2005, loans past due 90 days and still accruing includes premium finance loans of $2.528 million (90.4% of total). These loans are secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take up to 180 days from the cancellation date. |
7
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 4th Quarter | | 3rd Quarter | | 2nd Quarter | | 1st Quarter | | 4th Quarter |
| | 2005 | | 2005 | | 2005 | | 2005 | | 2004 |
Interest income | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans | | $ | 41,915 | | | $ | 37,363 | | | $ | 31,255 | | | $ | 25,692 | | | $ | 23,941 | |
Securities | | | 7,087 | | | | 7,442 | | | | 7,887 | | | | 8,296 | | | | 8,567 | |
Federal funds sold | | | 183 | | | | 334 | | | | 14 | | | | 80 | | | | 17 | |
Deposits in other banks | | | 10 | | | | 7 | | | | 11 | | | | 119 | | | | 4 | |
| | |
Total interest income | | | 49,195 | | | | 45,146 | | | | 39,167 | | | | 34,187 | | | | 32,529 | |
Interest expense | | | | | | | | | | | | | | | | | | | | |
Deposits | | | 16,991 | | | | 13,658 | | | | 10,446 | | | | 8,933 | | | | 7,315 | |
Federal funds purchased | | | 1,159 | | | | 989 | | | | 1,374 | | | | 861 | | | | 740 | |
Repurchase agreements | | | 1,727 | | | | 2,706 | | | | 2,151 | | | | 2,394 | | | | 2,631 | |
Other borrowings | | | 68 | | | | 451 | | | | 354 | | | | 4 | | | | 80 | |
Long-term debt | | | 789 | | | | 384 | | | | 358 | | | | 327 | | | | 303 | |
| | |
Total interest expense | | | 20,734 | | | | 18,188 | | | | 14,683 | | | | 12,519 | | | | 11,069 | |
| | |
Net interest income | | | 28,461 | | | | 26,958 | | | | 24,484 | | | | 21,668 | | | | 21,460 | |
Provision for loan losses | | | — | | | | — | | | | — | | | | — | | | | 200 | |
| | |
Net interest income after provision for loan losses | | | 28,461 | | | | 26,958 | | | | 24,484 | | | | 21,668 | | | | 21,260 | |
Non-interest income | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 833 | | | | 816 | | | | 793 | | | | 781 | | | | 797 | |
Trust fee income | | | 760 | | | | 778 | | | | 615 | | | | 586 | | | | 559 | |
Bank owned life insurance (BOLI) income | | | 290 | | | | 267 | | | | 291 | | | | 288 | | | | 292 | |
Brokered loan fees | | | 178 | | | | 962 | | | | 400 | | | | 219 | | | | 243 | |
Gain on sale of mortgage loans | | | 2,118 | | | | 2,198 | | | | 1,911 | | | | 1,765 | | | | 1,145 | |
Insurance commissions | | | 648 | | | | 114 | | | | 172 | | | | 113 | | | | 116 | |
Other | | | 1,159 | | | | 655 | | | | 512 | | | | 427 | | | | 586 | |
| | |
Total non-interest income | | | 5,986 | | | | 5,790 | | | | 4,694 | | | | 4,179 | | | | 3,738 | |
Non-interest expense | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 13,874 | | | | 13,465 | | | | 11,858 | | | | 11,529 | | | | 9,786 | |
Net occupancy expense | | | 2,025 | | | | 1,937 | | | | 1,875 | | | | 1,683 | | | | 1,577 | |
Marketing | | | 894 | | | | 821 | | | | 922 | | | | 699 | | | | 837 | |
Legal and professional | | | 1,783 | | | | 1,183 | | | | 1,103 | | | | 1,097 | | | | 814 | |
Communications and data processing | | | 673 | | | | 658 | | | | 914 | | | | 655 | | | | 540 | |
Franchise taxes | | | 134 | | | | 49 | | | | 45 | | | | 45 | | | | 41 | |
Other | | | 3,353 | | | | 3,136 | | | | 2,473 | | | | 2,146 | | | | 2,322 | |
| | |
Total non-interest expense | | | 22,736 | | | | 21,249 | | | | 19,190 | | | | 17,854 | | | | 15,917 | |
| | |
Income before income taxes | | | 11,711 | | | | 11,499 | | | | 9,988 | | | | 7,993 | | | | 9,081 | |
Income tax expense | | | 3,966 | | | | 3,915 | | | | 3,401 | | | | 2,717 | | | | 3,054 | |
| | |
Net income | | $ | 7,745 | | | $ | 7,584 | | | $ | 6,587 | | | $ | 5,276 | | | $ | 6,027 | |
| | |
8
QUARTERLY FINANCIAL SUMMARY — UNAUDITED
Consolidated Daily Average Balances, Average Yields and Rates
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 4th Quarter 2005 | | 3rd Quarter 2005 | | 2nd Quarter 2005 | | 1st Quarter 2005 | | 4th Quarter 2004 |
| | Average | | Revenue/ | | Yield/ | | Average | | Revenue/ | | Yield/ | | Average | | Average | | Average | | Average | | Revenue/ | | Yield/ | | Average | | Revenue/ | | Yield/ |
| | Balance | | Expense(1)(2) | | Rate | | Balance | | Expense(1)(2) | | Rate | | Balance | | Balance | | Balance | | Balance | | Expense(1)(2) | | Rate | | Balance | | Expense(1)(2) | | Rate |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities — Taxable | | $ | 598,280 | | | $ | 6,653 | | | | 4.41 | % | | $ | 643,319 | | | $ | 7,007 | | | | 4.32 | % | | $ | 685,058 | | | $ | 7,451 | | | | 4.36 | % | | $ | 729,907 | | | $ | 7,861 | | | | 4.37 | % | | $ | 765,943 | | | $ | 8,168 | | | | 4.24 | % |
Securities — Non-taxable | | | 48,655 | | | | 668 | | | | 5.45 | % | | | 48,675 | | | | 669 | | | | 5.45 | % | | | 48,694 | | | | 671 | | | | 5.53 | % | | | 48,715 | | | | 669 | | | | 5.57 | % | | | 44,907 | | | | 614 | | | | 5.44 | % |
Federal funds sold | | | 18,553 | | | | 183 | | | | 3.91 | % | | | 37,532 | | | | 334 | | | | 3.53 | % | | | 1,980 | | | | 14 | | | | 2.84 | % | | | 12,377 | | | | 80 | | | | 2.62 | % | | | 3,159 | | | | 17 | | | | 2.14 | % |
Deposits in other banks | | | 980 | | | | 10 | | | | 4.05 | % | | | 895 | | | | 7 | | | | 3.10 | % | | | 1,736 | | | | 11 | | | | 2.54 | % | | | 17,858 | | | | 119 | | | | 2.70 | % | | | 773 | | | | 4 | | | | 2.06 | % |
Loans held for sale(3) | | | 99,882 | | | | 3,521 | | | | 13.99 | % | | | 121,181 | | | | 3,650 | | | | 11.95 | % | | | 84,497 | | | | 2,897 | | | | 13.75 | % | | | 81,956 | | | | 2,281 | | | | 11.29 | % | | | 94,510 | | | | 2,191 | | | | 9.22 | % |
Loans held for investment | | | 2,006,132 | | | | 38,394 | | | | 7.59 | % | | | 1,884,161 | | | | 33,713 | | | | 7.10 | % | | | 1,755,311 | | | | 28,358 | | | | 6.48 | % | | | 1,590,207 | | | | 23,411 | | | | 5.97 | % | | | 1,516,672 | | | | 21,750 | | | | 5.71 | % |
Less reserve for loan losses | | | 18,924 | | | | — | | | | — | | | | 18,882 | | | | — | | | | — | | | | 18,753 | | | | — | | | | — | | | | 18,930 | | | | — | | | | — | | | | 18,870 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of reserve | | | 2,087,090 | | | | 41,915 | | | | 7.97 | % | | | 1,986,460 | | | | 37,363 | | | | 7.46 | % | | | 1,821,055 | | | | 31,255 | | | | 6.88 | % | | | 1,653,233 | | | | 25,692 | | | | 6.30 | % | | | 1,592,312 | | | | 23,941 | | | | 5.98 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total earning assets | | | 2,753,558 | | | | 49,429 | | | | 7.12 | % | | | 2,716,881 | | | | 45,380 | | | | 6.63 | % | | | 2,558,523 | | | | 39,402 | | | | 6.18 | % | | | 2,462,090 | | | | 34,421 | | | | 5.67 | % | | | 2,407,094 | | | | 32,744 | | | | 5.41 | % |
Cash and other assets | | | 188,998 | | | | | | | | | | | | 175,986 | | | | | | | | | | | | 162,835 | | | | | | | | | | | | 148,557 | | | | | | | | | | | | 137,702 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,942,556 | | | | | | | | | | | $ | 2,892,867 | | | | | | | | | | | $ | 2,721,358 | | | | | | | | | | | $ | 2,610,647 | | | | | | | | | | | $ | 2,544,796 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction deposits | | $ | 108,245 | | | $ | 282 | | | | 1.03 | % | | $ | 107,398 | | | $ | 271 | | | | 1.00 | % | | $ | 111,029 | | | $ | 272 | | | | 0.98 | % | | $ | 107,162 | | | $ | 255 | | | | 0.97 | % | | $ | 104,621 | | | $ | 230 | | | | 0.87 | % |
Savings deposits | | | 691,575 | | | | 5,800 | | | | 3.33 | % | | | 628,019 | | | | 4,442 | | | | 2.81 | % | | | 654,519 | | | | 3,906 | | | | 2.39 | % | | | 613,391 | | | | 3,147 | | | | 2.08 | % | | | 587,020 | | | | 2,548 | | | | 1.73 | % |
Time deposits | | | 1,082,721 | | | | 10,909 | | | | 4.00 | % | | | 987,731 | | | | 8,945 | | | | 3.59 | % | | | 782,643 | | | | 6,268 | | | | 3.21 | % | | | 765,497 | | | | 5,531 | | | | 2.93 | % | | | 658,447 | | | | 4,537 | | | | 2.74 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest bearing deposits | | | 1,882,541 | | | | 16,991 | | | | 3.58 | % | | | 1,723,148 | | | | 13,658 | | | | 3.14 | % | | | 1,548,191 | | | | 10,446 | | | | 2.71 | % | | | 1,486,050 | | | | 8,933 | | | | 2.44 | % | | | 1,350,088 | | | | 7,315 | | | | 2.16 | % |
Other borrowings | | | 325,350 | | | | 2,954 | | | | 3.60 | % | | | 504,700 | | | | 4,146 | | | | 3.26 | % | | | 545,896 | | | | 3,879 | | | | 2.85 | % | | | 534,773 | | | | 3,259 | | | | 2.47 | % | | | 635,552 | | | | 3,451 | | | | 2.16 | % |
Long-term debt | | | 44,722 | | | | 789 | | | | 7.00 | % | | | 20,620 | | | | 384 | | | | 7.39 | % | | | 20,620 | | | | 358 | | | | 6.96 | % | | | 20,620 | | | | 327 | | | | 6.43 | % | | | 20,620 | | | | 303 | | | | 5.85 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest bearing liabilities | | | 2,252,613 | | | | 20,734 | | | | 3.65 | % | | | 2,248,468 | | | | 18,188 | | | | 3.21 | % | | | 2,114,707 | | | | 14,683 | | | | 2.78 | % | | | 2,041,443 | | | | 12,519 | | | | 2.49 | % | | | 2,006,260 | | | | 11,069 | | | | 2.19 | % |
Demand deposits | | | 458,743 | | | | | | | | | | | | 420,288 | | | | | | | | | | | | 397,266 | | | | | | | | | | | | 363,398 | | | | | | | | | | | | 335,914 | | | | | | | | | |
Other liabilities | | | 19,702 | | | | | | | | | | | | 15,265 | | | | | | | | | | | | 8,370 | | | | | | | | | | | | 9,241 | | | | | | | | | | | | 10,732 | | | | | | | | | |
Stockholders’ equity | | | 211,498 | | | | | | | | | | | | 208,846 | | | | | | | | | | | | 201,015 | | | | | | | | | | | | 196,565 | | | | | | | | | | | | 191,890 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 2,942,556 | | | | | | | | | | | $ | 2,892,867 | | | | | | | | | | | $ | 2,721,358 | | | | | | | | | | | $ | 2,610,647 | | | | | | | | | | | $ | 2,544,796 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 28,695 | | | | | | | | | | | $ | 27,192 | | | | | | | | | | | $ | 24,719 | | | | | | | | | | | $ | 21,902 | | | | | | | | | | | $ | 21,675 | | | | | |
Net interest margin | | | | | | | | | | | 4.13 | % | | | | | | | | | | | 3.97 | % | | | | | | | | | | | 3.88 | % | | | | | | | | | | | 3.61 | % | | | | | | | | | | | 3.58 | % |
| | |
(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. |
|
(3) | | Revenue includes origination fees and other loan fees for our residential mortgage loans that are earned when the loan is sold. This increases our overall yield on these loans since most of the mortgage loans are on our books for less than 30 days. |
9