Press Release

Guaranty Bancshares, Inc. Reports First Quarter 2022 Financial Results

Company Release - 4/18/2022

ADDISON, Texas--(BUSINESS WIRE)-- Guaranty Bancshares, Inc. (NASDAQ: GNTY) (the "Company"), the parent company of Guaranty Bank & Trust, N.A. (the "Bank"), today reported financial results for the fiscal quarter ended March 31, 2022. The Company's net income available to common shareholders was $10.7 million, or $0.89 per basic share, for the quarter ended March 31, 2022, compared to $9.2 million, or $0.76 per basic share, for the quarter ended December 31, 2021 and $11.0 million, or $0.91 per basic share, for the quarter ended March 31, 2021. Return on average assets and average equity for the first quarter of 2022 were 1.38% and 14.45%, respectively, compared to 1.20% and 12.06%, respectively, for the fourth quarter of 2021 and 1.60% and 16.01%, respectively, for the first quarter of 2021. The increase in earnings during the first quarter of 2022, compared to the fourth quarter of 2021, was primarily due to a reverse provision for credit losses of $1.25 million during the first quarter of 2022, in response to the Bank's continued analysis into the effects of COVID-19 on the loan portfolio. Our net core earnings, excluding provisions for credit losses, income taxes and PPP1/PPP2 net income, as well as our core net interest margin, adjusted to exclude the effects of PPP1/PPP2 loans, are described further in tables below.

"We achieved excellent financial results and strong loan growth during the first quarter of 2022. Excluding PPP and warehouse loans, our loan portfolio grew 8.6% during the first quarter and our pipeline currently remains robust across our footprint. Our non-performing assets continue to be very low, and we have seen significant improvements in COVID-related statistics and economic impacts. Due to these factors, we fully reversed the COVID-specific reserves from our allowance for credit losses during this quarter. However, we also adjusted the allowance for our increased concerns related to the current environment of very high inflation, the likely negative impacts of rising rates on the economy, and the geopolitical uncertainty that exists today. These negative adjustments offset a significant portion of the reserves that were released due to our improved outlook as it relates to COVID. While we remain very optimistic about the Texas economy, given these external events and backdrop, we are cautiously optimistic about the overall economy in the short to medium term. Guaranty has a long history of maintaining a very strong balance sheet, including strong liquidity and capital, for times of economic uncertainty," commented Ty Abston, the Company's Chairman and Chief Executive Officer.

QUARTERLY HIGHLIGHTS

  • Strong Loan Growth. The first quarter of 2022 saw strong organic loan growth, increasing $106.0 million, or 5.6%, during the quarter. Excluding PPP and warehouse lending changes, our loans grew $156.8 million, or 8.6%, during the quarter. Our loan growth is a result of internally generated sources and is not from loan purchases from other originators.
  • Solid Net Earnings and Core Earnings. Net earnings have remained consistent quarter-over-quarter. Net core earnings, which exclude provisions for credit losses and income tax, and net PPP income, have trended upwards, demonstrating a consistent core earnings stream. Net core earnings were $10.9 million for the first quarter, compared to $10.1 million for the fourth quarter of 2021, and $9.4 million during the first quarter of 2021.
  • Strong Credit Quality. Non-performing assets as a percentage of total assets were 0.08% at March 31, 2022, compared to 0.09% at December 31, 2021 and 0.13% at March 31, 2021. Net charge-offs to average loans (annualized) were 0.02% for the quarter ended March 31, 2022, compared to 0.04% for the quarter ended December 31, 2021, and 0.18% for the quarter ended March 31, 2021.
  • Favorable Asset and Liability Management. Our Bank is slightly asset-sensitive and should see benefits from expected rate increases by the Federal Reserve. During the quarter, we terminated interest rate swaps that hedged $40.0 million of 3-month FHLB advances, resulting in an extraordinary gain of $685,000, and we paid off the FHLB advances. Also during the first quarter of 2022, we deployed excess cash of $270.0 million to purchase short term U.S. treasuries, maturing from August 2022 through March 2024, to take advantage of higher short term yields. As of March 31, 2022, we have $1.29 billion, or 65.0%, or our loan portfolio in variable rate loans. If rates increase as predicted by 50bps in the May and June FOMC meetings, as well as 25bps in the remaining meetings during 2022, approximately $346.2 million, or 26.7%, of the variable rates loans will reprice by December 31, 2022. We are maintaining a conservative stance on our cost of total deposits, given our excess liquidity position, and as of March 31, 2022, 38.1% of our total deposits are non-interest bearing. Anticipating increases in interest rates, on March 4, 2022, we issued $35.0 million in 10-year subordinated notes (refer to our Form 8-K filed with the Securities and Exchange Commission on March 4, 2022 for more details). Finally, we repurchased 56,237 shares of Company stock during the quarter at an average purchase price per share of $35.44.

† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.

RESULTS OF OPERATIONS

Participation in the PPP1 and PPP2 program, as well as large provisions for credit losses in the second quarter of 2020 resulting from the expected effects of COVID-19, has created temporary extraordinary results in the calculation of net earnings and related performance ratios. The following table illustrates net earnings and net core earnings results, which are pre-tax, pre-provision and pre-extraordinary PPP1/PPP2 income, as well as performance ratios for the prior five quarters:

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands, except per share data)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Net earnings

 

$

10,738

 

 

$

9,159

 

 

$

9,253

 

 

$

10,432

 

 

$

10,962

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

(1,250

)

 

 

 

 

 

(700

)

 

 

(1,000

)

 

 

 

Income tax provision

 

 

2,235

 

 

 

1,923

 

 

 

2,179

 

 

 

2,312

 

 

 

2,336

 

PPP loan interest and fees

 

 

(783

)

 

 

(958

)

 

 

(1,005

)

 

 

(1,954

)

 

 

(3,905

)

Net core earnings

 

$

10,940

 

 

$

10,124

 

 

$

9,727

 

 

$

9,790

 

 

$

9,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

3,146,399

 

 

$

3,021,079

 

 

$

2,953,181

 

 

$

2,938,944

 

 

$

2,775,567

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPP loans average balance

 

 

(36,720

)

 

 

(61,062

)

 

 

(107,931

)

 

 

(155,417

)

 

 

(137,251

)

Total average assets, adjusted

 

$

3,109,679

 

 

$

2,960,017

 

 

$

2,845,250

 

 

$

2,783,527

 

 

$

2,638,316

 

Total average equity

 

$

301,432

 

 

$

301,398

 

 

$

295,076

 

 

$

285,803

 

 

$

277,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings to average assets (annualized)

 

 

1.38

%

 

 

1.20

%

 

 

1.24

%

 

 

1.42

%

 

 

1.60

%

Net earnings to average equity (annualized)

 

 

14.45

 

 

 

12.06

 

 

 

12.44

 

 

 

14.64

 

 

 

16.01

 

Net core earnings to average assets, as adjusted (annualized)

 

 

1.43

 

 

 

1.36

 

 

 

1.36

 

 

 

1.41

 

 

 

1.44

 

Net core earnings to average equity (annualized)

 

 

14.72

 

 

 

13.33

 

 

 

13.08

 

 

 

13.74

 

 

 

13.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding, basic

 

 

12,109,074

 

 

 

12,097,100

 

 

 

12,067,769

 

 

 

12,056,550

 

 

 

12,038,638

 

Earnings per common share, basic

 

$

0.89

 

 

$

0.76

 

 

$

0.77

 

 

$

0.87

 

 

$

0.91

 

Net core earnings per common share, basic

 

 

0.90

 

 

 

0.84

 

 

 

0.81

 

 

 

0.81

 

 

 

0.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.

 

Net interest income, before the provision for credit losses, in the first quarter of 2022 and 2021 was $24.3 million and $24.5 million, respectively, a decrease of $168,000, or 0.7%. The slight decline in net interest income resulted from a decrease in interest income of $620,000, or 2.3%, which was partially offset by a decrease in interest expense of $452,000, or 22.4%, quarter over quarter. Interest and fee income from PPP loans decreased $2.7 million, or 77.7%, while all other loan interest income increased $1.2 million, or 5.9%, during the current quarter compared to the prior year quarter. In addition, interest income from investment securities increased $1.0 million, or 48.0%, from the same quarter in the prior year.

Net interest margin, on a taxable equivalent basis, for the first quarter of 2022 and 2021 was 3.37% and 3.85%, respectively. Net interest margin decreased 48 basis points primarily due to a decrease in loan yield from 5.20% for the first quarter of 2021 to 4.66% for the first quarter of 2022, a change of 54 basis points, offset somewhat by a decrease in the cost of interest-bearing deposits from 0.42% to 0.29% during the same period, a change of 13 basis points. The decrease in loan yield was primarily due to recognized PPP origination fee income during the prior year quarter. Loan yield, excluding the effect of PPP loans, was 4.59% in the first quarter of 2022, compared to 4.79% in the same quarter of the prior year, a decrease of 20 basis points.

Net interest income, before the provision for credit losses, increased $303,000, or 1.3%, from $24.0 million in the fourth quarter of 2021 to $24.3 million in the first quarter of 2022.

Net interest margin, on a taxable equivalent basis, decreased from 3.39% for the fourth quarter of 2021 to 3.37% for the first quarter of 2022. Loan yield decreased from 4.71% for the fourth quarter of 2021 to 4.66% for the first quarter of 2022, a change of five basis points. Loan yield, excluding the effect of PPP loans, decreased seven basis points from 4.66% in the fourth quarter of 2021 to 4.59% in the current quarter. The average yield on interest-bearing deposits in other banks increased three basis points from 0.10% in the fourth quarter of 2021, while the average balance decreased by $88.7 million, or 20.9%, in the current quarter.

The Bank’s participation in the PPP program created temporary extraordinary results in the calculation of net interest margin. To illustrate the impact of the PPP program on net interest margin, the table below excludes PPP1 and PPP2 loans and their associated fees and costs for the quarter ended March 31, 2022:

 

 

Quarter Ended
March 31, 2022

(dollars in thousands)

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/ Rate

Total loans

 

$

1,937,000

 

 

$

22,272

 

 

 

4.66

%

Adjustments:

 

 

 

 

 

 

 

 

 

PPP1 loans average balance and net fees(1)

 

 

(769

)

 

 

(5

)

 

 

2.64

 

PPP2 loans average balance and net fees(2)

 

 

(35,951

)

 

 

(778

)

 

 

8.78

 

Total PPP loans(3)

 

$

(36,720

)

 

$

(783

)

 

 

8.65

%

 

 

 

 

 

 

 

 

 

 

Total loans, excluding PPP

 

$

1,900,280

 

 

$

21,489

 

 

 

4.59

%

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

 

2,963,030

 

 

 

25,893

 

 

 

3.54

 

Total interest-earning assets, net of PPP effects

 

$

2,926,310

 

 

$

25,110

 

 

 

3.48

%

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

24,323

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

 

3.33

%

Net interest margin, FTE(5)

 

 

 

 

 

 

 

 

3.37

 

 

 

 

 

 

 

 

 

 

 

Net interest income, net of PPP effects

 

 

 

 

 

23,540

 

 

 

 

Net interest margin, net of PPP effects†(6)

 

 

 

 

 

 

 

 

3.26

 

Net interest margin, FTE, net of PPP effects†(7)

 

 

 

 

 

 

 

 

3.30

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio(8)

 

 

 

 

 

 

 

 

61.94

 

Efficiency ratio, net of PPP effects†(9)

 

 

 

 

 

 

 

 

63.56

 

 

 

 

 

 

 

 

 

 

 

† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.

 

(1) Interest earned on PPP1 loans consists of interest income of $2,000 and net origination fees recognized in earnings of $3,000 for the quarter ended March 31, 2022.

 

(2) Interest earned on PPP2 loans consists of interest income of $87,000 and net origination fees recognized in earnings of $691,000 million for the quarter ended March 31, 2022.

 

(3) Interest earned consists of interest income of $89,000 and net origination fees recognized in earnings of $694,000 million for the quarter ended March 31, 2022.

 

(4) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized. Taxes are not a part of this calculation.

 

(5) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.

 

(6) Net interest margin is equal to net interest income, net of PPP effects, divided by average interest-earning assets, excluding average PPP loans, annualized. Taxes are not a part of this calculation.

 

(7) Net interest margin on a taxable equivalent basis is equal to net interest income, net of PPP effects, adjusted for nontaxable income divided by average interest-earning assets, excluding average PPP loans, annualized, using a marginal tax rate of 21%.

 

(8) The efficiency ratio was calculated by dividing total noninterest expense by net interest income plus noninterest income, excluding securities gains or losses. Taxes are not part of this calculation.

 

(9) The efficiency ratio was calculated by dividing total noninterest expense, net of PPP-related deferred costs, by net interest income, net of PPP effects, plus noninterest income, excluding securities gains or losses. Taxes are not part of this calculation.

 

During the first quarter of 2022, we recorded a reverse provision for credit losses of $1.25 million. At the onset of the COVID pandemic in 2020, we established COVID-specific qualitative factors to estimate the potential impact of the pandemic to our loan portfolio as a whole, which led to a provision during 2020 of $13.2 million. As the economic, health and other impacts of the virus became more clear and cases began to decline, we reduced the COVID-specific qualitative factors during 2021 and fully unwound these factors during the first quarter of 2022. The impact of unwinding the remaining COVID-specific qualitative factors was offset by growth in our loan portfolio and increases in certain of our standard qualitative factors to capture current macro-economic concerns related to inflation, rising interest rates and the war in Ukraine. As of March 31, 2022, our allowance for credit losses as a percentage of total loans was 1.44%.

Noninterest income increased $360,000, or 5.9%, in the first quarter of 2022 to $6.5 million, compared to $6.1 million for the first quarter of 2021. The increase from the same quarter in 2021 was due primarily to an increase in other noninterest income of $601,000, or 25.2%, and an increase in service charges of $147,000, or 17.7%, compared to the same quarter of the prior year. The increase in other noninterest income resulted from a net gain of $685,000 from the termination of three interest rate swaps during the first quarter of 2022. The increase in noninterest income was partially offset by a decrease in the gain on sale of loans of $493,000, or 35.3%, a $46,000, or 26.0%, decrease in mortgage fee income and a $125,000, or 51.9%, decrease in warehouse lending fees compared to the same quarter of the prior year.

Noninterest expense increased $1.8 million, or 10.2%, in the first quarter of 2022 to $19.1 million, compared to the first quarter of 2021. The increase in noninterest expense in the first quarter of 2022 was driven primarily by a $1.6 million, or 16.0%, increase in employee compensation and benefits due to increased salaries and higher insurance expense accruals due to increased claims experience. Legal and professional fees also increased $166,000, or 27.5%, from the same quarter of the prior year, primarily due to higher employee recruitment fees in the current quarter.

Noninterest income in the first quarter of 2022 increased by $441,000, or 7.3%, from $6.0 million in the fourth quarter of 2021 due primarily to an increase in other noninterest income of $617,000, or 28.6%, resulting primarily from the $685,000 net gain on the termination of interest rate swaps described above.

Noninterest expense increased $103,000, or 0.5%, in the first quarter of 2022, from $19.0 million in the quarter ended December 31, 2021. The increase was primarily due to a $166,000, or 27.5%, increase in legal and professional fees and a $332,000, or 3.0%, increase in employee compensation and benefits during the first quarter of 2022. These were partially offset by a decrease in FDIC insurance assessment fees of $67,000, or 22.3%, and a decrease in other noninterest expense of $255,000, or 19.9%.

The Company’s efficiency ratio in the first quarter of 2022 was 61.94%, compared to 63.13% in the prior year quarter and 56.56% in the fourth quarter of 2021. Adjusted to remove the effects of PPP-related transactions, the Company’s efficiency ratio for the first quarter of 2022 was 63.56%, was 65.21% for the fourth quarter of 2021 and was 65.34% for the first quarter of 2021.

Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.

FINANCIAL CONDITION

Consolidated assets for the Company totaled $3.19 billion at March 31, 2022, compared to $3.09 billion at December 31, 2021 and $2.89 billion at March 31, 2021.

Gross loans increased 5.6%, or $106.0 million, to $2.01 billion at March 31, 2022, compared to loans of $1.91 billion at December 31, 2021. The increase in gross loans from the fourth quarter of 2021 to the first quarter of 2022 is primarily due to increased loan originations and advances, which were partially offset by continued forgiveness of PPP loans, which decreased $31.3 million during the quarter. Excluding PPP and warehouse lending loans, gross loans increased $156.8 million, or 8.6%, from December 31, 2021.

Gross loans increased 5.3%, or $101.7 million, from $1.91 billion at March 31, 2021. The increase in gross loans during the first quarter of 2022 compared to the first quarter of 2021 resulted primarily from organic loan growth and was partially offset by a $138.9 million reduction in PPP loan balances during the period. Excluding PPP and warehouse lending loans, gross loans increased $303.2 million, or 18.2%, from March 31, 2021.

Total deposits increased by 4.7%, or $126.6 million, to $2.80 billion at March 31, 2022, compared to $2.67 billion at December 31, 2021, and increased 13.0%, or $322.2 million, from $2.48 billion at March 31, 2021. Changes in deposits during these periods appear to be the result of changes in depositor spending habits resulting from economic and other uncertainties.

Shareholders' equity totaled $291.9 million as of March 31, 2022, compared to $302.2 million at December 31, 2021 and $280.1 million at March 31, 2021. The decrease from the previous quarter resulted from the payment of dividends of $2.7 million, repurchase of 56,237 shares of treasury stock for $2.0 million and a decrease in other comprehensive income of $17.2 million during the first quarter of 2022 resulting from fluctuations in the fair market value of securities, and offset by net income of $10.7 million. Although the unrealized losses in other comprehensive income during the quarter do not impact regulatory capital ratios, they did result in a decrease in the tangible common equity ratio from 8.77% as of December 31, 2021 to 8.16% as of March 31, 2022.

In September 2021, we announced the formation of a partnership with CaliberCos, Inc., a vertically integrated alternative asset manager and fund sponsor, in an effort to drive investments that will revitalize communities across Texas through real estate developments. We began to consolidate the financial statements for this investment by our Bank subsidiary that contains a minority interest position during the first quarter of 2022. The newly formed entity had no assets, liabilities or equity until the first quarter of 2022 and had no income or expense during the first quarter of 2022. Further details of this partnership can be found in a Form 8-K filed with the Securities and Exchange Commission on September 7, 2021.

Nonperforming assets as a percentage of total assets were 0.08% at March 31, 2022 compared to 0.09% at December 31, 2021, and 0.13% at March 31, 2021.

 

 

As of

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

58,788

 

 

$

42,979

 

 

$

34,741

 

 

$

37,611

 

 

$

38,534

 

Federal funds sold

 

 

139,300

 

 

 

431,975

 

 

 

346,500

 

 

 

385,075

 

 

 

356,750

 

Interest-bearing deposits

 

 

24,003

 

 

 

24,651

 

 

 

27,634

 

 

 

24,532

 

 

 

28,188

 

Total cash and cash equivalents

 

 

222,091

 

 

 

499,605

 

 

 

408,875

 

 

 

447,218

 

 

 

423,472

 

Securities available for sale

 

 

306,704

 

 

 

342,206

 

 

 

269,070

 

 

 

446,636

 

 

 

407,736

 

Securities held to maturity

 

 

494,289

 

 

 

184,263

 

 

 

173,676

 

 

 

 

 

 

 

Loans held for sale

 

 

1,166

 

 

 

4,129

 

 

 

1,903

 

 

 

5,088

 

 

 

4,663

 

Loans, net

 

 

1,983,449

 

 

 

1,876,076

 

 

 

1,938,268

 

 

 

1,856,277

 

 

 

1,876,985

 

Accrued interest receivable

 

 

8,961

 

 

 

8,901

 

 

 

7,673

 

 

 

8,801

 

 

 

8,064

 

Premises and equipment, net

 

 

54,316

 

 

 

53,470

 

 

 

53,834

 

 

 

54,405

 

 

 

54,903

 

Other real estate owned

 

 

 

 

 

 

 

 

40

 

 

 

227

 

 

 

312

 

Cash surrender value of life insurance

 

 

37,352

 

 

 

37,141

 

 

 

36,582

 

 

 

36,367

 

 

 

35,836

 

Core deposit intangible, net

 

 

2,199

 

 

 

2,313

 

 

 

2,426

 

 

 

2,573

 

 

 

2,786

 

Goodwill

 

 

32,160

 

 

 

32,160

 

 

 

32,160

 

 

 

32,160

 

 

 

32,160

 

Other assets

 

 

47,806

 

 

 

45,806

 

 

 

43,761

 

 

 

43,207

 

 

 

44,383

 

Total assets

 

$

3,190,493

 

 

$

3,086,070

 

 

$

2,968,268

 

 

$

2,932,959

 

 

$

2,891,300

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

1,065,789

 

 

$

1,014,518

 

 

$

972,854

 

 

$

928,416

 

 

$

878,883

 

Interest-bearing

 

 

1,731,621

 

 

 

1,656,309

 

 

 

1,590,217

 

 

 

1,604,610

 

 

 

1,596,327

 

Total deposits

 

 

2,797,410

 

 

 

2,670,827

 

 

 

2,563,071

 

 

 

2,533,026

 

 

 

2,475,210

 

Securities sold under agreements to repurchase

 

 

11,090

 

 

 

14,151

 

 

 

11,195

 

 

 

15,336

 

 

 

24,007

 

Accrued interest and other liabilities

 

 

27,803

 

 

 

26,568

 

 

 

26,284

 

 

 

28,058

 

 

 

28,080

 

Line of credit

 

 

 

 

 

5,000

 

 

 

3,000

 

 

 

 

 

 

15,000

 

Federal Home Loan Bank advances

 

 

7,500

 

 

 

47,500

 

 

 

47,500

 

 

 

49,000

 

 

 

49,096

 

Subordinated debentures

 

 

54,810

 

 

 

19,810

 

 

 

19,810

 

 

 

19,810

 

 

 

19,810

 

Total liabilities

 

 

2,898,613

 

 

 

2,783,856

 

 

 

2,670,860

 

 

 

2,645,230

 

 

 

2,611,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to Guaranty Bancshares, Inc.

 

 

291,282

 

 

 

302,214

 

 

 

297,408

 

 

 

287,729

 

 

 

280,097

 

Minority interest

 

 

598

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

 

291,880

 

 

 

302,214

 

 

 

297,408

 

 

 

287,729

 

 

 

280,097

 

Total liabilities and shareholders' equity

 

$

3,190,493

 

 

$

3,086,070

 

 

$

2,968,268

 

 

$

2,932,959

 

 

$

2,891,300

 

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands, except per share data)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

STATEMENTS OF EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

25,893

 

 

$

25,518

 

 

$

25,235

 

 

$

25,284

 

 

$

26,513

 

Interest expense

 

 

1,570

 

 

 

1,498

 

 

 

1,665

 

 

 

1,807

 

 

 

2,022

 

Net interest income

 

 

24,323

 

 

 

24,020

 

 

 

23,570

 

 

 

23,477

 

 

 

24,491

 

Provision for credit losses

 

 

(1,250

)

 

 

 

 

 

(700

)

 

 

(1,000

)

 

 

 

Net interest income after provision for credit losses

 

 

25,573

 

 

 

24,020

 

 

 

24,270

 

 

 

24,477

 

 

 

24,491

 

Noninterest income

 

 

6,479

 

 

 

6,038

 

 

 

6,449

 

 

 

5,970

 

 

 

6,119

 

Noninterest expense

 

 

19,079

 

 

 

18,976

 

 

 

19,287

 

 

 

17,703

 

 

 

17,312

 

Income before income taxes

 

 

12,973

 

 

 

11,082

 

 

 

11,432

 

 

 

12,744

 

 

 

13,298

 

Income tax provision

 

 

2,235

 

 

 

1,923

 

 

 

2,179

 

 

 

2,312

 

 

 

2,336

 

Net earnings

 

$

10,738

 

 

$

9,159

 

 

$

9,253

 

 

$

10,432

 

 

$

10,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share, basic

 

$

0.89

 

 

$

0.76

 

 

$

0.77

 

 

$

0.87

 

 

$

0.91

 

Earnings per common share, diluted

 

 

0.88

 

 

 

0.75

 

 

 

0.76

 

 

 

0.85

 

 

 

0.90

 

Cash dividends per common share

 

 

0.22

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

Book value per common share - end of quarter

 

 

24.14

 

 

 

24.93

 

 

 

24.62

 

 

 

23.86

 

 

 

23.24

 

Tangible book value per common share - end of quarter(1)

 

 

21.29

 

 

 

22.09

 

 

 

21.75

 

 

 

20.98

 

 

 

20.34

 

Common shares outstanding - end of quarter

 

 

12,066,480

 

 

 

12,122,717

 

 

 

12,081,477

 

 

 

12,057,937

 

 

 

12,053,597

 

Weighted-average common shares outstanding, basic

 

 

12,109,074

 

 

 

12,097,100

 

 

 

12,067,769

 

 

 

12,056,550

 

 

 

12,038,638

 

Weighted-average common shares outstanding, diluted

 

 

12,260,945

 

 

 

12,263,252

 

 

 

12,211,389

 

 

 

12,251,587

 

 

 

12,177,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

1.38

%

 

 

1.20

%

 

 

1.24

%

 

 

1.42

%

 

 

1.60

%

Return on average equity (annualized)

 

 

14.45

 

 

 

12.06

 

 

 

12.44

 

 

 

14.64

 

 

 

16.01

 

Net interest margin, fully taxable equivalent (annualized)(2)

 

 

3.37

 

 

 

3.39

 

 

 

3.40

 

 

 

3.44

 

 

 

3.85

 

Efficiency ratio(3)

 

 

61.94

 

 

 

63.13

 

 

 

64.25

 

 

 

60.12

 

 

 

56.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See Reconciliation of non-GAAP Financial Measures table.

(2) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.

(3) The efficiency ratio was calculated by dividing total noninterest expense by net interest income plus noninterest income, excluding securities gains or losses. Taxes are not part of this calculation.

 

 

As of

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

LOAN PORTFOLIO COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

270,074

 

 

$

280,569

 

 

$

308,647

 

 

$

352,042

 

 

$

373,678

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development

 

 

318,035

 

 

 

307,797

 

 

 

309,746

 

 

 

264,002

 

 

 

257,886

 

Commercial real estate

 

 

674,558

 

 

 

622,842

 

 

 

633,353

 

 

 

608,464

 

 

 

630,479

 

Farmland

 

 

186,982

 

 

 

145,501

 

 

 

135,413

 

 

 

94,525

 

 

 

76,867

 

1-4 family residential

 

 

430,755

 

 

 

410,673

 

 

 

403,403

 

 

 

389,616

 

 

 

389,542

 

Multi-family residential

 

 

42,021

 

 

 

30,971

 

 

 

40,810

 

 

 

42,086

 

 

 

32,090

 

Consumer

 

 

52,670

 

 

 

50,965

 

 

 

52,992

 

 

 

51,795

 

 

 

49,780

 

Agricultural

 

 

14,403

 

 

 

14,639

 

 

 

14,199

 

 

 

14,608

 

 

 

14,905

 

Warehouse lending

 

 

24,260

 

 

 

43,720

 

 

 

71,823

 

 

 

72,582

 

 

 

86,813

 

Overdrafts

 

 

303

 

 

 

363

 

 

 

495

 

 

 

444

 

 

 

327

 

Total loans(1)(2)

 

$

2,014,061

 

 

$

1,908,040

 

 

$

1,970,881

 

 

$

1,890,164

 

 

$

1,912,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

30,433

 

 

$

30,621

 

 

$

31,548

 

 

$

32,770

 

 

$

33,619

 

Loans charged-off

 

 

(203

)

 

 

(239

)

 

 

(244

)

 

 

(283

)

 

 

(875

)

Recoveries

 

 

116

 

 

 

51

 

 

 

17

 

 

 

61

 

 

 

26

 

Provision for credit loss expense

 

 

(1,250

)

 

 

 

 

 

(700

)

 

 

(1,000

)

 

 

 

Balance at end of period

 

$

29,096

 

 

$

30,433

 

 

$

30,621

 

 

$

31,548

 

 

$

32,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses / period-end loans

 

 

1.44

%

 

 

1.59

%

 

 

1.55

%

 

 

1.67

%

 

 

1.71

%

Allowance for credit losses / nonperforming loans

 

 

1,084.9

 

 

 

1,075.0

 

 

 

976.7

 

 

 

878.0

 

 

 

968.7

 

Net charge-offs / average loans (annualized)

 

 

0.02

 

 

 

0.04

 

 

 

0.05

 

 

 

0.05

 

 

 

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans(3)

 

$

2,682

 

 

$

2,831

 

 

$

3,135

 

 

$

3,593

 

 

$

3,383

 

Other real estate owned

 

 

 

 

 

 

 

 

40

 

 

 

227

 

 

 

312

 

Repossessed assets owned

 

 

7

 

 

 

14

 

 

 

63

 

 

 

9

 

 

 

4

 

Total non-performing assets

 

$

2,689

 

 

$

2,845

 

 

$

3,238

 

 

$

3,829

 

 

$

3,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets as a percentage of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans(1)(2)

 

 

0.13

%

 

 

0.15

%

 

 

0.16

%

 

 

0.20

%

 

 

0.19

%

Total loans, excluding PPP(1)(2)

 

 

0.13

 

 

 

0.15

 

 

 

0.17

 

 

 

0.22

 

 

 

0.21

 

Total assets

 

 

0.08

 

 

 

0.09

 

 

 

0.11

 

 

 

0.13

 

 

 

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TDR loans - nonaccrual

 

$

98

 

 

$

103

 

 

$

84

 

 

$

86

 

 

$

87

 

TDR loans - accruing

 

 

9,418

 

 

 

9,466

 

 

 

9,522

 

 

 

9,535

 

 

 

9,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes outstanding balances of loans held for sale of $1.2 million, $4.1 million, $1.9 million, $5.1 million, and $4.7 million as of March 31, 2022, and December 31, September 30, June 30, and March 31, 2021, respectively.

(2) Excludes deferred loan fees of $1.5 million, $1.5 million, $2.0 million, $2.3 million, and $2.6 million as of March 31, 2022, and December 31, September 30, June 30, and March 31, 2021, respectively.

(3) TDR loans - nonaccrual are included in nonaccrual loans, which are a component of nonperforming loans.

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

$

976

 

 

$

1,085

 

 

$

1,003

 

 

$

855

 

 

$

829

 

Net realized gain on sale of loans

 

 

905

 

 

 

1,127

 

 

 

1,759

 

 

 

1,244

 

 

 

1,398

 

Fiduciary and custodial income

 

 

642

 

 

 

615

 

 

 

599

 

 

 

570

 

 

 

549

 

Bank-owned life insurance income

 

 

211

 

 

 

207

 

 

 

215

 

 

 

206

 

 

 

212

 

Merchant and debit card fees

 

 

1,611

 

 

 

1,669

 

 

 

1,620

 

 

 

1,922

 

 

 

1,506

 

Loan processing fee income

 

 

187

 

 

 

188

 

 

 

164

 

 

 

164

 

 

 

153

 

Warehouse lending fees

 

 

116

 

 

 

164

 

 

 

196

 

 

 

211

 

 

 

241

 

Mortgage fee income

 

 

131

 

 

 

133

 

 

 

145

 

 

 

157

 

 

 

177

 

Other noninterest income

 

 

1,700

 

 

 

850

 

 

 

748

 

 

 

641

 

 

 

1,054

 

Total noninterest income

 

$

6,479

 

 

$

6,038

 

 

$

6,449

 

 

$

5,970

 

 

$

6,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

$

11,532

 

 

$

11,200

 

 

$

10,998

 

 

$

10,204

 

 

$

9,943

 

Occupancy expenses

 

 

2,711

 

 

 

2,686

 

 

 

2,738

 

 

 

2,833

 

 

 

2,687

 

Legal and professional fees

 

 

770

 

 

 

604

 

 

 

644

 

 

 

747

 

 

 

604

 

Software and technology

 

 

1,209

 

 

 

1,167

 

 

 

1,258

 

 

 

1,055

 

 

 

1,114

 

Amortization

 

 

219

 

 

 

222

 

 

 

253

 

 

 

336

 

 

 

343

 

Director and committee fees

 

 

205

 

 

 

204

 

 

 

197

 

 

 

167

 

 

 

255

 

Advertising and promotions

 

 

407

 

 

 

470

 

 

 

495

 

 

 

338

 

 

 

455

 

ATM and debit card expense

 

 

578

 

 

 

643

 

 

 

646

 

 

 

616

 

 

 

540

 

Telecommunication expense

 

 

186

 

 

 

196

 

 

 

197

 

 

 

180

 

 

 

234

 

FDIC insurance assessment fees

 

 

233

 

 

 

300

 

 

 

214

 

 

 

168

 

 

 

169

 

Other noninterest expense

 

 

1,029

 

 

 

1,284

 

 

 

1,647

 

 

 

1,059

 

 

 

968

 

Total noninterest expense

$

19,079

$

18,976

$

19,287

$

17,703

$

17,312

 

 

 

Quarter Ended March 31,

 

 

2022

 

2021

(dollars in thousands)

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans(1)

 

$

1,937,000

 

 

$

22,272

 

 

 

4.66

%

 

$

1,886,863

 

 

$

24,195

 

 

 

5.20

%

Securities available for sale

 

 

328,737

 

 

 

1,618

 

 

 

2.00

 

 

 

378,076

 

 

 

2,091

 

 

 

2.24

 

Securities held to maturity

 

 

347,188

 

 

 

1,485

 

 

 

1.73

 

 

 

 

 

 

 

 

 

 

Nonmarketable equity securities

 

 

15,234

 

 

 

408

 

 

 

10.86

 

 

 

10,031

 

 

 

101

 

 

 

4.08

 

Interest-bearing deposits in other banks

 

 

334,871

 

 

 

110

 

 

 

0.13

 

 

 

334,329

 

 

 

126

 

 

 

0.15

 

Total interest-earning assets

 

 

2,963,030

 

 

 

25,893

 

 

 

3.54

 

 

 

2,609,299

 

 

 

26,513

 

 

 

4.12

 

Allowance for credit losses

 

 

(30,205

)

 

 

 

 

 

 

 

 

(33,242

)

 

 

 

 

 

 

Noninterest-earning assets

 

 

213,574

 

 

 

 

 

 

 

 

 

199,510

 

 

 

 

 

 

 

Total assets

 

$

3,146,399

 

 

 

 

 

 

 

 

$

2,775,567

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,710,157

 

 

$

1,242

 

 

 

0.29

%

 

$

1,559,865

 

 

$

1,603

 

 

 

0.42

%

Advances from FHLB and fed funds purchased

 

 

37,722

 

 

 

46

 

 

 

0.49

 

 

 

51,098

 

 

 

99

 

 

 

0.79

 

Line of credit

 

 

3,778

 

 

 

34

 

 

 

3.65

 

 

 

14,633

 

 

 

128

 

 

 

3.55

 

Subordinated debentures

 

 

30,699

 

 

 

246

 

 

 

3.25

 

 

 

19,810

 

 

 

188

 

 

 

3.85

 

Securities sold under agreements to repurchase

 

 

10,916

 

 

 

2

 

 

 

0.07

 

 

 

21,173

 

 

 

4

 

 

 

0.08

 

Total interest-bearing liabilities

 

 

1,793,272

 

 

 

1,570

 

 

 

0.36

 

 

 

1,666,579

 

 

 

2,022

 

 

 

0.49

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

1,027,429

 

 

 

 

 

 

 

 

 

808,007

 

 

 

 

 

 

 

Accrued interest and other liabilities

 

 

24,266

 

 

 

 

 

 

 

 

 

23,369

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

1,051,695

 

 

 

 

 

 

 

 

 

831,376

 

 

 

 

 

 

 

Shareholders’ equity

 

 

301,432

 

 

 

 

 

 

 

 

 

277,612

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,146,399

 

 

 

 

 

 

 

 

$

2,775,567

 

 

 

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

 

 

 

3.18

%

 

 

 

 

 

 

 

 

3.63

%

Net interest income

 

 

 

 

$

24,323

 

 

 

 

 

 

 

 

$

24,491

 

 

 

 

Net interest margin(3)

 

 

 

 

 

 

 

 

3.33

%

 

 

 

 

 

 

 

 

3.81

%

Net interest margin, fully taxable equivalent(4)

 

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

3.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes average outstanding balances of loans held for sale of $3.2 million and $4.2 million for the quarter ended March 31, 2022 and 2021, respectively.

 

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

 

(3) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized.

 

(4) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP RECONCILING TABLES

Tangible Book Value per Common Share

 

 

As of

 

 

2022

 

2021

(dollars in thousands, except per share data)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Equity attributable to Guaranty Bancshares, Inc.

 

$

291,282

 

 

$

302,214

 

 

$

297,408

 

 

$

287,729

 

 

$

280,097

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(32,160

)

 

 

(32,160

)

 

 

(32,160

)

 

 

(32,160

)

 

 

(32,160

)

Core deposit intangible, net

 

 

(2,199

)

 

 

(2,313

)

 

 

(2,426

)

 

 

(2,573

)

 

 

(2,786

)

Total tangible common equity attributable to Guaranty Bancshares, Inc.

 

$

256,923

 

 

$

267,741

 

 

$

262,822

 

 

$

252,996

 

 

$

245,151

 

Common shares outstanding - end of quarter(1)

 

 

12,066,480

 

 

 

12,122,717

 

 

 

12,081,477

 

 

 

12,057,937

 

 

 

12,053,597

 

Book value per common share

 

$

24.14

 

 

$

24.93

 

 

$

24.62

 

 

$

23.86

 

 

$

23.24

 

Tangible book value per common share

 

 

21.29

 

 

 

22.09

 

 

 

21.75

 

 

 

20.98

 

 

 

20.34

 

(1) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options.

Net Core Earnings and Net Core Earnings per Common Share

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands, except per share data)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Net earnings

 

$

10,738

 

 

$

9,159

 

 

$

9,253

 

 

$

10,432

 

 

$

10,962

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

(1,250

)

 

 

 

 

 

(700

)

 

 

(1,000

)

 

 

 

Income tax provision

 

 

2,235

 

 

 

1,923

 

 

 

2,179

 

 

 

2,312

 

 

 

2,336

 

PPP loans, including fees

 

 

(783

)

 

 

(958

)

 

 

(1,005

)

 

 

(1,954

)

 

 

(3,905

)

Net core earnings

 

$

10,940

 

 

$

10,124

 

 

$

9,727

 

 

$

9,790

 

 

$

9,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding, basic

 

 

12,109,074

 

 

 

12,097,100

 

 

 

12,067,769

 

 

 

12,056,550

 

 

 

12,038,638

 

Earnings per common share, basic

 

$

0.89

 

 

$

0.76

 

 

$

0.77

 

 

$

0.87

 

 

$

0.91

 

Net core earnings per common share, basic

 

 

0.90

 

 

 

0.84

 

 

 

0.81

 

 

 

0.81

 

 

 

0.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Core Earnings to Average Assets, as Adjusted, and Average Equity

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Net core earnings

 

$

10,940

 

 

$

10,124

 

 

$

9,727

 

 

$

9,790

 

 

$

9,393

 

Total average assets

 

$

3,146,399

 

 

$

3,021,079

 

 

$

2,953,181

 

 

$

2,938,944

 

 

$

2,775,567

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPP loan average balance

 

 

(36,720

)

 

 

(61,062

)

 

 

(107,931

)

 

 

(155,417

)

 

 

(137,251

)

Total average assets, adjusted

 

$

3,109,679

 

 

$

2,960,017

 

 

$

2,845,250

 

 

$

2,783,527

 

 

$

2,638,316

 

Net core earnings to average assets, as adjusted (annualized)

 

 

1.43

%

 

 

1.36

%

 

 

1.36

%

 

 

1.41

%

 

 

1.44

%

Total average equity

 

$

301,432

 

 

$

301,398

 

 

$

295,076

 

 

$

285,803

 

 

$

277,612

 

Net core earnings to average equity (annualized)

 

 

14.72

%

 

 

13.33

%

 

 

13.08

%

 

 

13.74

%

 

 

13.72

%

NON-GAAP RECONCILING TABLES

Total Non-Performing Assets to Total Loans, Excluding PPP

 

 

Quarter Ended

 

 

2022

 

2021

(dollars in thousands)

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Total loans(1)(2)

 

$

2,014,061

 

 

$

1,908,040

 

 

$

1,970,881

 

 

$

1,890,164

 

 

$

1,912,367

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPP loans balance

 

 

(19,302

)

 

 

(50,611

)

 

 

(75,304

)

 

 

(127,390

)

 

 

(158,236

)

Total loans, excluding PPP(1)(2)

 

$

1,994,759

 

 

$

1,857,429

 

 

$

1,895,577

 

 

$

1,762,774

 

 

$

1,754,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing assets

 

$

2,689

 

 

$

2,845

 

 

$

3,238

 

 

$

3,829

 

 

$

3,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets as a percentage of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans(1)(2)

 

 

0.13

%

 

 

0.15

%

 

 

0.16

%

 

 

0.20

%

 

 

0.19

%

Total loans, excluding PPP(1)(2)

 

 

0.13

 

 

 

0.15

 

 

 

0.17

 

 

 

0.22

 

 

 

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes outstanding balances of loans held for sale of $1.2 million, $4.1 million, $1.9 million, $5.1 million, and $4.7 million as of March 31, 2022, and December 31, September 30, June 30, and March 31, 2021, respectively.

(2) Excludes deferred loan fees of $1.5 million, $1.5 million, $2.0 million, $2.3 million, and $2.6 million as of March 31, 2022, and December 31, September 30, June 30, and March 31, 2021, respectively.

Total Interest-Earning Assets, Net of PPP Effects

 

 

Quarter Ended
March 31, 2022

 

Quarter Ended
March 31, 2021

(dollars in thousands)

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/ Rate

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/ Rate

Total interest-earning assets

 

$

2,963,030

 

 

$

25,893

 

 

 

3.54

%

 

$

2,609,299

 

 

$

26,513

 

 

 

4.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

1,937,000

 

 

 

22,272

 

 

 

4.66

 

 

 

1,886,863

 

 

 

24,195

 

 

 

5.20

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPP loan average balance and net fees(1)

 

 

(36,720

)

 

 

(783

)

 

 

8.65

 

 

 

(137,251

)

 

 

(3,513

)

 

 

10.38

 

Total loans, net of PPP effects

 

 

1,900,280

 

 

 

21,489

 

 

 

4.59

 

 

 

1,749,612

 

 

 

20,682

 

 

 

4.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets, net of PPP effects

 

$

2,926,310

 

 

$

25,110

 

 

 

3.48

%

 

$

2,472,048

 

 

$

23,000

 

 

 

3.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Interest earned consists of interest income of $89,000 and $335,000, and net origination fees recognized in earnings of $694,000 and $3.2 million for the quarter ended March 31, 2022 and 2021, respectively.

 

 

 

Quarter Ended
December 31, 2021

(dollars in thousands)

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/ Rate

Total interest-earning assets

 

$

2,844,147

 

 

$

25,518

 

 

 

3.56

%

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

1,925,046

 

 

 

22,833

 

 

 

4.71

 

Adjustments:

 

 

 

 

 

 

 

 

 

PPP loan average balance and net fees(1)

 

 

(61,062

)

 

 

(958

)

 

 

6.22

 

Total loans, net of PPP effects

 

 

1,863,984

 

 

 

21,875

 

 

 

4.66

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets, net of PPP effects

 

$

2,783,085

 

 

$

24,560

 

 

 

3.50

%

 

 

 

 

 

 

 

 

 

 

(1) Interest earned consists of interest income of $154,000 and net origination fees recognized in earnings of $804,000 million for the quarter ended December 31, 2021.

 

NON-GAAP RECONCILING TABLES

Net Interest Income and Net Interest Margin, Net of PPP Effects

(dollars in thousands)

 

Quarter Ended
March 31, 2022

 

Quarter Ended
December 31, 2021

 

Quarter Ended
March 31, 2021

Net interest income

 

$

24,323

 

 

$

24,020

 

 

$

24,491

 

Adjustments:

 

 

 

 

 

 

 

 

 

PPP-related interest income

 

 

(89

)

 

 

(154

)

 

 

(335

)

PPP-related net origination fees

 

 

(694

)

 

 

(804

)

 

 

(3,178

)

Net interest income, net of PPP effects

 

$

23,540

 

 

$

23,062

 

 

$

20,978

 

 

 

 

 

 

 

 

 

 

 

Total average interest-earning assets

 

$

2,963,030

 

 

$

2,844,147

 

 

$

2,609,299

 

Total average interest-earning assets, net of PPP effects

 

 

2,926,310

 

 

 

2,783,085

 

 

 

2,472,048