Independent Bank Group, Inc. Reports Third Quarter Financial Results and Declares Quarterly Dividend
Independent Bank Group (NASDAQ: IBTX) reported Q3 2024 net income of $20.4 million, or $0.49 per diluted share, compared to $32.8 million in Q3 2023. Adjusted net income was $20.6 million, or $0.50 per diluted share. The company declared a quarterly cash dividend of $0.38 per share. Highlights include:
- Net interest margin expanded by 3 basis points to 2.50%
- Loan yields expanded by 4 basis points to 6.07%
- Nonperforming asset ratio of 0.37% and net charge-off ratio of 0.00%
- Book value increased to $47.03 per share
- Total capital ratio grew by 151 basis points to 13.26%
The company plans to exit the mortgage warehouse line of business in Q4 2024. Total loans held for investment were $13.9 billion, and total deposits were $16.0 billion. The company remains well-capitalized under regulatory guidelines.
Independent Bank Group (NASDAQ: IBTX) ha riportato un reddito netto per il terzo trimestre 2024 di $20,4 milioni, ovvero $0,49 per azione diluita, rispetto ai $32,8 milioni del terzo trimestre 2023. Il reddito netto corretto è stato di $20,6 milioni, o $0,50 per azione diluita. L'azienda ha dichiarato un dividendo in contante trimestrale di $0,38 per azione. I punti salienti includono:
- Margine di interesse netto aumentato di 3 punti base a 2,50%
- Rendimenti dei prestiti aumentati di 4 punti base a 6,07%
- Rapporto di attivi non performanti di 0,37% e rapporto di cancellazione netta di 0,00%
- Valore contabile aumentato a $47,03 per azione
- Rapporto di capitale totale cresciuto di 151 punti base a 13,26%
L'azienda prevede di uscire dal settore dei mutui nel quarto trimestre del 2024. I prestiti totali mantenuti per investimenti erano di $13,9 miliardi e i depositi totali ammontavano a $16,0 miliardi. L'azienda rimane ben capitalizzata secondo le linee guida normative.
Independent Bank Group (NASDAQ: IBTX) reportó un ingreso neto del tercer trimestre de 2024 de $20.4 millones, o $0.49 por acción diluida, en comparación con $32.8 millones en el tercer trimestre de 2023. El ingreso neto ajustado fue de $20.6 millones, o $0.50 por acción diluida. La empresa declaró un dividendo en efectivo trimestral de $0.38 por acción. Los puntos destacados incluyen:
- El margen de interés neto se expandió en 3 puntos básicos a 2.50%
- Los rendimientos de los préstamos se expandieron en 4 puntos básicos a 6.07%
- Ratio de activos no rentables de 0.37% y ratio de cancelación neta de 0.00%
- El valor contable aumentó a $47.03 por acción
- La relación de capital total creció en 151 puntos básicos a 13.26%
La empresa planea salir del negocio de líneas de crédito hipotecario en el cuarto trimestre de 2024. Los préstamos totales mantenidos para la inversión fueron de $13.9 mil millones, y los depósitos totales fueron de $16.0 mil millones. La empresa sigue estando bien capitalizada según las directrices regulatorias.
Independent Bank Group (NASDAQ: IBTX)는 2024년 3분기 순이익이 $20.4 백만으로, 희석주당 $0.49에 해당하며, 2023년 3분기 $32.8 백만과 비교됩니다. 조정된 순이익은 $20.6 백만, 즉 희석주당 $0.50이었습니다. 이 회사는 주당 $0.38의 분기 현금 배당금을 선언했습니다. 주요 사항은 다음과 같습니다:
- 순이자 마진이 3bp 증가하여 2.50%에 도달
- 대출 수익률이 4bp 증가하여 6.07%에 도달
- 비수익 자산 비율 0.37% 및 순 충당금 비율 0.00%
- 주당 장부가치가 $47.03로 증가
- 총 자본 비율이 151bp 증가하여 13.26%에 도달했습니다.
회사는 2024년 4분기까지 주택 담보대출 사업에서 철수할 계획입니다. 투자용으로 보유한 총 대출액은 $13.9억 달러였고, 총 예금은 $16.0억 달러였습니다. 회사는 규제 지침에 따라 잘 자본화된 상태를 유지하고 있습니다.
Independent Bank Group (NASDAQ: IBTX) a annoncé un revenu net pour le troisième trimestre 2024 de $20,4 millions, soit $0,49 par action diluée, comparé à $32,8 millions au troisième trimestre 2023. Le revenu net ajusté était de $20,6 millions, soit $0,50 par action diluée. L'entreprise a déclaré un dividende en espèces trimestriel de $0,38 par action. Les points forts comprennent :
- La marge d'intérêt nette a augmenté de 3 points de base à 2,50%
- Les rendements des prêts ont augmenté de 4 points de base à 6,07%
- Le ratio des actifs non performants est de 0,37% et le ratio des pertes nettes est de 0,00%
- La valeur comptable a augmenté à $47,03 par action
- Le ratio de capital total a augmenté de 151 points de base à 13,26%
L'entreprise prévoit de se retirer du secteur des prêts hypothécaires au quatrième trimestre 2024. Le total des prêts détenus pour des investissements était de $13,9 milliards, et les dépôts totaux étaient de $16,0 milliards. L'entreprise reste bien capitalisée selon les directives réglementaires.
Die Independent Bank Group (NASDAQ: IBTX) meldete für das 3. Quartal 2024 einen Nettogewinn von $20,4 Millionen, was $0,49 pro verwässerter Aktie entspricht, im Vergleich zu $32,8 Millionen im 3. Quartal 2023. Der bereinigte Nettogewinn betrug $20,6 Millionen, oder $0,50 pro verwässerter Aktie. Das Unternehmen erklärte eine vierteljährliche Barausschüttung von $0,38 pro Aktie. Die Highlights beinhalten:
- Die Nettomarge wurde um 3 Basispunkte auf 2,50% erhöht
- Die Kreditrenditen stiegen um 4 Basispunkte auf 6,07%
- Das Verhältnis der notleidenden Vermögenswerte beträgt 0,37% und das Verhältnis der Nettorückforderungen 0,00%
- Der Buchwert stieg auf $47,03 pro Aktie
- Die Gesamtkapitalquote stieg um 151 Basispunkte auf 13,26%
Das Unternehmen plant, im 4. Quartal 2024 aus dem Hypothekenlagergeschäft auszutreten. Die insgesamt für Investitionen gehaltenen Kredite beliefen sich auf $13,9 Milliarden, und die Gesamteinlagen betrugen $16,0 Milliarden. Das Unternehmen bleibt gut kapitalisiert gemäß den regulatorischen Richtlinien.
- Net interest margin expanded by 3 basis points to 2.50%
- Loan yields expanded by 4 basis points to 6.07%
- Healthy credit metrics with nonperforming asset ratio of 0.37% and net charge-off ratio of 0.00%
- Book value increased by $1.18 per share to $47.03
- Total capital ratio grew by 151 basis points to 13.26%
- Declared quarterly cash dividend of $0.38 per share
- Net income decreased from $32.8 million in Q3 2023 to $20.4 million in Q3 2024
- Nonperforming loans increased to 0.43% of total loans held for investment, up from 0.28% in Q3 2023
- Provision for credit losses increased to $4.7 million, compared to $340 thousand in Q3 2023
- Net interest income decreased from $109.0 million in Q3 2023 to $106.8 million in Q3 2024
- Noninterest expense increased by $8.6 million compared to Q3 2023
Insights
Independent Bank Group's Q3 2024 results show mixed performance. Net income decreased to
Positive developments include:
- Net interest margin expansion by
3 basis points to2.50% - Loan yield increase of
4 basis points to6.07% - Healthy credit metrics with a low nonperforming asset ratio of
0.37% - Book value increase of
$1.18 per share to$47.03 - Total capital ratio growth of
151 basis points to13.26%
The bank's decision to exit the mortgage warehouse business may improve capital and liquidity. However, investors should monitor the impact on revenue. The pending merger with SouthState adds uncertainty but could provide long-term benefits.
Independent Bank Group's Q3 results reflect the challenging banking environment. The
The decision to exit the mortgage warehouse business is strategic, potentially freeing up capital and reducing volatility. However, it may impact near-term revenue. The
The pending merger with SouthState could provide scale benefits but also brings integration risks. Investors should closely monitor the merger progress and its potential impact on the bank's operations and culture. The
The Company also announced that its Board of Directors declared a quarterly cash dividend of
Highlights
-
Net interest margin expanded by 3 basis points to
2.50% -
Loan yields expanded by 4 basis points to
6.07% -
Continued healthy credit metrics with nonperforming asset ratio of
0.37% and net charge-off ratio of0.00% , annualized for the quarter -
Increased book value by
per share to$1.18 and (non-GAAP) tangible book value by$47.03 per share to$1.27 $34.54 -
Total capital ratio grew by 151 basis points to
13.26% , and (non-GAAP) tangible common equity (TCE) ratio grew by 20 basis points to7.92%
“During the third quarter, we were pleased to see our net interest margin continue its expansion upward, slightly offset by the excess liquidity held during the quarter, as our loans continue to reprice. We also saw substantial enhancement of balance sheet strength in the third quarter as we replaced maturing subordinated debt which had lost capital treatment, resulting in a material increase to total regulatory capital. Also of note, we made the strategic decision to exit the mortgage warehouse line of business during the quarter, which should result in further increases to capital and liquidity once it has fully wound down,” said Independent Bank Group Chairman & CEO David R. Brooks. “As we enter the fourth quarter, we look forward to disciplined execution on all fronts while we work toward the completion of our pending merger with SouthState Corporation. We remain excited to join SouthState, a company whose culture, business model, and credit discipline matches ours.”
Third Quarter 2024 Balance Sheet Highlights
Loans
-
Total loans held for investment, excluding mortgage warehouse purchase loans, were
at September 30, 2024 compared to$13.9 billion at June 30, 2024 and$14.0 billion at September 30, 2023. Loans held for investment, excluding mortgage warehouse purchase loans, decreased$13.8 billion , or$91.5 million 2.6% on an annualized basis, during third quarter 2024. -
Average mortgage warehouse purchase loans were
for the quarter ended September 30, 2024 compared to$517.3 million for the quarter ended June 30, 2024, and$538.5 million for the quarter ended September 30, 2023, a decrease of$425.9 million , or$21.2 million 3.9% from the linked quarter and an increase of , or$91.4 million 21.5% year over year. - During the quarter, the Company notified its mortgage warehouse customers that it intends to cease funding new mortgage warehouse purchase loans during the fourth quarter and exit the mortgage warehouse line of business.
Asset Quality
-
Nonperforming assets totaled
, or$68.1 million 0.37% of total assets at September 30, 2024, compared to or$64.9 million 0.35% of total assets at June 30, 2024, and , or$61.0 million 0.33% of total assets at September 30, 2023. -
Nonperforming loans totaled
, or$59.3 million 0.43% of total loans held for investment at September 30, 2024, compared to , or$56.1 million 0.40% at June 30, 2024 and , or$38.4 million 0.28% at September 30, 2023. -
The increases in nonperforming loans and nonperforming assets for the linked quarter was primarily due to a
commercial real estate loan added to nonaccrual and a$2.9 million commercial real estate loan that was past due 90 days and still accruing offset by net paydowns for the quarter.$2.9 million -
The increases in nonperforming loans and assets from the prior year reflects the nonperforming loan changes discussed above, as well as a commercial real estate loan totaling
added to nonaccrual in fourth quarter 2023 and two commercial relationships totaling$13.0 million added to nonaccrual in the first half of 2024, offset by net paydowns in the year over year period. In addition, the prior year change in nonperforming assets also reflects reductions of$3.4 million in other real estate owned during the year over year period.$13.8 million -
Net charge-offs were
0.00% annualized in the third quarter 2024 compared to0.10% annualized in the linked quarter and0.01% annualized in the prior year quarter.
Deposits, Borrowings and Liquidity
-
Total deposits were
at September 30, 2024 compared to$16.0 billion at June 30, 2024 and$15.8 billion at September 30, 2023.$15.3 billion -
Total borrowings (other than junior subordinated debentures) were
at September 30, 2024, an increase of$454.8 million from June 30, 2024 and a decrease of$27.6 million from September 30, 2023. The linked quarter change reflects a$91.9 million payoff of the Company's unsecured line of credit and the redemption of$33.8 million in subordinated debentures offset by the issuance of$110.0 million in new subordinated debentures (net of$175.0 million in issuance costs). The year over year change reflects the aforementioned changes in addition to a$3.8 million BTFP advance taken in first quarter 2024 offset by a reduction of$155.0 million in short-term FHLB advances for the year over year period.$275.0 million
Capital
-
The Company continues to be well capitalized under regulatory guidelines. At September 30, 2024, the estimated common equity Tier 1 to risk-weighted assets, Tier 1 capital to average assets, Tier 1 capital to risk-weighted assets and total capital to risk-weighted asset ratios were
10.01% ,9.08% ,10.36% and13.26% , respectively, compared to9.69% ,8.76% ,10.03% , and11.75% , respectively, at June 30, 2024 and9.86% ,9.09% ,10.21% , and11.89% , respectively at September 30, 2023.
Third Quarter 2024 Operating Results
Net Interest Income
-
Net interest income was
for third quarter 2024 compared to$106.8 million for third quarter 2023 and$109.0 million for second quarter 2024. The decrease from the prior year was primarily due to the increased funding costs on our deposit products offset to a lesser extent by increased earnings on average loan balances. The increase from the linked quarter was primarily due to increased earnings on loans and interest-bearing deposits offset by an increase in interest expense on deposits during the quarter. The third quarter 2024 includes$105.1 million in acquired loan accretion compared to$1.0 million in third quarter 2023 and$940 thousand in second quarter 2024.$1.0 million -
The average balance of total interest-earning assets grew by
and totaled$349.9 million for the quarter ended September 30, 2024 compared to$17.0 billion for the quarter ended September 30, 2023 and decreased slightly by$16.7 billion from$89.1 million for the quarter ended June 30, 2024. The increase from the prior year is primarily due to an increase in average loans of$17.1 billion due to organic growth primarily occurring in the second half of 2023.$369.4 million -
The yield on interest-earning assets was
5.65% for third quarter 2024 compared to5.31% for third quarter 2023 and5.62% for second quarter 2024. The increase in asset yield compared to the prior year and linked quarter is primarily a result of increases in the benchmark rates over the last year. The average loan yield, net of acquired loan accretion was6.04% for the current quarter, compared to5.67% for prior year quarter and6.00% for the linked quarter. -
The cost of interest-bearing liabilities, including borrowings, was
4.16% for third quarter 2024 compared to3.72% for third quarter 2023 and4.16% for second quarter 2024. The increase from the prior year is reflective of higher funding costs, primarily on deposit products as a result of Fed Funds rate increases in 2023 offset by decreased costs on FHLB advances, primarily due to lower holdings based on liquidity needs resulting in a shift in funding sources during the year-over-year period. The linked quarter cost of interest-bearing liabilities remains unchanged primarily due to a shift in the mix of deposits from higher rate accounts to lower rate accounts offset by the shift in borrowings from lower rate short-term borrowings to higher rate long-term borrowings. -
The net interest margin was
2.50% for third quarter 2024 compared to2.60% for third quarter 2023 and2.47% for second quarter 2024. The net interest margin excluding acquired loan accretion was2.47% for third quarter 2024 compared to2.58% for third quarter 2023 and2.45% for second quarter 2024. The decrease in net interest margin from the prior year was primarily due to the increased funding costs on deposits, offset by a reduction in funding costs on advances and other borrowings due to lower average balances, as well as higher earnings on loans due to organic growth and rate increases for the respective periods. The linked quarter change positively reflects the increased rates on loans and lower rates paid on deposits offset by the shift in mix of short and long-term borrowings as discussed above.
Noninterest Income
-
Total noninterest income decreased
compared to third quarter 2023 and increased$185 thousand compared to second quarter 2024.$28 thousand -
The decrease from the prior year quarter primarily reflects a
decrease in other noninterest income offset by increases of$740 thousand in investment management fees and$295 thousand in BOLI income.$187 thousand
Noninterest Expense
-
Total noninterest expense increased
compared to third quarter 2023 and decreased$8.6 million compared to second quarter 2024.$517.0 million -
The increase in noninterest expense in third quarter 2024 compared to the prior year is due primarily to increases of
in salaries and benefits,$6.4 million in communications and technology expense and$1.0 million in FDIC assessment. In addition, there was$543 thousand of acquisition expenses incurred in the current quarter.$460 thousand -
The decrease from the linked quarter primarily reflects a decrease of
in acquisition expenses offset by an increase of$1.9 million in FDIC assessment. In addition, there was a$1.4 million goodwill impairment charge that occurred in the linked quarter.$518.0 million - The increase in salaries and benefits from the prior year primarily reflects increases in incentive and equity awards as well as increases in various employee benefits.
- The increase in communications and technology expense from the prior year was due to software cost increases among various technology and information security vendors, as well as an increase in cloud-based software expenses.
- The increase in FDIC assessment for the prior year and linked quarter reflects overall increases in the assessment rates, including the impact from the Company's current year loss position.
Provision for Credit Losses
-
The Company recorded a
provision for credit losses for third quarter 2024, compared to provision expense of$4.7 million for third quarter 2023 and zero provision for the linked quarter. Provision expense (reversal) during a given period is generally dependent on changes in various factors, including economic conditions, credit quality and past due trends, as well as loan growth or decline and charge-offs or specific credit loss allocations taken during the respective period. The increased provision expense for third quarter 2024 is primarily due to$340 thousand in additional specific credit allocations on a commercial relationship.$4.5 million -
The allowance for credit losses on loans was
, or$150.3 million 1.08% of total loans held for investment, net of mortgage warehouse purchase loans, at September 30, 2024, compared to , or$148.2 million 1.08% at September 30, 2023 and compared to , or$145.3 million 1.04% at June 30, 2024. -
The allowance for credit losses on off-balance sheet exposures was
at September 30, 2024 compared to$3.4 million at September 30, 2023, compared to$4.4 million at June 30, 2024. Changes in the allowance for unfunded commitments are generally driven by the remaining unfunded amount and the expected utilization rate of a given loan segment.$3.5 million
Income Taxes
-
Federal income tax expense of
was recorded for the third quarter 2024, an effective rate of$5.3 million 20.5% compared to federal tax expense of and an effective rate of$8.2 million 20.1% for the prior year quarter and income tax expense of and an effective rate of (1.0)% for the linked quarter. The effective tax rate in the linked quarter was primarily due to the goodwill impairment charge, of which$5.1 million is not deductible for tax purposes.$512.4 million
Subsequent Events
The Company is required, under generally accepted accounting principles, to evaluate subsequent events through the filing of its consolidated financial statements for the quarter ended September 30, 2024 on Form 10-Q. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of September 30, 2024 and will adjust amounts preliminarily reported, if necessary.
About Independent Bank Group, Inc.
Independent Bank Group, Inc. is a bank holding company headquartered in
Forward-Looking Statements
From time to time the Company’s comments and releases may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and other related federal security laws. Forward-looking statements include information about the Company’s possible or assumed future results of operations, including its future revenues, income, expenses, provision for taxes, effective tax rate, earnings (loss) per share and cash flows, its future capital expenditures and dividends, its future financial condition and changes therein, including changes in the Company’s loan portfolio and allowance for credit losses, the Company’s future capital structure or changes therein, the plan and objectives of management for future operations, the Company’s future or proposed acquisitions, the future or expected effect of acquisitions on the Company’s operations, results of operations and financial condition, the Company’s future economic performance and the statements of the assumptions underlying any such statement. Such statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is estimated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. The forward-looking statements that the Company makes are based on its current expectations and assumptions regarding its business, the economy, and other future conditions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. The Company’s actual results may differ materially from those contemplated by the forward looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Many possible events or factors could affect the Company’s future financial results and performance and could cause those results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to: 1) the Company’s ability to sustain its current internal growth rate and total growth rate; 2) changes in geopolitical, business and economic events, occurrences and conditions, including changes in rates of inflation or deflation, nationally, regionally and in the Company’s target markets, particularly in
Non-GAAP Financial Measures
In addition to results presented in accordance with GAAP, this press release contains certain non-GAAP financial measures. These measures and ratios include “adjusted net income,” “adjusted earnings,” “tangible book value,” “tangible book value per common share,” “adjusted efficiency ratio,” “tangible common equity to tangible assets,” “adjusted net interest margin,” “return on tangible equity,” “adjusted return on average assets” and “adjusted return on average equity” and are supplemental measures that are not required by, or are not presented in accordance with, accounting principles generally accepted in
We believe that these measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however we acknowledge that our financial measures have a number of limitations relative to GAAP financial measures. Certain non-GAAP financial measures exclude items of income, expenditures, expenses, assets, or liabilities, including provisions for credit losses and the effect of goodwill, other intangible assets and income from accretion on acquired loans arising from purchase accounting adjustments, that we believe cause certain aspects of our results of operations or financial condition to be not indicative of our primary operating results. All of these items significantly impact our financial statements. Additionally, the items that we exclude in our adjustments are not necessarily consistent with the items that our peers may exclude from their results of operations and key financial measures and therefore may limit the comparability of similarly named financial measures and ratios. 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 our non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statements tables.
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||||
Consolidated Financial Data |
||||||||||||||||
Three Months Ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023 and September 30, 2023 |
||||||||||||||||
(Dollars in thousands, except for share data) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
As of and for the Quarter Ended |
|||||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
|||||||
Selected Income Statement Data |
|
|
|
|
|
|
|
|
|
|||||||
Interest income |
$ |
241,716 |
|
$ |
239,085 |
|
|
$ |
235,205 |
|
|
$ |
232,522 |
|
$ |
222,744 |
Interest expense |
|
134,878 |
|
|
133,937 |
|
|
|
132,174 |
|
|
|
126,217 |
|
|
113,695 |
Net interest income |
|
106,838 |
|
|
105,148 |
|
|
|
103,031 |
|
|
|
106,305 |
|
|
109,049 |
Provision for credit losses |
|
4,700 |
|
|
— |
|
|
|
(3,200 |
) |
|
|
3,480 |
|
|
340 |
Net interest income after provision for credit losses |
|
102,138 |
|
|
105,148 |
|
|
|
106,231 |
|
|
|
102,825 |
|
|
108,709 |
Noninterest income |
|
13,461 |
|
|
13,433 |
|
|
|
12,870 |
|
|
|
10,614 |
|
|
13,646 |
Noninterest expense |
|
89,896 |
|
|
606,911 |
|
|
|
88,473 |
|
|
|
95,125 |
|
|
81,334 |
Income tax expense |
|
5,266 |
|
|
5,125 |
|
|
|
6,478 |
|
|
|
3,455 |
|
|
8,246 |
Net income (loss) |
|
20,437 |
|
|
(493,455 |
) |
|
|
24,150 |
|
|
|
14,859 |
|
|
32,775 |
Adjusted net income (1) |
|
20,588 |
|
|
24,884 |
|
|
|
26,001 |
|
|
|
25,509 |
|
|
32,624 |
|
|
|
|
|
|
|
|
|
|
|||||||
Per Share Data (Common Stock) |
|
|
|
|
|
|
|
|
|
|||||||
Earnings (loss): |
|
|
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.49 |
|
$ |
(11.93 |
) |
|
$ |
0.58 |
|
|
$ |
0.36 |
|
$ |
0.79 |
Diluted |
|
0.49 |
|
|
(11.93 |
) |
|
|
0.58 |
|
|
|
0.36 |
|
|
0.79 |
Adjusted earnings: |
|
|
|
|
|
|
|
|
|
|||||||
Basic (1) |
|
0.50 |
|
|
0.60 |
|
|
|
0.63 |
|
|
|
0.62 |
|
|
0.79 |
Diluted (1) |
|
0.50 |
|
|
0.60 |
|
|
|
0.63 |
|
|
|
0.62 |
|
|
0.79 |
Dividends |
|
0.38 |
|
|
0.38 |
|
|
|
0.38 |
|
|
|
0.38 |
|
|
0.38 |
Book value |
|
47.03 |
|
|
45.85 |
|
|
|
58.02 |
|
|
|
58.20 |
|
|
56.49 |
Tangible book value (1) |
|
34.54 |
|
|
33.27 |
|
|
|
32.85 |
|
|
|
32.90 |
|
|
31.11 |
Common shares outstanding |
|
41,439,096 |
|
|
41,376,169 |
|
|
|
41,377,745 |
|
|
|
41,281,919 |
|
|
41,284,003 |
Weighted average basic shares outstanding (2) |
|
41,432,637 |
|
|
41,377,917 |
|
|
|
41,322,744 |
|
|
|
41,283,041 |
|
|
41,284,964 |
Weighted average diluted shares outstanding (2) |
|
41,497,514 |
|
|
41,377,917 |
|
|
|
41,432,042 |
|
|
|
41,388,564 |
|
|
41,381,034 |
|
|
|
|
|
|
|
|
|
|
|||||||
Selected Period End Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
$ |
18,583,149 |
|
$ |
18,359,162 |
|
|
$ |
18,871,452 |
|
|
$ |
19,035,102 |
|
$ |
18,519,872 |
Cash and cash equivalents |
|
1,348,055 |
|
|
770,749 |
|
|
|
729,998 |
|
|
|
721,989 |
|
|
711,709 |
Securities available for sale |
|
1,510,572 |
|
|
1,494,470 |
|
|
|
1,543,247 |
|
|
|
1,593,751 |
|
|
1,545,904 |
Securities held to maturity |
|
203,863 |
|
|
204,319 |
|
|
|
204,776 |
|
|
|
205,232 |
|
|
205,689 |
Loans, held for sale |
|
12,806 |
|
|
12,012 |
|
|
|
21,299 |
|
|
|
16,420 |
|
|
18,068 |
Loans, held for investment (3) |
|
13,896,238 |
|
|
13,988,169 |
|
|
|
14,059,277 |
|
|
|
14,160,853 |
|
|
13,781,102 |
Mortgage warehouse purchase loans |
|
392,691 |
|
|
633,654 |
|
|
|
554,616 |
|
|
|
549,689 |
|
|
442,302 |
Allowance for credit losses on loans |
|
150,285 |
|
|
145,323 |
|
|
|
148,437 |
|
|
|
151,861 |
|
|
148,249 |
Goodwill and other intangible assets |
|
517,660 |
|
|
520,553 |
|
|
|
1,041,506 |
|
|
|
1,044,581 |
|
|
1,047,687 |
Other real estate owned |
|
8,685 |
|
|
8,685 |
|
|
|
8,685 |
|
|
|
9,490 |
|
|
22,505 |
Noninterest-bearing deposits |
|
3,447,184 |
|
|
3,378,493 |
|
|
|
3,300,773 |
|
|
|
3,530,704 |
|
|
3,703,784 |
Interest-bearing deposits |
|
12,547,884 |
|
|
12,464,183 |
|
|
|
12,370,942 |
|
|
|
12,192,331 |
|
|
11,637,185 |
Borrowings (other than junior subordinated debentures) |
|
454,762 |
|
|
427,129 |
|
|
|
496,975 |
|
|
|
621,821 |
|
|
546,666 |
Junior subordinated debentures |
|
54,766 |
|
|
54,717 |
|
|
|
54,667 |
|
|
|
54,617 |
|
|
54,568 |
Total stockholders' equity |
|
1,948,898 |
|
|
1,897,083 |
|
|
|
2,400,807 |
|
|
|
2,402,593 |
|
|
2,332,098 |
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||
Consolidated Financial Data |
||||||||||||||
Three Months Ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023 and September 30, 2023 |
||||||||||||||
(Dollars in thousands, except for share data) |
||||||||||||||
(Unaudited) |
||||||||||||||
|
As of and for the Quarter Ended |
|||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
|||||
Selected Performance Metrics |
|
|
|
|
|
|
|
|
|
|||||
Return on average assets |
0.44 |
% |
|
(10.55 |
)% |
|
0.51 |
% |
|
0.31 |
% |
|
0.70 |
% |
Return on average equity |
4.24 |
|
|
(87.53 |
) |
|
4.05 |
|
|
2.51 |
|
|
5.51 |
|
Return on tangible equity (4) |
5.81 |
|
|
(146.65 |
) |
|
7.16 |
|
|
4.54 |
|
|
9.92 |
|
Adjusted return on average assets (1) |
0.45 |
|
|
0.53 |
|
|
0.55 |
|
|
0.54 |
|
|
0.70 |
|
Adjusted return on average equity (1) |
4.27 |
|
|
4.41 |
|
|
4.36 |
|
|
4.32 |
|
|
5.48 |
|
Adjusted return on tangible equity (1) (4) |
5.86 |
|
|
7.40 |
|
|
7.71 |
|
|
7.79 |
|
|
9.87 |
|
Net interest margin |
2.50 |
|
|
2.47 |
|
|
2.42 |
|
|
2.49 |
|
|
2.60 |
|
Efficiency ratio (5) |
72.32 |
|
|
509.32 |
|
|
73.68 |
|
|
78.70 |
|
|
63.75 |
|
Adjusted efficiency ratio (1) (5) |
72.17 |
|
|
71.09 |
|
|
71.63 |
|
|
67.96 |
|
|
63.84 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Credit Quality Ratios (3) (6) |
|
|
|
|
|
|
|
|
|
|||||
Nonperforming assets to total assets |
0.37 |
% |
|
0.35 |
% |
|
0.34 |
% |
|
0.32 |
% |
|
0.33 |
% |
Nonperforming loans to total loans held for investment |
0.43 |
|
|
0.40 |
|
|
0.40 |
|
|
0.37 |
|
|
0.28 |
|
Nonperforming assets to total loans held for investment and other real estate |
0.49 |
|
|
0.46 |
|
|
0.46 |
|
|
0.43 |
|
|
0.44 |
|
Allowance for credit losses on loans to nonperforming loans |
253.57 |
|
|
258.83 |
|
|
263.85 |
|
|
293.17 |
|
|
385.81 |
|
Allowance for credit losses to total loans held for investment |
1.08 |
|
|
1.04 |
|
|
1.06 |
|
|
1.07 |
|
|
1.08 |
|
Net charge-offs to average loans outstanding (annualized) |
— |
|
|
0.10 |
|
|
— |
|
|
0.01 |
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital Ratios |
|
|
|
|
|
|
|
|
|
|||||
Estimated common equity Tier 1 capital to risk-weighted assets |
10.01 |
% |
|
9.69 |
% |
|
9.60 |
% |
|
9.58 |
% |
|
9.86 |
% |
Estimated tier 1 capital to average assets |
9.08 |
|
|
8.76 |
|
|
8.91 |
|
|
8.94 |
|
|
9.09 |
|
Estimated tier 1 capital to risk-weighted assets |
10.36 |
|
|
10.03 |
|
|
9.94 |
|
|
9.93 |
|
|
10.21 |
|
Estimated total capital to risk-weighted assets |
13.26 |
|
|
11.75 |
|
|
11.68 |
|
|
11.57 |
|
|
11.89 |
|
Total stockholders' equity to total assets |
10.49 |
|
|
10.33 |
|
|
12.72 |
|
|
12.62 |
|
|
12.59 |
|
Tangible common equity to tangible assets (1) |
7.92 |
|
|
7.72 |
|
|
7.62 |
|
|
7.55 |
|
|
7.35 |
|
____________
(1) |
Non-GAAP financial measure. See reconciliation. |
|
(2) |
Total number of shares includes participating shares (those with dividend rights). |
|
(3) |
Loans held for investment excludes mortgage warehouse purchase loans. |
|
(4) |
Non-GAAP financial measure. Excludes average balance of goodwill and net other intangible assets. |
|
(5) |
Efficiency ratio excludes amortization of other intangible assets. See reconciliation of Non-GAAP financial measures. |
|
(6) |
Credit metrics - Nonperforming assets, which consist of nonperforming loans, OREO and other repossessed assets, totaled |
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||||
Consolidated Statements of Income (Loss) |
||||||||||||||||
Three and Nine Months Ended September 30, 2024 and 2023 |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Interest income: |
|
|
|
|
|
|
|
|
||||||||
Interest and fees on loans |
|
$ |
221,169 |
|
|
$ |
202,725 |
|
|
$ |
655,971 |
|
|
$ |
580,631 |
|
Interest on taxable securities |
|
|
7,174 |
|
|
|
7,674 |
|
|
|
22,851 |
|
|
|
23,323 |
|
Interest on nontaxable securities |
|
|
2,482 |
|
|
|
2,558 |
|
|
|
7,524 |
|
|
|
7,747 |
|
Interest on interest-bearing deposits and other |
|
|
10,891 |
|
|
|
9,787 |
|
|
|
29,660 |
|
|
|
27,513 |
|
Total interest income |
|
|
241,716 |
|
|
|
222,744 |
|
|
|
716,006 |
|
|
|
639,214 |
|
Interest expense: |
|
|
|
|
|
|
|
|
||||||||
Interest on deposits |
|
|
127,075 |
|
|
|
102,600 |
|
|
|
374,833 |
|
|
|
243,005 |
|
Interest on FHLB advances |
|
|
— |
|
|
|
6,054 |
|
|
|
4,605 |
|
|
|
29,903 |
|
Interest on other borrowings |
|
|
6,573 |
|
|
|
3,808 |
|
|
|
17,871 |
|
|
|
12,248 |
|
Interest on junior subordinated debentures |
|
|
1,230 |
|
|
|
1,233 |
|
|
|
3,680 |
|
|
|
3,480 |
|
Total interest expense |
|
|
134,878 |
|
|
|
113,695 |
|
|
|
400,989 |
|
|
|
288,636 |
|
Net interest income |
|
|
106,838 |
|
|
|
109,049 |
|
|
|
315,017 |
|
|
|
350,578 |
|
Provision for credit losses |
|
|
4,700 |
|
|
|
340 |
|
|
|
1,500 |
|
|
|
650 |
|
Net interest income after provision for credit losses |
|
|
102,138 |
|
|
|
108,709 |
|
|
|
313,517 |
|
|
|
349,928 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
||||||||
Service charges on deposit accounts |
|
|
3,617 |
|
|
|
3,568 |
|
|
|
10,803 |
|
|
|
10,436 |
|
Investment management fees |
|
|
2,765 |
|
|
|
2,470 |
|
|
|
8,222 |
|
|
|
7,215 |
|
Mortgage banking revenue |
|
|
1,682 |
|
|
|
1,774 |
|
|
|
4,857 |
|
|
|
5,646 |
|
Mortgage warehouse purchase program fees |
|
|
617 |
|
|
|
555 |
|
|
|
1,812 |
|
|
|
1,414 |
|
(Loss) gain on sale of loans |
|
|
— |
|
|
|
(7 |
) |
|
|
74 |
|
|
|
(14 |
) |
Gain on sale of other real estate |
|
|
— |
|
|
|
— |
|
|
|
13 |
|
|
|
— |
|
(Loss) gain on sale and disposal of premises and equipment |
|
|
(9 |
) |
|
|
(56 |
) |
|
|
(20 |
) |
|
|
345 |
|
Increase in cash surrender value of BOLI |
|
|
1,652 |
|
|
|
1,465 |
|
|
|
4,779 |
|
|
|
4,252 |
|
Other |
|
|
3,137 |
|
|
|
3,877 |
|
|
|
9,224 |
|
|
|
11,201 |
|
Total noninterest income |
|
|
13,461 |
|
|
|
13,646 |
|
|
|
39,764 |
|
|
|
40,495 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
|
|
50,039 |
|
|
|
43,618 |
|
|
|
146,432 |
|
|
|
136,833 |
|
Occupancy |
|
|
12,326 |
|
|
|
12,408 |
|
|
|
36,951 |
|
|
|
35,607 |
|
Communications and technology |
|
|
7,937 |
|
|
|
6,916 |
|
|
|
23,298 |
|
|
|
21,202 |
|
FDIC assessment |
|
|
4,196 |
|
|
|
3,653 |
|
|
|
13,154 |
|
|
|
10,171 |
|
Advertising and public relations |
|
|
479 |
|
|
|
587 |
|
|
|
1,747 |
|
|
|
2,195 |
|
Other real estate owned expenses (income), net |
|
|
141 |
|
|
|
(253 |
) |
|
|
169 |
|
|
|
(482 |
) |
Impairment of other real estate |
|
|
— |
|
|
|
— |
|
|
|
345 |
|
|
|
2,200 |
|
Amortization of other intangible assets |
|
|
2,893 |
|
|
|
3,111 |
|
|
|
8,921 |
|
|
|
9,333 |
|
Litigation settlement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
102,500 |
|
Professional fees |
|
|
1,296 |
|
|
|
1,262 |
|
|
|
4,406 |
|
|
|
6,112 |
|
Acquisition expense, including legal |
|
|
460 |
|
|
|
— |
|
|
|
2,798 |
|
|
|
— |
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
518,000 |
|
|
|
— |
|
Other |
|
|
10,129 |
|
|
|
10,032 |
|
|
|
29,059 |
|
|
|
30,748 |
|
Total noninterest expense |
|
|
89,896 |
|
|
|
81,334 |
|
|
|
785,280 |
|
|
|
356,419 |
|
Income (loss) before taxes |
|
|
25,703 |
|
|
|
41,021 |
|
|
|
(431,999 |
) |
|
|
34,004 |
|
Income tax expense |
|
|
5,266 |
|
|
|
8,246 |
|
|
|
16,869 |
|
|
|
5,662 |
|
Net income (loss) |
|
$ |
20,437 |
|
|
$ |
32,775 |
|
|
$ |
(448,868 |
) |
|
$ |
28,342 |
|
Independent Bank Group, Inc. and Subsidiaries |
|||||||
Consolidated Balance Sheets |
|||||||
As of September 30, 2024 and December 31, 2023 |
|||||||
(Dollars in thousands) |
|||||||
(Unaudited) |
|||||||
|
September 30, |
|
December 31, |
||||
Assets |
|
2024 |
|
|
|
2023 |
|
Cash and due from banks |
$ |
103,157 |
|
|
$ |
98,396 |
|
Interest-bearing deposits in other banks |
|
1,244,898 |
|
|
|
623,593 |
|
Cash and cash equivalents |
|
1,348,055 |
|
|
|
721,989 |
|
Certificates of deposit held in other banks |
|
— |
|
|
|
248 |
|
Securities available for sale, at fair value |
|
1,510,572 |
|
|
|
1,593,751 |
|
Securities held to maturity, net of allowance for credit losses of |
|
203,863 |
|
|
|
205,232 |
|
Loans held for sale (includes |
|
12,806 |
|
|
|
16,420 |
|
Loans, net of allowance for credit losses of |
|
14,138,644 |
|
|
|
14,558,681 |
|
Premises and equipment, net |
|
350,252 |
|
|
|
355,833 |
|
Other real estate owned |
|
8,685 |
|
|
|
9,490 |
|
Federal Home Loan Bank (FHLB) of |
|
14,489 |
|
|
|
34,915 |
|
Bank-owned life insurance (BOLI) |
|
250,276 |
|
|
|
245,497 |
|
Deferred tax asset |
|
67,733 |
|
|
|
92,665 |
|
Goodwill |
|
476,021 |
|
|
|
994,021 |
|
Other intangible assets, net |
|
41,639 |
|
|
|
50,560 |
|
Other assets |
|
160,114 |
|
|
|
155,800 |
|
Total assets |
$ |
18,583,149 |
|
|
$ |
19,035,102 |
|
|
|
|
|
||||
Liabilities and Stockholders’ Equity |
|
|
|
||||
Deposits: |
|
|
|
||||
Noninterest-bearing |
$ |
3,447,184 |
|
|
$ |
3,530,704 |
|
Interest-bearing |
|
12,547,884 |
|
|
|
12,192,331 |
|
Total deposits |
|
15,995,068 |
|
|
|
15,723,035 |
|
FHLB advances |
|
— |
|
|
|
350,000 |
|
Other borrowings |
|
454,762 |
|
|
|
271,821 |
|
Junior subordinated debentures |
|
54,766 |
|
|
|
54,617 |
|
Other liabilities |
|
129,655 |
|
|
|
233,036 |
|
Total liabilities |
|
16,634,251 |
|
|
|
16,632,509 |
|
Commitments and contingencies |
|
— |
|
|
|
— |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock (0 and 0 shares outstanding, respectively) |
|
— |
|
|
|
— |
|
Common stock (41,439,096 and 41,281,919 shares outstanding, respectively) |
|
414 |
|
|
|
413 |
|
Additional paid-in capital |
|
1,974,143 |
|
|
|
1,966,686 |
|
Retained earnings |
|
117,652 |
|
|
|
616,724 |
|
Accumulated other comprehensive loss |
|
(143,311 |
) |
|
|
(181,230 |
) |
Total stockholders’ equity |
|
1,948,898 |
|
|
|
2,402,593 |
|
Total liabilities and stockholders’ equity |
$ |
18,583,149 |
|
|
$ |
19,035,102 |
|
Independent Bank Group, Inc. and Subsidiaries
Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis |
||||||||||||||||||
Three Months Ended September 30, 2024 and 2023 |
||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
The analysis below shows average interest-earning assets and interest-bearing liabilities together with the average yield on the interest-earning assets and the average cost of the interest-bearing liabilities for the periods presented. |
||||||||||||||||||
|
|
Three Months Ended September 30, |
||||||||||||||||
|
|
2024 |
|
2023 |
||||||||||||||
|
|
Average Outstanding Balance |
|
Interest |
|
Yield/ Rate (4) |
|
Average Outstanding Balance |
|
Interest |
|
Yield/ Rate (4) |
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans (1) |
|
$ |
14,487,650 |
|
$ |
221,169 |
|
6.07 |
% |
|
$ |
14,118,264 |
|
$ |
202,725 |
|
5.70 |
% |
Taxable securities |
|
|
1,326,655 |
|
|
7,174 |
|
2.15 |
|
|
|
1,411,578 |
|
|
7,674 |
|
2.16 |
|
Nontaxable securities |
|
|
387,537 |
|
|
2,482 |
|
2.55 |
|
|
|
410,391 |
|
|
2,558 |
|
2.47 |
|
Interest-bearing deposits and other |
|
|
804,594 |
|
|
10,891 |
|
5.38 |
|
|
|
716,271 |
|
|
9,787 |
|
5.42 |
|
Total interest-earning assets |
|
|
17,006,436 |
|
|
241,716 |
|
5.65 |
|
|
|
16,656,504 |
|
|
222,744 |
|
5.31 |
|
Noninterest-earning assets |
|
|
1,292,346 |
|
|
|
|
|
|
1,864,096 |
|
|
|
|
||||
Total assets |
|
$ |
18,298,782 |
|
|
|
|
|
$ |
18,520,600 |
|
|
|
|
||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Checking accounts |
|
$ |
5,490,570 |
|
$ |
51,584 |
|
3.74 |
% |
|
$ |
5,596,274 |
|
$ |
47,657 |
|
3.38 |
% |
Savings accounts |
|
|
497,721 |
|
|
304 |
|
0.24 |
|
|
|
590,577 |
|
|
90 |
|
0.06 |
|
Money market accounts |
|
|
2,181,715 |
|
|
22,893 |
|
4.17 |
|
|
|
1,565,181 |
|
|
15,200 |
|
3.85 |
|
Certificates of deposit |
|
|
4,216,985 |
|
|
52,294 |
|
4.93 |
|
|
|
3,566,496 |
|
|
39,653 |
|
4.41 |
|
Total deposits |
|
|
12,386,991 |
|
|
127,075 |
|
4.08 |
|
|
|
11,318,528 |
|
|
102,600 |
|
3.60 |
|
FHLB advances |
|
|
— |
|
|
— |
|
— |
|
|
|
463,967 |
|
|
6,054 |
|
5.18 |
|
Other borrowings - short-term |
|
|
166,005 |
|
|
2,106 |
|
5.05 |
|
|
|
41,087 |
|
|
738 |
|
7.13 |
|
Other borrowings - long-term |
|
|
279,725 |
|
|
4,467 |
|
6.35 |
|
|
|
237,862 |
|
|
3,070 |
|
5.12 |
|
Junior subordinated debentures |
|
|
54,749 |
|
|
1,230 |
|
8.94 |
|
|
|
54,550 |
|
|
1,233 |
|
8.97 |
|
Total interest-bearing liabilities |
|
|
12,887,470 |
|
|
134,878 |
|
4.16 |
|
|
|
12,115,994 |
|
|
113,695 |
|
3.72 |
|
Noninterest-bearing demand accounts |
|
|
3,361,194 |
|
|
|
|
|
|
3,798,091 |
|
|
|
|
||||
Noninterest-bearing liabilities |
|
|
132,968 |
|
|
|
|
|
|
246,340 |
|
|
|
|
||||
Stockholders’ equity |
|
|
1,917,150 |
|
|
|
|
|
|
2,360,175 |
|
|
|
|
||||
Total liabilities and equity |
|
$ |
18,298,782 |
|
|
|
|
|
$ |
18,520,600 |
|
|
|
|
||||
Net interest income |
|
|
|
$ |
106,838 |
|
|
|
|
|
$ |
109,049 |
|
|
||||
Interest rate spread |
|
|
|
|
|
1.49 |
% |
|
|
|
|
|
1.59 |
% |
||||
Net interest margin (2) |
|
|
|
|
|
2.50 |
|
|
|
|
|
|
2.60 |
|
||||
Net interest income and margin (tax equivalent basis) (3) |
|
|
|
$ |
107,971 |
|
2.53 |
|
|
|
|
$ |
110,077 |
|
2.62 |
|
||
Average interest-earning assets to interest-bearing liabilities |
|
|
|
|
|
131.96 |
|
|
|
|
|
|
137.48 |
|
____________
(1) |
Average loan balances include nonaccrual loans. |
(2) |
Net interest margins for the periods presented represent: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period. |
(3) |
A tax-equivalent adjustment has been computed using a federal income tax rate of |
(4) |
Yield and rates for the three month periods are annualized. |
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||||||
Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis |
||||||||||||||||||
Nine Months Ended September 30, 2024 and 2023 |
||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
The analysis below shows average interest-earning assets and interest-bearing liabilities together with the average yield on the interest-earning assets and the average cost of the interest-bearing liabilities for the periods presented. |
||||||||||||||||||
|
|
Nine Months Ended September 30, |
||||||||||||||||
|
|
2024 |
|
2023 |
||||||||||||||
|
|
Average Outstanding Balance |
|
Interest |
|
Yield/Rate (4) |
|
Average Outstanding Balance |
|
Interest |
|
Yield/Rate (4) |
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans (1) |
|
$ |
14,578,678 |
|
$ |
655,971 |
|
6.01 |
% |
|
$ |
14,026,604 |
|
$ |
580,631 |
|
5.53 |
% |
Taxable securities |
|
|
1,367,468 |
|
|
22,851 |
|
2.23 |
|
|
|
1,444,280 |
|
|
23,323 |
|
2.16 |
|
Nontaxable securities |
|
|
392,657 |
|
|
7,524 |
|
2.56 |
|
|
|
417,459 |
|
|
7,747 |
|
2.48 |
|
Interest-bearing deposits and other |
|
|
730,098 |
|
|
29,660 |
|
5.43 |
|
|
|
724,787 |
|
|
27,513 |
|
5.08 |
|
Total interest-earning assets |
|
|
17,068,901 |
|
|
716,006 |
|
5.60 |
|
|
|
16,613,130 |
|
|
639,214 |
|
5.14 |
|
Noninterest-earning assets |
|
|
1,609,929 |
|
|
|
|
|
|
1,855,135 |
|
|
|
|
||||
Total assets |
|
$ |
18,678,830 |
|
|
|
|
|
$ |
18,468,265 |
|
|
|
|
||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Checking accounts |
|
$ |
5,494,894 |
|
$ |
151,144 |
|
3.67 |
% |
|
$ |
5,836,196 |
|
$ |
128,493 |
|
2.94 |
% |
Savings accounts |
|
|
515,145 |
|
|
693 |
|
0.18 |
|
|
|
652,067 |
|
|
263 |
|
0.05 |
|
Money market accounts |
|
|
2,024,517 |
|
|
63,418 |
|
4.18 |
|
|
|
1,587,340 |
|
|
38,646 |
|
3.26 |
|
Certificates of deposit |
|
|
4,285,623 |
|
|
159,578 |
|
4.97 |
|
|
|
2,604,697 |
|
|
75,603 |
|
3.88 |
|
Total deposits |
|
|
12,320,179 |
|
|
374,833 |
|
4.06 |
|
|
|
10,680,300 |
|
|
243,005 |
|
3.04 |
|
FHLB advances |
|
|
112,044 |
|
|
4,605 |
|
5.49 |
|
|
|
817,436 |
|
|
29,903 |
|
4.89 |
|
Other borrowings - short-term |
|
|
184,049 |
|
|
7,264 |
|
5.27 |
|
|
|
40,196 |
|
|
2,082 |
|
6.93 |
|
Other borrowings - long-term |
|
|
252,175 |
|
|
10,607 |
|
5.62 |
|
|
|
247,258 |
|
|
10,166 |
|
5.50 |
|
Junior subordinated debentures |
|
|
54,699 |
|
|
3,680 |
|
8.99 |
|
|
|
54,501 |
|
|
3,480 |
|
8.54 |
|
Total interest-bearing liabilities |
|
|
12,923,146 |
|
|
400,989 |
|
4.14 |
|
|
|
11,839,691 |
|
|
288,636 |
|
3.26 |
|
Noninterest-bearing demand accounts |
|
|
3,354,693 |
|
|
|
|
|
|
4,058,686 |
|
|
|
|
||||
Noninterest-bearing liabilities |
|
|
207,665 |
|
|
|
|
|
|
203,021 |
|
|
|
|
||||
Stockholders’ equity |
|
|
2,193,326 |
|
|
|
|
|
|
2,366,867 |
|
|
|
|
||||
Total liabilities and equity |
|
$ |
18,678,830 |
|
|
|
|
|
$ |
18,468,265 |
|
|
|
|
||||
Net interest income |
|
|
|
$ |
315,017 |
|
|
|
|
|
$ |
350,578 |
|
|
||||
Interest rate spread |
|
|
|
|
|
1.46 |
% |
|
|
|
|
|
1.88 |
% |
||||
Net interest margin (2) |
|
|
|
|
|
2.47 |
|
|
|
|
|
|
2.82 |
|
||||
Net interest income and margin (tax equivalent basis) (3) |
|
|
|
$ |
318,302 |
|
2.49 |
|
|
|
|
$ |
353,680 |
|
2.85 |
|
||
Average interest-earning assets to interest-bearing liabilities |
|
|
|
|
|
132.08 |
|
|
|
|
|
|
140.32 |
|
____________
(1) |
Average loan balances include nonaccrual loans. |
|
(2) |
Net interest margins for the periods presented represent: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period. |
|
(3) |
A tax-equivalent adjustment has been computed using a federal income tax rate of |
|
(4) |
Yield and rates for the nine month periods are annualized. |
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||
Loan Portfolio Composition |
||||||||||||||
As of September 30, 2024 and December 31, 2023 |
||||||||||||||
(Dollars in thousands) |
||||||||||||||
(Unaudited) |
||||||||||||||
Total Loans By Class |
|
|
|
|
||||||||||
|
|
September 30, 2024 |
|
December 31, 2023 |
||||||||||
|
|
Amount |
|
% of Total |
|
Amount |
|
% of Total |
||||||
Commercial |
|
$ |
2,123,443 |
|
|
14.8 |
% |
|
$ |
2,266,851 |
|
|
15.4 |
% |
Mortgage warehouse purchase loans |
|
|
392,691 |
|
|
2.7 |
|
|
|
549,689 |
|
|
3.7 |
|
Real estate: |
|
|
|
|
|
|
|
|
||||||
Commercial real estate |
|
|
8,311,344 |
|
|
58.2 |
|
|
|
8,289,124 |
|
|
56.3 |
|
Commercial construction, land and land development |
|
|
1,140,863 |
|
|
8.0 |
|
|
|
1,231,484 |
|
|
8.4 |
|
Residential real estate (1) |
|
|
1,715,099 |
|
|
12.0 |
|
|
|
1,686,206 |
|
|
11.5 |
|
Single-family interim construction |
|
|
430,283 |
|
|
3.0 |
|
|
|
517,928 |
|
|
3.5 |
|
Agricultural |
|
|
113,851 |
|
|
0.8 |
|
|
|
109,451 |
|
|
0.7 |
|
Consumer |
|
|
74,161 |
|
|
0.5 |
|
|
|
76,229 |
|
|
0.5 |
|
Total loans |
|
|
14,301,735 |
|
|
100.0 |
% |
|
|
14,726,962 |
|
|
100.0 |
% |
Allowance for credit losses |
|
|
(150,285 |
) |
|
|
|
|
(151,861 |
) |
|
|
||
Total loans, net |
|
$ |
14,151,450 |
|
|
|
|
$ |
14,575,101 |
|
|
|
____________
(1) |
Includes loans held for sale of |
Independent Bank Group, Inc. and Subsidiaries |
||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||||||
Three Months Ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023 and September 30, 2023 |
||||||||||||||||||||
(Dollars in thousands, except for share data) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
For the Three Months Ended |
||||||||||||||||||
|
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
||||||||||
ADJUSTED NET INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Interest Income - Reported |
(a) |
$ |
106,838 |
|
|
$ |
105,148 |
|
|
$ |
103,031 |
|
|
$ |
106,305 |
|
|
$ |
109,049 |
|
Provision for Credit Losses - Reported |
(b) |
|
4,700 |
|
|
|
— |
|
|
|
(3,200 |
) |
|
|
3,480 |
|
|
|
340 |
|
Noninterest Income - Reported |
(c) |
|
13,461 |
|
|
|
13,433 |
|
|
|
12,870 |
|
|
|
10,614 |
|
|
|
13,646 |
|
(Gain) loss on sale of loans |
|
|
— |
|
|
|
— |
|
|
|
(74 |
) |
|
|
— |
|
|
|
7 |
|
(Gain) loss on sale of other real estate |
|
|
— |
|
|
|
— |
|
|
|
(13 |
) |
|
|
1,797 |
|
|
|
— |
|
Loss on sale and disposal of premises and equipment |
|
|
9 |
|
|
|
11 |
|
|
|
— |
|
|
|
22 |
|
|
|
56 |
|
Recoveries on loans charged off prior to acquisition |
|
|
(6 |
) |
|
|
(57 |
) |
|
|
(5 |
) |
|
|
(64 |
) |
|
|
(279 |
) |
Adjusted Noninterest Income |
(d) |
|
13,464 |
|
|
|
13,387 |
|
|
|
12,778 |
|
|
|
12,369 |
|
|
|
13,430 |
|
Noninterest Expense - Reported |
(e) |
|
89,896 |
|
|
|
606,911 |
|
|
|
88,473 |
|
|
|
95,125 |
|
|
|
81,334 |
|
OREO impairment |
|
|
— |
|
|
|
— |
|
|
|
(345 |
) |
|
|
(3,015 |
) |
|
|
— |
|
FDIC special assessment |
|
|
273 |
|
|
|
645 |
|
|
|
(2,095 |
) |
|
|
(8,329 |
) |
|
|
— |
|
Goodwill and asset impairment |
|
|
— |
|
|
|
(518,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition expense (1) |
|
|
(460 |
) |
|
|
(2,338 |
) |
|
|
— |
|
|
|
(27 |
) |
|
|
(27 |
) |
Adjusted Noninterest Expense |
(f) |
|
89,709 |
|
|
|
87,218 |
|
|
|
86,033 |
|
|
|
83,754 |
|
|
|
81,307 |
|
Income Tax Expense - Reported |
(g) |
|
5,266 |
|
|
|
5,125 |
|
|
|
6,478 |
|
|
|
3,455 |
|
|
|
8,246 |
|
Net Income (Loss) - Reported |
(a) - (b) + (c) - (e) - (g) = (h) |
|
20,437 |
|
|
|
(493,455 |
) |
|
|
24,150 |
|
|
|
14,859 |
|
|
|
32,775 |
|
Adjusted Net Income (2) |
(a) - (b) + (d) - (f) = (i) |
$ |
20,588 |
|
|
$ |
24,884 |
|
|
$ |
26,001 |
|
|
$ |
25,509 |
|
|
$ |
32,624 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ADJUSTED PROFITABILITY (3) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Average Assets |
(j) |
$ |
18,298,782 |
|
|
$ |
18,803,877 |
|
|
$ |
18,938,008 |
|
|
$ |
18,815,342 |
|
|
$ |
18,520,600 |
|
Total Average Stockholders' Equity |
(k) |
|
1,917,150 |
|
|
|
2,267,289 |
|
|
|
2,398,573 |
|
|
|
2,344,652 |
|
|
|
2,360,175 |
|
Total Average Tangible Stockholders' Equity (4) |
(l) |
|
1,398,494 |
|
|
|
1,353,313 |
|
|
|
1,356,042 |
|
|
|
1,299,026 |
|
|
|
1,311,417 |
|
Reported Return on Average Assets |
(h) / (j) |
|
0.44 |
% |
|
|
(10.55 |
)% |
|
|
0.51 |
% |
|
|
0.31 |
% |
|
|
0.70 |
% |
Reported Return on Average Equity |
(h) / (k) |
|
4.24 |
|
|
|
(87.53 |
) |
|
|
4.05 |
|
|
|
2.51 |
|
|
|
5.51 |
|
Reported Return on Average Tangible Equity |
(h) / (l) |
|
5.81 |
|
|
|
(146.65 |
) |
|
|
7.16 |
|
|
|
4.54 |
|
|
|
9.92 |
|
Adjusted Return on Average Assets (5) |
(i) / (j) |
|
0.45 |
|
|
|
0.53 |
|
|
|
0.55 |
|
|
|
0.54 |
|
|
|
0.70 |
|
Adjusted Return on Average Equity (5) |
(i) / (k) |
|
4.27 |
|
|
|
4.41 |
|
|
|
4.36 |
|
|
|
4.32 |
|
|
|
5.48 |
|
Adjusted Return on Tangible Equity (5) |
(i) / (l) |
|
5.86 |
|
|
|
7.40 |
|
|
|
7.71 |
|
|
|
7.79 |
|
|
|
9.87 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EFFICIENCY RATIO |
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of other intangible assets |
(m) |
$ |
2,893 |
|
|
$ |
2,953 |
|
|
$ |
3,075 |
|
|
$ |
3,106 |
|
|
$ |
3,111 |
|
Reported Efficiency Ratio |
(e - m) / (a + c) |
|
72.32 |
% |
|
|
509.32 |
% |
|
|
73.68 |
% |
|
|
78.70 |
% |
|
|
63.75 |
% |
Adjusted Efficiency Ratio |
(f - m) / (a + d) |
|
72.17 |
|
|
|
71.09 |
|
|
|
71.63 |
|
|
|
67.96 |
|
|
|
63.84 |
|
____________
(1) |
Prior to 2024, acquisition expenses include compensation related expenses for equity awards granted at acquisition. Second and third quarter 2024 includes merger-related expenses related to the announced merger with SouthState Corporation. |
|
(2) |
Assumes an adjusted effective tax rate of |
|
(3) |
Quarterly metrics are annualized. |
|
(4) |
Excludes average balance of goodwill and net other intangible assets. |
|
(5) |
Calculated using adjusted net income. |
Independent Bank Group, Inc. and Subsidiaries
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||||||
As of September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023 and September 30, 2023 |
|||||||||||||||||||
(Dollars in thousands, except per share information) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Tangible Book Value & Tangible Common Equity To Tangible Assets Ratio |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As of the Quarter Ended |
||||||||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
||||||||||
Tangible Common Equity |
|
|
|
|
|
|
|
|
|
||||||||||
Total common stockholders' equity |
$ |
1,948,898 |
|
|
$ |
1,897,083 |
|
|
$ |
2,400,807 |
|
|
$ |
2,402,593 |
|
|
$ |
2,332,098 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Goodwill |
|
(476,021 |
) |
|
|
(476,021 |
) |
|
|
(994,021 |
) |
|
|
(994,021 |
) |
|
|
(994,021 |
) |
Other intangible assets, net |
|
(41,639 |
) |
|
|
(44,532 |
) |
|
|
(47,485 |
) |
|
|
(50,560 |
) |
|
|
(53,666 |
) |
Tangible common equity |
$ |
1,431,238 |
|
|
$ |
1,376,530 |
|
|
$ |
1,359,301 |
|
|
$ |
1,358,012 |
|
|
$ |
1,284,411 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible Assets |
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
$ |
18,583,149 |
|
|
$ |
18,359,162 |
|
|
$ |
18,871,452 |
|
|
$ |
19,035,102 |
|
|
$ |
18,519,872 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Goodwill |
|
(476,021 |
) |
|
|
(476,021 |
) |
|
|
(994,021 |
) |
|
|
(994,021 |
) |
|
|
(994,021 |
) |
Other intangible assets, net |
|
(41,639 |
) |
|
|
(44,532 |
) |
|
|
(47,485 |
) |
|
|
(50,560 |
) |
|
|
(53,666 |
) |
Tangible assets |
$ |
18,065,489 |
|
|
$ |
17,838,609 |
|
|
$ |
17,829,946 |
|
|
$ |
17,990,521 |
|
|
$ |
17,472,185 |
|
Common shares outstanding |
|
41,439,096 |
|
|
|
41,376,169 |
|
|
|
41,377,745 |
|
|
|
41,281,919 |
|
|
|
41,284,003 |
|
Tangible common equity to tangible assets |
|
7.92 |
% |
|
|
7.72 |
% |
|
|
7.62 |
% |
|
|
7.55 |
% |
|
|
7.35 |
% |
Book value per common share |
$ |
47.03 |
|
|
$ |
45.85 |
|
|
$ |
58.02 |
|
|
$ |
58.20 |
|
|
$ |
56.49 |
|
Tangible book value per common share |
|
34.54 |
|
|
|
33.27 |
|
|
|
32.85 |
|
|
|
32.90 |
|
|
|
31.11 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241021709157/en/
Analysts/Investors:
Paul Langdale
Executive Vice President, Chief Financial Officer
(972) 562-9004
Paul.Langdale@ifinancial.com
Media:
Wendi Costlow
Executive Vice President, Chief Marketing Officer
(972) 562-9004
Wendi.Costlow@ifinancial.com
Source: Independent Bank Group, Inc.
FAQ
What was Independent Bank Group's (IBTX) net income for Q3 2024?
How did IBTX's Q3 2024 net income compare to the previous year?
What was the dividend declared by IBTX for Q3 2024?
What was IBTX's net interest margin in Q3 2024?