Guaranty Bancshares, Inc. Reports Third Quarter 2023 Financial Results
- Net income for Q3 2023 was $6.3 million, a decrease compared to previous quarters. Return on average assets and equity also decreased. Company has a strong balance sheet and stable core deposit base.
- Net income decreased compared to previous quarters. Return on average assets and equity also decreased.
"Our company is performing well despite various economic and industry headwinds. Earnings were adequate in the third quarter and although we're seeing signs of a slowing economy, the Company is well-positioned for it with a strong balance sheet and stable core deposit base. We continue to have strong asset quality with historically low nonperforming assets. We expect to see some borrower stress as loan interest rates reprice but our loans are conservatively underwritten and many of our borrowers will continue to experience benefits from the robust economic environment in
1. Net earnings less extraordinary items is calculated as net earnings, less the gain on sale of correspondent bank stock, net of tax, of |
QUARTERLY HIGHLIGHTS
-
Granular and Stable Core Deposit Base. As of September 30, 2023, we have 87,208 total deposit accounts with an average account balance of
. We have a historically reliable core deposit base, with strong and trusted banking relationships. Total deposits increased by$30,482 during the third quarter, which consisted primarily of an increase in core deposits of$55.5 million , offset by a decrease in public funds deposits of$75.7 million . The bank has not historically used brokered deposits and does not foresee a reliance on them going forward, however, we issued$20.2 million of these deposits during the second quarter to test their availability as a contingent liquidity source. Half of the brokered CD's mature in November 2023 and the remainder in February 2024. Excluding public funds and bank-owned accounts, our uninsured deposits as of September 30, 2023 were$50.0 million 25.02% of total deposits.
We continued to increase interest rates paid on deposits during the quarter in order to pay competitive rates, however noninterest-bearing deposits still represent34.0% of total deposits. Our cost of interest-bearing deposits increased 59 basis points during the quarter from2.41% in the prior quarter to3.00% , representing a beta on interest-bearing deposits of approximately217.6% for the linked quarter compared to the federal funds target rates. Our cost of total deposits for the third quarter of 2023 increased 45 basis points from1.53% in the prior quarter to1.98% , representing a beta on total deposits of approximately166.0% for the linked quarter.
-
Strong Asset Quality. Nonperforming assets as a percentage of total assets were
0.09% at September 30, 2023, compared to0.11% at June 30, 2023 and0.28% at September 30, 2022. Net charge-offs (annualized) to average loans were0.11% for the quarter ended September 30, 2023, compared to0.03% for the quarter ended June 30, 2023, and0.07% for the quarter ended September 30, 2022. During the third quarter, nonperforming assets consisted primarily of nonaccrual loans and the decrease from the prior quarter resulted from the resolution or payoff of smaller balance loans.
Loans risk rated as substandard increased during the quarter from as of June 30, 2023 to$8.1 million as of September 30, 2023, an increase of$29.5 million . Despite the increase, substandard loans continued to represent a modest$21.4 million 1.3% of total loans at quarter-end. The increase results primarily from two commercial real estate loans, with outstanding balances of and$14.5 million , respectively. The larger credit is currently performing, is not past due, and is well-collateralized in the desirable$6.9 million Austin, Texas market with an LTV of69% . Management believes this credit will be favorably resolved with minimal to no loss by year-end. The second, smaller loan is an amortizing commercial real estate loan in which we hold a priority first lien position. The project is being developed under an SBA 504 program, with a different lender managing the project's construction phase and financing the second lien debenture note. This loan is also performing, is not past due and is well-collateralized with an LTV of46% . These two downgrades resulted from general economic stress factors, and appropriate credit reserves were captured in our CECL model.
Commercial real estate (CRE) loans, particularly office related loans, have received increased scrutiny in recent months. Our CRE loans and real estate C&D loans represent38.9% and13.7% of the total loan portfolio, respectively. Office-related loans represent4.7% of the total loan portfolio and have an average balance of .$523,000
Although asset quality remains strong, we made minor adjustments to certain qualitative factors during the third quarter to incorporate improvements in C&D concentrations and past-due and non-accrual trends. These qualitative adjustments, along with minimal charge-offs and a reduction in the total loan portfolio, resulted in no provision for credit loss in the third quarter of 2023.
-
Healthy Capital and Liquidity. Our capital and liquidity ratios, as well as contingent liquidity sources, remain very healthy. We continue to take advantage of low stock prices to repurchase shares of Company stock and add intrinsic value for shareholders. During the third quarter of 2023, we repurchased 61,688 shares, or
0.53% of average shares outstanding during the period, at an average price of per share. Our liquidity ratio, calculated as cash and cash equivalents and unpledged investments divided by total liabilities, was$27.38 14.0% as of quarter-end. Our total available contingent liquidity, net of current outstanding borrowings, is , consisting of FHLB, FRB and correspondent bank fed funds and revolving lines of credit. Finally, our total equity to average assets as on September 30, 2023 is$1.2 billion 9.2% . If we had to recognize our entire unrealized losses on both AFS and HTM securities, our total equity to average assets ratio would be8.2% †, which is still a strong capital level under regulatory requirements.
† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release. |
RESULTS OF OPERATIONS
Net interest income, before the provision for credit losses, in the third quarter of 2023 and 2022 was
Net interest margin, on a fully taxable equivalent basis, for the third quarter of 2023 and 2022 was
Net interest income, before the provision for credit losses, decreased
Net interest margin, on a taxable equivalent basis, decreased from
We recorded no provision for credit losses during the first three quarters of 2023. During the fourth quarter of 2022, we recorded a
Noninterest income decreased
Noninterest expense increased
Noninterest income in the third quarter of 2023 decreased by
Noninterest expense decreased
The Company’s efficiency ratio in the third quarter of 2023 was
FINANCIAL CONDITION
Consolidated assets for the Company totaled
Gross loans decreased
Gross loans increased
Total deposits increased by
Nonperforming assets as a percentage of total loans were
Total equity was
|
|
As of |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
47,922 |
|
|
$ |
47,663 |
|
|
$ |
59,030 |
|
|
$ |
52,390 |
|
|
$ |
48,010 |
|
Federal funds sold |
|
|
73,275 |
|
|
|
44,950 |
|
|
|
95,400 |
|
|
|
47,275 |
|
|
|
71,875 |
|
Interest-bearing deposits |
|
|
8,980 |
|
|
|
4,738 |
|
|
|
3,695 |
|
|
|
6,802 |
|
|
|
4,284 |
|
Total cash and cash equivalents |
|
|
130,177 |
|
|
|
97,351 |
|
|
|
158,125 |
|
|
|
106,467 |
|
|
|
124,169 |
|
Securities available for sale |
|
|
178,644 |
|
|
|
166,596 |
|
|
|
173,744 |
|
|
|
188,927 |
|
|
|
197,944 |
|
Securities held to maturity |
|
|
408,308 |
|
|
|
437,292 |
|
|
|
476,105 |
|
|
|
509,008 |
|
|
|
633,386 |
|
Loans held for sale |
|
|
2,506 |
|
|
|
795 |
|
|
|
1,260 |
|
|
|
3,156 |
|
|
|
2,749 |
|
Loans, net |
|
|
2,286,163 |
|
|
|
2,300,882 |
|
|
|
2,344,240 |
|
|
|
2,344,245 |
|
|
|
2,234,782 |
|
Accrued interest receivable |
|
|
11,307 |
|
|
|
11,110 |
|
|
|
10,443 |
|
|
|
11,555 |
|
|
|
10,111 |
|
Premises and equipment, net |
|
|
56,712 |
|
|
|
56,151 |
|
|
|
55,457 |
|
|
|
54,291 |
|
|
|
54,212 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
38 |
|
|
|
38 |
|
|
|
5 |
|
Cash surrender value of life insurance |
|
|
42,096 |
|
|
|
41,830 |
|
|
|
38,619 |
|
|
|
38,404 |
|
|
|
38,194 |
|
Core deposit intangible, net |
|
|
1,524 |
|
|
|
1,633 |
|
|
|
1,746 |
|
|
|
1,859 |
|
|
|
1,973 |
|
Goodwill |
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
|
|
32,160 |
|
Other assets |
|
|
80,816 |
|
|
|
60,396 |
|
|
|
64,350 |
|
|
|
61,385 |
|
|
|
60,581 |
|
Total assets |
|
$ |
3,230,413 |
|
|
$ |
3,206,196 |
|
|
$ |
3,356,287 |
|
|
$ |
3,351,495 |
|
|
$ |
3,390,266 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest-bearing |
|
$ |
903,391 |
|
|
$ |
915,462 |
|
|
$ |
992,527 |
|
|
$ |
1,052,144 |
|
|
$ |
1,141,184 |
|
Interest-bearing |
|
|
1,754,902 |
|
|
|
1,687,355 |
|
|
|
1,630,841 |
|
|
|
1,629,010 |
|
|
|
1,649,326 |
|
Total deposits |
|
|
2,658,293 |
|
|
|
2,602,817 |
|
|
|
2,623,368 |
|
|
|
2,681,154 |
|
|
|
2,790,510 |
|
Securities sold under agreements to repurchase |
|
|
19,366 |
|
|
|
20,532 |
|
|
|
13,338 |
|
|
|
7,221 |
|
|
|
7,592 |
|
Accrued interest and other liabilities |
|
|
31,218 |
|
|
|
30,701 |
|
|
|
30,125 |
|
|
|
28,409 |
|
|
|
27,384 |
|
Line of credit |
|
|
2,000 |
|
|
|
12,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Federal Home Loan Bank advances |
|
|
175,000 |
|
|
|
195,000 |
|
|
|
340,000 |
|
|
|
290,000 |
|
|
|
225,000 |
|
Subordinated debentures |
|
|
47,752 |
|
|
|
47,719 |
|
|
|
49,186 |
|
|
|
49,153 |
|
|
|
51,119 |
|
Total liabilities |
|
|
2,933,629 |
|
|
|
2,908,769 |
|
|
|
3,056,017 |
|
|
|
3,055,937 |
|
|
|
3,101,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Equity attributable to Guaranty Bancshares, Inc. |
|
|
296,226 |
|
|
|
296,862 |
|
|
|
299,700 |
|
|
|
294,984 |
|
|
|
288,084 |
|
Noncontrolling interest |
|
|
558 |
|
|
|
565 |
|
|
|
570 |
|
|
|
574 |
|
|
|
577 |
|
Total equity |
|
|
296,784 |
|
|
|
297,427 |
|
|
|
300,270 |
|
|
|
295,558 |
|
|
|
288,661 |
|
Total liabilities and equity |
|
$ |
3,230,413 |
|
|
$ |
3,206,196 |
|
|
$ |
3,356,287 |
|
|
$ |
3,351,495 |
|
|
$ |
3,390,266 |
|
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands, except per share data) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
STATEMENTS OF EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income |
|
$ |
39,818 |
|
|
$ |
38,734 |
|
|
$ |
37,144 |
|
|
$ |
35,720 |
|
|
$ |
32,476 |
|
Interest expense |
|
|
16,516 |
|
|
|
14,031 |
|
|
|
11,982 |
|
|
|
7,362 |
|
|
|
4,179 |
|
Net interest income |
|
|
23,302 |
|
|
|
24,703 |
|
|
|
25,162 |
|
|
|
28,358 |
|
|
|
28,297 |
|
Provision for credit losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,800 |
|
|
|
600 |
|
Net interest income after provision for credit losses |
|
|
23,302 |
|
|
|
24,703 |
|
|
|
25,162 |
|
|
|
25,558 |
|
|
|
27,697 |
|
Noninterest income |
|
|
4,833 |
|
|
|
7,873 |
|
|
|
4,905 |
|
|
|
5,122 |
|
|
|
5,803 |
|
Noninterest expense |
|
|
20,408 |
|
|
|
20,471 |
|
|
|
19,967 |
|
|
|
20,897 |
|
|
|
20,237 |
|
Income before income taxes |
|
|
7,727 |
|
|
|
12,105 |
|
|
|
10,100 |
|
|
|
9,783 |
|
|
|
13,263 |
|
Income tax provision |
|
|
1,437 |
|
|
|
2,529 |
|
|
|
1,823 |
|
|
|
1,764 |
|
|
|
2,363 |
|
Net earnings |
|
$ |
6,290 |
|
|
$ |
9,576 |
|
|
$ |
8,277 |
|
|
$ |
8,019 |
|
|
$ |
10,900 |
|
Net loss attributable to noncontrolling interest |
|
|
7 |
|
|
|
5 |
|
|
|
4 |
|
|
|
3 |
|
|
|
3 |
|
Net earnings attributable to Guaranty Bancshares, Inc. |
|
$ |
6,297 |
|
|
$ |
9,581 |
|
|
$ |
8,281 |
|
|
$ |
8,022 |
|
|
$ |
10,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PER COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings per common share, basic |
|
$ |
0.54 |
|
|
$ |
0.82 |
|
|
$ |
0.69 |
|
|
$ |
0.67 |
|
|
$ |
0.92 |
|
Earnings per common share, diluted |
|
|
0.54 |
|
|
|
0.81 |
|
|
|
0.69 |
|
|
|
0.67 |
|
|
|
0.91 |
|
Cash dividends per common share |
|
|
0.23 |
|
|
|
0.23 |
|
|
|
0.23 |
|
|
|
0.22 |
|
|
|
0.22 |
|
Book value per common share - end of quarter |
|
|
25.64 |
|
|
|
25.58 |
|
|
|
25.13 |
|
|
|
24.70 |
|
|
|
24.18 |
|
Tangible book value per common share - end of quarter(1) |
|
|
22.72 |
|
|
|
22.67 |
|
|
|
22.29 |
|
|
|
21.85 |
|
|
|
21.31 |
|
Common shares outstanding - end of quarter(4) |
|
|
11,554,094 |
|
|
|
11,603,167 |
|
|
|
11,925,357 |
|
|
|
11,941,672 |
|
|
|
11,915,372 |
|
Weighted-average common shares outstanding, basic |
|
|
11,568,897 |
|
|
|
11,735,475 |
|
|
|
11,939,593 |
|
|
|
11,938,973 |
|
|
|
11,907,233 |
|
Weighted-average common shares outstanding, diluted |
|
|
11,619,342 |
|
|
|
11,756,512 |
|
|
|
12,012,004 |
|
|
|
12,048,475 |
|
|
|
12,032,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average assets (annualized) |
|
|
0.78 |
% |
|
|
1.17 |
% |
|
|
1.01 |
% |
|
|
0.95 |
% |
|
|
1.30 |
% |
Return on average equity (annualized) |
|
|
8.43 |
|
|
|
12.87 |
|
|
|
11.18 |
|
|
|
10.88 |
|
|
|
14.87 |
|
Net interest margin, fully taxable equivalent (annualized)(2) |
|
|
3.02 |
|
|
|
3.19 |
|
|
|
3.24 |
|
|
|
3.57 |
|
|
|
3.59 |
|
Efficiency ratio(3) |
|
|
72.54 |
|
|
|
62.84 |
|
|
|
66.41 |
|
|
|
62.42 |
|
|
|
59.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(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 |
|
|||||||||||||||||||
(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) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options. |
|
|
|
As of |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
LOAN PORTFOLIO COMPOSITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial |
|
$ |
292,410 |
|
|
$ |
295,864 |
|
|
$ |
295,936 |
|
|
$ |
314,067 |
|
|
$ |
289,029 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Construction and development |
|
|
317,484 |
|
|
|
345,127 |
|
|
|
372,203 |
|
|
|
377,135 |
|
|
|
391,564 |
|
Commercial real estate |
|
|
901,321 |
|
|
|
891,883 |
|
|
|
900,190 |
|
|
|
887,587 |
|
|
|
821,941 |
|
Farmland |
|
|
188,614 |
|
|
|
187,105 |
|
|
|
190,802 |
|
|
|
185,817 |
|
|
|
179,402 |
|
1-4 family residential |
|
|
504,002 |
|
|
|
496,340 |
|
|
|
499,944 |
|
|
|
493,061 |
|
|
|
467,983 |
|
Multi-family residential |
|
|
42,720 |
|
|
|
44,385 |
|
|
|
44,760 |
|
|
|
45,147 |
|
|
|
43,025 |
|
Consumer |
|
|
58,294 |
|
|
|
59,498 |
|
|
|
60,163 |
|
|
|
61,394 |
|
|
|
58,835 |
|
Agricultural |
|
|
13,076 |
|
|
|
13,447 |
|
|
|
13,545 |
|
|
|
13,686 |
|
|
|
13,917 |
|
Overdrafts |
|
|
328 |
|
|
|
252 |
|
|
|
270 |
|
|
|
282 |
|
|
|
369 |
|
Total loans(1)(2) |
|
$ |
2,318,249 |
|
|
$ |
2,333,901 |
|
|
$ |
2,377,813 |
|
|
$ |
2,378,176 |
|
|
$ |
2,266,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
ALLOWANCE FOR CREDIT LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at beginning of period |
|
$ |
31,759 |
|
|
$ |
31,953 |
|
|
$ |
31,974 |
|
|
$ |
29,235 |
|
|
$ |
28,997 |
|
Loans charged-off |
|
|
(644 |
) |
|
|
(224 |
) |
|
|
(94 |
) |
|
|
(103 |
) |
|
|
(418 |
) |
Recoveries |
|
|
25 |
|
|
|
30 |
|
|
|
73 |
|
|
|
42 |
|
|
|
56 |
|
Provision for credit loss expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,800 |
|
|
|
600 |
|
Balance at end of period |
|
$ |
31,140 |
|
|
$ |
31,759 |
|
|
$ |
31,953 |
|
|
$ |
31,974 |
|
|
$ |
29,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for credit losses / period-end loans |
|
|
1.34 |
% |
|
|
1.36 |
% |
|
|
1.34 |
% |
|
|
1.34 |
% |
|
|
1.29 |
% |
Allowance for credit losses / nonperforming loans |
|
|
1,148.2 |
|
|
|
894.6 |
|
|
|
238.4 |
|
|
|
294.7 |
|
|
|
313.3 |
|
Net charge-offs / average loans (annualized) |
|
|
0.11 |
|
|
|
0.03 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NONPERFORMING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonaccrual loans |
|
$ |
2,712 |
|
|
$ |
3,550 |
|
|
$ |
13,405 |
|
|
$ |
10,848 |
|
|
$ |
9,330 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
38 |
|
|
|
38 |
|
|
|
5 |
|
Repossessed assets owned |
|
|
250 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total nonperforming assets |
|
$ |
2,962 |
|
|
$ |
3,550 |
|
|
$ |
13,443 |
|
|
$ |
10,886 |
|
|
$ |
9,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonperforming assets as a percentage of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total loans(1)(2) |
|
|
0.13 |
% |
|
|
0.15 |
% |
|
|
0.57 |
% |
|
|
0.46 |
% |
|
|
0.41 |
% |
Total assets |
|
|
0.09 |
|
|
|
0.11 |
|
|
|
0.40 |
|
|
|
0.32 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(1) Excludes outstanding balances of loans held for sale of |
|
|||||||||||||||||||
(2) Excludes deferred loan fees of |
|
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Service charges |
|
$ |
1,131 |
|
|
$ |
1,056 |
|
|
$ |
1,077 |
|
|
$ |
1,096 |
|
|
$ |
1,146 |
|
Net realized gain on securities transactions |
|
|
— |
|
|
|
(322 |
) |
|
|
93 |
|
|
|
172 |
|
|
|
— |
|
Net realized gain on sale of loans |
|
|
218 |
|
|
|
473 |
|
|
|
314 |
|
|
|
310 |
|
|
|
338 |
|
Fiduciary and custodial income |
|
|
637 |
|
|
|
630 |
|
|
|
638 |
|
|
|
642 |
|
|
|
576 |
|
Bank-owned life insurance income |
|
|
267 |
|
|
|
211 |
|
|
|
214 |
|
|
|
209 |
|
|
|
215 |
|
Merchant and debit card fees |
|
|
1,752 |
|
|
|
2,121 |
|
|
|
1,674 |
|
|
|
1,711 |
|
|
|
1,738 |
|
Loan processing fee income |
|
|
128 |
|
|
|
142 |
|
|
|
134 |
|
|
|
150 |
|
|
|
192 |
|
Mortgage fee income |
|
|
46 |
|
|
|
50 |
|
|
|
68 |
|
|
|
81 |
|
|
|
75 |
|
Other noninterest income |
|
|
654 |
|
|
|
3,512 |
|
|
|
693 |
|
|
|
751 |
|
|
|
1,523 |
|
Total noninterest income |
|
$ |
4,833 |
|
|
$ |
7,873 |
|
|
$ |
4,905 |
|
|
$ |
5,122 |
|
|
$ |
5,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Employee compensation and benefits |
|
$ |
11,944 |
|
|
$ |
11,939 |
|
|
$ |
12,264 |
|
|
$ |
12,364 |
|
|
$ |
11,851 |
|
Occupancy expenses |
|
|
2,854 |
|
|
|
2,754 |
|
|
|
2,830 |
|
|
|
2,770 |
|
|
|
2,800 |
|
Legal and professional fees |
|
|
902 |
|
|
|
985 |
|
|
|
583 |
|
|
|
779 |
|
|
|
503 |
|
Software and technology |
|
|
1,490 |
|
|
|
1,531 |
|
|
|
1,396 |
|
|
|
1,525 |
|
|
|
1,409 |
|
Amortization |
|
|
147 |
|
|
|
149 |
|
|
|
161 |
|
|
|
161 |
|
|
|
166 |
|
Director and committee fees |
|
|
192 |
|
|
|
201 |
|
|
|
199 |
|
|
|
199 |
|
|
|
213 |
|
Advertising and promotions |
|
|
288 |
|
|
|
269 |
|
|
|
267 |
|
|
|
488 |
|
|
|
378 |
|
ATM and debit card expense |
|
|
803 |
|
|
|
739 |
|
|
|
599 |
|
|
|
740 |
|
|
|
723 |
|
Telecommunication expense |
|
|
178 |
|
|
|
171 |
|
|
|
183 |
|
|
|
193 |
|
|
|
184 |
|
FDIC insurance assessment fees |
|
|
363 |
|
|
|
522 |
|
|
|
301 |
|
|
|
359 |
|
|
|
272 |
|
Other noninterest expense |
|
|
1,247 |
|
|
|
1,211 |
|
|
|
1,184 |
|
|
|
1,319 |
|
|
|
1,738 |
|
Total noninterest expense |
|
$ |
20,408 |
$ |
20,471 |
|
$ |
19,967 |
|
$ |
20,897 |
|
$ |
20,237 |
|
|
Quarter Ended September 30, |
|
|||||||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans(1) |
|
$ |
2,332,171 |
|
|
$ |
34,765 |
|
|
|
5.91 |
% |
|
$ |
2,191,411 |
|
|
$ |
27,455 |
|
|
|
4.97 |
% |
Securities available for sale |
|
|
181,946 |
|
|
|
1,346 |
|
|
|
2.93 |
|
|
|
196,875 |
|
|
|
1,239 |
|
|
|
2.50 |
|
Securities held to maturity |
|
|
432,687 |
|
|
|
2,710 |
|
|
|
2.48 |
|
|
|
707,601 |
|
|
|
3,416 |
|
|
|
1.92 |
|
Nonmarketable equity securities |
|
|
25,429 |
|
|
|
304 |
|
|
|
4.74 |
|
|
|
21,382 |
|
|
|
172 |
|
|
|
3.19 |
|
Interest-bearing deposits in other banks |
|
|
52,424 |
|
|
|
693 |
|
|
|
5.24 |
|
|
|
32,233 |
|
|
|
194 |
|
|
|
2.39 |
|
Total interest-earning assets |
|
|
3,024,657 |
|
|
|
39,818 |
|
|
|
5.22 |
|
|
|
3,149,502 |
|
|
|
32,476 |
|
|
|
4.09 |
|
Allowance for credit losses |
|
|
(31,574 |
) |
|
|
|
|
|
|
|
|
(28,777 |
) |
|
|
|
|
|
|
||||
Noninterest-earning assets |
|
|
220,406 |
|
|
|
|
|
|
|
|
|
216,623 |
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
3,213,489 |
|
|
|
|
|
|
|
|
$ |
3,337,348 |
|
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits |
|
$ |
1,726,218 |
|
|
$ |
13,069 |
|
|
|
3.00 |
% |
|
$ |
1,650,314 |
|
|
$ |
2,455 |
|
|
|
0.59 |
% |
Advances from FHLB and fed funds purchased |
|
|
194,115 |
|
|
|
2,588 |
|
|
|
5.29 |
|
|
|
202,832 |
|
|
|
1,211 |
|
|
|
2.37 |
|
Line of credit |
|
|
5,011 |
|
|
|
204 |
|
|
|
16.15 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Subordinated debt |
|
|
47,730 |
|
|
|
534 |
|
|
|
4.44 |
|
|
|
51,087 |
|
|
|
509 |
|
|
|
3.95 |
|
Securities sold under agreements to repurchase |
|
|
22,718 |
|
|
|
121 |
|
|
|
2.11 |
|
|
|
6,844 |
|
|
|
4 |
|
|
|
0.23 |
|
Total interest-bearing liabilities |
|
|
1,995,792 |
|
|
|
16,516 |
|
|
|
3.28 |
|
|
|
1,911,077 |
|
|
|
4,179 |
|
|
|
0.87 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
|
888,772 |
|
|
|
|
|
|
|
|
|
1,109,205 |
|
|
|
|
|
|
|
||||
Accrued interest and other liabilities |
|
|
32,716 |
|
|
|
|
|
|
|
|
|
26,260 |
|
|
|
|
|
|
|
||||
Total noninterest-bearing liabilities |
|
|
921,488 |
|
|
|
|
|
|
|
|
|
1,135,465 |
|
|
|
|
|
|
|
||||
Equity |
|
|
296,209 |
|
|
|
|
|
|
|
|
|
290,806 |
|
|
|
|
|
|
|
||||
Total liabilities and equity |
|
$ |
3,213,489 |
|
|
|
|
|
|
|
|
$ |
3,337,348 |
|
|
|
|
|
|
|
||||
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
1.94 |
% |
|
|
|
|
|
|
|
|
3.22 |
% |
||||
Net interest income |
|
|
|
|
$ |
23,302 |
|
|
|
|
|
|
|
|
$ |
28,297 |
|
|
|
|
||||
Net interest margin(3) |
|
|
|
|
|
|
|
|
3.06 |
% |
|
|
|
|
|
|
|
|
3.56 |
% |
||||
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
3.02 |
% |
|
|
|
|
|
|
|
|
3.59 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(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 |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans(1) |
|
$ |
2,359,880 |
|
|
$ |
100,513 |
|
|
|
5.69 |
% |
|
$ |
2,066,529 |
|
|
$ |
74,314 |
|
|
|
4.81 |
% |
Securities available for sale |
|
|
180,645 |
|
|
|
3,619 |
|
|
|
2.68 |
|
|
|
316,386 |
|
|
|
4,330 |
|
|
|
1.83 |
|
Securities held to maturity |
|
|
463,434 |
|
|
|
8,591 |
|
|
|
2.48 |
|
|
|
499,092 |
|
|
|
7,567 |
|
|
|
2.03 |
|
Nonmarketable equity securities |
|
|
27,727 |
|
|
|
1,024 |
|
|
|
4.94 |
|
|
|
16,937 |
|
|
|
869 |
|
|
|
6.86 |
|
Interest-bearing deposits in other banks |
|
|
49,923 |
|
|
|
1,949 |
|
|
|
5.22 |
|
|
|
145,936 |
|
|
|
409 |
|
|
|
0.37 |
|
Total interest-earning assets |
|
|
3,081,609 |
|
|
|
115,696 |
|
|
|
5.02 |
|
|
|
3,044,880 |
|
|
|
87,489 |
|
|
|
3.84 |
|
Allowance for credit losses |
|
|
(31,804 |
) |
|
|
|
|
|
|
|
|
(29,341 |
) |
|
|
|
|
|
|
||||
Noninterest-earning assets |
|
|
219,227 |
|
|
|
|
|
|
|
|
|
216,140 |
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
3,269,032 |
|
|
|
|
|
|
|
|
$ |
3,231,679 |
|
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits |
|
$ |
1,668,394 |
|
|
$ |
30,670 |
|
|
|
2.46 |
% |
|
$ |
1,684,725 |
|
|
$ |
5,320 |
|
|
|
0.42 |
% |
Advances from FHLB and fed funds purchased |
|
|
255,011 |
|
|
|
9,711 |
|
|
|
5.09 |
|
|
|
96,462 |
|
|
|
1,447 |
|
|
|
2.01 |
|
Line of credit |
|
|
4,139 |
|
|
|
268 |
|
|
|
8.66 |
|
|
|
— |
|
|
|
34 |
|
|
|
— |
|
Subordinated debt |
|
|
48,357 |
|
|
|
1,609 |
|
|
|
4.45 |
|
|
|
46,024 |
|
|
|
1,208 |
|
|
|
3.51 |
|
Securities sold under agreements to repurchase |
|
|
19,548 |
|
|
|
271 |
|
|
|
1.85 |
|
|
|
8,920 |
|
|
|
9 |
|
|
|
0.13 |
|
Total interest-bearing liabilities |
|
|
1,995,449 |
|
|
|
42,529 |
|
|
|
2.85 |
|
|
|
1,836,131 |
|
|
|
8,018 |
|
|
|
0.58 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
|
944,870 |
|
|
|
|
|
|
|
|
|
1,075,941 |
|
|
|
|
|
|
|
||||
Accrued interest and other liabilities |
|
|
30,057 |
|
|
|
|
|
|
|
|
|
25,212 |
|
|
|
|
|
|
|
||||
Total noninterest-bearing liabilities |
|
|
974,927 |
|
|
|
|
|
|
|
|
|
1,101,153 |
|
|
|
|
|
|
|
||||
Equity |
|
|
298,656 |
|
|
|
|
|
|
|
|
|
294,395 |
|
|
|
|
|
|
|
||||
Total liabilities and equity |
|
$ |
3,269,032 |
|
|
|
|
|
|
|
|
$ |
3,231,679 |
|
|
|
|
|
|
|
||||
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
2.17 |
% |
|
|
|
|
|
|
|
|
3.26 |
% |
||||
Net interest income |
|
|
|
|
$ |
73,167 |
|
|
|
|
|
|
|
|
$ |
79,471 |
|
|
|
|
||||
Net interest margin(3) |
|
|
|
|
|
|
|
|
3.17 |
% |
|
|
|
|
|
|
|
|
3.49 |
% |
||||
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
|
|
|
3.53 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(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 |
|
NON-GAAP RECONCILING TABLES
Tangible Book Value per Common Share
|
|
As of |
|
|||||||||||||||||
|
|
2023 |
|
|
2022 |
|
||||||||||||||
(dollars in thousands, except per share data) |
|
September 30 |
|
|
June 30 |
|
|
March 31 |
|
|
December 31 |
|
|
September 30 |
|
|||||
Equity attributable to Guaranty Bancshares, Inc. |
|
$ |
296,226 |
|
|
$ |
296,862 |
|
|
$ |
299,700 |
|
|
$ |
294,984 |
|
|
$ |
288,084 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Goodwill |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
|
|
(32,160 |
) |
Core deposit intangible, net |
|
|
(1,524 |
) |
|
|
(1,633 |
) |
|
|
(1,746 |
) |
|
|
(1,859 |
) |
|
|
(1,973 |
) |
Total tangible common equity attributable to Guaranty Bancshares, Inc. |
|
$ |
262,542 |
|
|
$ |
263,069 |
|
|
$ |
265,794 |
|
|
$ |
260,965 |
|
|
$ |
253,951 |
|
Common shares outstanding(1) |
|
|
11,554,094 |
|
|
|
11,603,167 |
|
|
|
11,925,357 |
|
|
|
11,941,672 |
|
|
|
11,915,372 |
|
Book value per common share |
|
$ |
25.64 |
|
|
$ |
25.58 |
|
|
$ |
25.13 |
|
|
$ |
24.70 |
|
|
$ |
24.18 |
|
Tangible book value per common share(1) |
|
|
22.72 |
|
|
|
22.67 |
|
|
|
22.29 |
|
|
|
21.85 |
|
|
|
21.31 |
|
(1) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options. |
Net Unrealized Loss on Securities, Tax Effected, as % of Total Equity
(dollars in thousands) |
|
September 30, 2023 |
|
|
Total equity(1) |
|
$ |
296,784 |
|
Less: net unrealized loss on HTM securities, tax effected |
|
|
(32,087 |
) |
Total equity, including net unrealized loss on AFS and HTM securities |
|
$ |
264,697 |
|
|
|
|
|
|
Net unrealized loss on AFS securities, tax effected |
|
|
19,536 |
|
Net unrealized loss on HTM securities, tax effected |
|
|
32,087 |
|
Net unrealized loss on AFS and HTM securities, tax effected |
|
$ |
51,623 |
|
|
|
|
|
|
Net unrealized loss on securities as % of total equity(1) |
|
|
17.4 |
% |
Total equity before impact of unrealized losses |
|
$ |
316,320 |
|
Net unrealized loss on securities as % of total equity before impact of unrealized losses |
|
|
16.3 |
% |
|
|
|
|
|
Total average assets |
|
$ |
3,213,489 |
|
Total equity to average assets |
|
|
9.2 |
% |
Total equity, adjusted for tax effected net unrealized loss, to average assets |
|
|
8.2 |
% |
|
|
|
|
|
(1) Includes the net unrealized loss on AFS securities, tax effected, of |
|
|
|
Cost of Total Deposits
|
|
Quarter Ended |
|
|||||||||
(dollars in thousands) |
|
September 30, 2023 |
|
|
June 30, 2023 |
|
|
September 30, 2022 |
|
|||
Total average interest-bearing deposits |
|
$ |
1,726,218 |
|
|
$ |
1,653,237 |
|
|
$ |
1,650,314 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|||
Noninterest-bearing deposits |
|
|
888,772 |
|
|
|
948,083 |
|
|
|
1,109,205 |
|
Total average deposits |
|
$ |
2,614,990 |
|
|
$ |
2,601,320 |
|
|
$ |
2,759,519 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total deposit-related interest expense |
|
$ |
13,069 |
|
|
$ |
9,946 |
|
|
$ |
2,455 |
|
|
|
|
|
|
|
|
|
|
|
|||
Average cost of interest-bearing deposits |
|
|
3.00 |
% |
|
|
2.41 |
% |
|
|
0.59 |
% |
Average cost of total deposits |
|
|
1.98 |
|
|
|
1.53 |
|
|
|
0.35 |
|
About Non-GAAP Financial Measures
Certain of the financial measures and ratios we present, including “tangible book value per share”, "net unrealized loss on securities, tax effected, as a percentage of total equity" and "cost of total deposits" are supplemental measures that are not required by, or are not presented in accordance with,
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 2023 financial results on Monday, October 16, 2023 at 10:00 am Central Time. The conference call will be hosted by Ty Abston, Chairman and CEO, Cappy Payne, SEVP and Company CFO, and Shalene Jacobson, EVP and Bank CFO. All conference attendees must register before the call at www.gnty.com/earningscall. The conference materials will be available by accessing the Investor Relations page on our website, www.gnty.com. A recording of the conference call will be available by 1:00 pm Central Time the day of the call and remain available through October 31, 2023 on our Investor Relations webpage.
About Guaranty Bancshares, Inc.
Guaranty Bancshares, Inc. is the parent company for Guaranty Bank & Trust, N.A. Guaranty Bank & Trust has 32 banking locations across 26 Texas communities located within the
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. 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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20231016876887/en/
Cappy Payne
Senior Executive Vice President and Chief Financial Officer
Guaranty Bancshares, Inc.
(888) 572-9881
investors@gnty.com
Source: Guaranty Bancshares, Inc.
FAQ
What was the net income for Q3 2023?
How did the return on average assets and equity change in Q3 2023?