Guaranty Bancshares, Inc. Reports Third Quarter 2020 Financial Results
Guaranty Bancshares, Inc. (GNTY) reported robust financial results for Q3 2020, achieving a net income of $10.1 million ($0.92 per share), a significant increase from $1.1 million in Q2 2020 and $7.5 million in Q3 2019. Return on average assets and average equity improved to 1.53% and 15.21%, respectively. Notably, the bank experienced a $300,000 provision reversal for loan losses, attributed to a stable loan portfolio and reduced deferred payments from borrowers. Non-interest income rose 44.3% to $6.7 million, boosting earnings despite a slight decline in the net interest margin to 3.61%.
- Net income increased to $10.1 million from $1.1 million in Q2 2020.
- Return on average assets improved to 1.53%, and average equity reached 15.21%.
- Non-interest income surged 44.3% to $6.7 million compared to Q3 2019.
- Net interest income decreased 3.9% from $23.2 million in Q2 2020 to $22.3 million in Q3 2020.
- Net interest margin declined from 3.78% in Q2 2020 to 3.61% in Q3 2020.
ADDISON, Texas--(BUSINESS WIRE)--Guaranty Bancshares, Inc. (NASDAQ: GNTY), the parent company of Guaranty Bank & Trust, N.A., today reported financial results for the fiscal quarter ended September 30, 2020. The Company's net income available to common shareholders was
"We are pleased with our third quarter results. We have analyzed our loan portfolio and believe our loans are risk rated appropriately and our allowance for credit losses is adequate to absorb potential future loan losses resulting from the pandemic. Temporary payment or interest-only deferrals offered at the onset of the pandemic have declined significantly as borrowers have returned to contractual payment schedules. Requests for additional deferrals have been minimal thus far and have occurred primarily in the hospitality industry. Despite the various business challenges posed as a result of COVID-19, the Texas economy went into the downturn in a very strong positon and the resilience of the Texas economy has been very clear this quarter. Our bank has a solid core earnings foundation, with a sustainable net interest margin, controlled expense structure and growing non-interest income departments. Asset quality remains strong even while our loan loss reserves remain defensive from earlier quarter provisions," commented Ty Abston, the Company's Chairman and Chief Executive Officer.
QUARTERLY HIGHLIGHTS
-
Strong Net Earnings. Net earnings for the quarter were
$10.1 million , up from$1.1 million for the immediately prior quarter and$7.5 million for the same quarter of 2019. Net core earnings†, which exclude provisions for loan losses and income tax, net PPP income, and interest on PPP-related borrowings, were$11.1 million for the third quarter, compared to$10.5 million for the second quarter of 2020, and$9.3 million during the third quarter of 2019.
The Bank had a
-
Solid Net Interest Margin. The fully tax-equivalent net interest margin was
3.61% for the third quarter of 2020, compared to3.78% in the preceding quarter and3.71% in the third quarter of 2019. Net interest income decreased$903,000 , or3.9% , from$23.2 million in the second quarter of 2020 to$22.3 million in the third quarter of 2020. Interest expense decreased$722,000 , or21.2% , from$3.4 million in the second quarter of 2020 to$2.7 million in third quarter of 2020. The Bank continues to decrease cost of funds as higher rate CDs mature and to reduce interest rates on non-maturing deposits as market conditions allow. In addition,54.0% of the loan portfolio, or$1.0 billion , has interest rate floors and49.9% of those loans are currently at their loan floor. The weighted average interest rate of loans currently at their floor is4.55% . -
Steady Credit Quality and Reduced Deferrals. Non-performing assets as a percentage of total loans were
0.72% at September 30, 2020, compared to0.76% at June 30, 2020 and0.69% at September 30, 2019. Net charge-offs (recoveries) to average loans (annualized) were0.01% at September 30, 2020, compared to (0.02)% at June 30, 2020 and (0.13)% at September 30, 2019.
During the first and second quarters of 2020, the Bank provided financial relief to many of its customers due to the COVID-19 outbreak through either 3-month principal and interest payment deferrals or through 6-month interest-only deferrals. Outstanding balances of loans on the initial 3-month principal and interest (“P&I”) deferral program declined from
† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.
RESULTS OF OPERATIONS
Large provisions for credit losses in the second quarter of 2020 resulting from effects of COVID-19 and participation in the PPP program have created temporary extraordinary results in the calculation of net earnings and related performance ratios. With the credit outlook still uncertain as a result of COVID-19 and other economic factors, the following table illustrates net earnings and net core earnings results, which are pre-tax, pre-provision and pre-extraordinary PPP income, as well as performance ratios for the prior five quarters:
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
$ in thousands ('000s) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
Net earnings |
|
$ |
10,134 |
|
|
$ |
1,075 |
|
|
$ |
6,278 |
|
|
$ |
7,369 |
|
|
$ |
7,530 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit losses |
|
|
(300 |
) |
|
|
12,100 |
|
|
|
1,400 |
|
|
|
— |
|
|
|
100 |
|
Income tax provision (benefit) |
|
|
2,350 |
|
|
|
(190 |
) |
|
|
1,445 |
|
|
|
1,573 |
|
|
|
1,634 |
|
PPP loans, including fees |
|
|
(1,076 |
) |
|
|
(2,540 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net interest expense on PPP-related borrowings |
|
|
3 |
|
|
|
31 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net core earnings† |
|
$ |
11,111 |
|
|
$ |
10,476 |
|
|
$ |
9,123 |
|
|
$ |
8,942 |
|
|
$ |
9,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total average assets |
|
$ |
2,639,335 |
|
|
$ |
2,657,609 |
|
|
$ |
2,325,618 |
|
|
$ |
2,341,766 |
|
|
$ |
2,328,603 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP loans average balance |
|
|
(209,506 |
) |
|
|
(163,184 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Excess fed funds sold due to PPP-related borrowings |
|
|
(8,152 |
) |
|
|
(84,066 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total average assets, adjusted† |
|
$ |
2,421,677 |
|
|
$ |
2,410,359 |
|
|
$ |
2,325,618 |
|
|
$ |
2,341,766 |
|
|
$ |
2,328,603 |
|
Total average equity |
|
$ |
265,021 |
|
|
$ |
258,225 |
|
|
$ |
251,159 |
|
|
$ |
260,160 |
|
|
$ |
254,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings to average assets (annualized) |
|
|
1.53 |
% |
|
|
0.16 |
% |
|
|
1.09 |
% |
|
|
1.25 |
% |
|
|
1.28 |
% |
Net earnings to average equity (annualized) |
|
|
15.21 |
|
|
|
1.67 |
|
|
|
9.94 |
|
|
|
11.24 |
|
|
|
11.73 |
|
Net core earnings to average assets, as adjusted (annualized)† |
|
|
1.83 |
|
|
|
1.75 |
|
|
|
1.56 |
|
|
|
1.51 |
|
|
|
1.58 |
|
Net core earnings to average equity (annualized)† |
|
|
16.68 |
|
|
|
16.32 |
|
|
|
14.45 |
|
|
|
13.64 |
|
|
|
14.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding, basic |
|
|
11,012,630 |
|
|
|
11,025,924 |
|
|
|
11,432,391 |
|
|
|
11,533,849 |
|
|
|
11,550,335 |
|
Earnings per common share, basic |
|
$ |
0.92 |
|
|
$ |
0.10 |
|
|
$ |
0.55 |
|
|
$ |
0.64 |
|
|
$ |
0.65 |
|
Net core earnings per common share, basic† |
|
|
1.01 |
|
|
|
0.95 |
|
|
|
0.80 |
|
|
|
0.78 |
|
|
|
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
† 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 loan losses, in the third quarter of 2020 and 2019 was
Net interest margin, on a taxable equivalent basis, for the third quarter of 2020 and 2019 was
The Bank’s continued participation in the PPP program has created temporary extraordinary results in the calculation of net interest margin. In order to prepare for participation in this program during the second quarter of 2020, the Bank borrowed
|
|
For the Three Months Ended September 30,
|
|
|
For the Nine Months Ended September 30,
|
|
||||||||||||||||||
$ in thousands ('000s) |
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
Total interest-earnings assets |
|
$ |
2,481,453 |
|
|
$ |
24,956 |
|
|
|
4.00 |
% |
|
$ |
2,373,511 |
|
|
$ |
76,789 |
|
|
|
4.32 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP loans average balance and net fees(1) |
|
|
(209,506 |
) |
|
|
(1,076 |
) |
|
|
2.04 |
|
|
|
(124,541 |
) |
|
|
(3,617 |
) |
|
|
3.88 |
|
Excess fed funds sold due to PPP-related borrowings |
|
|
(8,152 |
) |
|
|
(2 |
) |
|
|
0.10 |
|
|
|
(30,657 |
) |
|
|
(8 |
) |
|
|
0.03 |
|
Total interest-earnings assets, net of PPP effects† |
|
$ |
2,263,795 |
|
|
$ |
23,878 |
|
|
|
4.20 |
% |
|
$ |
2,218,313 |
|
|
$ |
73,164 |
|
|
|
4.41 |
% |
Interest expense adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP-related FHLB borrowings |
|
|
(8,152 |
) |
|
|
(5 |
) |
|
|
0.24 |
|
|
|
(30,657 |
) |
|
|
(58 |
) |
|
|
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
22,279 |
|
|
|
|
|
|
|
|
|
|
$ |
66,030 |
|
|
|
|
|
Net interest margin(2) |
|
|
|
|
|
|
|
|
|
|
3.57 |
% |
|
|
|
|
|
|
|
|
|
|
3.72 |
% |
Net interest income, net of PPP effects† |
|
|
|
|
|
|
21,206 |
|
|
|
|
|
|
|
|
|
|
|
62,463 |
|
|
|
|
|
Net interest margin, net of PPP effects† |
|
|
|
|
|
|
|
|
|
|
3.73 |
|
|
|
|
|
|
|
|
|
|
|
3.76 |
|
Efficiency ratio(3) |
|
|
|
|
|
|
|
|
|
|
57.90 |
|
|
|
|
|
|
|
|
|
|
|
58.50 |
|
Efficiency ratio, net of PPP effects†(4) |
|
|
|
|
|
|
|
|
|
|
60.22 |
|
|
|
|
|
|
|
|
|
|
|
62.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release. |
|
|||||||||||||||||||||||
(1) Interest earned consists of interest income of |
|
|||||||||||||||||||||||
(2) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized |
|
|||||||||||||||||||||||
(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. |
|
|||||||||||||||||||||||
(4) 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. |
|
The Bank adopted the CECL standard (Accounting Standards Update 2016-13 or ASC 326) on January 1, 2020. The day one impact of adopting CECL resulted in an allowance increase of
Noninterest income increased
Noninterest income increased
Noninterest expense increased
Noninterest expense increased
† 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
Nonperforming assets as a percentage of total loans were
Through June 30, 2020, the Bank provided COVID-19 related financial relief to many of its customers through a 3-month principal and interest (“P&I”) deferral program or an up to 6-month interest-only (“I/O”) program. The initial deferral program was not underwritten in a needs-based manner. Rather, it was provided to borrowers who believed it prudent to request such a deferral to assist during the initial uncertainty of the pandemic. For future subsequent deferral requests, the Bank will study opportunity for improved underwriting, consider the reasons for the request, look at the strength of the guarantors, other sources of repayment ability and additional collateral available, prior to approval of a second deferral.
As of September 30, 2020,
The table below provides detail about the initial P&I deferral program as of June 30, 2020 and September 30, 2020:
|
|
As of 6/30/2020 |
|
|
As of 9/30/2020 |
|
||
$ in thousands ('000s) |
|
Original P&I Deferred |
|
|
Remaining P&I Deferred |
|
||
CRE - Owner Occupied |
|
$ |
50,078 |
|
|
$ |
— |
|
CRE - Non-Owner Occupied |
|
|
38,779 |
|
|
|
2,706 |
|
Construction & Development |
|
|
32,925 |
|
|
|
768 |
|
Commercial & Industrial |
|
|
2,834 |
|
|
|
64 |
|
1-4 Family |
|
|
32,834 |
|
|
|
1,057 |
|
Consumer |
|
|
2,030 |
|
|
|
15 |
|
Other |
|
|
3,468 |
|
|
|
— |
|
Subtotal - deferrals excluding COVID higher risk industries |
|
$ |
162,948 |
|
|
$ |
4,610 |
|
|
|
|
|
|
|
|
|
|
COVID higher risk industries (excluded from segment subtotals above): |
|
|
|
|
|
|
|
|
Retail - Strip Center |
|
$ |
18,956 |
|
|
$ |
— |
|
Retail - Other |
|
|
2,548 |
|
|
|
641 |
|
Restaurant |
|
|
6,143 |
|
|
|
— |
|
Hotel |
|
|
57,222 |
|
|
|
— |
|
Subtotal - deferrals of COVID higher risk industries |
|
$ |
84,869 |
|
|
$ |
641 |
|
|
|
|
|
|
|
|
|
|
Total of all P&I deferrals |
|
$ |
247,817 |
|
|
$ |
5,251 |
|
|
|
|
|
|
|
|
|
|
% of Total Loans (excluding PPP) |
|
|
14.2 |
% |
|
|
0.3 |
% |
For the initial up to 6-month I/O program, most of our borrowers chose the full 6-month option and remain in their initial I/O deferral period. We do not currently have any reason to believe that a material portion will not return to normal payments at the end of their deferral. Additionally, with our ratio of allowance for credit losses to total loans (excluding PPP loans) of
The table below provides detail about the initial I/O deferral program as of June 30, 2020 and September 30, 2020:
|
|
As of 6/30/2020 |
|
|
As of 9/30/2020(1) |
|
||
$ in thousands ('000s) |
|
Original
|
|
|
Remaining
|
|
||
CRE - Owner Occupied |
|
$ |
35,733 |
|
|
$ |
22,081 |
|
CRE - Non-Owner Occupied |
|
|
34,375 |
|
|
|
31,231 |
|
Construction & Development |
|
|
13,359 |
|
|
|
12,669 |
|
Commercial & Industrial |
|
|
7,990 |
|
|
|
5,807 |
|
1-4 Family |
|
|
32,845 |
|
|
|
25,912 |
|
Consumer |
|
|
1,257 |
|
|
|
645 |
|
Other |
|
|
4,674 |
|
|
|
114 |
|
Subtotal - deferrals excluding COVID higher risk industries |
|
$ |
130,233 |
|
|
$ |
98,459 |
|
|
|
|
|
|
|
|
|
|
COVID higher risk industries (excluded from segment subtotals above): |
|
|
|
|
|
|
|
|
Retail - Strip Center |
|
$ |
18,177 |
|
|
$ |
16,349 |
|
Retail - Other |
|
|
1,725 |
|
|
|
911 |
|
Restaurant |
|
|
10,698 |
|
|
|
8,387 |
|
Hotel |
|
|
22,822 |
|
|
|
17,765 |
|
Subtotal - deferrals of COVID higher risk industries |
|
$ |
53,422 |
|
|
$ |
43,412 |
|
|
|
|
|
|
|
|
|
|
Total of all I/O deferrals |
|
$ |
183,655 |
|
|
$ |
141,871 |
|
|
|
|
|
|
|
|
|
|
% of Total Loans (excluding PPP) |
|
|
10.5 |
% |
|
|
8.1 |
% |
(1) Does not include the |
Finally, management continues to closely monitor loans and concentrations in COVID-19 affected industries. Social distancing, stay-at-home orders and other measures as a result of the virus have particularly affected the restaurant, hospitality, retail commercial real estate (“CRE”) and energy sectors. Excluding SBA partially guaranteed (
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Consolidated Financial Summary (Unaudited) |
||||||||||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||||||
|
|
As of |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
35,714 |
|
|
$ |
35,490 |
|
|
$ |
40,354 |
|
|
$ |
39,907 |
|
|
$ |
42,051 |
|
Federal funds sold |
|
|
101,300 |
|
|
|
104,375 |
|
|
|
81,250 |
|
|
|
45,246 |
|
|
|
14,250 |
|
Interest-bearing deposits |
|
|
56,357 |
|
|
|
51,129 |
|
|
|
25,324 |
|
|
|
5,561 |
|
|
|
2,347 |
|
Total cash and cash equivalents |
|
|
193,371 |
|
|
|
190,994 |
|
|
|
146,928 |
|
|
|
90,714 |
|
|
|
58,648 |
|
Securities available for sale |
|
|
368,887 |
|
|
|
376,381 |
|
|
|
377,062 |
|
|
|
212,716 |
|
|
|
221,345 |
|
Securities held to maturity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
155,458 |
|
|
|
156,925 |
|
Loans held for sale |
|
|
9,148 |
|
|
|
7,194 |
|
|
|
4,024 |
|
|
|
2,368 |
|
|
|
3,841 |
|
Loans, net |
|
|
1,921,234 |
|
|
|
1,919,201 |
|
|
|
1,696,861 |
|
|
|
1,690,794 |
|
|
|
1,720,595 |
|
Accrued interest receivable |
|
|
8,361 |
|
|
|
11,864 |
|
|
|
8,148 |
|
|
|
9,151 |
|
|
|
7,825 |
|
Premises and equipment, net |
|
|
55,468 |
|
|
|
55,251 |
|
|
|
54,496 |
|
|
|
53,431 |
|
|
|
52,956 |
|
Other real estate owned |
|
|
310 |
|
|
|
402 |
|
|
|
605 |
|
|
|
603 |
|
|
|
551 |
|
Cash surrender value of life insurance |
|
|
35,304 |
|
|
|
34,920 |
|
|
|
34,713 |
|
|
|
34,495 |
|
|
|
34,280 |
|
Deferred tax asset |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,363 |
|
Core deposit intangible, net |
|
|
3,213 |
|
|
|
3,426 |
|
|
|
3,639 |
|
|
|
3,853 |
|
|
|
4,066 |
|
Goodwill |
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
Other assets |
|
|
35,228 |
|
|
|
35,402 |
|
|
|
32,348 |
|
|
|
32,701 |
|
|
|
30,467 |
|
Total assets |
|
$ |
2,662,684 |
|
|
$ |
2,667,195 |
|
|
$ |
2,390,984 |
|
|
$ |
2,318,444 |
|
|
$ |
2,326,022 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
$ |
776,364 |
|
|
$ |
772,179 |
|
|
$ |
528,817 |
|
|
$ |
525,865 |
|
|
$ |
528,301 |
|
Interest-bearing |
|
|
1,446,718 |
|
|
|
1,469,847 |
|
|
|
1,471,609 |
|
|
|
1,430,939 |
|
|
|
1,435,012 |
|
Total deposits |
|
|
2,223,082 |
|
|
|
2,242,026 |
|
|
|
2,000,426 |
|
|
|
1,956,804 |
|
|
|
1,963,313 |
|
Securities sold under agreements to repurchase |
|
|
20,520 |
|
|
|
17,414 |
|
|
|
11,843 |
|
|
|
11,100 |
|
|
|
11,363 |
|
Accrued interest and other liabilities |
|
|
25,813 |
|
|
|
25,960 |
|
|
|
23,645 |
|
|
|
23,061 |
|
|
|
23,508 |
|
Line of credit |
|
|
7,000 |
|
|
|
2,000 |
|
|
|
20,000 |
|
|
|
— |
|
|
|
— |
|
Federal Home Loan Bank advances |
|
|
99,105 |
|
|
|
100,610 |
|
|
|
70,614 |
|
|
|
55,118 |
|
|
|
60,623 |
|
Subordinated debentures |
|
|
20,310 |
|
|
|
20,310 |
|
|
|
10,810 |
|
|
|
10,810 |
|
|
|
11,310 |
|
Total liabilities |
|
|
2,395,830 |
|
|
|
2,408,320 |
|
|
|
2,137,338 |
|
|
|
2,056,893 |
|
|
|
2,070,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
266,854 |
|
|
|
258,875 |
|
|
|
253,646 |
|
|
|
261,551 |
|
|
|
255,905 |
|
Total liabilities and shareholders' equity |
|
$ |
2,662,684 |
|
|
$ |
2,667,195 |
|
|
$ |
2,390,984 |
|
|
$ |
2,318,444 |
|
|
$ |
2,326,022 |
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Consolidated Financial Summary (Unaudited) |
||||||||||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
STATEMENTS OF EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
24,956 |
|
|
$ |
26,581 |
|
|
$ |
25,252 |
|
|
$ |
25,848 |
|
|
$ |
25,853 |
|
Interest expense |
|
|
2,677 |
|
|
|
3,399 |
|
|
|
4,683 |
|
|
|
5,354 |
|
|
|
5,770 |
|
Net interest income |
|
|
22,279 |
|
|
|
23,182 |
|
|
|
20,569 |
|
|
|
20,494 |
|
|
|
20,083 |
|
Provision for credit losses |
|
|
(300 |
) |
|
|
12,100 |
|
|
|
1,400 |
|
|
|
— |
|
|
|
100 |
|
Net interest income after provision for loan losses |
|
|
22,579 |
|
|
|
11,082 |
|
|
|
19,169 |
|
|
|
20,494 |
|
|
|
19,983 |
|
Noninterest income |
|
|
6,663 |
|
|
|
4,987 |
|
|
|
4,961 |
|
|
|
4,674 |
|
|
|
4,616 |
|
Noninterest expense |
|
|
16,758 |
|
|
|
15,184 |
|
|
|
16,407 |
|
|
|
16,226 |
|
|
|
15,435 |
|
Income before income taxes |
|
|
12,484 |
|
|
|
885 |
|
|
|
7,723 |
|
|
|
8,942 |
|
|
|
9,164 |
|
Income tax provision (benefit) |
|
|
2,350 |
|
|
|
(190 |
) |
|
|
1,445 |
|
|
|
1,573 |
|
|
|
1,634 |
|
Net earnings |
|
$ |
10,134 |
|
|
$ |
1,075 |
|
|
$ |
6,278 |
|
|
$ |
7,369 |
|
|
$ |
7,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share, basic |
|
$ |
0.92 |
|
|
$ |
0.10 |
|
|
$ |
0.55 |
|
|
$ |
0.64 |
|
|
$ |
0.65 |
|
Earnings per common share, diluted(1) |
|
|
0.92 |
|
|
|
0.10 |
|
|
|
0.55 |
|
|
|
0.63 |
|
|
|
0.65 |
|
Cash dividends per common share |
|
|
0.20 |
|
|
|
0.19 |
|
|
|
0.19 |
|
|
|
0.18 |
|
|
|
0.18 |
|
Book value per common share - end of quarter |
|
|
24.29 |
|
|
|
23.50 |
|
|
|
22.79 |
|
|
|
22.65 |
|
|
|
22.19 |
|
Tangible book value per common share - end of quarter(2) |
|
|
21.07 |
|
|
|
20.27 |
|
|
|
19.58 |
|
|
|
19.53 |
|
|
|
19.05 |
|
Common shares outstanding - end of quarter |
|
|
10,988,239 |
|
|
|
11,013,804 |
|
|
|
11,128,556 |
|
|
|
11,547,443 |
|
|
|
11,534,393 |
|
Weighted-average common shares outstanding, basic |
|
|
11,012,630 |
|
|
|
11,025,924 |
|
|
|
11,432,391 |
|
|
|
11,533,849 |
|
|
|
11,550,335 |
|
Weighted-average common shares outstanding, diluted(1) |
|
|
11,012,630 |
|
|
|
11,025,924 |
|
|
|
11,432,391 |
|
|
|
11,621,887 |
|
|
|
11,612,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (annualized) |
|
|
1.53 |
% |
|
|
0.16 |
% |
|
|
1.09 |
% |
|
|
1.25 |
% |
|
|
1.28 |
% |
Return on average equity (annualized) |
|
|
15.21 |
|
|
|
1.67 |
|
|
|
9.94 |
|
|
|
11.24 |
|
|
|
11.73 |
|
Net interest margin, fully taxable equivalent (annualized)(3) |
|
|
3.61 |
|
|
|
3.78 |
|
|
|
3.87 |
|
|
|
3.77 |
|
|
|
3.71 |
|
Efficiency ratio(4) |
|
|
57.90 |
|
|
|
53.90 |
|
|
|
64.27 |
|
|
|
64.47 |
|
|
|
62.49 |
|
(1) Outstanding options and the closing price of the company's stock as of September 30, June 30 and March 31, 2020 had an anti-dilutive effect on each respective quarter end's weighted-average common shares outstanding; therefore, the effect of their conversion has been excluded from the calculation of the diluted weighted-average common shares outstanding for those periods. The diluted EPS has been calculated using the basic weighted-average shares outstanding in order to comply with GAAP. |
|
|||||||||||||||||||
(2) See Reconciliation of non-GAAP Financial Measures table. |
|
|||||||||||||||||||
(3) 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 |
|
|||||||||||||||||||
(4) 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. |
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Selected Financial Data (Unaudited) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
|
|
As of |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
LOAN PORTFOLIO COMPOSITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
531,152 |
|
|
$ |
522,248 |
|
|
$ |
297,163 |
|
|
$ |
279,583 |
|
|
$ |
299,714 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development |
|
|
269,101 |
|
|
|
265,982 |
|
|
|
263,973 |
|
|
|
280,498 |
|
|
|
256,459 |
|
Commercial real estate |
|
|
602,664 |
|
|
|
606,061 |
|
|
|
584,883 |
|
|
|
567,360 |
|
|
|
581,742 |
|
Farmland |
|
|
80,197 |
|
|
|
77,625 |
|
|
|
78,635 |
|
|
|
57,476 |
|
|
|
61,073 |
|
1-4 family residential |
|
|
385,783 |
|
|
|
383,590 |
|
|
|
400,605 |
|
|
|
412,166 |
|
|
|
406,880 |
|
Multi-family residential |
|
|
19,499 |
|
|
|
29,692 |
|
|
|
20,430 |
|
|
|
37,379 |
|
|
|
58,198 |
|
Consumer |
|
|
52,855 |
|
|
|
52,986 |
|
|
|
52,996 |
|
|
|
53,245 |
|
|
|
53,315 |
|
Agricultural |
|
|
17,004 |
|
|
|
18,981 |
|
|
|
19,314 |
|
|
|
18,359 |
|
|
|
18,728 |
|
Overdrafts |
|
|
379 |
|
|
|
275 |
|
|
|
354 |
|
|
|
329 |
|
|
|
330 |
|
Total loans(1)(2) |
|
$ |
1,958,634 |
|
|
$ |
1,957,440 |
|
|
$ |
1,718,353 |
|
|
$ |
1,706,395 |
|
|
$ |
1,736,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
ALLOWANCE FOR LOAN LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period(3) |
|
$ |
34,119 |
|
|
$ |
21,948 |
|
|
$ |
20,750 |
|
|
$ |
16,394 |
|
|
$ |
15,743 |
|
Loans charged-off |
|
|
(101 |
) |
|
|
(59 |
) |
|
|
(224 |
) |
|
|
(221 |
) |
|
|
(67 |
) |
Recoveries |
|
|
39 |
|
|
|
130 |
|
|
|
22 |
|
|
|
29 |
|
|
|
618 |
|
Provision for loan loss expense |
|
|
(300 |
) |
|
|
12,100 |
|
|
|
1,400 |
|
|
|
— |
|
|
|
100 |
|
Balance at end of period |
|
$ |
33,757 |
|
|
$ |
34,119 |
|
|
$ |
21,948 |
|
|
$ |
16,202 |
|
|
$ |
16,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses / period-end loans |
|
|
1.72 |
% |
|
|
1.74 |
% |
|
|
1.28 |
% |
|
|
0.95 |
% |
|
|
0.94 |
% |
Allowance for loan losses / nonperforming loans |
|
|
245.0 |
|
|
|
235.6 |
|
|
|
135.2 |
|
|
|
143.9 |
|
|
|
150.7 |
|
Net charge-offs (recoveries) / average loans (annualized) |
|
|
0.01 |
|
|
|
(0.02 |
) |
|
|
0.05 |
|
|
|
0.04 |
|
|
|
(0.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-PERFORMING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans(4) |
|
$ |
13,780 |
|
|
$ |
14,480 |
|
|
$ |
16,232 |
|
|
$ |
11,262 |
|
|
$ |
10,881 |
|
Other real estate owned |
|
|
310 |
|
|
|
402 |
|
|
|
605 |
|
|
|
603 |
|
|
|
551 |
|
Repossessed assets owned |
|
|
3 |
|
|
|
38 |
|
|
|
292 |
|
|
|
392 |
|
|
|
500 |
|
Total non-performing assets |
|
$ |
14,093 |
|
|
$ |
14,920 |
|
|
$ |
17,129 |
|
|
$ |
12,257 |
|
|
$ |
11,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets as a percentage of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans(1)(2) |
|
|
0.72 |
% |
|
|
0.76 |
% |
|
|
1.00 |
% |
|
|
0.72 |
% |
|
|
0.69 |
% |
Total assets |
|
|
0.53 |
|
|
|
0.56 |
|
|
|
0.72 |
|
|
|
0.53 |
|
|
|
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TDR loans - nonaccrual |
|
$ |
92 |
|
|
$ |
95 |
|
|
$ |
97 |
|
|
$ |
101 |
|
|
$ |
118 |
|
TDR loans - accruing |
|
|
7,891 |
|
|
|
7,216 |
|
|
|
7,220 |
|
|
|
7,240 |
|
|
|
7,297 |
|
(1) Excludes outstanding balances of loans held for sale of |
||||||||||||||||||||
(2) Excludes deferred loan (fees) costs of |
||||||||||||||||||||
(3) The balance at the beginning of the period ended March 31, 2020 includes a |
||||||||||||||||||||
(4) TDR loans-nonaccrual are included in nonaccrual loans, which are a component of nonperforming loans. |
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Selected Financial Data (Unaudited) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges |
|
$ |
717 |
|
|
$ |
571 |
|
|
$ |
908 |
|
|
$ |
1,022 |
|
|
$ |
978 |
|
Net realized gain on sale of loans |
|
|
2,114 |
|
|
|
1,508 |
|
|
|
1,189 |
|
|
|
780 |
|
|
|
910 |
|
Fiduciary and custodial income |
|
|
511 |
|
|
|
474 |
|
|
|
514 |
|
|
|
455 |
|
|
|
446 |
|
Bank-owned life insurance income |
|
|
208 |
|
|
|
207 |
|
|
|
218 |
|
|
|
214 |
|
|
|
247 |
|
Merchant and debit card fees |
|
|
1,654 |
|
|
|
1,334 |
|
|
|
1,131 |
|
|
|
1,140 |
|
|
|
1,096 |
|
Loan processing fee income |
|
|
181 |
|
|
|
130 |
|
|
|
150 |
|
|
|
157 |
|
|
|
157 |
|
Other noninterest income |
|
|
1,278 |
|
|
|
763 |
|
|
|
851 |
|
|
|
906 |
|
|
|
782 |
|
Total noninterest income |
|
$ |
6,663 |
|
|
$ |
4,987 |
|
|
$ |
4,961 |
|
|
$ |
4,674 |
|
|
$ |
4,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation and benefits |
|
$ |
9,439 |
|
|
$ |
8,077 |
|
|
$ |
9,466 |
|
|
$ |
9,332 |
|
|
$ |
8,896 |
|
Occupancy expenses |
|
|
2,597 |
|
|
|
2,550 |
|
|
|
2,477 |
|
|
|
2,498 |
|
|
|
2,448 |
|
Legal and professional fees |
|
|
574 |
|
|
|
589 |
|
|
|
519 |
|
|
|
611 |
|
|
|
686 |
|
Software and technology |
|
|
1,093 |
|
|
|
945 |
|
|
|
939 |
|
|
|
902 |
|
|
|
885 |
|
Amortization |
|
|
338 |
|
|
|
338 |
|
|
|
333 |
|
|
|
338 |
|
|
|
342 |
|
Director and committee fees |
|
|
211 |
|
|
|
165 |
|
|
|
219 |
|
|
|
188 |
|
|
|
220 |
|
Advertising and promotions |
|
|
301 |
|
|
|
408 |
|
|
|
433 |
|
|
|
523 |
|
|
|
339 |
|
ATM and debit card expense |
|
|
509 |
|
|
|
479 |
|
|
|
418 |
|
|
|
456 |
|
|
|
310 |
|
Telecommunication expense |
|
|
231 |
|
|
|
209 |
|
|
|
180 |
|
|
|
168 |
|
|
|
165 |
|
FDIC insurance assessment fees |
|
|
252 |
|
|
|
122 |
|
|
|
195 |
|
|
|
— |
|
|
|
— |
|
Other noninterest expense |
|
|
1,213 |
|
|
|
1,302 |
|
|
|
1,228 |
|
|
|
1,210 |
|
|
|
1,144 |
|
Total noninterest expense |
$ |
16,758 |
$ |
15,184 |
$ |
16,407 |
$ |
16,226 |
$ |
15,435 |
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||||||
Selected Financial Data (Unaudited) |
||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
|
|
For the Three Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earnings assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans(1) |
|
$ |
1,964,894 |
|
|
$ |
22,681 |
|
|
|
4.59 |
% |
|
$ |
1,698,742 |
|
|
$ |
22,996 |
|
|
|
5.37 |
% |
Securities available for sale |
|
|
378,735 |
|
|
|
2,125 |
|
|
|
2.23 |
|
|
|
225,714 |
|
|
|
1,371 |
|
|
|
2.41 |
|
Securities held to maturity |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
158,000 |
|
|
|
1,001 |
|
|
|
2.51 |
|
Nonmarketable equity securities |
|
|
12,332 |
|
|
|
111 |
|
|
|
3.58 |
|
|
|
12,011 |
|
|
|
162 |
|
|
|
5.35 |
|
Interest-bearing deposits in other banks |
|
|
125,492 |
|
|
|
39 |
|
|
|
0.12 |
|
|
|
56,174 |
|
|
|
323 |
|
|
|
2.28 |
|
Total interest-earning assets |
|
|
2,481,453 |
|
|
|
24,956 |
|
|
|
4.00 |
|
|
|
2,150,641 |
|
|
|
25,853 |
|
|
|
4.77 |
|
Allowance for loan losses |
|
|
(34,083 |
) |
|
|
|
|
|
|
|
|
|
|
(16,082 |
) |
|
|
|
|
|
|
|
|
Noninterest-earnings assets |
|
|
191,965 |
|
|
|
|
|
|
|
|
|
|
|
194,044 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,639,335 |
|
|
|
|
|
|
|
|
|
|
$ |
2,328,603 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
$ |
1,448,117 |
|
|
$ |
2,285 |
|
|
|
0.63 |
% |
|
$ |
1,467,502 |
|
|
$ |
5,304 |
|
|
|
1.43 |
% |
Advances from FHLB and fed funds purchased |
|
|
79,580 |
|
|
|
141 |
|
|
|
0.70 |
|
|
|
50,016 |
|
|
|
298 |
|
|
|
2.36 |
|
Line of credit |
|
|
4,989 |
|
|
|
44 |
|
|
|
3.51 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Subordinated debentures |
|
|
20,310 |
|
|
|
192 |
|
|
|
3.76 |
|
|
|
11,527 |
|
|
|
161 |
|
|
|
5.54 |
|
Securities sold under agreements to repurchase |
|
|
20,568 |
|
|
|
15 |
|
|
|
0.29 |
|
|
|
10,549 |
|
|
|
7 |
|
|
|
0.26 |
|
Total interest-bearing liabilities |
|
|
1,573,564 |
|
|
|
2,677 |
|
|
|
0.68 |
|
|
|
1,539,594 |
|
|
|
5,770 |
|
|
|
1.49 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
775,341 |
|
|
|
|
|
|
|
|
|
|
|
511,343 |
|
|
|
|
|
|
|
|
|
Accrued interest and other liabilities |
|
|
25,409 |
|
|
|
|
|
|
|
|
|
|
|
22,878 |
|
|
|
|
|
|
|
|
|
Total noninterest-bearing liabilities |
|
|
800,750 |
|
|
|
|
|
|
|
|
|
|
|
534,221 |
|
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
265,021 |
|
|
|
|
|
|
|
|
|
|
|
254,788 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
2,639,335 |
|
|
|
|
|
|
|
|
|
|
$ |
2,328,603 |
|
|
|
|
|
|
|
|
|
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
|
|
3.32 |
% |
|
|
|
|
|
|
|
|
|
|
3.28 |
% |
Net interest income |
|
|
|
|
|
$ |
22,279 |
|
|
|
|
|
|
|
|
|
|
$ |
20,083 |
|
|
|
|
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
3.57 |
% |
|
|
|
|
|
|
|
|
|
|
3.71 |
% |
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
|
|
|
|
|
3.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes average outstanding balances of loans held for sale of |
|
|||||||||||||||||||||||
(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 |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||||||
Selected Financial Data (Unaudited) |
||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
|
|
For the Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earnings assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans(1) |
|
$ |
1,851,209 |
|
|
$ |
69,337 |
|
|
|
5.00 |
% |
|
$ |
1,676,047 |
|
|
$ |
67,821 |
|
|
|
5.41 |
% |
Securities available for sale |
|
|
326,472 |
|
|
|
5,711 |
|
|
|
2.34 |
|
|
|
230,816 |
|
|
|
4,372 |
|
|
|
2.53 |
|
Securities held to maturity |
|
|
48,001 |
|
|
|
956 |
|
|
|
2.66 |
|
|
|
160,061 |
|
|
|
3,042 |
|
|
|
2.54 |
|
Nonmarketable equity securities |
|
|
11,145 |
|
|
|
333 |
|
|
|
3.99 |
|
|
|
12,106 |
|
|
|
471 |
|
|
|
5.20 |
|
Interest-bearing deposits in other banks |
|
|
136,684 |
|
|
|
452 |
|
|
|
0.44 |
|
|
|
56,755 |
|
|
|
1,007 |
|
|
|
2.37 |
|
Total interest-earning assets |
|
|
2,373,511 |
|
|
|
76,789 |
|
|
|
4.32 |
|
|
|
2,135,785 |
|
|
|
76,713 |
|
|
|
4.80 |
|
Allowance for credit losses |
|
|
(27,552 |
) |
|
|
|
|
|
|
|
|
|
|
(15,483 |
) |
|
|
|
|
|
|
|
|
Noninterest-earning assets |
|
|
195,255 |
|
|
|
|
|
|
|
|
|
|
|
191,189 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,541,214 |
|
|
|
|
|
|
|
|
|
|
$ |
2,311,491 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
$ |
1,467,838 |
|
|
$ |
9,746 |
|
|
|
0.89 |
% |
|
$ |
1,463,457 |
|
|
$ |
16,681 |
|
|
|
1.52 |
% |
Advances from FHLB and fed funds purchased |
|
|
79,166 |
|
|
|
346 |
|
|
|
0.58 |
|
|
|
62,268 |
|
|
|
1,126 |
|
|
|
2.42 |
|
Line of credit |
|
|
5,394 |
|
|
|
119 |
|
|
|
2.95 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Subordinated debentures |
|
|
16,261 |
|
|
|
511 |
|
|
|
4.20 |
|
|
|
12,107 |
|
|
|
502 |
|
|
|
5.54 |
|
Securities sold under agreements to repurchase |
|
|
17,179 |
|
|
|
37 |
|
|
|
0.29 |
|
|
|
10,710 |
|
|
|
28 |
|
|
|
0.35 |
|
Total interest-bearing liabilities |
|
|
1,585,838 |
|
|
|
10,759 |
|
|
|
0.91 |
|
|
|
1,548,542 |
|
|
|
18,337 |
|
|
|
1.58 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
670,947 |
|
|
|
|
|
|
|
|
|
|
|
490,088 |
|
|
|
|
|
|
|
|
|
Accrued interest and other liabilities |
|
|
23,225 |
|
|
|
|
|
|
|
|
|
|
|
21,575 |
|
|
|
|
|
|
|
|
|
Total noninterest-bearing liabilities |
|
|
694,172 |
|
|
|
|
|
|
|
|
|
|
|
511,663 |
|
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
261,204 |
|
|
|
|
|
|
|
|
|
|
|
251,286 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
2,541,214 |
|
|
|
|
|
|
|
|
|
|
$ |
2,311,491 |
|
|
|
|
|
|
|
|
|
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
|
|
3.41 |
% |
|
|
|
|
|
|
|
|
|
|
3.22 |
% |
Net interest income |
|
|
|
|
|
$ |
66,030 |
|
|
|
|
|
|
|
|
|
|
$ |
58,376 |
|
|
|
|
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
3.72 |
% |
|
|
|
|
|
|
|
|
|
|
3.65 |
% |
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
|
|
3.75 |
% |
|
|
|
|
|
|
|
|
|
|
3.66 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes average outstanding balances of loans held for sale of |
|
|||||||||||||||||||||||
(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 |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (Unaudited) |
||||||||||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||||||
Tangible Book Value per Common Share |
||||||||||||||||||||
|
|
As of |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
Total shareholders’ equity |
|
$ |
266,854 |
|
|
$ |
258,875 |
|
|
$ |
253,646 |
|
|
$ |
261,551 |
|
|
$ |
255,905 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
Core deposit intangible, net |
|
|
(3,213 |
) |
|
|
(3,426 |
) |
|
|
(3,639 |
) |
|
|
(3,853 |
) |
|
|
(4,066 |
) |
Total tangible common equity |
|
$ |
231,481 |
|
|
$ |
223,289 |
|
|
$ |
217,847 |
|
|
$ |
225,538 |
|
|
$ |
219,679 |
|
Common shares outstanding - end of quarter(1) |
|
|
10,988,239 |
|
|
|
11,013,804 |
|
|
|
11,128,556 |
|
|
|
11,547,443 |
|
|
|
11,534,393 |
|
Book value per common share |
|
$ |
24.29 |
|
|
$ |
23.50 |
|
|
$ |
22.79 |
|
|
$ |
22.65 |
|
|
$ |
22.19 |
|
Tangible book value per common share |
|
|
21.07 |
|
|
|
20.27 |
|
|
|
19.58 |
|
|
|
19.53 |
|
|
|
19.05 |
|
(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 |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
Net earnings |
|
$ |
10,134 |
|
|
$ |
1,075 |
|
|
$ |
6,278 |
|
|
$ |
7,369 |
|
|
$ |
7,530 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit losses |
|
|
(300 |
) |
|
|
12,100 |
|
|
|
1,400 |
|
|
|
— |
|
|
|
100 |
|
Income tax provision (benefit) |
|
|
2,350 |
|
|
|
(190 |
) |
|
|
1,445 |
|
|
|
1,573 |
|
|
|
1,634 |
|
PPP loans, including fees |
|
|
(1,076 |
) |
|
|
(2,540 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net interest expense on PPP-related borrowings |
|
|
3 |
|
|
|
31 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net core earnings |
|
$ |
11,111 |
|
|
$ |
10,476 |
|
|
$ |
9,123 |
|
|
$ |
8,942 |
|
|
$ |
9,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding, basic |
|
|
11,012,630 |
|
|
|
11,025,924 |
|
|
|
11,432,391 |
|
|
|
11,533,849 |
|
|
|
11,550,335 |
|
Earnings per common share, basic |
|
$ |
0.92 |
|
|
$ |
0.10 |
|
|
$ |
0.55 |
|
|
$ |
0.64 |
|
|
$ |
0.65 |
|
Net core earnings per common share, basic |
|
|
1.01 |
|
|
|
0.95 |
|
|
|
0.80 |
|
|
|
0.78 |
|
|
|
0.80 |
|
Net Core Earnings to Average Assets, as Adjusted, and Average Equity |
||||||||||||||||||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2020 |
|
|
2019 |
|
||||||||||||||
|
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
Net core earnings |
|
$ |
11,111 |
|
|
$ |
10,476 |
|
|
$ |
9,123 |
|
|
$ |
8,942 |
|
|
$ |
9,264 |
|
Total average assets |
|
$ |
2,639,335 |
|
|
$ |
2,657,609 |
|
|
$ |
2,325,618 |
|
|
$ |
2,341,766 |
|
|
$ |
2,328,603 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP loan average balance |
|
|
(209,506 |
) |
|
|
(163,184 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Excess fed funds sold due to PPP-related borrowings |
|
|
(8,152 |
) |
|
|
(84,066 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total average assets, adjusted |
|
$ |
2,421,677 |
|
|
$ |
2,410,359 |
|
|
$ |
2,325,618 |
|
|
$ |
2,341,766 |
|
|
$ |
2,328,603 |
|
Net core earnings to average assets, as adjusted (annualized) |
|
|
1.83 |
|
|
|
1.75 |
|
|
|
1.56 |
|
|
|
1.51 |
|
|
|
1.58 |
|
Total average equity |
|
$ |
265,021 |
|
|
$ |
258,225 |
|
|
$ |
251,159 |
|
|
$ |
260,160 |
|
|
$ |
254,788 |
|
Net core earnings to average equity (annualized) |
|
|
16.68 |
|
|
|
16.32 |
|
|
|
14.45 |
|
|
|
13.64 |
|
|
|
14.43 |
|
Guaranty Bancshares, Inc. |
||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (Unaudited) |
||||||||||||||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||||||||||
Total Interest-Earning Assets and Borrowings, net of PPP Effects |
||||||||||||||||||||||||
|
|
For the Three Months Ended September 30,
|
|
|
For the Nine Months Ended September 30,
|
|
||||||||||||||||||
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
Total interest-earnings assets |
|
$ |
2,481,453 |
|
|
$ |
24,956 |
|
|
|
4.00 |
% |
|
$ |
2,373,511 |
|
|
$ |
76,789 |
|
|
|
4.32 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP loan average balance and net fees(1) |
|
|
(209,506 |
) |
|
|
(1,076 |
) |
|
|
2.04 |
|
|
|
(124,541 |
) |
|
|
(3,617 |
) |
|
|
3.88 |
|
Excess fed funds sold due to PPP-related borrowings |
|
|
(8,152 |
) |
|
|
(2 |
) |
|
|
0.10 |
|
|
|
(30,657 |
) |
|
|
(8 |
) |
|
|
0.03 |
|
Total interest-earnings assets, net of PPP effects |
|
$ |
2,263,795 |
|
|
$ |
23,878 |
|
|
|
4.20 |
% |
|
$ |
2,218,313 |
|
|
$ |
73,164 |
|
|
|
4.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total advances from FHLB and fed funds purchased |
|
|
79,580 |
|
|
|
141 |
|
|
|
0.70 |
|
|
|
79,166 |
|
|
|
346 |
|
|
|
0.88 |
|
Interest expense adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP-related FHLB borrowings |
|
|
(8,152 |
) |
|
|
(5 |
) |
|
|
0.24 |
|
|
|
(30,657 |
) |
|
|
(58 |
) |
|
|
0.25 |
|
Total advances from FHLB and fed funds purchased, net of PPP effects |
|
$ |
71,428 |
|
|
$ |
136 |
|
|
|
0.76 |
% |
|
$ |
48,509 |
|
|
$ |
288 |
|
|
|
1.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Interest earned consists of interest income of |
|
Net Interest Income and Net Interest Margin, Net of PPP Effects |
||||||||||||||||||||||||
|
|
For the Three Months Ended September 30,
|
|
|
For the Nine Months Ended September 30,
|
|
||||||||||||||||||
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
Net interest income |
|
|
|
|
|
$ |
22,279 |
|
|
|
|
|
|
|
|
|
|
$ |
66,030 |
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP-related interest income |
|
|
|
|
|
|
(527 |
) |
|
|
|
|
|
|
|
|
|
|
(935 |
) |
|
|
|
|
PPP-related net origination fees |
|
|
|
|
|
|
(549 |
) |
|
|
|
|
|
|
|
|
|
|
(2,682 |
) |
|
|
|
|
Excess fed funds sold due to PPP-related borrowings |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
PPP-related FHLB borrowings |
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
58 |
|
|
|
|
|
Net interest income, net of PPP effects |
|
|
|
|
|
$ |
21,206 |
|
|
|
|
|
|
|
|
|
|
$ |
62,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earnings assets |
|
$ |
2,481,453 |
|
|
|
|
|
|
|
|
|
|
$ |
2,373,511 |
|
|
|
|
|
|
|
|
|
Total interest-earnings assets, net of PPP effects |
|
|
2,263,795 |
|
|
|
|
|
|
|
|
|
|
|
2,218,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(1) |
|
|
|
|
|
|
|
|
|
|
3.57 |
% |
|
|
|
|
|
|
|
|
|
|
3.72 |
% |
Net interest margin, net of PPP effects |
|
|
|
|
|
|
|
|
|
|
3.73 |
|
|
|
|
|
|
|
|
|
|
|
3.76 |
|
(1) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized. |
Guaranty Bancshares, Inc. |
||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (Unaudited) |
||||||||||||||||||||
(In thousands, except share and per share data) |
||||||||||||||||||||
Efficiency Ratio, Net of PPP Effects |
||||||||||||||||||||
|
|
For the Three Months Ended September 30,
|
|
|
For the Nine Months Ended September 30,
|
|
||||||||||||||
|
|
Average
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
Interest
|
|
|
Average
|
|
||||
Total noninterest expense |
|
|
|
$ |
16,758 |
|
|
|
|
|
|
|
|
$ |
48,349 |
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP-related deferred costs |
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
862 |
|
|
|
|
|
Total noninterest expense, net of PPP effects |
|
|
|
$ |
16,782 |
|
|
|
|
|
|
|
|
$ |
49,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
22,279 |
|
|
|
|
|
|
|
|
|
66,030 |
|
|
|
|
|
Net interest income, net of PPP effects |
|
|
|
|
21,206 |
|
|
|
|
|
|
|
|
|
62,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
$ |
6,663 |
|
|
|
|
|
|
|
|
$ |
16,611 |
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities gains (losses) |
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
Noninterest income, as adjusted |
|
|
|
$ |
6,663 |
|
|
|
|
|
|
|
|
$ |
16,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio(1) |
|
|
|
|
|
|
|
|
57.90 |
% |
|
|
|
|
|
|
|
|
58.50 |
% |
Efficiency ratio, net of PPP effects(2) |
|
|
|
|
|
|
|
|
60.22 |
|
|
|
|
|
|
|
|
|
62.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 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. |
|
|||||||||||||||||||
(2) 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. |
|
About Non-GAAP Financial Measures
Certain of the financial measures and ratios we present, including “tangible book value per share”, “net core earnings,” “core net interest margin,” and PPP-adjusted metrics are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.
These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.
A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.
Conference Call Information
The Company will hold a conference call to discuss third quarter 2020 financial results on Monday, October 19, 2020 at 10:00 am CST. The conference call will be hosted by Ty Abston, Chairman and CEO, Cappy Payne, SEVP and CFO, and Shalene Jacobson, EVP and CRO. All conference attendees must register before the call at https://www.gnty.com/register. The conference materials will be available by accessing the Investor Relations page on our website, gnty.com. A recording of the conference call will be available by 1:00 pm CST the day of the call and remain available through October 30, 2020 on our Investor Relations webpage.
About Guaranty Bancshares, Inc.
Guaranty Bancshares, Inc. is a bank holding company that conducts commercial banking activities through its wholly-owned subsidiary, Guaranty Bank & Trust, N.A. As one of the oldest regional community banks in Texas, Guaranty Bank & Trust provides its customers with a full array of relationship-driven commercial and consumer banking products and services, as well as mortgage, trust, and wealth management services. Guaranty Bank & Trust has 31 banking locations across 24 Texas communities located within the East Texas, Dallas/Fort Worth, greater Houston and Central Texas regions of the state. As of September 30, 2020, Guaranty Bancshares, Inc. had total assets of
Cautionary Statement Regarding Forward-Looking Information
This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our results of operations, financial condition and financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Actual results will also be significantly impacted by the effects of the ongoing COVID-19 pandemic, including, among other effects: the impact of the public health crisis; the extent and duration of closures of businesses, including our branches, vendors and customers; the operation of financial markets; employment levels; market liquidity; the impact of various actions taken in response by the U.S. federal government, the Federal Reserve, other banking regulators, state and local governments; the adequacy of our allowance for loan losses in relation to potential losses in our loan portfolio; and the impact that all of these factors have on our borrowers, other customers, vendors and counterparties. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Such factors include, without limitation, the “Risk Factors” referenced in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q, other risks and uncertainties listed from time to time in our reports and documents filed with the Securities and Exchange Commission ("SEC"). We can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements. The forward-looking statements are made as of the date of this communication, and we do not intend, and assume no obligation, to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.