Spirit of Texas Bancshares (STXB) 8-K Spirit of Texas Bancshares, Inc. Reports Third Quarter 2018 Financial Results

EXHIBIT 99.1

Spirit of Texas Bancshares, Inc. Reports Third Quarter 2018 Financial Results

The Company Experienced Increased Margin Expansion in Q3 by Obtaining Favorable Pricing on its Organic Loan Portfolio and Increased Noninterest-Bearing Deposits

CONROE, Texas, Oct. 23, 2018 (GLOBE NEWSWIRE) -- Spirit of Texas Bancshares, Inc. (NASDAQ: STXB) (the “Company”), the bank holding company for Spirit of Texas Bank, today reported its results for its third quarter ended September 30, 2018.

• Net income increased to $2.8 million in the third quarter 2018 compared to $2.0 million in the third quarter 2017. Adjusted net income⁽¹⁾  for the third quarter 2018 was $3.0 million which excluded $215 thousand of after-tax merger related expenses.
• Diluted earnings per share was $0.27 in the third quarter 2018 compared to $0.26 in the third quarter 2017.  Adjusted diluted earnings per share⁽¹⁾ was $0.29, respectively, for the third quarter of 2018 which excluded $215 thousand of after-tax merger related expenses.
• Average diluted share count increased 11% from last quarter, or 1 million shares, to 10.4 million shares in the third quarter. This increase is primarily driven by recognizing the full impact of shares issued in May of this year as part of our IPO.
• Reported and Tax Equivalent Net Interest Margin⁽¹⁾ both expanded by 8 basis points to 4.60% and 4.65%, respectively, for the third quarter 2018.
• Noninterest-bearing deposit growth of $24.1 million or 52.1% annualized during the quarter.
• Organic loan growth of $36.6 million or 15.8% annualized during the quarter.
• Return on Average Assets was 1.01% annualized for the third quarter 2018 including the merger related expenses.
• Book value per share was $15.38 at September 30, 2018. Tangible book value per share⁽¹⁾ was $14.62 at September 30, 2018.
• Total Stockholders’ Equity to Total Assets was 13.69% at September 30, 2018. Tangible Equity to Tangible Assets⁽¹⁾ was 13.10% at September 30, 2018.

Dean Bass, Spirit of Texas Bancshares’ Chairman and Chief Executive Officer, stated, “We are pleased to report solid third quarter results that represented improved profitability, margins and continued organic growth.  We are also on track to close our acquisition of Comanche National Bank in the fourth quarter of 2018, subject to the satisfaction of customary closing conditions, including regulatory approvals and the approval of Comanche’s and Spirit’s shareholders.  Our acquisition pipeline continues to be robust in our target markets.”

Loan Portfolio and Composition

During the quarter, the loan portfolio, gross of the allowance for loan losses, grew to $954.1 million as of September 30, 2018, an increase of 4.0% (or 15.8% annualized) from $917.5 million as of June 30, 2018 and 9.8% (or 13.1% annualized) from $869.1 million as of December 31, 2017.  Loan growth during the third quarter of 2018 was distributed among our commercial and industrial and real estate portfolios. The Company believes it is well-positioned for continued diversified loan growth based on our strategic presence in the Houston and Dallas/Fort Worth metropolitan areas, including the recently-announced acquisition of Comanche National Bank in North Central Texas, all of which are expected to continue to benefit from favorable economic conditions.

Asset Quality

The provision for loan losses recorded for the third quarter of 2018 was $486 thousand. The provision for loan losses served to increase the allowance to $6.2 million, or 0.64% of the $954.1 million in loans outstanding. The nonperforming loans to loans held for investment ratio as of September 30, 2018 was 0.35% from 0.44% at June 30, 2018. Annualized net charge-offs were 14 basis points for the third quarter.

Deposits and Borrowings

Deposits totaled $872.6 million as of September 30, 2018, an increase of 3.3% (or 13.1% annualized) from $844.7 million as of June 30, 2018 and 4.5% (or 6.0% annualized) from $835.4 million as of December 31, 2017.  Demand deposits increased by $24.1 million, or 13.3%, from June 30, 2018 and $31.0 million, or 17.5%, from December 31, 2017. Contributing factors included continued implementation of the increase in Treasury Management products and services.  Demand deposits represent 23.8% of total deposits as of September 30, 2018, compared to 21.7% as of June 30, 2018 and 21.2% as of December 31, 2017. The average cost of deposits was 102 basis points for the third quarter of 2018, representing a 23 basis point increase from the third quarter of 2017 and a 10 basis point increase from the second quarter of 2018.    

Net Interest Margin and Net Interest Income

The net interest margin for the third quarter of 2018 was 4.60%, an increase of 41 basis points from the third quarter of 2017 and 8 basis points from the second quarter of 2018. The tax equivalent net interest margin for the third quarter of 2018 was 4.65%, an increase of 36 basis points from the third quarter of 2017 and 8 basis points from the second quarter of 2018.  The increase from the third quarter of 2017 and the second quarter of 2018 was due primarily to the impact of an increase in interest rates by the Federal Open Market Committee during 2017 and 2018 as well as the Company’s slightly asset sensitive balance sheet.

Net interest income totaled $11.7 million in the third quarter of 2018, an increase of 15.1% from $10.2 million in the third quarter of 2017.  Interest income totaled $14.3 million in the third quarter of 2018, an increase of 16.6% from $12.2 million in the third quarter of 2017.  Interest and fees on loans increased by $2.1 million, or 17.4%, from the third quarter of 2017 due to growth in the loan portfolio and the impact of an increase in interest rates by the Federal Open Market Committee during 2017 and 2018. Interest expense was $2.6 million for the third quarter of 2018, an increase of 23.8% from $2.1 million in the third quarter of 2017. The increase from the third quarter of 2017 was primarily due to an increase in the rate paid on interest-bearing liabilities of 28 basis points.

Noninterest Income and Noninterest Expense

Noninterest income totaled $2.6 million in the third quarter of 2018 when compared to $2.1 million in the third quarter of 2017. The primary components of noninterest income in the quarter were gain on sales of loans, net and SBA loan servicing fees and service charges and fees of $1.4 million, $529 thousand and $462 thousand, respectively.

Noninterest expense totaled $10.3 million in the third quarter of 2018, an increase of 20.4% from $8.5 million in the third quarter of 2017. The increase was primarily driven by the seasonality of annual bonuses and the $215 thousand of after-tax merger related expenses during the third quarter of 2018.

The Efficiency ratio was 72.11% for the third quarter 2018, including $215 thousand of after-tax merger related expenses, compared to 69.72%% for the third quarter of 2017.

_______________________________________________________
(1) Adjusted Net Income, Adjusted Diluted Earnings Per Share, Tax Equivalent Net Interest Margin, Tangible Book Value Per Share, and Tangible Equity to Tangible Assets Ratio are all non-GAAP measures. Please see a reconciliation to the nearest respective GAAP measures at the end of this news release.

Conference Call

Spirit of Texas Bancshares has scheduled a conference call to discuss its third quarter 2018 results, which will be broadcast live over the Internet, on Wednesday, October 24, 2018 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate in the call, dial 201-389-0867 and ask for the Spirit of Texas call at least 10 minutes prior to the start time, or access it live over the Internet at http://ir.sotb.com/events-presentations.  For those who cannot listen to the live call, a replay will be available through October 31, 2018 and may be accessed by dialing 201-612-7415 and using pass code 13683633#. Also, an archive of the webcast will be available shortly after the call at http://ir.sotb.com/events-presentations for 90 days.

About Spirit of Texas Bancshares, Inc.

Spirit of Texas Bancshares, Inc., through its wholly owned subsidiary, Spirit of Texas Bank, SSB, provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals.  Spirit operates in the Houston, Dallas/Fort Worth and Bryan College Station metropolitan areas.  Please visit https://www.sotb.com for more information.

Forward-Looking Statements

This release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,” “potential,” “opportunity,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, you are cautioned not to place undue reliance on such statements. Additional information regarding certain risks, uncertainties and other factors that could cause actual strategies, actions and results to differ materially from those contemplated in forward-looking statements is included from time to time in our filings with the SEC, including under the heading “Risk Factors” in our prospectus filed with the Securities and Exchange Commission (SEC) pursuant to Rule 424(b) of the Securities Act of 1933, as amended (Securities Act), on May 4, 2018. Any forward-looking statement speaks only as of the date on which it is made, and Spirit of Texas Bancshares, Inc. undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Income
(Unaudited)
	Three Months Ended September 30,
		2018		2017
	(Dollars in thousands, except per share data)
Interest income:
Interest and fees on loans	$	13,901	$	11,842
Interest and dividends on investment securities		202		202
Other interest income		173		200
Total interest income		14,276		12,244
Interest expense:
Interest on deposits		2,197		1,684
Interest on FHLB advances and other borrowings		389		405
Total interest expense		2,586		2,089
Net interest income		11,690		10,155
Provision for loan losses		486		604
Net interest income after provision for loan losses		11,204		9,551
Noninterest income:
Service charges and fees		462		362
SBA loan servicing fees		529		207
Mortgage referral fees		160		158
Gain on sales of loans, net		1,369		1,392
Gain (loss) on sales of other assets		-		(70	)
Other noninterest income		47		44
Total noninterest income		2,567		2,093
Noninterest expense:
Salaries and employee benefits		6,623		5,271
Occupancy and equipment expenses		1,279		1,239
Loan and other real estate related expenses		94		20
Professional services		624		410
Data processing and network		302		317
Regulatory assessments and insurance		266		221
Amortization of intangibles		176		176
Advertising		83		147
Marketing		115		118
Telephone expense		120		109
Other operating expenses		599		511
Total noninterest expense		10,281		8,539
Income before income tax expense		3,490		3,105
Income tax expense		719		1,103
Net income	$	2,771	$	2,002
	$	2,986
Earnings per common share:
Basic	$	0.28	$	0.28
Diluted	$	0.27	$	0.26
Weighted average common shares outstanding:
Basic		9,792,032		7,279,178
Diluted		10,360,301		7,565,239

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Consolidated Balance Sheets
(Unaudited)
			As of
			September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
						(Dollars in thousands)
Assets:
Cash and due from banks			$	18,212		$	17,181		$	18,786		$	19,054
Interest-bearing deposits in other banks				25,926			35,805			33,509			38,895
		Total cash and cash equivalents		44,138			52,986			52,295			57,949
Time deposits in other banks				245			245			245			245
Investment securities:
	Available for sale securities, at fair value			33,449			34,519			35,802			37,243
		Total investment securities		33,449			34,519			35,802			37,243
Loans held for sale				5,500			7,715			4,530			3,814
Loans:
Loans held for investment				954,074			917,521			882,101			869,119
Less: allowance for loan and lease losses				(6,156	)		(6,015	)		(5,727	)		(5,652	)
	Loans, net			947,918			911,506			876,374			863,467
Premises and equipment, net				46,135			44,945			43,343			42,189
Accrued interest receivable				3,715			3,195			3,115			3,466
Other real estate owned and repossessed assets				289			289			268			21
Goodwill				4,485			4,485			4,485			4,485
Core deposit intangible				2,959			3,135			3,311			3,486
SBA servicing asset				3,561			3,521			3,512			3,411
Deferred tax asset, net				1,667			1,616			1,588			1,480
Bank-owned life insurance				483			482			480			479
Federal Home Loan Bank and other bank stock, at cost				4,861			4,830			4,802			4,812
Other assets				2,806			3,207			5,328			3,751
		Total assets	$	1,102,211		$	1,076,676		$	1,039,478		$	1,030,298
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
	Transaction accounts:
	Noninterest-bearing		$	207,727		$	183,618		$	178,457		$	176,726
	Interest-bearing			222,245			220,087			235,831			250,491
		Total transaction accounts		429,972			403,705			414,288			427,217
	Time deposits			442,638			440,978			426,675			408,151
		Total deposits		872,610			844,683			840,963			835,368
Accrued interest payable				475			431			424			407
Short-term borrowings				10,000			15,000			15,000			15,000
Long-term borrowings				64,961			66,191			75,203			76,411
Other liabilities				3,272			2,385			4,909			3,973
		Total liabilities		951,318			928,690			936,499			931,159
Stockholders' Equity:
Preferred stock				-			-			-			-
Common stock				127,541			127,344			84,952			82,615
Retained earnings				24,490			21,719			19,038			17,025
Accumulated other comprehensive income (loss)				(1,138	)		(1,077	)		(1,011	)		(501	)
		Total stockholders' equity		150,893			147,986			102,979			99,139
		Total liabilities and stockholders' equity	$	1,102,211		$	1,076,676		$	1,039,478		$	1,030,298

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Loan Composition
(Unaudited)
	As of
	September 30, 2018		June 30, 2018		March 31, 2018		December 31, 2017
			(Dollars in thousands)
Loans:
Commercial and industrial loans (1)	$	159,776	$	149,988	$	137,400	$	135,040
Real estate:
1-4 single family residential loans		244,633		238,606		238,382		232,510
Construction, land and development loans		155,778		152,558		143,646		139,470
Commercial real estate loans (including multifamily)		324,212		305,405		289,571		285,731
Consumer loans and leases		18,174		19,588		20,824		22,736
Municipal and other loans		51,501		51,376		52,278		53,632
Total loans held in portfolio	$	954,074	$	917,521	$	882,101	$	869,119
(1) Balance includes $75.9 million, $72.4 million, $70.1 million and $67.1 million of the unguaranteed portion of SBA loans as of September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Deposit Composition
(Unaudited)
	As of
	September 30, 2018		June 30, 2018		March 31, 2018		December 31, 2017
			(Dollars in thousands)
Deposits:
Noninterest-bearing demand deposits	$	207,727	$	183,618	$	178,457	$	176,726
Interest-bearing NOW accounts		7,865		7,404		9,475		7,318
Savings and money market accounts		214,380		212,683		226,356		243,173
Time deposits		442,638		440,978		426,675		408,151
Total deposits	$	872,610	$	844,683	$	840,963	$	835,368

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Average Balances and Yields
(Unaudited)
	Three Months Ended September 30,
		2018						2017
	Average Balance (1)		Interest/ Expense		Annualized Yield/Rate		Average Balance (1)		Interest/ Expense		Annualized Yield/Rate
	(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks	$	24,007	$	140	2.32	%	$	50,443	$	157	1.23	%
Loans, including loans held for sale (2)		944,429		13,901	5.84	%		867,634		11,842	5.41	%
Investment securities and other		39,056		235	2.38	%		43,845		245	2.22	%
Total interest-earning assets		1,007,492		14,276	5.62	%		961,922		12,244	5.05	%
Noninterest-earning assets		77,988						61,635
Total assets	$	1,085,480					$	1,023,557
Interest-bearing liabilities:
Interest-bearing NOW accounts	$	7,932	$	3	0.15	%	$	8,634	$	3	0.14	%
Savings and money market accounts		212,511		338	0.63	%		242,289		340	0.56	%
Time deposits		442,149		1,856	1.67	%		423,390		1,341	1.26	%
FHLB advances and other borrowings		77,471		389	1.99	%		73,056		405	2.20	%
Total interest-bearing liabilities		740,063		2,586	1.39	%		747,369		2,089	1.11	%
Noninterest-bearing liabilities and shareholders' equity:
Noninterest-bearing demand deposits		192,408						170,083
Other liabilities		3,182						3,963
Stockholders' equity		149,827						102,142
Total liabilities and stockholders' equity	$	1,085,480					$	1,023,557
Net interest rate spread					4.23	%					3.94	%
Net interest income and margin			$	11,690	4.60	%			$	10,155	4.19	%
Net interest income and margin (tax equivalent)(3)			$	11,803	4.65	%			$	10,395	4.29	%
(1) Average balances presented are derived from daily average balances.
(2) Includes loans on nonaccrual status.
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% and 34% for the three months ended September 30, 2018 and 2017, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Average Balances and Yields
(Unaudited)
	Three Months Ended
	September 30, 2018						June 30, 2018
	Average Balance (1)		Interest/ Expense		Annualized Yield/Rate		Average Balance (1)		Interest/ Expense		Annualized Yield/Rate
	(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks	$	24,007	$	140	2.32	%	$	41,396	$	183	1.77	%
Loans, including loans held for sale (2)		944,429		13,901	5.84	%		901,103		13,078	5.82	%
Investment securities and other		39,056		235	2.38	%		40,005		227	2.28	%
Total interest-earning assets		1,007,492		14,276	5.62	%		982,504		13,488	5.51	%
Noninterest-earning assets		77,988						75,278
Total assets	$	1,085,480					$	1,057,782
Interest-bearing liabilities:
Interest-bearing NOW accounts	$	7,932	$	3	0.15	%	$	8,102	$	3	0.15	%
Savings and money market accounts		212,511		338	0.63	%		221,792		337	0.61	%
Time deposits		442,149		1,856	1.67	%		431,666		1,601	1.49	%
FHLB advances and other borrowings		77,471		389	1.99	%		85,612		465	2.18	%
Total interest-bearing liabilities		740,063		2,586	1.39	%		747,172		2,406	1.29	%
Noninterest-bearing liabilities and shareholders' equity:
Noninterest-bearing demand deposits		192,408						188,628
Other liabilities		3,182						2,855
Stockholders' equity		149,827						119,127
Total liabilities and stockholders' equity	$	1,085,480					$	1,057,782
Net interest rate spread					4.23	%					4.22	%
Net interest income and margin			$	11,690	4.60	%			$	11,082	4.52	%
Net interest income and margin (tax equivalent)(3)			$	11,803	4.65	%			$	11,196	4.57	%
(1) Average balances presented are derived from daily average balances.
(2) Includes loans on nonaccrual status.
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended September 30, 2018 and June 30, 2018, respectively.

Non-GAAP Financial Measures

Our accounting and reporting policies conform to GAAP, and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional financial measures discussed in this release as being a non-GAAP financial measures. We classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively financial measures calculated in accordance with GAAP.

The non-GAAP financial measures that we discuss in this release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this release may differ from that of other banking organizations reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in this release when comparing such non-GAAP financial measures.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures - Diluted Earnings Per Share
(Unaudited)
	As of or for the Three Months Ended September 30,
		2018		2017
	(Dollars in thousands, except per share data)
Basic and diluted earnings per share - GAAP basis:
Net income	$	2,771	$	2,002
Less:
Participated securities share of undistributed earnings		-		-
Net income available to common stockholders	$	2,771	$	2,002
Weighted average number of common shares - basic		9,792,032		7,279,178
Weighted average number of common shares - diluted		10,360,301		7,565,239
Basic earnings per common share	$	0.28	$	0.28
Diluted earnings per common share	$	0.27	$	0.26
Basic and diluted earnings per share - Non-GAAP basis:
Net income	$	2,771	$	2,002
Pre-tax adjustments:
Noninterest expense
Merger related expenses		270		-
Taxes:
Tax effect of adjustments		55		-
Adjusted net income	$	2,986	$	2,002
Weighted average number of common shares - basic		9,792,032		7,279,178
Weighted average number of common shares - diluted		10,360,301		7,565,239
Basic earnings per common share - Non-GAAP basis	$	0.30	$	0.28
Diluted earnings per common share - Non-GAAP basis	$	0.29	$	0.26

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures - Net Interest Margin on a Fully Taxable Equivalent Basis
(Unaudited)
	As of or for the Three Months Ended
	September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
				(Dollars in thousands, except per share data)
Net interest margin - GAAP basis:
Net interest income	$	11,690		$	11,082		$	10,381		$	9,592
Average interst-earning assets		1,007,492			982,504			953,749			935,990
Net interest margin		4.60	%		4.52	%		4.41	%		4.11	%
Net interest margin - Non-GAAP basis:
Net interest income	$	11,690		$	11,082		$	10,381		$	9,592
Plus:
Impact of fully taxable equivalent adjustment		113			114			116			241
Net interest income on a fully taxable equivalent basis	$	11,803		$	11,196		$	10,497		$	9,833
Average interst-earning assets		1,007,492			982,504			953,749			935,990
Net interest margin on a fully taxable equivalent basis - Non-GAAP basis		4.65	%		4.57	%		4.46	%		4.21	%

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share
(Unaudited)
	As of
	September 30, 2018		June 30, 2018		March 31, 2018		December 31, 2017
			(Dollars in thousands, except per share data)
Total stockholders' equity	$	150,893	$	147,986	$	102,979	$	99,139
Less:
Goodwill and other intangible assets		7,444		7,620		7,796		7,971
Tangible stockholders' equity	$	143,449	$	140,366	$	95,183	$	91,168
Shares outstanding		9,812,481		9,786,611		7,486,611		7,280,183
Book value per share	$	15.38	$	15.12	$	13.76	$	13.62
Less:
Goodwill and other intangible assets per share		0.76		0.78		1.05		1.10
Tangible book value per share	$	14.62	$	14.34	$	12.71	$	12.52

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures - Tangible Equity to Tangible Assets
(Unaudited)
	As of
	September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
				(Dollars in thousands)
Total stockholders' equity to total assets - GAAP basis:
Total stockholders' equity (numerator)	$	150,893		$	147,986		$	102,979		$	99,139
Total assets (denominator)		1,102,211			1,076,676			1,039,478			1,030,298
Total stockholders' equity to total assets		13.69	%		13.74	%		9.91	%		9.62	%
Tangible equity to tangible assets - Non-GAAP basis:
Tangible equity:
Total stockholders' equity	$	150,893		$	147,986		$	102,979		$	99,139
Less:
Goodwill and other intangible assets		7,444			7,620			7,796			7,971
Total tangible common equity (numerator)	$	143,449		$	140,366		$	95,183		$	91,168
Tangible assets:
Total assets		1,102,211			1,076,676			1,039,478			1,030,298
Less:
Goodwill and other intangible assets		7,444			7,620			7,796			7,971
Total tangible assets (denominator)	$	1,094,767		$	1,069,056		$	1,031,682		$	1,022,327
Tangible equity to tangible assets		13.10	%		13.13	%		9.23	%		8.92	%

Contacts:
Dennard Lascar Investor Relations
Ken Dennard / Natalie Hairston
(713) 529-6600
STXB@dennardlascar.com