UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8‑K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): April 30, 2020

 

 

CBTX, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

Texas

001-38280

20‑8339782

 

 

 

(State or other jurisdiction of

(Commission File Number)

(I.R.S. Employer

 

 

 

incorporation or organization)

 

Identification No.)

 

9 Greenway Plaza, Suite 110

Houston, Texas 77046

(Address of principal executive offices)

 

(713) 210‑7600

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, par value $0.01 per share

CBTX

The Nasdaq Global Select Market

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§230.12b-2 of this chapter).

Emerging growth company 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

Item 2.02    Results of Operations and Financial Condition.

On April 30, 2020, CBTX, Inc. issued a press release announcing its financial results for the quarter ended March 31, 2020.  A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.

In accordance with General Instruction B.2 of Form 8-K, the information furnished in Item 2.02 of this Form 8-K and Exhibit 99.1 to such report shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any registration statement or other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01    Financial Statements and Exhibits.

(d) Exhibits

 

 

Exhibit Number

Description of Exhibit

99.1

Press Release of CBTX, Inc. dated April 30, 2020.

 

 

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

 

CBTX, Inc.

 

 

(Registrant)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date: April 30, 2020

 

/s/ Robert T. Pigott, Jr.

 

 

Robert T. Pigott, Jr.

Senior Executive Vice President and

 

 

Chief Financial Officer

 

 

 

 

 

 

 

 

Picture 1 

Exhibit 99.1

 

 

CBTX, Inc. Reports First  Quarter Financial Results

 

Houston, Texas, April 30, 2020 -- CBTX, Inc., or the Company (NASDAQ: CBTX), the bank holding company for CommunityBank of Texas, N.A., or the Bank, today announced net income of $7.5 million, or $0.30 per diluted share, for the quarter ended March 31,  2020, compared to $12.6 million, or $0.50 per diluted share, for the quarter ended December 31, 2019 and $10.5 million, or $0.42 per diluted share, for the quarter ended March  31, 2019. 

 

“Our first quarter turned largely on our focus on the impacts of the COVID-19 pandemic and the effects it played on our communities, customers and employees,” said Robert R. Franklin, Jr., Chairman, CEO and President of the Company. “We are a bank with a team that is well-experienced working through challenging times in our markets, including dealing with hurricanes, floods and economic crises that have occurred in the past. That experience allowed us to keep our services available for our customers and work to keep our employees safe.”

 

Mr. Franklin continued, “We have worked over the years to emphasize building quality relationships with customers through the good and bad times. We believe staying true to our mission has resulted in a proven track record of a quality loan portfolio evidenced by our continued strong capital, credit quality and liquidity metrics.” 

 

“I am proud of our team and their work to support our customers during these anxious times. It is evident by our team’s tireless efforts on the SBA’s paycheck protection loan program to find solutions to assist our customers with the large volume of loan applications in a very short period of time,” said Mr. Franklin.

 

He added, “We are pleased to be able to help with what we think is a positive impact to our customers and communities. We believe our team’s continued performance gives us and our customers optimism for opportunities to come as the circumstances in our markets continue to evolve.”

 

Highlights 

 

·

Net income was $7.5 million for the first quarter of 2020, a decrease of $5.1 million and $2.9 million compared to the fourth quarter of 2019 and the first quarter of 2019,  respectively, primarily due to the increase in the provision for credit losses during the first quarter of 2020.  

·

The provision for credit losses was $5.0 million for the first quarter of 2020, primarily due to the impact of the Corona-virus, or COVID-19, and the drop in the prices of oil and gas on current and forecasted economic factors, compared to a recapture of $148,000 for the fourth quarter of 2019 and a provision of $1.1 million for the first quarter of 2019.

·

The Company’s adoption of the new accounting standard related to current expected credit losses, or CECL, effective on January 1, 2020, resulted in a net reduction to retained earnings of $3.0 million.

·

The allowance for credit losses, or ACL, for loans increased to $31.2 million at March 31, 2020, compared to $25.3 million at December 31, 2019 and $24.6 million at March 31, 2019.

·

Net interest margin on a tax equivalent basis was 4.06% for the quarter ended March  31, 2020, compared to 4.18% for the quarter ended December  31, 2019 and 4.56% for the quarter ended March  31, 2019.  

·

Maintained strong capital ratios with the Company’s total risk-based capital ratio being 16.42%, compared to 16.41% at December 31, 2019, and 15.41% at March 31,2019.

 

1

Operating Results

Net Interest Income

Net interest income was $32.2 million for the first quarter of 2020, compared to $33.8 million for the fourth quarter of 2019 and $33.3 million for the first quarter of 2019.  Net interest income decreased $1.6 million during the first quarter of 2020, compared to the fourth quarter of 2019, primarily due to the decrease in rates for loans, the decrease in average loans, the decrease in rates for other interest-earning assets and the impact of the decrease of one day between the periods,  which was partially offset by the decrease in rates for interest-bearing deposits and the decrease in average advances from the Federal Home Loan Bank.

Net interest income decreased  $1.1 million during the first quarter of 2020, compared to the first quarter of 2019, primarily due to a decrease in rates for loans, securities and other interest-earning assets and the increase in average interest-bearing deposits and advances from the Federal Home Loan Bank, partially offset by the increase in average loans and other interest-earning assets, the decrease in rates on interest-bearing deposits and increased average advances from the Federal Home Loan Bank and the increase of one day between the periods.

 

The yields on interest-earning assets trended downward to 4.56% for the first quarter of 2020, compared to 4.73% for the fourth quarter of 2019 and 5.03% for the first quarter of 2019. The rates on interest-bearing deposits fluctuated within a narrow band during these periods. The cost of interest-bearing liabilities was 0.94% for the first quarter of 2020, 1.11% for the fourth quarter of 2019 and 0.95% for the first quarter of 2019. Yields on interest-earning assets decreased,  and the costs of interest-bearing liabilities did not decrease to the same extent, which caused compression of the Company’s net interest margin on a tax equivalent basis to 4.06% for the first quarter of 2020,  from 4.18% for the fourth quarter of 2019 and 4.56% for the first quarter of 2019.

 

Although competitive pressures have caused the costs of interest-bearing deposits to not drop in tandem to decreases in market rates, they remain a low-cost source of funds, as compared to other sources of funds such as debt.

 

Provision/Recapture for Credit Losses

The provision for credit losses was $5.0 million for the first quarter of 2020, compared to a recapture of $148,000 for the fourth quarter of 2019 and a provision of $1.1 million for the first quarter of 2019. The increase in the provision for credit losses for the first quarter of 2020 was primarily due to the impact of COVID-19 and the drop in the prices of oil and gas during the first quarter of 2020 on the local and national economy and on current and forecasted expected credit losses. The recapture in the fourth quarter of 2019 was primarily due to a decrease in loan balances.

 

Effective January 1, 2020, the Company adopted the new accounting standard related to CECL. As a result, the ACL for loans was increased $874,000 and the liability related to the ACL unfunded commitments increased $2.9 million with the associated deferred tax assets increasing $809,000, which resulted in a net reduction to retained earnings of $3.0 million upon adoption.  

 

The ACL for loans was $31.2 million, or 1.17% of total loans, at March 31, 2020, compared to $25.3 million, or 0.96% of total loans, at December 31, 2019 and $24.6 million, or 0.97% of total loans, at March 31, 2019. The increase in the ACL for loans was primarily due to the impact of COVID-19, as discussed above, and the drop in the price of oil and gas during the first quarter of 2020. These factors resulted in an approximate increase of 0.21% to the ACL as a percentage of total loans.

 

The Company’s oil and gas loans represented 7.2% of gross loans at March 31, 2020, 7.5% at December 31, 2019 and 8.0% at March 31, 2019. The Company’s direct oil and gas loans are loans to an entity with more than 50% of its revenue related to the well-head, oil in the ground or extracting oil or gas. This includes any activity, product or service related to the oil and gas industry, such as exploration and production, or E&P, drilling, downhole equipment or services, oil field services, machine shops, pump or compressor at the well, midstream companies and midstream service companies. The Company’s indirect oil and gas loans are loans to an entity with a material portion of its revenue (20%-50%) from the type of companies defined above as “direct.” Examples of indirect oil and gas loans include loans to trucking companies, machine shops and commercial real estate with significant reliance on oil and gas companies.

 

2

 

The liability associated with the ACL for unfunded commitments was $3.7 million at March 31, 2020, compared to $378,000 at December 31, 2019 and March 31, 2019. The increase was primarily due to the adoption of CECL and the impact of COVID-19 and oil and gas price declines as discussed above. The economic impact from COVID-19 and oil and gas prices resulted in an approximate increase of 0.08% to the liability associated with the ACL as a percentage of total availability on unfunded commitments.

 

Noninterest Income

Noninterest income was $4.3 million for the first quarter of 2020,  $3.7 million for the fourth quarter of 2019 and $3.5 million for the first quarter of 2019.  The increase in noninterest income during the first quarter of 2020, as compared to the fourth quarter of 2019 and first quarter of 2019 is primarily due to increased interest rate swap origination fees due to new interest rate swap transactions.

 

Noninterest Expense

Noninterest expense was $22.1 million for the first quarter of 2020, compared to $22.1 million for the fourth quarter of 2019 and $22.6 million for the first quarter of 2019. The decrease in noninterest expense of $496,000 between the first quarter of 2020 and the first quarter of 2019 was primarily due to lower professional and director fees, predominately legal fees, and lower regulatory fees, partially offset by increased salaries and benefits as a result of annual salary increases and increased employee headcount on a full-time equivalent basis.  

 

Income Taxes

Income tax expense was $1.9 million for the first quarter of 2020,  $2.9 million for the fourth quarter of 2019 and $2.6 million for the first quarter of 2019. The effective tax rates were 19.85% for the first quarter of 2020,  18.69% for the fourth quarter of 2019 and 19.86% for the first quarter of 2019.  The differences between the federal statutory rate of 21% and the effective tax rates were largely attributable to permanent differences primarily related to tax exempt interest and bank-owned life insurance.

 

Balance Sheet Highlights

Loans

Loans, excluding loans held for sale, were $2.7 billion at March 31, 2020,  $2.6 billion at December  31, 2019 and $2.5 billion at March  31, 2019.  

 

In support of customers financially impacted by COVID-19, the Company began providing short-term loan modifications by offering relief through payment deferrals during the first quarter of 2020. The Company has deferred payments, including principal and interest, totaling $936,000 as of March 31, 2020. These deferral arrangements provide for one-month to six-month deferral periods.

Asset Quality 

Nonperforming assets remain low relative to total assets at $1.4 million, or 0.04% of total assets, at March 31, 2020,  compared to $977,000, or 0.03% of total assets, at December  31, 2019 and $3.0 million, or 0.09% of total assets, at March  31, 2019.

 

Annualized net charge-offs (recoveries) to average loans were (0.05%) for the first quarter of 2020, 0.02% for the fourth quarter of 2019 and 0.03% for the first quarter of 2019.  

 

Deposits and Borrowings

Total deposits were $2.8 billion at March  31, 2020, $2.9 billion at December  31, 2019 and $2.8 billion at March  31, 2019, with the differences due to normal fluctuations in customer activities.

 

We define total borrowings as the total of repurchase agreements,  Federal Home Loan Bank advances and notes payable. Total borrowings were $51.4 million, $50.5 million and $1.6 million at March  31, 2020,  December  31, 2019 and March  31, 2019, respectively.  Borrowings fluctuated between the first quarter of 2020 and first quarter of 2019 due to increased Federal Home Loan Bank advances to fund loan growth. 

 

3

 

Capital

At March  31, 2020,  the Company continued to be well capitalized and maintain strong capital ratios under bank regulatory requirements. The Company’s total risk-based capital ratio was 16.42% at March 31, 2020, compared to 16.41% at December 31, 2019, and 15.41% at March 31, 2019. The Company’s tier 1 leverage ratio was 13.18% at March 31, 2020, compared to 13.11% at December 31, 2019, and 13.02% at March 31, 2019.  The Company’s total shareholders’ equity to total assets was 15.67% at March 31, 2020, 15.40% at December  31, 2019 and 15.19% at March 31, 2019.  

 

Our ratio of tangible equity to tangible assets was 13.51% at March 31, 2020, 13.26% at December  31, 2019 and 12.89% at March  31, 2019.  Tangible equity to tangible assets is a non-GAAP financial measure.  The most directly comparable GAAP financial measure of tangible equity to tangible assets is total shareholders’ equity to total assets. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this press release.

 

Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to United States generally accepted accounting principles, or GAAP, and the prevailing practices in the banking industry. The Company’s management also evaluates performance based on certain additional non-GAAP financial measures. The Company classifies 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 not included or excluded 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.

 

This press release contains certain non-GAAP financial measures including “tangible book value,” “tangible book value per common share,” and “tangible equity to tangible assets,” which are supplemental measures that are not required by, or are not presented in accordance with, GAAP. Non-GAAP financial measures do not include operating, other statistical measures or ratios calculated using exclusively financial measures calculated in accordance with GAAP. Non-GAAP financial measures 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 way we calculate the non-GAAP financial measures may differ from that of other companies reporting measures with similar names.

 

Please refer to the table titled “Non-GAAP to GAAP Reconciliation” at the end of this earnings release for a reconciliation of these non-GAAP financial measures.

 

The Company will hold a conference call to discuss results for the quarter ended March 31, 2020 on April 30, 2020 at 8:00 a.m. Central Standard Time. Investors and interested parties may listen to the teleconference via telephone by calling (877) 620-1733 if calling from the U.S. or Canada (or (470) 414-9785 if calling from outside the U.S.).  The conference call ID number is 7692825. To access the live webcast of the conference call, individuals can visit the Investor Relations page of the Company’s website: https://ir.cbtxinc.com/events-and-presentations. An archived edition of the earnings webcast will also be posted on the Company’s website later that day and will remain available to interested parties via the same link for one year.

 

The conference call will contain forward-looking statements in addition to statements of historical fact. The actual achievement of any forecasted results or the unfolding of future economic or business developments in a way anticipated or projected by the company involves numerous risks and uncertainties that may cause the company’s actual performance to be materially different from that stated or implied in the forward-looking statements. Such risks and uncertainties include, among other things, risks discussed within the “Risk Factors” section of the Company’s most recent Forms 10-Q and 10-K and subsequent 8-Ks.

 

About CBTX, Inc.

CBTX, Inc. is the bank holding company for CommunityBank of Texas, N.A., a  $3.4 billion asset bank, offering commercial banking solutions to small and mid-sized businesses and professionals in Houston, Dallas, Beaumont and surrounding communities in Texas. Visit www.communitybankoftx.com for more information.

 

4

 

Forward-Looking Statements

This release may contain certain forward-looking statements within the meaning of the securities laws that are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about the Company and its subsidiary. Forward-looking statements include information regarding the Company’s future financial performance, business and growth strategy, projected plans and objectives, as well as projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: whether the Company can: manage the economic risks related to the impact of COVID-19 and the recent drop in oil and gas prices (including risks related to its customers’ credit quality, the Company’s ability to borrow, and the impact of a resultant recession generally), and other hazards such as natural disasters and adverse weather, acts of war or terrorism, other pandemics, an outbreak of  hostilities or other international or domestic calamities and the governmental or military response thereto, and other matters beyond the Company’s control; the geographic concentration of our markets in Beaumont and Houston, Texas; manage changes and the continued health or availability of management personnel; the amount of nonperforming and classified assets that the Company holds and the efforts to resolve the nonperforming assets; deterioration of its asset quality; interest rate risks associated with the Company’s business; business and economic conditions generally and in the financial services industry, nationally and within the Company’s primary markets; volatility and direction of oil prices, including risks related to the recent collapse in oil prices, and the strength of the energy industry, generally and within Texas; the composition of the Company’s loan portfolio, including the identity of its borrowers and the concentration of loans in specialized industries, especially the creditworthiness of energy company borrowers; changes in the value of collateral securing the loans; the Company’s ability to maintain important deposit customer relationships and the Company’s reputation; the Company’s ability to maintain effective internal control over financial reporting; the Company’s ability to pursue available remedies in the event of a loan default for loans under the Payment Protection Program (“PPP”) and the risk of holding the PPP loans at unfavorable interest rates as compared to the loans to customers that we would have otherwise lent to; the volatility and direction of market interest rates; liquidity risks associated with the Company’s business; systems failures, interruptions or breaches involving the Company’s information technology and telecommunications systems or third‑party servicers; the failure of certain third-party vendors to perform; the institution and outcome of litigation and other legal proceedings against the Company or to which it may become subject; operational risks associated with the Company’s business; the costs, effects and results of regulatory examinations, investigations, including the ongoing investigation by the Financial Crimes Enforcement Network, or FinCEN, of the U.S. Department of Treasury, or reviews or the ability to obtain the required regulatory approvals; changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; governmental or regulatory responses to the COVID-19 pandemic and newly enacted fiscal stimulus that impact the Company’s loan portfolio and forbearance practice; and other governmental interventions in the U.S. financial system that may impact how the Company achieves its performance goals. Additionally, many of these risks and uncertainties are currently elevated by and may or will continue to be elevated by the COVID-19 pandemic. The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”) and other reports and statements that the Company has filed with the SEC. If one or more events related to these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, actual results may differ materially from what it anticipates. Accordingly, you should not place undue reliance on any such forward looking statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for the Company to predict which will arise. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Copies of the SEC filings for the Company are available for download free of charge from www.communitybankoftx.com under the Investor Relations tab.

 

 

 

5

CBTX, INC. AND SUBSIDIARY

Financial Highlights

(In thousands, except per share data and percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

3/31/2020

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

Profitability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,541

 

$

12,636

 

$

13,076

 

$

14,315

 

$

10,490

Basic earnings per share

 

$

0.30

 

$

0.51

 

$

0.52

 

$

0.57

 

$

0.42

Diluted earnings per share

 

$

0.30

 

$

0.50

 

$

0.52

 

$

0.57

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.87%

 

 

1.43%

 

 

1.53%

 

 

1.72%

 

 

1.30%

Return on average shareholders' equity (1)

 

 

5.64%

 

 

9.40%

 

 

9.92%

 

 

11.30%

 

 

8.59%

Net interest margin- tax equivalent (1)

 

 

4.06%

 

 

4.18%

 

 

4.43%

 

 

4.53%

 

 

4.56%

Efficiency ratio (2)

 

 

60.44%

 

 

58.96%

 

 

56.98%

 

 

56.25%

 

 

61.34%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

 

15.67%

 

 

15.40%

 

 

15.31%

 

 

15.18%

 

 

15.19%

Tangible equity to tangible assets (3)

 

 

13.51%

 

 

13.26%

 

 

13.13%

 

 

12.96%

 

 

12.89%

Common equity tier 1 capital ratio

 

 

15.23%

 

 

15.52%

 

 

14.99%

 

 

14.71%

 

 

14.53%

Tier 1 risk-based capital ratio

 

 

15.23%

 

 

15.52%

 

 

14.99%

 

 

14.71%

 

 

14.53%

Total risk-based capital ratio

 

 

16.42%

 

 

16.41%

 

 

15.88%

 

 

15.59%

 

 

15.41%

Tier 1 leverage ratio

 

 

13.18%

 

 

13.11%

 

 

13.23%

 

 

13.12%

 

 

13.02%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding- Basic

 

 

24,926

 

 

24,951

 

 

24,923

 

 

24,921

 

 

24,910

Weighted average common shares outstanding- Diluted

 

 

25,000

 

 

25,071

 

 

25,046

 

 

25,042

 

 

25,054

Common shares outstanding at period end

 

 

24,746

 

 

24,980

 

 

24,923

 

 

24,923

 

 

24,918

Dividends per share

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.10

Book value per share

 

$

21.70

 

$

21.45

 

$

21.07

 

$

20.59

 

$

20.01

Tangible book value per share (3)

 

$

18.23

 

$

18.01

 

$

17.62

 

$

17.13

 

$

16.54

Employees - full-time equivalents

 

 

512

 

 

500

 

 

504

 

 

508

 

 

494

 


(1)Quarterly ratios are annualized.

(2)Efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income.

(3)Non‑GAAP financial measure. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this earnings release.

 

6

CBTX, INC. AND SUBSIDIARY

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Data (at period end):

    

3/31/2020

    

12/31/2019

 

9/30/2019

 

6/30/2019

 

3/31/2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding loans held for sale

 

$

2,671,587

 

$

2,639,085

 

$

2,676,824

 

$

2,642,289

 

$

2,544,709

Allowance for credit losses for loans

 

 

(31,194)

 

 

(25,280)

 

 

(25,576)

 

 

(25,342)

 

 

(24,643)

Loans, net

 

 

2,640,393

 

 

2,613,805

 

 

2,651,248

 

 

2,616,947

 

 

2,520,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

 

284,898

 

 

372,064

 

 

289,399

 

 

266,776

 

 

276,515

Securities

 

 

234,014

 

 

231,262

 

 

228,061

 

 

232,601

 

 

228,684

Premises and equipment

 

 

50,243

 

 

50,875

 

 

51,183

 

 

51,346

 

 

51,453

Goodwill

 

 

80,950

 

 

80,950

 

 

80,950

 

 

80,950

 

 

80,950

Other intangible assets

 

 

4,700

 

 

4,938

 

 

5,106

 

 

5,318

 

 

5,538

Loans held for sale

 

 

882

 

 

1,463

 

 

 —

 

 

1,408

 

 

852

Operating lease right-to-use asset

 

 

12,577

 

 

12,926

 

 

12,864

 

 

12,355

 

 

12,879

Other assets

 

 

116,993

 

 

110,261

 

 

112,774

 

 

111,805

 

 

106,525

Total assets

 

$

3,425,650

 

$

3,478,544

 

$

3,431,585

 

$

3,379,506

 

$

3,283,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,195,541

 

$

1,184,861

 

$

1,196,720

 

$

1,201,287

 

$

1,229,172

Interest-bearing deposits

 

 

1,596,692

 

 

1,667,527

 

 

1,547,607

 

 

1,537,620

 

 

1,521,827

Total deposits

 

 

2,792,233

 

 

2,852,388

 

 

2,744,327

 

 

2,738,907

 

 

2,750,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

50,000

 

 

50,000

 

 

120,000

 

 

90,000

 

 

 —

Repurchase agreements

 

 

1,415

 

 

485

 

 

1,208

 

 

805

 

 

1,600

Operating lease liabilities

 

 

15,356

 

 

15,704

 

 

15,513

 

 

14,806

 

 

15,134

Other liabilities

 

 

29,772

 

 

24,246

 

 

25,317

 

 

21,830

 

 

17,076

Total liabilities

 

 

2,888,776

 

 

2,942,823

 

 

2,906,365

 

 

2,866,348

 

 

2,784,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

536,874

 

 

535,721

 

 

525,220

 

 

513,158

 

 

498,653

Total liabilities and shareholders’ equity

 

$

3,425,650

 

$

3,478,544

 

$

3,431,585

 

$

3,379,506

 

$

3,283,462

 

7

CBTX, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

3/31/2020

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

Interest income

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Interest and fees on loans

 

$

33,617

 

$

35,634

 

$

36,353

 

$

35,608

 

$

33,793

Securities

 

 

1,363

 

 

1,442

 

 

1,436

 

 

1,519

 

 

1,557

Other interest-earning assets

 

 

1,055

 

 

1,279

 

 

1,212

 

 

1,359

 

 

1,483

Equity investments

 

 

176

 

 

213

 

 

192

 

 

163

 

 

152

Total interest income

 

 

36,211

 

 

38,568

 

 

39,193

 

 

38,649

 

 

36,985

Interest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

 

3,766

 

 

4,463

 

 

4,130

 

 

3,822

 

 

3,584

Federal Home Loan Bank advances

 

 

221

 

 

316

 

 

483

 

 

523

 

 

64

Repurchase agreements

 

 

 —

 

 

 —

 

 

 1

 

 

 1

 

 

 1

Note payable and junior subordinated debt

 

 

 4

 

 

 3

 

 

 4

 

 

 4

 

 

 8

Total interest expense

 

 

3,991

 

 

4,782

 

 

4,618

 

 

4,350

 

 

3,657

Net interest income

 

 

32,220

 

 

33,786

 

 

34,575

 

 

34,299

 

 

33,328

Provision (recapture) for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (recapture) for credit losses for loans

 

 

4,739

 

 

(148)

 

 

579

 

 

807

 

 

1,147

Provision for credit losses for unfunded commitments

 

 

310

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total provision (recapture) for credit losses

 

 

5,049

 

 

(148)

 

 

579

 

 

807

 

 

1,147

Net interest income after provision (recapture) for credit losses

 

 

27,171

 

 

33,934

 

 

33,996

 

 

33,492

 

 

32,181

Noninterest income

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposit account service charges

 

 

1,485

 

 

1,587

 

 

1,681

 

 

1,657

 

 

1,629

Card interchange fees

 

 

922

 

 

1,007

 

 

908

 

 

941

 

 

864

Earnings on bank-owned life insurance

 

 

416

 

 

430

 

 

430

 

 

3,721

 

 

430

Net gain on sales of assets

 

 

123

 

 

305

 

 

190

 

 

69

 

 

88

Other

 

 

1,381

 

 

388

 

 

906

 

 

915

 

 

482

Total noninterest income

 

 

4,327

 

 

3,717

 

 

4,115

 

 

7,303

 

 

3,493

Noninterest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Salaries and employee benefits

 

 

14,223

 

 

14,264

 

 

13,951

 

 

14,185

 

 

13,822

Occupancy expense

 

 

2,424

 

 

2,417

 

 

2,484

 

 

2,338

 

 

2,267

Professional and director fees

 

 

1,152

 

 

1,220

 

 

1,455

 

 

2,282

 

 

2,091

Data processing and software

 

 

1,222

 

 

1,074

 

 

1,121

 

 

1,086

 

 

1,154

Regulatory fees

 

 

103

 

 

84

 

 

144

 

 

446

 

 

464

Advertising, marketing and business development

 

 

364

 

 

452

 

 

407

 

 

532

 

 

440

Telephone and communications

 

 

419

 

 

506

 

 

434

 

 

456

 

 

378

Security and protection expense

 

 

374

 

 

364

 

 

410

 

 

367

 

 

323

Amortization of intangibles

 

 

221

 

 

216

 

 

221

 

 

225

 

 

232

Other expenses

 

 

1,587

 

 

1,513

 

 

1,418

 

 

1,486

 

 

1,414

Total noninterest expense

 

 

22,089

 

 

22,110

 

 

22,045

 

 

23,403

 

 

22,585

Net income before income tax expense

 

 

9,409

 

 

15,541

 

 

16,066

 

 

17,392

 

 

13,089

Income tax expense

 

 

1,868

 

 

2,905

 

 

2,990

 

 

3,077

 

 

2,599

Net income

 

$

7,541

 

$

12,636

 

$

13,076

 

$

14,315

 

$

10,490

 

 

8

CBTX, INC. AND SUBSIDIARY

Net Interest Margin

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

3/31/2020

 

12/31/2019

 

3/31/2019

 

    

 

 

    

Interest

 

 

 

 

 

    

Interest

 

 

 

 

 

    

Interest

    

 

 

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

 

Balance

 

Paid

 

Rate (1)

 

Balance

 

Paid

 

Rate (1)

 

Balance

 

Paid

 

Rate (1)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Total loans (2)

 

$

2,634,507

 

$

33,617

 

5.13%

 

$

2,682,842

 

$

35,634

 

5.27%

 

$

2,500,788

 

$

33,793

 

5.48%

Securities

 

 

233,917

 

 

1,363

 

2.34%

 

 

232,441

 

 

1,442

 

2.46%

 

 

231,650

 

 

1,557

 

2.73%

Other interest-earning assets

 

 

315,099

 

 

1,055

 

1.35%

 

 

300,395

 

 

1,279

 

1.69%

 

 

239,281

 

 

1,483

 

2.51%

Equity investments

 

 

13,661

 

 

176

 

5.18%

 

 

16,140

 

 

213

 

5.24%

 

 

12,285

 

 

152

 

5.02%

Total interest-earning assets

 

 

3,197,184

 

$

36,211

 

4.56%

 

 

3,231,818

 

$

38,568

 

4.73%

 

 

2,984,004

 

$

36,985

 

5.03%

Allowance for credit losses for loans

 

 

(25,831)

 

 

  

 

  

 

 

(25,591)

 

 

  

 

  

 

 

(24,016)

 

 

  

 

  

Noninterest-earning assets

 

 

296,698

 

 

  

 

  

 

 

298,615

 

 

  

 

  

 

 

302,915

 

 

  

 

  

Total assets

 

$

3,468,051

 

 

  

 

  

 

$

3,504,842

 

 

  

 

  

 

$

3,262,903

 

 

  

 

  

Liabilities and Shareholders’ Equity

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Interest-bearing deposits

 

$

1,650,064

 

$

3,766

 

0.92%

 

$

1,646,883

 

$

4,463

 

1.08%

 

$

1,544,039

 

$

3,584

 

0.94%

Federal Home Loan Bank advances

 

 

50,000

 

 

221

 

1.78%

 

 

68,913

 

 

316

 

1.82%

 

 

9,722

 

 

64

 

2.67%

Repurchase agreements

 

 

763

 

 

 —

 

 —

 

 

423

 

 

 —

 

 —

 

 

1,856

 

 

 1

 

0.22%

Note payable and junior subordinated debt

 

 

 —

 

 

 4

 

 —

 

 

 —

 

 

 3

 

 —

 

 

365

 

 

 8

 

4.44%

Total interest-bearing liabilities

 

 

1,700,827

 

$

3,991

 

0.94%

 

 

1,716,219

 

$

4,782

 

1.11%

 

 

1,555,982

 

$

3,657

 

0.95%

Noninterest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

Noninterest-bearing deposits

 

 

1,184,776

 

 

  

 

  

 

 

1,212,939

 

 

  

 

  

 

 

1,177,086

 

 

  

 

  

Other liabilities

 

 

44,620

 

 

  

 

  

 

 

42,406

 

 

  

 

  

 

 

34,634

 

 

  

 

  

Total noninterest-bearing liabilities

 

 

1,229,396

 

 

  

 

  

 

 

1,255,345

 

 

  

 

  

 

 

1,211,720

 

 

  

 

  

Shareholders’ equity

 

 

537,828

 

 

  

 

  

 

 

533,278

 

 

  

 

  

 

 

495,201

 

 

  

 

  

Total liabilities and shareholders’ equity

 

$

3,468,051

 

 

  

 

  

 

$

3,504,842

 

 

  

 

  

 

$

3,262,903

 

 

  

 

  

Net interest income

 

 

  

 

$

32,220

 

  

 

 

  

 

$

33,786

 

  

 

 

  

 

$

33,328

 

  

Net interest spread (3)

 

 

  

 

 

  

 

3.62%

 

 

  

 

 

  

 

3.62%

 

 

  

 

 

  

 

4.08%

Net interest margin (4)

 

 

  

 

 

  

 

4.05%

 

 

  

 

 

  

 

4.15%

 

 

  

 

 

  

 

4.53%

Net interest margin—tax equivalent (5)

 

 

  

 

 

  

 

4.06%

 

 

  

 

 

  

 

4.18%

 

 

  

 

 

  

 

4.56%

 

 


(1)Annualized.

(2)Includes average outstanding balances related to loans held for sale. 

(3)Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.

(4)Net interest margin is equal to net interest income divided by average interest‑earning assets.

(5)Tax equivalent adjustments of $81,000,  $251,000 and $255,000  for the quarters ended March  31, 2020,  December  31, 2019 and March  31, 2019, respectively, were computed using a federal income tax rate of 21%. 

 

 

9

CBTX, INC. AND SUBSIDIARY

Rate/Volume Analysis 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020, Compared to

 

 

 Three Months Ended December 31, 2019

 

    

Increase (Decrease) due to

 

 

 

(Dollars in thousands)

 

Rate

 

Volume

 

Days

 

Total

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

(988)

 

$

(642)

 

$

(387)

 

$

(2,017)

Securities

 

 

(73)

 

 

 9

 

 

(15)

 

 

(79)

Other interest-earning assets

 

 

(273)

 

 

63

 

 

(14)

 

 

(224)

Equity investments

 

 

(2)

 

 

(33)

 

 

(2)

 

 

(37)

Total increase (decrease) in interest income

 

 

(1,336)

 

 

(603)

 

 

(418)

 

 

(2,357)

Interest-bearing liabilities:

 

 

  

 

 

  

 

 

  

 

 

 

Interest-bearing deposits

 

 

(657)

 

 

 9

 

 

(49)

 

 

(697)

Federal Home Loan Bank advances

 

 

(5)

 

 

(87)

 

 

(3)

 

 

(95)

Repurchase agreements

 

 

 —

 

 

 —

 

 

 

 

 

 —

Note payable and junior subordinated debt

 

 

 1

 

 

 —

 

 

 —

 

 

 1

Total increase in interest expense

 

 

(661)

 

 

(78)

 

 

(52)

 

 

(791)

Increase (decrease) in net interest income

 

$

(675)

 

$

(525)

 

$

(366)

 

$

(1,566)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020, Compared to

 

 

 Three Months Ended March 31, 2019

 

    

Increase (Decrease) due to

    

 

(Dollars in thousands)

 

Rate

 

Volume

 

 

Days

 

Total 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

(2,358)

 

$

1,807

 

$

375

 

$

(176)

Securities

 

 

(226)

 

 

15

 

 

17

 

 

(194)

Other interest-earning assets

 

 

(913)

 

 

469

 

 

16

 

 

(428)

Equity investments

 

 

 5

 

 

17

 

 

 2

 

 

24

Total increase (decrease) in interest income

 

 

(3,492)

 

 

2,308

 

 

410

 

 

(774)

Interest-bearing liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

Interest-bearing deposits

 

 

(103)

 

 

246

 

 

39

 

 

182

Federal Home Loan Bank advances

 

 

(109)

 

 

265

 

 

 1

 

 

157

Repurchase agreements

 

 

 —

 

 

(1)

 

 

 —

 

 

(1)

Note payable and junior subordinated debt

 

 

 —

 

 

(4)

 

 

 —

 

 

(4)

Total increase in interest expense

 

 

(212)

 

 

506

 

 

40

 

 

334

Increase (decrease) in net interest income

 

$

(3,280)

 

$

1,802

 

$

370

 

$

(1,108)

 

 

 

10

CBTX, INC. AND SUBSIDIARY

Yield Trend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

3/31/2020

 

12/31/2019

 

9/30/2019

 

6/30/2019

 

3/31/2019

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

Total loans

 

5.13%

 

5.27%

 

5.43%

 

5.51%

 

5.48%

Securities

 

2.34%

 

2.46%

 

2.41%

 

2.61%

 

2.73%

Other interest-earning assets

 

1.35%

 

1.69%

 

2.25%

 

2.48%

 

2.51%

Equity investments

 

5.18%

 

5.24%

 

4.72%

 

4.32%

 

5.02%

Total interest-earning assets

 

4.56%

 

4.73%

 

4.98%

 

5.07%

 

5.03%

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

0.92%

 

1.08%

 

1.05%

 

1.01%

 

0.94%

Federal Home Loan Bank advances

 

1.78%

 

1.82%

 

2.29%

 

2.53%

 

2.67%

Repurchase agreements

 

 —

 

 —

 

0.38%

 

0.46%

 

0.22%

Note payable and junior subordinated debt

 

 —

 

 —

 

 —

 

 —

 

4.44%

Total interest-bearing liabilities

 

0.94%

 

1.11%

 

1.12%

 

1.09%

 

0.95%

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (1)

 

3.62%

 

3.62%

 

3.86%

 

3.98%

 

4.08%

Net interest margin (2)

 

4.05%

 

4.15%

 

4.39%

 

4.50%

 

4.53%

Net interest margin—tax equivalent (3)

 

4.06%

 

4.18%

 

4.43%

 

4.53%

 

4.56%

 


(1)Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.

(2)Net interest margin is equal to net interest income divided by average interest‑earning assets.

(3)Tax equivalent adjustments were computed using a federal income tax rate of 21%. 

 

 

11

CBTX, INC. AND SUBSIDIARY

Average Outstanding Balances 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

3/31/2020

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans (1)

 

$

2,634,507

 

$

2,682,842

 

$

2,655,941

 

$

2,591,928

 

$

2,500,788

Securities

 

 

233,917

 

 

232,441

 

 

234,525

 

 

233,339

 

 

231,650

Other interest-earning assets

 

 

315,099

 

 

300,395

 

 

215,900

 

 

219,639

 

 

239,281

Equity investments

 

 

13,661

 

 

16,140

 

 

16,154

 

 

15,218

 

 

12,285

Total interest-earning assets

 

 

3,197,184

 

 

3,231,818

 

 

3,122,520

 

 

3,060,124

 

 

2,984,004

Allowance for credit losses for loans

 

 

(25,831)

 

 

(25,591)

 

 

(25,422)

 

 

(24,829)

 

 

(24,016)

Noninterest-earning assets

 

 

296,698

 

 

298,615

 

 

296,861

 

 

299,234

 

 

302,915

Total assets

 

$

3,468,051

 

$

3,504,842

 

$

3,393,959

 

$

3,334,529

 

$

3,262,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,650,064

 

$

1,646,883

 

$

1,557,503

 

$

1,514,697

 

$

1,544,039

Federal Home Loan Bank advances

 

 

50,000

 

 

68,913

 

 

83,804

 

 

83,022

 

 

9,722

Repurchase agreements

 

 

763

 

 

423

 

 

1,043

 

 

877

 

 

1,856

Note payable and junior subordinated debt

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

365

Total interest-bearing liabilities

 

 

1,700,827

 

 

1,716,219

 

 

1,642,350

 

 

1,598,596

 

 

1,555,982

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

1,184,776

 

 

1,212,939

 

 

1,189,087

 

 

1,194,645

 

 

1,177,086

Other liabilities

 

 

44,620

 

 

42,406

 

 

39,775

 

 

32,991

 

 

34,634

Total noninterest-bearing liabilities

 

 

1,229,396

 

 

1,255,345

 

 

1,228,862

 

 

1,227,636

 

 

1,211,720

Shareholders’ equity

 

 

537,828

 

 

533,278

 

 

522,747

 

 

508,297

 

 

495,201

Total liabilities and shareholders’ equity

 

$

3,468,051

 

$

3,504,842

 

$

3,393,959

 

$

3,334,529

 

$

3,262,903

 


(1)Includes average outstanding balances of loans held for sale.

 

 

12

CBTX, INC. AND SUBSIDIARY

Loans and Deposits Period End Balances

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2020

 

12/31/2019

 

9/30/2019

 

6/30/2019

 

3/31/2019

 

    

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

Amount

    

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

542,650

 

20.3%

 

$

527,607

 

19.9%

 

$

523,831

 

19.5%

 

$

540,084

 

20.4%

 

$

559,882

 

21.9%

Real estate:

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

 

 

  

 

 

Commercial real estate

 

 

904,395

 

33.8%

 

 

900,746

 

34.0%

 

 

875,329

 

32.6%

 

 

854,513

 

32.2%

 

 

811,742

 

31.8%

Construction and development

 

 

558,343

 

20.8%

 

 

527,812

 

19.9%

 

 

572,276

 

21.4%

 

 

559,672

 

21.1%

 

 

572,861

 

22.5%

1-4 family residential

 

 

276,142

 

10.3%

 

 

280,192

 

10.6%

 

 

287,434

 

10.7%

 

 

281,525

 

10.6%

 

 

281,502

 

11.0%

Multi-family residential

 

 

267,152

 

10.0%

 

 

277,209

 

10.5%

 

 

298,396

 

11.1%

 

 

298,887

 

11.3%

 

 

213,582

 

8.4%

Consumer

 

 

38,133

 

1.4%

 

 

36,782

 

1.4%

 

 

37,975

 

1.4%

 

 

39,803

 

1.5%

 

 

39,072

 

1.5%

Agriculture

 

 

7,520

 

0.3%

 

 

9,812

 

0.4%

 

 

10,836

 

0.4%

 

 

9,923

 

0.4%

 

 

8,915

 

0.4%

Other

 

 

84,076

 

3.1%

 

 

86,513

 

3.3%

 

 

76,860

 

2.9%

 

 

65,471

 

2.5%

 

 

64,215

 

2.5%

Gross loans

 

 

2,678,411

 

100.0%

 

 

2,646,673

 

100.0%

 

 

2,682,937

 

100.0%

 

 

2,649,878

 

100.0%

 

 

2,551,771

 

100.0%

Less allowance for credit losses

 

 

(31,194)

 

 

 

 

(25,280)

 

 

 

 

(25,576)

 

 

 

 

(25,342)

 

 

 

 

(24,643)

 

 

Less deferred fees and unearned discount

 

 

(5,942)

 

  

 

 

(6,125)

 

  

 

 

(6,113)

 

  

 

 

(6,181)

 

  

 

 

(6,210)

 

  

Less loans held for sale

 

 

(882)

 

  

 

 

(1,463)

 

  

 

 

 —

 

  

 

 

(1,408)

 

  

 

 

(852)

 

  

Loans, net

 

$

2,640,393

 

  

 

$

2,613,805

 

  

 

$

2,651,248

 

  

 

$

2,616,947

 

  

 

$

2,520,066

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand accounts

 

$

359,943

 

12.9%

 

$

369,744

 

13.0%

 

$

337,746

 

12.3%

 

$

351,326

 

12.8%

 

$

352,623

 

12.8%

Money market accounts

 

 

760,036

 

27.2%

 

 

805,942

 

28.3%

 

 

739,436

 

26.9%

 

 

717,883

 

26.2%

 

 

695,968

 

25.3%

Savings accounts

 

 

90,227

 

3.2%

 

 

92,183

 

3.2%

 

 

91,413

 

3.3%

 

 

91,828

 

3.4%

 

 

96,251

 

3.5%

Certificates and other time deposits, $100,000 or greater

 

 

212,341

 

7.6%

 

 

208,018

 

7.3%

 

 

198,561

 

7.3%

 

 

189,741

 

6.9%

 

 

181,507

 

6.6%

Certificates and other time deposits, less than $100,000

 

 

174,145

 

6.3%

 

 

191,640

 

6.7%

 

 

180,451

 

6.6%

 

 

186,842

 

6.8%

 

 

195,478

 

7.1%

Total interest-bearing deposits

 

 

1,596,692

 

57.2%

 

 

1,667,527

 

58.5%

 

 

1,547,607

 

56.4%

 

 

1,537,620

 

56.1%

 

 

1,521,827

 

55.3%

Noninterest-bearing deposits

 

 

1,195,541

 

42.8%

 

 

1,184,861

 

41.5%

 

 

1,196,720

 

43.6%

 

 

1,201,287

 

43.9%

 

 

1,229,172

 

44.7%

Total deposits

 

$

2,792,233

 

100.0%

 

$

2,852,388

 

100.0%

 

$

2,744,327

 

100.0%

 

$

2,738,907

 

100.0%

 

$

2,750,999

 

100.0%

 

 

13

CBTX, INC. AND SUBSIDIARY

Credit Quality

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

3/31/2020

 

 

12/31/2019

 

 

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

Nonperforming Assets (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

449

 

 

$

596

 

 

$

354

 

 

$

1,795

 

 

$

1,390

Real estate:

 

 

 

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Commercial real estate

 

 

67

 

 

 

67

 

 

 

159

 

 

 

850

 

 

 

862

Construction and development

 

 

519

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

1-4 family residential

 

 

413

 

 

 

314

 

 

 

629

 

 

 

624

 

 

 

635

Multi-family residential

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

Consumer

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

47

Agriculture

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 —

Nonaccrual loans

 

 

1,448

 

 

 

977

 

 

 

1,142

 

 

 

3,269

 

 

 

2,934

Accruing loans 90 or more days past due

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

 9

 

 

 

 —

Total nonperforming loans

 

 

1,448

 

 

 

977

 

 

 

1,142

 

 

 

3,278

 

 

 

2,934

Foreclosed assets

 

 

 —

 

 

 

 —

 

 

 

 —

 

 

 

36

 

 

 

41

Total nonperforming assets

 

$

1,448

 

 

$

977

 

 

$

1,142

 

 

$

3,314

 

 

$

2,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses for Loans (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

9,535

 

 

$

7,671

 

 

$

7,470

 

 

$

7,792

 

 

$

8,416

Real estate:

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Commercial real estate

 

 

9,576

 

 

 

7,975

 

 

 

7,788

 

 

 

7,371

 

 

 

6,784

Construction and development

 

 

5,795

 

 

 

4,446

 

 

 

4,825

 

 

 

4,579

 

 

 

4,700

1-4 family residential

 

 

2,430

 

 

 

2,257

 

 

 

2,338

 

 

 

2,236

 

 

 

2,249

Multi-family residential

 

 

2,413

 

 

 

1,699

 

 

 

1,829

 

 

 

2,178

 

 

 

1,457

Consumer

 

 

477

 

 

 

388

 

 

 

558

 

 

 

458

 

 

 

357

Agriculture

 

 

129

 

 

 

74

 

 

 

82

 

 

 

73

 

 

 

50

Other

 

 

839

 

 

 

770

 

 

 

686

 

 

 

655

 

 

 

630

Total allowance for credit losses for loans

 

$

31,194

 

 

$

25,280

 

 

$

25,576

 

 

$

25,342

 

 

$

24,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Ratios (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.04%

 

 

 

0.03%

 

 

 

0.03%

 

 

 

0.10%

 

 

 

0.09%

Nonperforming loans to total loans

 

 

0.05%

 

 

 

0.04%

 

 

 

0.04%

 

 

 

0.12%

 

 

 

0.12%

Allowance for credit losses for loans to nonperforming loans

 

 

2,154.28%

 

 

 

2,587.51%

 

 

 

2,239.58%

 

 

 

773.09%

 

 

 

839.91%

Allowance for credit losses for loans to total loans

 

 

1.17%

 

 

 

0.96%

 

 

 

0.96%

 

 

 

0.96%

 

 

 

0.97%

 

14

CBTX, INC. AND SUBSIDIARY

Allowance for Credit Losses for Loans

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

    

3/31/2020

    

12/31/2019

    

9/30/2019

    

6/30/2019

    

3/31/2019

Analysis of Allowance for Credit Losses for Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans at beginning of period

 

$

25,280

 

$

25,576

 

$

25,342

 

$

24,643

 

$

23,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adoption of CECL

 

 

874

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (recapture)

 

 

4,739

 

 

(148)

 

 

579

 

 

807

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

398

 

 

(205)

 

 

(374)

 

 

22

 

 

(206)

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 —

 

 

(1)

 

 

33

 

 

 2

 

 

 2

Construction and development

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

1-4 family residential

 

 

 1

 

 

 —

 

 

 1

 

 

(11)

 

 

 1

Consumer

 

 

(99)

 

 

47

 

 

(1)

 

 

(78)

 

 

 6

Agriculture

 

 

 —

 

 

10

 

 

 —

 

 

 —

 

 

 —

Other

 

 

 1

 

 

 1

 

 

(4)

 

 

(43)

 

 

 —

Total net (charge-offs) recoveries

 

 

301

 

 

(148)

 

 

(345)

 

 

(108)

 

 

(197)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans at end of period

 

$

31,194

 

$

25,280

 

$

25,576

 

$

25,342

 

$

24,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(0.05%)

 

 

0.02%

 

 

0.05%

 

 

0.02%

 

 

0.03%

 


(1)Annualized.

 

15

CBTX, INC. AND SUBSIDIARY

Non‑GAAP to GAAP Reconciliation 

(In thousands, except per share data and percentages)

 

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 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 not included or excluded 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, other statistical measures or ratios calculated using exclusively financial measures calculated in accordance with GAAP. Non‑GAAP financial measures 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 way we calculate the non‑GAAP financial measures may differ from that of other companies reporting measures with similar names.

We calculate tangible equity as total shareholders’ equity, less goodwill and other intangible assets, net of accumulated amortization, and tangible book value per share as tangible equity divided by shares of common stock outstanding at the end of the relevant period. The most directly comparable GAAP financial measure for tangible book value per share is book value per share.

We calculate tangible assets as total assets less goodwill and other intangible assets, net of accumulated amortization. The most directly comparable GAAP financial measure for tangible equity to tangible assets is total shareholders’ equity to total assets.

We believe that tangible book value per share and tangible equity to tangible assets are measures that are important to many investors in the marketplace who are interested in book value per share and total shareholders’ equity to total assets, exclusive of change in intangible assets.

The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible equity, total assets to tangible assets and presents book value per share, tangible book value per share, tangible equity to tangible assets and total shareholders’ equity to total assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

3/31/2020

 

 

12/31/2019

 

 

9/30/2019

 

 

6/30/2019

 

 

3/31/2019

Tangible Equity

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

Total shareholders’ equity

 

$

536,874

 

 

$

535,721

 

 

$

525,220

 

 

$

513,158

 

 

$

498,653

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

Other intangibles

 

 

4,700

 

 

 

4,938

 

 

 

5,106

 

 

 

5,318

 

 

 

5,538

Tangible equity

 

$

451,224

 

 

$

449,833

 

 

$

439,164

 

 

$

426,890

 

 

$

412,165

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,425,650

 

 

$

3,478,544

 

 

$

3,431,585

 

 

$

3,379,506

 

 

$

3,283,462

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

 

 

 

80,950

Other intangibles

 

 

4,700

 

 

 

4,938

 

 

 

5,106

 

 

 

5,318

 

 

 

5,538

Tangible assets

 

$

3,340,000

 

 

$

3,392,656

 

 

$

3,345,529

 

 

$

3,293,238

 

 

$

3,196,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

24,746

 

 

 

24,980

 

 

 

24,923

 

 

 

24,923

 

 

 

24,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

21.70

 

 

$

21.45

 

 

$

21.07

 

 

$

20.59

 

 

$

20.01

Tangible book value per share

 

$

18.23

 

 

$

18.01

 

 

$

17.62

 

 

$

17.13

 

 

$

16.54

Total shareholders’ equity to total assets

 

 

15.67%

 

 

 

15.40%

 

 

 

15.31%

 

 

 

15.18%

 

 

 

15.19%

Tangible equity to tangible assets

 

 

13.51%

 

 

 

13.26%

 

 

 

13.13%

 

 

 

12.96%

 

 

 

12.89%

 

16

 

Investor Relations:

 

Justin M.  Long

281.325.5013

[email protected]

 

Media Contact:

 

Ashley Warren

713.210.7622

[email protected] 

 

 

 

17