tcbi-20210720

Exhibit 99.1


INVESTOR CONTACT						MEDIA CONTACT
Jamie Britton, 214.932.6721						Shannon Wherry, 469.399.8527
[email protected]						[email protected]

TEXAS CAPITAL BANCSHARES, INC. ANNOUNCES OPERATING RESULTS FOR Q2 2021

DALLAS - July 21, 2021 - Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced operating results for the second quarter of 2021.

“I continue to be pleased with the progress we're making in these first six months of 2021,” said Rob C. Holmes, President and CEO. “Building on an incredibly productive first quarter, second quarter successes included executing our largest capital markets transaction to-date with a $375.0 million subordinated note issuance, making the strategic decision to sell our portfolio of mortgage servicing rights to better align resources for the future and continuing to add new talent in key strategic areas at a record-setting pace. All of these actions, combined with the necessary and much appreciated hard work being done by our team internally every day, are laying a lasting foundation to support our long-term strategy, which we are looking forward to sharing with you during the third quarter.”

•Net income of $73.5 million ($1.31 per diluted share) reported for the second quarter of 2021, an increase of $1.5 million on a linked quarter basis and an increase of $107.8 million from the second quarter of 2020.

•Loans held for investment (“LHI”), excluding mortgage finance loans, decreased 1% on a linked quarter basis and decreased 8% from the second quarter of 2020. PPP loans continue to pay off, as expected, and contributed $363.7 million to the linked quarter decrease in LHI, excluding mortgage finance loans.

•Total mortgage finance loans, including mortgage correspondent aggregation (“MCA”) loans held for sale (“LHS”), decreased 4% on a linked quarter basis and decreased 6% from the second quarter of 2020. The decrease in MCA LHS is consistent with the previously announced transition of the MCA program.

•Demand deposits decreased 6% and total deposits decreased 14% on a linked quarter basis, and increased 31% and decreased 4%, respectively, from the second quarter of 2020. The linked-quarter declines were the result of targeted actions to reduce high-cost indexed deposits.

•Issuance of $375.0 million in 4.00% fixed rate subordinated notes, completed in the second quarter of 2021, providing additional capital to be used for general corporate purposes. A portion of the proceeds were used for the redemption of our existing 6.50% fixed rate subordinated notes.

FINANCIAL SUMMARY


(dollars and shares in thousands)	Q2 2021			Q2 2020			% Change







QUARTERLY OPERATING RESULTS
Net income	$	73,481		$	(34,316)		314	%
Net income available to common stockholders	$	67,164		$	(36,753)		283	%
Diluted earnings per common share	$	1.31		$	(0.73)		279	%
Diluted common shares	51,094			50,416			1	%
Return on average assets	0.76		%	(0.36)		%
Return on average common equity	9.74		%	(5.48)		%
BALANCE SHEET
LHS	$	63,747		$	454,581		(86)	%
LHI, mortgage finance	8,772,799			8,972,626			(2)	%
LHI	15,168,565			16,552,203			(8)	%
Total LHI	23,941,364			25,524,829			(6)	%

Total assets	35,228,542			36,613,127			(4)	%
Demand deposits	14,228,038			10,835,911			31	%
Total deposits	28,839,563			30,187,695			(4)	%
Stockholders’ equity	3,114,957			2,734,755			14	%

DETAILED FINANCIALS

For the second quarter of 2021, net income was $73.5 million, compared to net income of $71.9 million for the first quarter of 2021, and net loss of $34.3 million for the second quarter of 2020. On a fully diluted basis, earnings per common share were $1.31 for the quarter ended June 30, 2021, compared to earnings per common share of $1.33 for the quarter ended March 31, 2021 and loss per common share of $0.73 for the quarter ended June 30, 2020.

We recorded a $19.0 million negative provision for credit losses for the second quarter of 2021, compared to a $6.0 million negative provision for credit losses for the first quarter of 2021 and a $100.0 million provision for credit losses for the second quarter of 2020. The linked quarter decrease in provision for credit losses resulted primarily from decreases in charge-offs and criticized loans, as well as an improvement in the economic outlook as the economy continues to recover from the impacts of the COVID-19 pandemic. We recorded $2.4 million in net charge-offs during the second quarter of 2021, compared to $6.4 million during the first quarter of 2021 and $74.1 million during the second quarter of 2020. Criticized loans totaled $891.6 million at June 30, 2021, compared to $945.1 million at March 31, 2021 and $1.0 billion at June 30, 2020.

Non-performing assets (“NPAs”) totaled $86.6 million at June 30, 2021, a decrease of $11.1 million compared to the first quarter of 2021 and a decrease of $87.4 million compared to the second quarter of 2020. The ratio of total LHI NPAs to total LHI plus other real estate owned for the second quarter of 2021 was 0.36%, compared to 0.40% for the first quarter of 2021 and 0.68% for the second quarter of 2020.

Net interest income was $197.0 million for the second quarter of 2021, compared to $200.1 million for the first quarter of 2021 and $209.9 million for the second quarter of 2020. The linked-quarter and year-over-year decreases in net interest income were primarily driven by a decrease in total average loans, partially offset by increases in loan fees. Net interest margin for the second quarter of 2021 was 2.10%, an increase of 1 basis point from the first quarter of 2021 and a decrease of 20 basis points from the second quarter of 2020. LHI yields, excluding mortgage finance loans, increased 10 basis points from the first quarter of 2021, and decreased 3 basis points compared to the second quarter of 2020. LHI, mortgage finance yields for the second quarter of 2021 decreased 13 basis points compared to the first quarter of 2021, and decreased 36 basis points compared to the second quarter of 2020. Additionally, total cost of deposits for the second quarter of 2021 decreased 4 basis points to 0.20% compared to 0.24% for the first quarter of 2021, and decreased 22 basis points from 0.42% for the second quarter of 2020.

Non-interest income for the second quarter of 2021 decreased $9.0 million, or 23%, compared to the first quarter of 2021, and decreased $40.4 million, or 57%, compared to the second quarter of 2020. The linked quarter decrease was primarily related to decreases in brokered loans fees, servicing income and net gain/(loss) on sale of LHS, partially offset by an increase in other non-interest income. The year-over-year decrease was primarily related to decreases in net gain/(loss) on sale of LHS and brokered loan fees, offset by increases in service charges on deposit accounts and other non-interest income. The linked quarter and year-over-year decreases in brokered loan fees and net gain/(loss) on sale of LHS, as well as the linked quarter decline in servicing income, were primarily due to the second quarter 2021 sale of our portfolio of MSRs and transition of the MCA program to a third-party.

Non-interest expense for the second quarter of 2021 decreased $1.3 million, or 1 percent, compared to the first quarter of 2021, and decreased $73.3 million, or 33%, compared to the second quarter of 2020. The year-over-year decrease was primarily due to decreases in marketing expense, communications and technology expense, servicing-related expenses and merger-related expenses.

All regulatory ratios continue to be in excess of “well-capitalized” requirements as of June 30, 2021. Our CET 1, tier 1 capital, total capital and leverage ratios were 10.5%, 12.1%, 14.8% and 8.4%, respectively, at June 30, 2021, compared to 10.2%, 12.2%, 14.0% and 8.3%, respectively, at March 31, 2021. At June 30, 2021, our ratio of tangible common equity to total tangible assets was 7.9% compared to 6.7% at March 31, 2021.

About Texas Capital Bancshares, Inc.

Texas Capital Bancshares, Inc. (NASDAQ: TCBI), a member of the Russell 2000 Index and the S&P MidCap 400, is the parent company of Texas Capital Bank (the “Bank”), a commercial bank that delivers highly personalized financial services to businesses and entrepreneurs. Headquartered in Dallas, the Bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio.

Forward Looking Statements

This communication contains “forward-looking statements” within the meaning of and pursuant to the Private Securities Litigation Reform Act of 1995 regarding, among other things, our financial condition, results of operations, business plans and future performance. These statements are not historical in nature and may often be identified by the use of words such as

“expect,” “estimate,” “anticipate,” “plan,” “may,” “will,” “forecast,” “could,” “should,” “projects,” “targeted,” “continue,” “intend” and similar expressions.

Because forward-looking statements relate to future results and occurrences, they are subject to inherent and various uncertainties, risks, and changes in circumstances that are difficult to predict, may change over time, are based on management’s expectations and assumptions at the time the statements are made and are not guarantees of future results. A number of factors, many of which are beyond our control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, but are not limited to, (1) the credit quality of our loan portfolio, (2) general economic conditions and related material risks and uncertainties in the United States, globally and in our markets and the impact they may have on us and our customers, including the continued impact on our customers from volatility in oil and gas prices as well as the continued impact of the COVID-19 pandemic (and any other pandemic, epidemic or health-related crisis), (3) technological changes, including the increased focus on information technology and cybersecurity and our ability to manage such information systems and the effects of cyber-incidents (including failures, disruptions or security breaches) or those of third-party providers, (4) changes in interest rates and changes in the value of commercial and residential real estate securing our loans, (5) adverse economic or market conditions that could affect the credit quality of our loan portfolio or our operating performance, (6) expectations regarding rates of default and credit losses and the appropriateness of our allowance for credit losses and provision for credit losses, (7) unexpected market conditions, regulatory changes or changes in our credit ratings that could, among other things, cause access to capital market transactions and other sources of funding to become more difficult, (8) the inadequacy of our available funds to meet our obligations, (9) the failure to effectively balance our funding sources with cash demands by depositors and borrowers, (10) material failures of our accounting estimates and risk management processes based on management judgment, (11) failure of our risk management strategies and procedures, including failure or circumvention of our controls, (12) the failure to effectively manage risk, (13) uncertainty regarding the London Interbank Offered Rate and our ability to successfully implement any new interest rate benchmarks, (14) the impact of changing regulatory requirements and legislative changes on our business, (15) the failure to successfully execute our business strategy, including completing planned merger, acquisition or sale transactions, (16) the failure to identify, attract and retain key personnel or the loss of such personnel, (17) increased or more effective competition from banks or other financial service providers in our markets, (18) structural changes in the markets for origination, sale and servicing of residential mortgages, (19) certainty in the pricing of mortgage loans that we purchase, and later sell or securitize, (20) volatility in the market price of our common stock, (21) credit risk resulting from our exposure to counterparties, (22) an increase in the incidence or severity of fraud, illegal payments, security breaches and other illegal acts impacting us, (23) the failure to maintain adequate regulatory capital to support our business, (24) environmental liability or other environmental, social or governance factors that may materially negatively impact the company, (25) severe weather, natural disasters, acts of war or terrorism and other external events and (26) our success at managing the risk and uncertainties involved in the foregoing factors.

These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, we disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.


TEXAS CAPITAL BANCSHARES, INC.
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(dollars in thousands except per share data)
	2nd Quarter			1st Quarter			4th Quarter			3rd Quarter			2nd Quarter
	2021			2021			2020			2020			2020
CONSOLIDATED STATEMENTS OF INCOME
Interest income	$	224,490		$	228,412		$	255,163		$	243,731		$	252,010
Interest expense	27,496			28,339			32,153			36,162			42,082
Net interest income	196,994			200,073			223,010			207,569			209,928
Provision for credit losses	(19,000)			(6,000)			32,000			30,000			100,000
Net interest income after provision for credit losses	215,994			206,073			191,010			177,569			109,928
Non-interest income	30,102			39,092			42,863			60,348			70,485
Non-interest expense	149,060			150,316			150,863			165,741			222,335
Income/(loss) before income taxes	97,036			94,849			83,010			72,176			(41,922)
Income tax expense/(benefit)	23,555			22,911			22,834			15,060			(7,606)
Net income/(loss)	73,481			71,938			60,176			57,116			(34,316)
Preferred stock dividends	6,317			3,779			2,437			2,438			2,437
Net income/(loss) available to common stockholders	$	67,164		$	68,159		$	57,739		$	54,678		$	(36,753)
Diluted earnings/(loss) per common share	$	1.31		$	1.33		$	1.14		$	1.08		$	(0.73)
Diluted common shares	51,093,660			51,069,511			50,794,421			50,573,073			50,416,331
CONSOLIDATED BALANCE SHEET DATA
Total assets	$	35,228,542		$	40,054,433		$	37,726,096		$	38,432,872		$	36,613,127
LHI	15,168,565			15,399,174			15,351,451			15,789,958			16,552,203
LHI, mortgage finance	8,772,799			9,009,081			9,079,409			9,378,104			8,972,626
LHS	63,747			176,286			283,165			648,009			454,581
Liquidity assets(1)	6,768,650			11,212,276			9,032,807			10,461,544			9,540,044
Investment securities	3,798,275			3,443,058			3,196,970			1,367,313			234,969
Demand deposits	14,228,038			15,174,642			12,740,947			12,339,212			10,835,911
Total deposits	28,839,563			33,391,970			30,996,589			31,959,487			30,187,695
Other borrowings	2,014,481			2,515,587			3,111,751			2,908,183			2,895,790
Long-term debt	927,386			664,968			395,896			395,806			395,715


Stockholders’ equity	3,114,957			3,159,482			2,871,224			2,800,404			2,734,755

End of period shares outstanding	50,592,201			50,557,767			50,470,450			50,455,552			50,435,672
Book value	$	55.64		$	53.59		$	53.92		$	52.53		$	51.25
Tangible book value(2)	$	55.29		$	53.24		$	53.57		$	52.18		$	50.89
SELECTED FINANCIAL RATIOS
Net interest margin	2.10		%	2.09		%	2.32		%	2.22		%	2.30		%
Return on average assets	0.76		%	0.73		%	0.61		%	0.59		%	(0.36)		%
Return on average common equity	9.74		%	10.08		%	8.50		%	8.24		%	(5.48)		%
Non-interest income to average earning assets	0.32		%	0.41		%	0.44		%	0.64		%	0.77		%
Efficiency ratio(3)	65.6		%	62.9		%	56.7		%	61.9		%	79.3		%

Non-interest expense to average earning assets	1.59		%	1.57		%	1.56		%	1.76		%	2.43		%
Tangible common equity to total tangible assets(4)	7.9		%	6.7		%	7.2		%	6.9		%	7.0		%
Common Equity Tier 1	10.5		%	10.2		%	9.4		%	9.1		%	8.8		%
Tier 1 capital	12.1		%	12.2		%	10.3		%	9.9		%	9.7		%
Total capital	14.8		%	14.0		%	12.1		%	11.8		%	11.6		%
Leverage	8.4		%	8.3		%	7.5		%	7.6		%	7.5		%

(1) Liquidity assets include Federal funds sold and interest-bearing deposits in other banks.

(2) Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by shares outstanding at period end.

(3) Non-interest expense divided by the sum of net interest income and non-interest income.

(4) Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by total assets, less goodwill and intangibles.


TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands)
	June 30, 2021		June 30, 2020		% Change
Assets
Cash and due from banks	$	202,549	$	176,540	15	%
Interest-bearing deposits	6,768,650		9,490,044		(29)	%
Federal funds sold and securities purchased under resale agreements	—		50,000		(100)	%
Securities, available-for-sale	3,798,275		234,969		N/M
LHS, at fair value	63,747		454,581		(86)	%
LHI, mortgage finance	8,772,799		8,972,626		(2)	%
LHI (net of unearned income)	15,168,565		16,552,203		(8)	%
Less: Allowance for credit losses on loans	221,511		264,722		(16)	%
LHI, net	23,719,853		25,260,107		(6)	%
Mortgage servicing rights, net	1,316		75,451		(98)	%
Premises and equipment, net	21,969		28,603		(23)	%
Accrued interest receivable and other assets	634,719		824,963		(23)	%
Goodwill and intangibles, net	17,464		17,869		(2)	%
Total assets	$	35,228,542	$	36,613,127	(4)	%

Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Non-interest bearing	$	14,228,038	$	10,835,911	31	%
Interest bearing	14,611,525		19,351,784		(24)	%

Total deposits	28,839,563		30,187,695		(4)	%

Accrued interest payable	8,116		20,314		(60)	%
Other liabilities	324,039		378,858		(14)	%
Federal funds purchased and repurchase agreements	14,481		195,790		(93)	%
Other borrowings	2,000,000		2,700,000		(26)	%
Long-term debt	927,386		395,715		134	%


Total liabilities	32,113,585		33,878,372		(5)	%



Stockholders’ equity:
Preferred stock, $.01 par value, $1,000 liquidation value:
Authorized shares - 10,000,000
Issued shares - 300,000 and 6,000,000 shares issued at June 30, 2021 and 2020, respectively	300,000		150,000		100	%
Common stock, $.01 par value:
Authorized shares - 100,000,000
Issued shares - 50,592,618 and 50,436,089 at June 30, 2021 and 2020, respectively	506		504		—	%
Additional paid-in capital	992,469		983,144		1	%
Retained earnings	1,848,379		1,600,639		15	%
Treasury stock (shares at cost: 417 at June 30, 2021 and 2020)	(8)		(8)		—	%
Accumulated other comprehensive income/(loss), net of taxes	(26,389)		476		N/M
Total stockholders’ equity	3,114,957		2,734,755		14	%
Total liabilities and stockholders’ equity	$	35,228,542	$	36,613,127	(4)	%


TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands except per share data)
	Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020		2021		2020
Interest income
Interest and fees on loans	$	210,611	$	247,595	$	426,203	$	531,220
Investment securities	10,918		2,024		20,805		4,207
Federal funds sold and securities purchased under resale agreements	—		77		1		691
Interest-bearing deposits in other banks	2,961		2,314		5,893		21,900
Total interest income	224,490		252,010		452,902		558,018
Interest expense
Deposits	16,271		32,294		36,275		94,468
Federal funds purchased	51		176		126		845

Other borrowings	451		4,569		2,968		14,151
Long-term debt	10,723		5,043		16,466		10,307


Total interest expense	27,496		42,082		55,835		119,771
Net interest income	196,994		209,928		397,067		438,247
Provision for credit losses	(19,000)		100,000		(25,000)		196,000
Net interest income after provision for credit losses	215,994		109,928		422,067		242,247
Non-interest income
Service charges on deposit accounts	4,634		2,459		9,350		5,752
Wealth management and trust fee income	3,143		2,348		5,998		4,815

Brokered loan fees	6,933		10,764		16,244		18,779
Servicing income	5,935		6,120		14,944		10,866
Swap fees	534		1,468		1,060		4,225
Net gain/(loss) on sale of LHS	(3,070)		39,023		2,502		26,023
Other	11,993		8,303		19,096		11,805
Total non-interest income	30,102		70,485		69,194		82,265
Non-interest expense
Salaries and employee benefits	86,830		100,791		174,352		177,984
Net occupancy expense	7,865		9,134		16,139		17,846
Marketing	1,900		7,988		3,597		16,510
Legal and professional	9,147		11,330		17,424		28,796
Communications and technology	14,352		42,760		30,321		56,551
FDIC insurance assessment	5,226		7,140		11,839		12,989
Servicing-related expenses	12,355		20,100		25,344		36,454

Merger-related expenses	—		10,486		—		17,756
Other	11,385		12,606		20,360		22,866
Total non-interest expense	149,060		222,335		299,376		387,752
Income/(loss) before income taxes	97,036		(41,922)		191,885		(63,240)
Income tax expense/(benefit)	23,555		(7,606)		46,466		(12,237)
Net income/(loss)	73,481		(34,316)		145,419		(51,003)
Preferred stock dividends	6,317		2,437		10,096		4,875
Net income/(loss) available to common stockholders	$	67,164	$	(36,753)	$	135,323	$	(55,878)

Basic earnings/(loss) per common share	$	1.33	$	(0.73)	$	2.68	$	(1.11)
Diluted earnings/(loss) per common share	$	1.31	$	(0.73)	$	2.65	$	(1.11)


TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF CREDIT LOSS EXPERIENCE
(dollars in thousands)
	2nd Quarter			1st Quarter			4th Quarter			3rd Quarter			2nd Quarter
	2021			2021			2020			2020			2020
Allowance for credit losses on loans:
Beginning balance	$	242,484		$	254,615		$	290,165		$	264,722		$	240,958

Loans charged-off:
Commercial	1,412			2,451			37,984			2,436			12,287
Energy	686			5,732			33,283			141			62,368
Real estate	1,192			—			180			—			—


Total charge-offs	3,290			8,183			71,447			2,577			74,655
Recoveries:
Commercial	308			1,050			394			113			513
Energy	609			715			5,696			880			—



Total recoveries	917			1,765			6,090			993			513
Net charge-offs	2,373			6,418			65,357			1,584			74,142
Provision for credit losses on loans	(18,600)			(5,713)			29,807			27,027			97,906
Ending balance	$	221,511		$	242,484		$	254,615		$	290,165		$	264,722

Allowance for off-balance sheet credit losses:
Beginning balance	$	17,147		$	17,434		$	15,241		$	12,268		$	10,174

Provision for off-balance sheet credit losses	(400)			(287)			2,193			2,973			2,094
Ending balance	$	16,747		$	17,147		$	17,434		$	15,241		$	12,268

Total allowance for credit losses	$	238,258		$	259,631		$	272,049		$	305,406		$	276,990

Total provision for credit losses	$	(19,000)		$	(6,000)		$	32,000		$	30,000		$	100,000

Allowance for credit losses on loans to LHI	0.93		%	0.99		%	1.04		%	1.15		%	1.04		%

Allowance for credit losses on loans to average LHI	0.98		%	1.03		%	1.01		%	1.14		%	1.03		%

Net charge-offs to average LHI(1)	0.04		%	0.11		%	1.03		%	0.02		%	1.16		%

Net charge-offs to average LHI for last twelve months(1)	0.31		%	0.59		%	0.80		%	0.59		%	0.73		%

Total provision for credit losses to average LHI(1)	(0.34)		%	(0.10)		%	0.51		%	0.47		%	1.57		%

Total allowance for credit losses to LHI	1.00		%	1.06		%	1.11		%	1.21		%	1.09		%

(1)Interim period ratios are annualized.


TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF NON-PERFORMING ASSETS AND PAST DUE LOANS
(dollars in thousands)
	2nd Quarter			1st Quarter			4th Quarter			3rd Quarter			2nd Quarter
	2021			2021			2020			2020			2020

Non-performing assets (NPAs):
Non-accrual loans	$	86,636		$	97,730		$	121,989		$	161,946		$	174,031
Other real estate owned (OREO)	—			—			—			—			—
Total LHI NPAs	$	86,636		$	97,730		$	121,989		$	161,946		$	174,031

Non-accrual loans to LHI	0.36		%	0.40		%	0.50		%	0.64		%	0.68		%

Total LHI NPAs to LHI plus OREO	0.36		%	0.40		%	0.50		%	0.64		%	0.68		%

Total LHI NPAs to earning assets	0.25		%	0.25		%	0.33		%	0.43		%	0.49		%
Allowance for credit losses on loans to non-accrual loans	2.6x			2.5x			2.1x			1.8x			1.5x


LHI past due 90 days and still accruing(1)	$	7,671		$	6,187		$	12,541		$	15,896		$	21,079
LHI past due 90 days to LHI	0.03		%	0.03		%	0.05		%	0.06		%	0.08		%

LHS non-accrual(2)	$	—		$	—		$	6,966		$	—		$	—
LHS past due 90 days and still accruing(3)	$	2,695		$	16,359		$	16,667		$	15,631		$	10,152

(1)At June 30, 2021, loans past due 90 days and still accruing includes premium finance loans of $3.0 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on canceled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.

(2)Includes one non-accrual loan previously reported in loans HFI that was transferred to loans HFS as of December 31, 2020 and subsequently sold at carrying value.

(3)Includes loans guaranteed by U.S. government agencies that were repurchased out of Ginnie Mae securities. Loans are recorded as LHS and carried at fair value on the balance sheet. Interest on these past due loans accrues at the debenture rate guaranteed by the U.S. government. Also includes loans that, pursuant to Ginnie Mae servicing guidelines, we have the unilateral right, but not obligation, to repurchase and thus must record as LHS on our balance sheet regardless of whether the repurchase option has been exercised.


TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands)

	2nd Quarter		1st Quarter		4th Quarter		3rd Quarter		2nd Quarter
	2021		2021		2020		2020		2020
Interest income
Interest and fees on loans	$	210,611	$	215,592	$	242,776	$	237,179	$	247,595
Investment securities	10,918		9,887		9,594		3,674		2,024
Federal funds sold and securities purchased under resale agreements	—		1		1		1		77
Interest-bearing deposits in other banks	2,961		2,932		2,792		2,877		2,314
Total interest income	224,490		228,412		255,163		243,731		252,010
Interest expense
Deposits	16,271		20,004		23,819		27,830		32,294
Federal funds purchased	51		75		110		128		176

Other borrowings	451		2,517		3,407		3,365		4,569
Long-term debt	10,723		5,743		4,817		4,839		5,043


Total interest expense	27,496		28,339		32,153		36,162		42,082
Net interest income	196,994		200,073		223,010		207,569		209,928
Provision for credit losses	(19,000)		(6,000)		32,000		30,000		100,000
Net interest income after provision for credit losses	215,994		206,073		191,010		177,569		109,928
Non-interest income
Service charges on deposit accounts	4,634		4,716		3,004		2,864		2,459
Wealth management and trust fee income	3,143		2,855		2,681		2,502		2,348

Brokered loan fees	6,933		9,311		12,610		15,034		10,764
Servicing income	5,935		9,009		8,834		7,329		6,120
Swap fees	534		526		473		484		1,468
Net gain/(loss) on sale of LHS	(3,070)		5,572		6,761		25,242		39,023
Other	11,993		7,103		8,500		6,893		8,303
Total non-interest income	30,102		39,092		42,863		60,348		70,485
Non-interest expense
Salaries and employee benefits	86,830		87,522		78,449		84,096		100,791
Net occupancy expense	7,865		8,274		8,373		8,736		9,134
Marketing	1,900		1,697		3,435		3,636		7,988
Legal and professional	9,147		8,277		12,129		11,207		11,330
Communications and technology	14,352		15,969		15,405		31,098		42,760
FDIC insurance assessment	5,226		6,613		6,592		6,374		7,140
Servicing-related expenses	12,355		12,989		15,844		12,287		20,100

Merger-related expenses	—		—		—		—		10,486
Other	11,385		8,975		10,636		8,307		12,606
Total non-interest expense	149,060		150,316		150,863		165,741		222,335
Income/(loss) before income taxes	97,036		94,849		83,010		72,176		(41,922)
Income tax expense/(benefit)	23,555		22,911		22,834		15,060		(7,606)
Net income/(loss)	73,481		71,938		60,176		57,116		(34,316)
Preferred stock dividends	6,317		3,779		2,437		2,438		2,437
Net income/(loss) available to common shareholders	$	67,164	$	68,159	$	57,739	$	54,678	$	(36,753)


TEXAS CAPITAL BANCSHARES, INC.
QUARTERLY FINANCIAL SUMMARY - UNAUDITED
Consolidated Daily Average Balances, Average Yields and Rates
(dollars in thousands)
	2nd Quarter 2021						1st Quarter 2021						4th Quarter 2020						3rd Quarter 2020						2nd Quarter 2020
	Average Balance		Revenue/ Expense		Yield/ Rate		Average Balance		Revenue/ Expense		Yield/ Rate		Average Balance		Revenue/ Expense		Yield/ Rate		Average Balance		Revenue/ Expense		Yield/ Rate		Average Balance		Revenue/ Expense		Yield/ Rate
Assets
Investment securities - taxable	$	3,361,696	$	9,222	1.10	%	$	3,225,786	$	8,112	1.02	%	$	2,137,481	$	7,748	1.44	%	$	525,149	$	1,905	1.44	%	$	38,829	$	185	1.92	%
Investment securities - non-taxable(2)	181,574		2,147		4.74	%	196,785		2,247		4.63	%	200,781		2,337		4.63	%	190,797		2,239		4.67	%	195,806		2,327		4.78	%
Federal funds sold and securities purchased under resale agreements	713		—		0.18	%	4,605		1		0.07	%	1,709		1		0.13	%	12,051		1		0.04	%	245,434		77		0.13	%
Interest-bearing deposits in other banks	11,583,046		2,961		0.10	%	11,840,942		2,932		0.10	%	10,808,548		2,792		0.10	%	11,028,962		2,877		0.10	%	10,521,240		2,314		0.09	%
LHS, at fair value	93,164		781		3.36	%	243,326		1,595		2.66	%	410,637		2,475		2.40	%	543,606		3,867		2.83	%	380,624		2,547		2.69	%
LHI, mortgage finance loans	7,462,223		57,401		3.09	%	8,177,759		64,942		3.22	%	9,550,119		78,906		3.29	%	9,061,984		76,464		3.36	%	8,676,521		74,518		3.45	%
LHI(1)(2)	15,242,975		152,515		4.01	%	15,457,888		149,196		3.91	%	15,620,410		161,750		4.12	%	16,286,036		157,230		3.84	%	17,015,041		170,970		4.04	%
Less allowance for credit losses on loans	241,676		—		—		254,697		—		—		290,189		—		—		264,769		—		—		236,823		—		—
LHI, net of allowance	22,463,522		209,916		3.75	%	23,380,950		214,138		3.71	%	24,880,340		240,656		3.85	%	25,083,251		233,694		3.71	%	25,454,739		245,488		3.88	%
Total earning assets	37,683,715		225,027		2.40	%	38,892,394		229,025		2.39	%	38,439,496		256,009		2.65	%	37,383,816		244,583		2.60	%	36,836,672		252,938		2.76	%
Cash and other assets	996,946						1,064,679						1,031,195						1,037,760						1,075,864
Total assets	$	38,680,661					$	39,957,073					$	39,470,691					$	38,421,576					$	37,912,536
Liabilities and Stockholders’ Equity
Transaction deposits	$	3,795,152	$	5,395	0.57	%	$	3,991,966	$	5,861	0.60	%	$	4,384,493	$	6,604	0.60	%	$	4,275,574	$	6,652	0.62	%	$	3,923,966	$	5,998	0.61	%
Savings deposits	11,296,382		8,990		0.32	%	12,889,974		10,788		0.34	%	12,982,189		12,671		0.39	%	12,786,719		12,808		0.40	%	12,537,467		13,510		0.43	%
Time deposits	1,755,993		1,886		0.43	%	2,204,242		3,355		0.62	%	2,355,199		4,544		0.77	%	2,844,083		8,370		1.17	%	3,434,388		12,786		1.50	%

Total interest bearing deposits	16,847,527		16,271		0.39	%	19,086,182		20,004		0.43	%	19,721,881		23,819		0.48	%	19,906,376		27,830		0.56	%	19,895,821		32,294		0.65	%
Other borrowings	2,349,718		502		0.09	%	2,686,398		2,592		0.39	%	3,022,077		3,517		0.46	%	2,811,435		3,493		0.49	%	3,612,263		4,745		0.53	%
Long-term debt	881,309		10,723		4.88	%	464,731		5,743		5.01	%	395,841		4,817		4.84	%	395,749		4,839		4.87	%	395,658		5,043		5.13	%


Total interest bearing liabilities	20,078,554		27,496		0.55	%	22,237,311		28,339		0.52	%	23,139,799		32,153		0.55	%	23,113,560		36,162		0.62	%	23,903,742		42,082		0.71	%
Demand deposits	15,139,546						14,421,505						13,174,114						12,202,065						10,865,896
Other liabilities	274,401						309,644						303,480						314,500						293,698
Stockholders’ equity	3,188,160						2,988,613						2,853,298						2,791,451						2,849,200
Total liabilities and stockholders’ equity	$	38,680,661					$	39,957,073					$	39,470,691					$	38,421,576					$	37,912,536
Net interest income(2)			$	197,531					$	200,686					$	223,856					$	208,421					$	210,856
Net interest margin					2.10	%					2.09	%					2.32	%					2.22	%					2.30	%

(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.

2 Forward-looking Statements This communication contains “forward-looking statements” within the meaning of and pursuant to the Private Securities Litigation Reform Act of 1995 regarding, among other things, our financial condition, results of operations, business plans and future performance. These statements are not historical in nature and may often be identified by the use of words such as “expect,” “estimate,” “anticipate,” “plan,” “may,” “will,” “forecast,” “could,” “should”, “projects,” “targeted,” “continue,” “intend” and similar expressions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent and various uncertainties, risks, and changes in circumstances that are difficult to predict, may change over time, are based on management’s expectations and assumptions at the time the statements are made and are not guarantees of future results. A number of factors, many of which are beyond our control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, but are not limited to, (1) the credit quality of our loan portfolio, (2) general economic conditions and related material risks and uncertainties in the United States, globally and in our markets and the impact they may have on us and our customers, including the continued impact on our customers from volatility in oil and gas prices as well as the continued impact of the COVID-19 pandemic (and any other pandemic, epidemic or health-related crisis), (3) technological changes, including the increased focus on information technology and cybersecurity and our ability to manage such information systems and the effects of cyber-incidents (including failures, disruptions or security breaches) or those of third-party providers, (4) changes in interest rates and changes in the value of commercial and residential real estate securing our loans, (5) adverse economic or market conditions that could affect the credit quality of our loan portfolio or our operating performance, (6) expectations regarding rates of default and credit losses and the appropriateness of our allowance for credit losses and provision for credit losses, (7) unexpected market conditions, regulatory changes or changes in our credit ratings that could, among other things, cause access to capital market transactions and other sources of funding to become more difficult, (8) the inadequacy of our available funds to meet our obligations, (9) the failure to effectively balance our funding sources with cash demands by depositors and borrowers, (10) material failures of our accounting estimates and risk management processes based on management judgment, (11) failure of our risk management strategies and procedures, including failure or circumvention of our controls, (12) the failure to effectively manage risk, (13) uncertainty regarding the London Interbank Offered Rate and our ability to successfully implement any new interest rate benchmarks, (14) the impact of changing regulatory requirements and legislative changes on our business, (15) the failure to successfully execute our business strategy, including completing planned merger, acquisition or sale transactions, (16) the failure to identify, attract and retain key personnel or the loss of such personnel, (17) increased or more effective competition from banks or other financial service providers in our markets, (18) structural changes in the markets for origination, sale and servicing of residential mortgages, (19) certainty in the pricing of mortgage loans that we purchase, and later sell or securitize, (20) volatility in the market price of our common stock, (21) credit risk resulting from our exposure to counterparties, (22) an increase in the incidence or severity of fraud, illegal payments, security breaches and other illegal acts impacting us, (23) the failure to maintain adequate regulatory capital to support our business, (24) environmental liability or other environmental, social or governance factors that may materially negatively impact the company, (25) severe weather, natural disasters, acts of war or terrorism and other external events and (26) our success at managing the risk and uncertainties involved in the foregoing factors. These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q and in other filings we make with the Securities and Exchange Commission. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, we disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.

3 Improved Profitability Actions Supporting Commitments Net Interest Income Non-Interest Income Total Revenue Non-Interest Expense PPNR 1 Provision for Credit Losses Income Tax Expense Net Income / (Loss) PPNR 1 / Avg. Assets Efficiency Ratio 2 EPS ROA ROCE $209.9 70.5 280.4 222.3 58.1 (7.6) 0.62% 79.29% $(0.73) (5.48)% 100.0 (0.36)% $(34.3) $200.1 39.1 239.2 88.8 (6.0) 22.9 0.90% 62.85% $1.33 10.08% 150.3 0.73% $71.9 $197.0 30.1 227.1 78.0 (19.0) 23.6 0.81% 65.64% $1.31 9.74% 149.1 0.76% $73.5 Financial Highlights ($M) Q2 2020 Q1 2021 Q2 2021 Key Performance Metrics 1 Net interest income and non-interest income, less non-interest expense; 2 Non-interest expense divided by the sum of net interest income and non-interest income  Net income to common of $73.5 million, or $1.31 per diluted share. Steadily improving economic outlook continues to benefit credit trends, driving a material Y-o-Y increase in net income and a modest lift linked quarter  Strong loan fees supported Q2-2021 net interest income; however, PPNR1 declined as a result of lower non-interest income attributable to Correspondent Lending transition  Non-interest expense was stable Q-o-Q, as the expense base started mixing in favor of salaries & benefits to client-facing professionals and support needed to provide high-touch service. Non-interest expense was materially lower Y-o-Y, due to the one-time actions taken in Q2-2020 to improve the go-forward expense base  Despite recent ACL reductions, NPA coverage increased to 2.6x. Net charge-offs were $2.4 million in Q2-2021, and criticized asset balances and composition continue to improve  The Bank successfully completed its plan to bring employees back to the office in a safe manner. Appropriate protocols remain in place to ensure ongoing employee safety, but work locations and schedules are now fully back to pre-COVID arrangements Positioning for Balance Sheet Strength  Following the first quarter’s capital raise ($300.0 million of preferred) and CRT, the Company completed a $375.0 million sub-debt offering. The capital stack can now provide financial resiliency thru-cycle as we execute our new strategy  Meaningful progress targeting higher-cost indexed deposits reduced excess liquidity and improved balance sheet efficiency. Efforts will continue in conjunction with further balance sheet actions as migration towards desired funding composition is realized Investing for Growth and Sustainably Higher Core Earnings  Onboarded important leadership hires to continue rounding out an accomplished Executive Management Team, and added more highly talented frontline professionals than at any point in our history  Executing on the Correspondent Lending transition will improve run-rate expense base and opportunistic build in the investment portfolio will mitigate the drag from excess liquidity. Full-quarter benefits of both initiatives will noticeably enhance Q3-2021 performance

4 Building a Foundation for Success Rick Rodman Head of Business Banking Madison Simm Head of Mortgage Finance Shannon Jurecka Chief Human Resources Officer Julia Harman Head of Corporate Banking Tim Storms Chief Risk Officer Don Goin Chief Information Officer Nancy McDonnell Head of Treasury Services Our Ongoing Focus on Operational Excellence & Talent Management  The now established Operating Committee is meeting weekly to drive execution against our strategic objectives  Weekly Balance Sheet Committee meetings to ensure capital is allocated to the right opportunities, while Quarterly Business Reviews drive resource alignment to the businesses in support of client acquisition and high-touch delivery  Structured, thoughtful change is empowering bankers and providing them confidence the Bank’s full capabilities stand behind them in support of our clients  A conservative approach to capital management and best-in-class risk management will ensure the Bank can support its clients through all market cycles An Ongoing Focus on Operational Excellence & client DeliveryQ2 2021 Leadership AnnouncementsQ1 2021 Leadership Announcements

5 LHI Yield Contribution NIM Contribution Loan Fee Dollars Q2 2020 0.29% 0.13% Q3 2020 0.25% 0.11% Q4 2020 0.46% 0.19% Q1 2021 0.34% 0.13% Q2 2021 0.41% 0.17% $15.7M $12.8M $18.0M $10.5M $12.2M $1.6M $5.1M $3.4M $5.1M 1.00% 0.99% 1.00% 0.98% Q3 2020 Q4 2020 Q1 2021 Q2 2021 Commentary  Q2-2021 loan fees (excluding PPP fees) elevated from normalized levels. Steady growth in core levels allows for a stable contribution to LHI yields and NIM Noteworthy Items | Loan Fees and PPP Loan Fees (excl. PPP) PPP Loans Period-end PPP ($M) $715.0 $617.5 $728.1 $364.4 Forgiven PPP ($M) $1.3 $90.2 $88.2 $367.1 Originations & Partial Paydowns, net ($M) ($1.2) ($7.3) $198.8 $3.4 PPP Fees Yield on PPP Loans (excl. Fees) Commentary  With the final round of PPP funding closed, quarterly forgiveness drove a net portfolio decline ($363.7 million) that weighed on ending LHI (excluding MFLs) growth. Excluding PPP, Q-o-Q ending LHI growth was $133.1 million  Cumulative PPP fees earned since inception total $16.9 million with $8.2 million remaining to be earned. Going forward, quarterly contributions are expected to decline from outsized fees earned in Q2-2021 and Q4-2020

6 Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 LHS (Average) LHS (Period-end) $70.6M $75.5M $95.3M $105.4M $121.1M $1.3M Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 MSR (Period-end) Noteworthy Items | Correspondent Lending Risk Weighted ~50% Risk Weighted 250% (in $ millions) Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 FY 2020 Net Interest Income 24.5 1.5 2.8 1.4 0.9 0.3 30.2 Non-interest Income Brokered Loan Fees 2.6 2.8 5.8 3.9 2.2 0.7 15.1 Servicing Fee Income 4.6 5.9 7.1 8.6 8.8 5.7 26.2 Gain/(Loss) on Sale of LHS (13.0) 39.0 25.2 6.8 5.6 (3.1) 58.0 Non-Interest Expense Salaries & Benefits 3.6 3.5 4.5 3.4 3.0 3.1 15.0 Marketing 0.0 0.0 0.0 0.0 0.0 0.0 0.1 Legal & Professional 0.8 0.6 0.8 0.9 1.0 0.8 3.2 Communications & Tech 0.7 1.4 1.0 1.0 0.4 0.3 4.0 Servicing Related Expenses 16.4 20.1 12.3 15.9 13.0 12.4 64.6 Other Expense 0.5 0.5 0.4 0.7 0.7 0.6 2.2 1 Based on Correspondent Lending’s results during final full-quarter operations (Q1-2021) Historical Contribution Commentary  Transition activities progressed on schedule. Salaries & benefits expense and servicing expense continued through the end of the quarter, while the business’s non-interest income declined materially to $3.3 million (vs. $16.6 million in Q1-2021)  Volatility expected to be minimal going forward. With only minor LHS and MSR volumes remaining, Correspondent Lending’s impact to Q3-2021 is expected to be minimal  The Bank remains committed to re-underwriting its expense base and will act decisively on opportunities to reallocate expense to more profitable, strategically aligned areas. Repositioning of Correspondent Lending’s expense (approximately $70 million annualized 1) towards front-line hires and new products and services has already begun

7 % of Total Deposits 24% 36% 37% 40% 46% 48% 37% IB Deposit Costs 1.41% 0.65% 0.56% 0.48% 0.43% 0.39% 0.32% Yield on Liquidity Assets3 1.26% 0.09% 0.10% 0.10% 0.10% 0.10% 0.15% Q2 2021 EOP $0.2B $0.2B $0.7B $2.3B $3.4B $3.5B $3.8B $6.4B $10.8B $11.0B $10.8B $11.8B $11.6B $6.8B Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Investment Portfolio (Average) Liquidity Assets2 (Average) 9.35% 10.19% 10.53% 0.90% 2.06% 1.52%1.83% 1.79% 2.72% Noteworthy Items | Capital Actions and Liquidity Q4 2020 Q1 2021 Q2 2021 Action Preferred Stock Subordinated Debt $375M issuance, net $150M redemption 12.08% Q2 2021 CET1 Tier 1 Capital Tier 2 Capital 14.77% 14.04% Q2 2021 (Actual) $10.7M $6.3M Commentary  Expected capital redemptions occurred later in the quarter, so Q2-2021 preferred dividends and sub-debt interest expense were higher than go-forward levels  Capital is now consistent with the go-forward strategy  Successful liquidity management and resumption of investment portfolio build is evident in ending balances, and will provide full-quarter benefit starting in Q3-2021 Risk-based Capital Ratios | Consolidated Excess Liquidity 1 Based on contractual rates and no change to outstanding balance; 2 Liquidity assets include Federal funds sold and interest-bearing deposits in other banks; 3 Interest on excess reserves increased to 15bps effective June 17, 2021 Q3 2021 (Projected)1 $10.6M Interest and Dividend Expense $111M redemption $4.3M

8 38% 39% 37% 32% 13% 11% 30% 48% 52% Q2 2020 Q1 2021 Q2 2021 Commercial Energy Real Estate +18% -19% +1% +4% -2% -2% $1,014M $945M $892M 1.60% 1.5x 0.49% 1.57% 2.5x 0.25% 1.46% 2.6x 0.25% ACL on Loans / Loans HFI excl MFLs ACL on Loans / NPAs NPAs / Earning Assets Credit Risk Management  Credit Trends  Improved economic activity and outlook coupled with prior de-risking efforts resulted in stabilized performance  Net charge-offs of $2.4 million in Q2-2021, materially lower than prior year and prior quarter  COVID-19 Update  Migration slowed in higher exposed segments of the CRE portfolio, Hotel/Lodging and Senior Living, with underlying performance showing signs of improvement  Core C&I, including Energy, were stable to improving  Economic View for CECL: Quarterly forecasts and outlook continued to improve during the quarter Q2 2020 Q1 2021 Q2 2021 Criticized Composition1 | Y-o-Y & Q-o-Q Highlights Credit Quality Commentary  The pace of negative migration from “watch” to “special mention” slowed with limited C&I changes  Criticized assets declined largely due to payoffs at par and upgrades to pass of C&I loans (including Energy)  The mix of criticized assets has shifted from higher risk (enterprise value / commodity risk) categories to assets with tangible secondary repayment valuations with a lower risk of loss  Non-accrual loans continue a trend line of reduction  Enhanced risk mitigation and management strategies continue 1 Period-end balances

9 Q2 2021 EOP $16.7B $16.6B $16.4B $15.6B $14.9B $14.8B $14.7B $14.8B $0.6B $0.7B $0.7B $0.6B $0.6B $0.4B $11.4B $10.2B $9.1B $9.6B $10.0B $8.4B $7.6B $8.8B Q4 2019 Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 LHI (excl. MFLs and PPP Loans) PPP Loans Total MFLs Business Assets 30% Energy 3% Total Mortgage Finance 37% Other Assets 7% Comml R/E Mkt. Risk 13% Residential R/E Mkt. Risk 5% Owner Occupied R/E 5% Loan Portfolio 1 Period-End Loan Composition 2 Quarterly Trend in Yields and Spreads 1 Total MFLs include LHI, mortgage finance, and Correspondent Lending LHS; 2 Includes total LHI and LHS; 3 Total Loan Spread = Yield on total loans (HFI & HFS) – Total cost of deposits and other borrowings $24.1B in balances Average Loans and Total Loan Spread Commentary  Average total MFLs 1 decreased $0.8 billion on normalizing Warehouse refinance volumes and reduced LHS. Actions to bolster warehouse volumes (e.g., participations, pricing structure, and new clients) are accelerating  Average LHI (excluding MFLs) decreased $1.8 billion Y-o-Y and $0.3 billion Q-o-Q as PPP forgiveness weighed on linked-quarter growth  Ending PPP loans declined $363.7 million Q-o-Q to $364.4 million  Thoughtful resolution of problem credits and focused de-risking efforts position the Bank for growth going forward  Q2-2021 ending LHI (excluding MFLs) higher than the quarterly average  Strong loan fee contribution (including PPP) increased yields Q-o-Q. Declining funding costs benefitted total loan spread, which is higher Q-o-Q and Y-o-Y 3.38% 3.35% 3.43% 3.33% 3.52% 3.45% 3.55% 4.45% 4.30% 3.86% 3.69% 3.82% 3.70% 3.75% Q4 2019 Q2 2020 Q4 2020 Q2 2021 Total Loan Spread Total Loan Yield3

10 Q2 2021 EOP $15.5B $15.4B $17.0B $17.5B $17.9B $17.5B $15.6B $13.4B $1.8B $2.3B $2.9B $2.4B $1.8B $1.6B $1.2B $1.2B $10.9B $10.0B $10.9B $12.2B $13.2B $14.4B $15.1B $14.2B Q4 2019 Q1 2020 Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Interest-bearing Core Interest-bearing Brokered DDAs 0.42% 0.34% 0.29% 0.24% 0.20% 0.45% 0.38% 0.33% 0.29% 0.29% Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Avg Cost of Deposits Total Funding Costs Deposits and Fundings Amount Matured Amount Maturing Funding Costs Brokered CDs Average Deposits Balances Commentary  Interest-bearing deposits declined meaningfully as a result of targeted actions to reduce higher-cost indexed deposits. Ending balances $2.2 billion lower than average balance indicate significant momentum going into Q3-2021  Average DDA balances increased Q-o-Q ($0.7 billion) and Y-o-Y ($4.2 billion). Ending balance are below the quarterly average due to normal intra-month activity  Brokered deposit balances have continued to mature without replacement. The portfolio will continue to be managed in line with strategic funding composition goals  The Bank’s $1.2 billion of brokered CDs have a blended cost of 21bps  Average deposit costs declined Q-o-Q, but total funding costs remained stable as the full-quarter cost of the CRT’s credit-linked notes offset improvements in deposits  Higher-cost indexed portfolios will continue to be aggressively managed to reduce both costs and volumes $0.2B $0.2B $0.1B $0.3B 1.30% 0.22% 0.25% 0.35% Q2 2021 Q3 2021 Q4 2021 Q1 2022 Rate

11 9.9% 7.0% 7.6%8.4% 5.0% 3.3% 2Q20 1Q21 2Q21 $0.2B $3.4B $3.5B 4.31% 1.23% 1.29% Q2 2020 Q1 2021 Q2 2021 Avg. Investment Portfolio Yield on investment Q2-2021 Earnings Overview N et In te re st In co m e B al an ce S he et M an ag em en t Commentary  Continued refinance normalization and Correspondent Lending transition drove an overall decline in mortgage finance interest income. Warehouse origination volumes were trending favorably late-quarter  Strong loan fees (ex. PPP), continued deposit cost reductions in our core lines of business, and targeted reductions in costly excess liquidity drove a slight lift in NIM  FHLB costs were expectedly lower and higher- cost CDs matured without replacement to help offset full-quarter credit-linked note costs Commentary  After a temporary pause, deployment of excess liquidity into the investment portfolio continued. Ending balances increased $0.4 billion Q-o-Q and new securities were secured at favorable yields, both of which should benefit Q3-2021 results  Portfolio balances will be maintained at current levels going forward  Net interest income and NIM continued to benefit from loan floors, but at the expense of asset sensitivity. Once past an initial 100bp move, benefits to NII are nearer to prior year levels Avg. Investment Portfolio & Yield NII Shock Sensitivity | 12-month Net Interest Income & Margin Net Interest Margin Detail (bps) $209.9M $200.1M $197.0M 2.30% 2.09% 2.10% Q2 2020 Q1 2021 Q2 2021 Q 1 20 21 Q 2 20 21 Lo an s (n et P PP ) Li qu id A ss et Ba la nc es Li qu id A ss et Yi el ds PP P Lo an s Yi el ds O th er Fu nd in g C os ts 18.3% 12.0% 10.9% Loans at Floor1 29% 48% 49% Floor Yield 4.00% 3.87% 3.82% +100bps Shock +200bps Shock 1 Floors stated as a percentage of floating rate loans, excluding leases and Mortgage Finance loans

12 $100.8M $87.5M $86.8M Q2 2020 Q1 2021 Q2 2021 $222.3M $150.3M $149.1M Q2 2020 Q1 2021 Q2 2021 $2.5M $4.7M $4.6M $2.3M $2.9M $3.1M $1.5M $0.5M $0.5M Q2 2020 Q1 2021 Q2 2021 Deposit Service Charges Wealth Management Swap Fees $6.3M $8.1M $8.3M Q2-2021 Earnings Overview N on -in te re st in co m e N on -in te re st e xp en se Commentary  Brokered loan fees, servicing income, and GOS related to the Correspondent Lending transition weighed on total non-interest income ($13.2 million lower Q-o-Q). Impacts going forward will be negligible  Service charges on deposits were stable Q-o-Q, and wealth management fees continued to improve on client acquisition and attractive market levels  Modest Q-o-Q improvements in card-related fees and capital markets fees, both of which will be an area of focus as we work to expand fee-generating products and capitalize on market opportunities Commentary  Salaries and employee benefits decreased modestly Q-o-Q, despite normal seasonal improvements. Correspondent Lending transition reductions beginning in Q3-2021, will support new-hire costs and other investments for the next few quarters  Marketing expense increased $0.2 million Q-o-Q, but targeted liquidity reductions will benefit future quarters’ marketing fees and FDIC expense  Other non-interest expense was higher Q-o-Q, primarily due to a $2.1 million write-off of unamortized issuance costs upon redemption of sub-debt in Q2-2021 Non-interest Expense Salary & Employee Benefits Non-interest Income Fee Income Details $70.5M $39.1M $30.1M Q2 2020 Q1 2021 Q2 2021

13 Looking to the Future  Diverse, well-established lines of business balanced with differentiated national businesses and core market offerings reflective of the relationship banking approach synonymous with Texas Capital since inception. Our focus is on businesses providing stable, thru-cycle earnings and attractive risk- adjusted returns  Organic growth model developed by hand selecting top talent fosters unique cultural alignment, innovation mindset, and client-centric focus. Bias towards action enables rapid transformation consistent with dynamic market  Branch-lite since formation, a limited physical footprint enables capital allocation for core treasury focus and digital offerings - compatible with accelerating client preferences  Best-in-class Mortgage Finance business provides balance sheet optionality, strong risk-adjusted returns, and natural hedge to asset-sensitive commercially-oriented model  Re-establishing a culture of clear communication, transparency and accountability. Delivering on our commitments is and will remain paramount Franchise Highlights Texas Capital Strategic Update Call We look forward to the discussion September 1, 2021 3:30PM Central


Delaware	001-34657	75-2679109
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification Number)


☐			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))