National Bank Holdings Corporation Announces Second Quarter 2024 Financial Results
National Bank Holdings (NYSE: NBHC) reported Q2 2024 earnings of $26.1 million, or $0.68 per diluted share, down from $31.4 million or $0.82 per share in Q1 2024. The decrease was primarily due to impairment of venture capital investments and increased provision expense driven by loan growth. Key highlights include:
- Net interest margin of 3.76%, down 2 basis points from Q1
- Loan growth of 8.1% annualized, reaching $7.7 billion
- Average deposit growth of 7.9% annualized, totaling $8.4 billion
- Non-performing loans decreased to 0.34% of total loans
- Common Equity Tier 1 capital ratio of 12.41%
CEO Tim Laney emphasized the company's strong balance sheet, diverse revenue streams, and preparedness for potential Federal Reserve interest rate changes.
National Bank Holdings (NYSE: NBHC) ha riportato un utile nel secondo trimestre del 2024 di 26,1 milioni di dollari, ovvero 0,68 dollari per azione diluita, in diminuzione rispetto ai 31,4 milioni di dollari o 0,82 dollari per azione nel primo trimestre del 2024. La diminuzione è stata principalmente causata da riduzioni di valore negli investimenti in capitale di rischio e da un aumento delle spese di accantonamento legate alla crescita dei prestiti. I principali punti salienti includono:
- Margine di interesse netto del 3,76%, in calo di 2 punti base rispetto al primo trimestre
- Crescita dei prestiti dell'8,1% annualizzato, raggiungendo 7,7 miliardi di dollari
- Crescita dei depositi medi del 7,9% annualizzato, per un totale di 8,4 miliardi di dollari
- Prestiti non performing diminuiti allo 0,34% del totale dei prestiti
- Rapporto di capitale Common Equity Tier 1 del 12,41%
Il CEO Tim Laney ha sottolineato la solidità del bilancio della società, la diversificazione delle fonti di reddito e la preparazione per eventuali cambiamenti nei tassi d'interesse da parte della Federal Reserve.
National Bank Holdings (NYSE: NBHC) reportó una ganancia en el segundo trimestre de 2024 de 26,1 millones de dólares, o 0,68 dólares por acción diluida, lo que representa una disminución desde 31,4 millones de dólares o 0,82 dólares por acción en el primer trimestre de 2024. La disminución se debió principalmente a deterioros en inversiones de capital de riesgo y un aumento en los gastos de provisión impulsado por el crecimiento de los préstamos. Los puntos destacados incluyen:
- Margen de interés neto del 3,76%, bajando 2 puntos base del primer trimestre
- Crecimiento de préstamos del 8,1% anualizado, alcanzando 7,7 mil millones de dólares
- Crecimiento promedio de depósitos del 7,9% anualizado, totalizando 8,4 mil millones de dólares
- Préstamos no productivos disminuidos al 0,34% del total de préstamos
- Relación de capital Common Equity Tier 1 del 12,41%
El CEO Tim Laney enfatizó la sólida hoja de balance de la empresa, la diversidad en sus fuentes de ingresos y su preparación para posibles cambios en las tasas de interés de la Reserva Federal.
내셔널 은행 홀딩스 (NYSE: NBHC)는 2024년 2분기 수익으로 2,610만 달러, 즉 희석 주당 0.68달러를 보고했으며, 이는 2024년 1분기의 3,140만 달러 또는 주당 0.82달러에서 감소한 수치입니다. 이 감소는 주로 벤처 캐피털 투자에 대한 손상 및 대출 성장으로 인한 충당금 증가 때문입니다. 주요 하이라이트는 다음과 같습니다:
- 순이자 마진 3.76%, 1분기 대비 2bp 감소
- 대출 성장 8.1% 연환산, 77억 달러에 도달
- 평균 예금 성장 7.9% 연환산, 총 84억 달러
- 부실 대출이 총 대출의 0.34%로 감소
- 보통주자본비율(Common Equity Tier 1) 12.41%
CEO 팀 레니는 회사의 건전한 재무 상태, 다양한 수익원 및 연방준비제도 이자율 변화에 대한 준비 태세를 강조했습니다.
National Bank Holdings (NYSE: NBHC) a rapporté un bénéfice au deuxième trimestre 2024 de 26,1 millions de dollars, soit 0,68 dollar par action diluée, en baisse par rapport à 31,4 millions de dollars ou 0,82 dollar par action au premier trimestre 2024. Cette diminution est principalement due à la dépréciation des investissements en capital-risque et à une augmentation des provisions liée à la croissance des prêts. Les points clés incluent :
- Marge d'intérêt nette de 3,76 %, en baisse de 2 points de base par rapport au premier trimestre
- Croissance des prêts de 8,1 % annualisée, atteignant 7,7 milliards de dollars
- Croissance moyenne des dépôts de 7,9 % annualisée, totalisant 8,4 milliards de dollars
- Prêts non performants diminués à 0,34 % du total des prêts
- Ratio de capital Common Equity Tier 1 de 12,41 %
Le PDG Tim Laney a souligné la solidité du bilan de l'entreprise, la diversité de ses sources de revenus et sa préparation à d'éventuels changements des taux d'intérêt de la Réserve fédérale.
National Bank Holdings (NYSE: NBHC) berichtete über einen Gewinn im 2. Quartal 2024 von 26,1 Millionen Dollar, oder 0,68 Dollar pro verwässerter Aktie, ein Rückgang gegenüber 31,4 Millionen Dollar oder 0,82 Dollar pro Aktie im 1. Quartal 2024. Der Rückgang war hauptsächlich auf Abschreibungen bei Risikokapitalinvestitionen und gestiegene Rückstellungen aufgrund des Wachstums der Kredite zurückzuführen. Die wichtigsten Highlights umfassen:
- Nettozinsspanne von 3,76%, ein Rückgang um 2 Basispunkte gegenüber dem ersten Quartal
- Kreditwachstum von 8,1% annualisiert, erreichte 7,7 Milliarden Dollar
- Durchschnittliches Einlagenwachstum von 7,9% annualisiert, insgesamt 8,4 Milliarden Dollar
- Nicht leistungsfähige Kredite sanken auf 0,34% der Gesamtkredite
- Common Equity Tier 1 Kapitalquote von 12,41%
CEO Tim Laney betonte die solide Bilanz des Unternehmens, die Vielfalt der Einnahmequellen und die Vorbereitung auf mögliche Änderungen der Zinssätze der Federal Reserve.
- 8.1% annualized net loan growth to $7.7 billion
- 7.9% annualized average deposit growth to $8.4 billion
- Strong Common Equity Tier 1 capital ratio of 12.41%
- 11.4% year-over-year increase in fee income for the first half of 2024
- Non-performing loans decreased to 0.34% of total loans, down 13 basis points from Q1
- Net income decreased to $26.1 million from $31.4 million in Q1 2024
- Earnings per share dropped to $0.68 from $0.82 in Q1 2024
- $3.9 million impairment related to venture capital investments
- Efficiency ratio increased to 64.6% from 61.8% in Q1 2024
- Net interest margin narrowed by 2 basis points to 3.76%
Insights
National Bank Holdings Corporation's second-quarter financial performance indicates several key developments for investors. Notably, the net income decreased to
Positively, the bank managed to achieve 8.1% annualized net loan growth and 7.9% annualized average deposit growth, demonstrating robust balance sheet strength. The net interest margin remained relatively strong at
Overall, while there are some short-term challenges reflected in the reduced profitability metrics, the loan and deposit growth, along with maintaining a strong net interest margin, indicate a potentially positive long-term outlook.
From a market perspective, National Bank Holdings Corporation's ability to maintain a strong net interest margin of
However, investors should be aware of the potential impact of ongoing Federal Reserve actions on interest rates, as hinted by CEO Tim Laney. The bank's preparedness for rate cuts might introduce volatility in earnings due to the sensitivity of net interest income to interest rate changes.
Additionally, the impairment of venture capital investments, contributing to lower non-interest income, underscores the risks associated with such investments. Therefore, while the bank shows strong operational performance, the external economic environment and investment risks could pose challenges.
National Bank Holdings Corporation's second-quarter results provide a mixed bag for stakeholders. The reported decrease in net income and earnings per share can be seen as a short-term setback, primarily due to external investment impairments and higher provision expenses. However, the improvements in the loan and deposit growth are significant, suggesting underlying operational strength and effective customer acquisition strategies.
The bank's focus on resolving non-performing loans and maintaining a granular and diversified loan portfolio is a sound strategy, particularly in uncertain economic conditions. With a Common Equity Tier 1 capital ratio of
Looking forward, investors should monitor the bank's ability to sustain its growth in loans and deposits while managing the cost of funds and maintaining asset quality. The management's strategic decisions in response to potential Federal Reserve interest rate cuts will be important to watch.
DENVER, July 23, 2024 (GLOBE NEWSWIRE) -- National Bank Holdings Corporation (NYSE: NBHC) reported:
For the quarter(1) | For the year(1) | |||||||||||||||||||
2Q24 | 1Q24 | 2Q23 | 2024 | 2023 | ||||||||||||||||
Net income ( | $ | 26,135 | $ | 31,391 | $ | 32,557 | $ | 57,526 | $ | 72,840 | ||||||||||
Earnings per share - diluted | $ | 0.68 | $ | 0.82 | $ | 0.85 | $ | 1.50 | $ | 1.91 | ||||||||||
Return on average assets | 1.06% | 1.17% | ||||||||||||||||||
Return on average tangible assets(2) | 1.17% | 1.28% | ||||||||||||||||||
Return on average equity | 8.46% | 9.37% | ||||||||||||||||||
Return on average tangible common equity(2) | 12.44% | 13.77% |
(1 | ) | Ratios are annualized. | |
(2 | ) | See non-GAAP reconciliations below. | |
In announcing these results, Chief Executive Officer Tim Laney shared, “During the second quarter, we delivered quarterly earnings of
Mr. Laney added, “We made meaningful progress resolving our non-performing loans. We continue to adhere to sound banking practices by maintaining a prudent approach to extending credit along with a granular and diversified loan portfolio. We believe our strong Common Equity Tier 1 capital ratio of
Second Quarter 2024 Results
(All comparisons refer to the first quarter of 2024, except as noted)
Net income totaled
Net Interest Income
Fully taxable equivalent net interest income totaled
Loans
Total loans increased
Asset Quality and Provision for Credit Losses
The Company recorded
Deposits
Average total deposits increased
Non-Interest Income
Non-interest income totaled
Non-Interest Expense
Non-interest expense increased
Income tax expense totaled
Capital
Capital ratios continue to be strong and in excess of federal bank regulatory agency “well capitalized” thresholds. The tier 1 leverage ratio totaled
Common book value per share increased
Year-Over-Year Review
(All comparisons refer to the first six months of 2023, except as noted)
Net income totaled
Fully taxable equivalent net interest income totaled
Loans outstanding totaled
The Company recorded
Average total deposits increased
Non-interest income totaled
Non-interest expense totaled
Income tax expense totaled
Conference Call
Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Wednesday, July 24, 2024. Interested parties may listen to this call by dialing (877) 400-0505 using the participant passcode of 1616066 and asking for the NBHC Q2 2024 Earnings Call. The earnings release and a link to the replay of the call will be available on the Company’s website at www.nationalbankholdings.com by visiting the investor relations area.
About National Bank Holdings Corporation
National Bank Holdings Corporation is a bank holding company created to build a leading community bank franchise, delivering high quality client service and committed to stakeholder results. Through its bank subsidiaries, NBH Bank and Bank of Jackson Hole Trust, National Bank Holdings Corporation operates a network of over 90 banking centers, serving individual consumers, small, medium and large businesses, and government and non-profit entities. Its banking centers are located in its core footprint of Colorado, the greater Kansas City region, Utah, Wyoming, Texas, New Mexico and Idaho. Its comprehensive residential mortgage banking group primarily serves the bank’s core footprint. Its trust and wealth management business is operated in its core footprint under the Bank of Jackson Hole Trust charter. NBH Bank operates under a single state charter through the following brand names as divisions of NBH Bank: in Colorado, Community Banks of Colorado and Community Banks Mortgage; in Kansas and Missouri, Bank Midwest and Bank Midwest Mortgage; in Texas, Utah, New Mexico and Idaho, Hillcrest Bank and Hillcrest Bank Mortgage; and in Wyoming, Bank of Jackson Hole and Bank of Jackson Hole Mortgage. Additional information about National Bank Holdings Corporation can be found at www.nationalbankholdings.com.
For more information visit: cobnks.com, bankmw.com, hillcrestbank.com, bankofjacksonhole.com, or nbhbank.com, or connect with any of our brands on LinkedIn.
About Non-GAAP Financial Measures
Certain of the financial measures and ratios we present, including “tangible assets,” “return on average tangible assets,” “tangible common equity,” “return on average tangible common equity,” “tangible common book value per share,” “tangible common book value, excluding accumulated other comprehensive loss, net of tax,” “tangible common book value per share, excluding accumulated other comprehensive loss, net of tax,” “tangible common equity to tangible assets,” “non-interest expense excluding other intangible assets amortization,” “efficiency ratio excluding other intangible assets amortization,” “net income excluding the impact of other intangible assets amortization expense, after tax,” “pre-provision net revenue,” and “fully taxable equivalent” metrics, are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.
These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance. A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain words such as “anticipate,” “believe,” “can,” “would,” “should,” “could,” “may,” “predict,” “seek,” “potential,” “will,” “estimate,” “target,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “intend” or similar expressions that relate to the Company’s strategy, plans or intentions. Forward-looking statements involve certain important risks, uncertainties and other factors, any of which could cause actual results to differ materially from those in such statements. Such factors include, without limitation, the “Risk Factors” referenced in our most recent Form 10-K filed with the Securities and Exchange Commission (SEC), other risks and uncertainties listed from time to time in our reports and documents filed with the SEC, and the following factors: the impact of potential regulatory changes to capital requirements, treatment of investment securities and FDIC deposit insurance levels and costs; our ability to execute our business strategy, including our digital strategy, as well as changes in our business strategy or development plans; business and economic conditions; effects of any potential government shutdowns; economic, market, operational, liquidity, credit and interest rate risks associated with the Company’s business, including increased competition for deposits due to prevailing market interest rates and banking sector volatility; effects of any changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board; changes imposed by regulatory agencies to increase capital standards; effects of inflation, as well as interest rate, securities market and monetary supply fluctuations; changes in the economy or supply-demand imbalances affecting local real estate values; changes in consumer spending, borrowings and savings habits; changes in the fair value of our investment securities due to market conditions outside of our control; financial or reputational impacts associated with the increased prevalence of fraud or other financial crimes; with respect to our mortgage business, the inability to negotiate fees with investors for the purchase of our loans or our obligation to indemnify purchasers or repurchase related loans if the loans fail to meet certain criteria, or higher rate of delinquencies and defaults as a result of the geographic concentration of our servicing portfolio; the Company’s ability to identify potential candidates for, obtain regulatory approval for, and consummate, integrate and realize operating efficiencies from, acquisitions, consolidations and other expansion opportunities; our ability to integrate acquisitions or consolidations and to achieve synergies, operating efficiencies and/or other expected benefits within expected timeframes, or at all, or within expected cost projections, and to preserve the goodwill of acquired financial institutions; the Company's ability to realize anticipated benefits from enhancements or updates to its core operating systems from time to time without significant change in client service or risk to the Company's control environment; the Company's dependence on information technology and telecommunications systems of third-party service providers and the risk of systems failures, interruptions or breaches of security, including those that could result in disclosure or misuse of confidential or proprietary client or other information; the Company’s ability to achieve organic loan and deposit growth and the competition for, and composition of, such growth; changes in sources and uses of funds; increased competition in the financial services industry; regulatory and financial impacts associated with the Company growing to over
Contacts:
Analysts/Institutional Investors:
Emily Gooden, Investor Relations Director, (720) 554-6640, ir@nationalbankholdings.com
Aldis Birkans, Chief Financial Officer, (720) 529-3314, ir@nationalbankholdings.com
Media:
Jody Soper, Chief Marketing Officer, (303) 784-5925, Jody.Soper@nbhbank.com
NATIONAL BANK HOLDINGS CORPORATION FINANCIAL SUMMARY Consolidated Statements of Operations (Unaudited) (Dollars in thousands, except share and per share data) | ||||||||||||||
For the three months ended | For the six months ended | |||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||
Total interest and dividend income | $ | 132,447 | $ | 131,732 | $ | 121,069 | $ | 264,179 | $ | 234,602 | ||||
Total interest expense | 48,873 | 47,702 | 31,285 | 96,575 | 49,929 | |||||||||
Net interest income | 83,574 | 84,030 | 89,784 | 167,604 | 184,673 | |||||||||
Taxable equivalent adjustment | 1,711 | 1,692 | 1,442 | 3,403 | 2,857 | |||||||||
Net interest income FTE(1) | 85,285 | 85,722 | 91,226 | 171,007 | 187,530 | |||||||||
Provision expense for credit losses | 2,776 | — | 1,700 | 2,776 | 2,600 | |||||||||
Net interest income after provision for credit losses FTE(1) | 82,509 | 85,722 | 89,526 | 168,231 | 184,930 | |||||||||
Non-interest income: | ||||||||||||||
Service charges | 4,295 | 4,391 | 4,444 | 8,686 | 8,545 | |||||||||
Bank card fees | 4,882 | 4,578 | 5,091 | 9,460 | 9,728 | |||||||||
Mortgage banking income | 3,296 | 2,655 | 3,710 | 5,951 | 6,926 | |||||||||
Other non-interest income | 1,556 | 6,070 | 578 | 7,626 | 3,289 | |||||||||
Total non-interest income | 14,029 | 17,694 | 13,823 | 31,723 | 28,488 | |||||||||
Non-interest expense: | ||||||||||||||
Salaries and benefits | 36,933 | 36,520 | 35,215 | 73,453 | 68,204 | |||||||||
Occupancy and equipment | 10,120 | 9,941 | 9,126 | 20,061 | 18,199 | |||||||||
Professional fees | 1,706 | 1,646 | 3,146 | 3,352 | 5,736 | |||||||||
Data processing | 4,117 | 4,066 | 2,959 | 8,183 | 6,711 | |||||||||
Other non-interest expense | 8,222 | 8,653 | 8,528 | 16,875 | 17,053 | |||||||||
Other intangible assets amortization | 1,977 | 2,008 | 2,007 | 3,985 | 3,370 | |||||||||
Total non-interest expense | 63,075 | 62,834 | 60,981 | 125,909 | 119,273 | |||||||||
Income before income taxes FTE(1) | 33,463 | 40,582 | 42,368 | 74,045 | 94,145 | |||||||||
Taxable equivalent adjustment | 1,711 | 1,692 | 1,442 | 3,403 | 2,857 | |||||||||
Income before income taxes | 31,752 | 38,890 | 40,926 | 70,642 | 91,288 | |||||||||
Income tax expense | 5,617 | 7,499 | 8,369 | 13,116 | 18,448 | |||||||||
Net income | $ | 26,135 | $ | 31,391 | $ | 32,557 | $ | 57,526 | $ | 72,840 | ||||
Earnings per share - basic | $ | 0.68 | $ | 0.82 | $ | 0.86 | $ | 1.51 | $ | 1.92 | ||||
Earnings per share - diluted | 0.68 | 0.82 | 0.85 | 1.50 | 1.91 |
(1 | ) | Net interest income is presented on a GAAP basis and fully taxable equivalent (FTE) basis, as the Company believes this non-GAAP measure is the preferred industry measurement for this item. The FTE adjustment is for the tax benefit on certain tax exempt loans using the federal tax rate of |
NATIONAL BANK HOLDINGS CORPORATION Consolidated Statements of Financial Condition (Unaudited) (Dollars in thousands, except share and per share data) | |||||||||||||||
June 30, 2024 | March 31, 2024 | December 31, 2023 | June 30, 2023 | ||||||||||||
ASSETS | |||||||||||||||
Cash and cash equivalents | $ | 144,993 | $ | 292,931 | $ | 190,826 | $ | 323,832 | |||||||
Investment securities available-for-sale | 691,076 | 685,666 | 628,829 | 659,347 | |||||||||||
Investment securities held-to-maturity | 554,686 | 570,850 | 585,052 | 619,400 | |||||||||||
Non-marketable securities | 72,987 | 73,439 | 90,477 | 88,849 | |||||||||||
Loans | 7,722,153 | 7,569,052 | 7,698,758 | 7,414,357 | |||||||||||
Allowance for credit losses | (96,457 | ) | (97,607 | ) | (97,947 | ) | (92,581 | ) | |||||||
Loans, net | 7,625,696 | 7,471,445 | 7,600,811 | 7,321,776 | |||||||||||
Loans held for sale | 18,787 | 14,065 | 18,854 | 25,172 | |||||||||||
Other real estate owned | 1,526 | 4,064 | 4,088 | 3,458 | |||||||||||
Premises and equipment, net | 177,456 | 168,956 | 162,733 | 147,853 | |||||||||||
Goodwill | 306,043 | 306,043 | 306,043 | 306,043 | |||||||||||
Intangible assets, net | 62,356 | 64,212 | 66,025 | 74,914 | |||||||||||
Other assets | 315,245 | 315,805 | 297,326 | 301,313 | |||||||||||
Total assets | $ | 9,970,851 | $ | 9,967,476 | $ | 9,951,064 | $ | 9,871,957 | |||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||
Liabilities: | |||||||||||||||
Non-interest bearing demand deposits | $ | 2,229,432 | $ | 2,292,917 | $ | 2,361,367 | $ | 2,628,942 | |||||||
Interest bearing demand deposits | 1,420,942 | 1,427,856 | 1,480,042 | 1,324,292 | |||||||||||
Savings and money market | 3,703,810 | 3,801,013 | 3,367,012 | 3,183,355 | |||||||||||
Total transaction deposits | 7,354,184 | 7,521,786 | 7,208,421 | 7,136,589 | |||||||||||
Time deposits | 1,022,741 | 995,976 | 981,970 | 984,269 | |||||||||||
Total deposits | 8,376,925 | 8,517,762 | 8,190,391 | 8,120,858 | |||||||||||
Securities sold under agreements to repurchase | 19,465 | 19,577 | 19,627 | 21,422 | |||||||||||
Long-term debt | 54,356 | 54,278 | 54,200 | 54,045 | |||||||||||
Federal Home Loan Bank advances | 35,000 | — | 340,000 | 385,000 | |||||||||||
Other liabilities | 237,461 | 144,029 | 134,039 | 143,298 | |||||||||||
Total liabilities | 8,723,207 | 8,735,646 | 8,738,257 | 8,724,623 | |||||||||||
Shareholders' equity: | |||||||||||||||
Common stock | 515 | 515 | 515 | 515 | |||||||||||
Additional paid in capital | 1,161,804 | 1,163,773 | 1,162,269 | 1,158,727 | |||||||||||
Retained earnings | 469,630 | 454,211 | 433,126 | 384,094 | |||||||||||
Treasury stock | (303,880 | ) | (306,460 | ) | (306,702 | ) | (307,388 | ) | |||||||
Accumulated other comprehensive loss, net of tax | (80,425 | ) | (80,209 | ) | (76,401 | ) | (88,614 | ) | |||||||
Total shareholders' equity | 1,247,644 | 1,231,830 | 1,212,807 | 1,147,334 | |||||||||||
Total liabilities and shareholders' equity | $ | 9,970,851 | $ | 9,967,476 | $ | 9,951,064 | $ | 9,871,957 | |||||||
SHARE DATA | |||||||||||||||
Average basic shares outstanding | 38,210,869 | 38,031,358 | 38,013,791 | 37,957,287 | |||||||||||
Average diluted shares outstanding | 38,372,777 | 38,188,480 | 38,162,538 | 38,107,326 | |||||||||||
Ending shares outstanding | 37,899,453 | 37,806,148 | 37,784,851 | 37,719,026 | |||||||||||
Common book value per share | $ | 32.92 | $ | 32.58 | $ | 32.10 | $ | 30.42 | |||||||
Tangible common book value per share(1) (non-GAAP) | 23.74 | 23.32 | 22.77 | 20.95 | |||||||||||
Tangible common book value per share, excluding accumulated other comprehensive loss(1) (non-GAAP) | 25.86 | 25.44 | 24.79 | 23.30 | |||||||||||
CAPITAL RATIOS | |||||||||||||||
Average equity to average assets | 12.57% | ||||||||||||||
Tangible common equity to tangible assets(1) | 9.35% | ||||||||||||||
Tier 1 leverage ratio | 10.20% | ||||||||||||||
Common equity tier 1 risk-based capital ratio | 12.41% | ||||||||||||||
Tier 1 risk-based capital ratio | 12.41% | ||||||||||||||
Total risk-based capital ratio | 14.32% |
(1 | ) | Represents a non-GAAP financial measure. See non-GAAP reconciliations below. |
NATIONAL BANK HOLDINGS CORPORATION Loan Portfolio (Dollars in thousands) Period End Loan Balances by Type | ||||||||||||||
June 30, 2024vs. March 31, | June 30, 2024vs. June 30, | |||||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | ||||||||||||
Originated: | ||||||||||||||
Commercial: | ||||||||||||||
Commercial and industrial | $ | 1,906,095 | $ | 1,777,328 | 7.2 | % | $ | 1,788,714 | 6.6 | % | ||||
Municipal and non-profit | 1,063,706 | 1,062,287 | 0.1 | % | 1,022,414 | 4.0 | % | |||||||
Owner-occupied commercial real estate | 921,122 | 875,303 | 5.2 | % | 710,508 | 29.6 | % | |||||||
Food and agribusiness | 248,401 | 241,654 | 2.8 | % | 263,086 | (5.6 | )% | |||||||
Total commercial | 4,139,324 | 3,956,572 | 4.6 | % | 3,784,722 | 9.4 | % | |||||||
Commercial real estate non-owner occupied | 1,116,424 | 1,092,780 | 2.2 | % | 1,043,999 | 6.9 | % | |||||||
Residential real estate | 923,313 | 923,103 | 0.0 | % | 877,907 | 5.2 | % | |||||||
Consumer | 14,385 | 14,936 | (3.7 | )% | 16,979 | (15.3 | )% | |||||||
Total originated | 6,193,446 | 5,987,391 | 3.4 | % | 5,723,607 | 8.2 | % | |||||||
Acquired: | ||||||||||||||
Commercial: | ||||||||||||||
Commercial and industrial | 124,104 | 132,532 | (6.4 | )% | 163,139 | (23.9 | )% | |||||||
Municipal and non-profit | 288 | 294 | (2.0 | )% | 310 | (7.1 | )% | |||||||
Owner-occupied commercial real estate | 232,890 | 234,486 | (0.7 | )% | 245,605 | (5.2 | )% | |||||||
Food and agribusiness | 48,061 | 57,896 | (17.0 | )% | 62,918 | (23.6 | )% | |||||||
Total commercial | 405,343 | 425,208 | (4.7 | )% | 471,972 | (14.1 | )% | |||||||
Commercial real estate non-owner occupied | 752,040 | 767,419 | (2.0 | )% | 847,946 | (11.3 | )% | |||||||
Residential real estate | 369,003 | 387,101 | (4.7 | )% | 367,998 | 0.3 | % | |||||||
Consumer | 2,321 | 1,933 | 20.1 | % | 2,834 | (18.1 | )% | |||||||
Total acquired | 1,528,707 | 1,581,661 | (3.3 | )% | 1,690,750 | (9.6 | )% | |||||||
Total loans | $ | 7,722,153 | $ | 7,569,052 | 2.0 | % | $ | 7,414,357 | 4.2 | % |
Loan Fundings(1) | |||||||||||||||
Second quarter | First quarter | Fourth quarter | Third quarter | Second quarter | |||||||||||
2024 | 2024 | 2023 | 2023 | 2023 | |||||||||||
Commercial: | |||||||||||||||
Commercial and industrial | $ | 241,910 | $ | 53,978 | $ | 135,954 | $ | 89,297 | $ | 111,717 | |||||
Municipal and non-profit | 28,785 | 14,564 | 79,650 | 18,657 | 39,331 | ||||||||||
Owner occupied commercial real estate | 102,615 | 35,128 | 75,631 | 67,322 | 62,649 | ||||||||||
Food and agribusiness | 11,040 | (7,204 | ) | 10,646 | 16,191 | 6,017 | |||||||||
Total commercial | 384,350 | 96,466 | 301,881 | 191,467 | 219,714 | ||||||||||
Commercial real estate non-owner occupied | 83,184 | 73,789 | 107,738 | 88,434 | 99,984 | ||||||||||
Residential real estate | 36,124 | 29,468 | 48,925 | 42,514 | 40,814 | ||||||||||
Consumer | 1,547 | 234 | 1,849 | 1,689 | 1,777 | ||||||||||
Total | $ | 505,205 | $ | 199,957 | $ | 460,393 | $ | 324,104 | $ | 362,289 |
(1 | ) | Loan fundings are defined as closed end funded loans and net fundings under revolving lines of credit. Net fundings (paydowns) under revolving lines of credit were |
NATIONAL BANK HOLDINGS CORPORATION Summary of Net Interest Margin (Dollars in thousands) | |||||||||||||||||||||||||||||||||
For the three months ended | For the three months ended | For the three months ended | |||||||||||||||||||||||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | ||||||||||||||||||||||||||||
balance | Interest | rate | balance | Interest | rate | balance | Interest | rate | |||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||||||
Originated loans FTE(1)(2) | $ | 6,074,199 | $ | 101,794 | 6.74 | % | $ | 6,046,849 | $ | 100,914 | 6.71 | % | $ | 5,649,623 | $ | 86,547 | 6.14 | % | |||||||||||||||
Acquired loans | 1,541,576 | 23,464 | 6.12 | % | 1,611,521 | 24,289 | 6.06 | % | 1,712,118 | 26,388 | 6.18 | % | |||||||||||||||||||||
Loans held for sale | 16,862 | 318 | 7.59 | % | 12,017 | 225 | 7.53 | % | 26,572 | 460 | 6.94 | % | |||||||||||||||||||||
Investment securities available-for-sale | 802,830 | 5,101 | 2.54 | % | 751,168 | 4,103 | 2.18 | % | 786,643 | 3,883 | 1.97 | % | |||||||||||||||||||||
Investment securities held-to-maturity | 564,818 | 2,419 | 1.71 | % | 579,160 | 2,514 | 1.74 | % | 630,547 | 2,808 | 1.78 | % | |||||||||||||||||||||
Other securities | 25,093 | 377 | 6.01 | % | 35,036 | 616 | 7.03 | % | 49,093 | 914 | 7.45 | % | |||||||||||||||||||||
Interest earning deposits | 92,388 | 685 | 2.98 | % | 91,579 | 763 | 3.35 | % | 144,391 | 1,511 | 4.20 | % | |||||||||||||||||||||
Total interest earning assets FTE(2) | $ | 9,117,766 | $ | 134,158 | 5.92 | % | $ | 9,127,330 | $ | 133,424 | 5.88 | % | $ | 8,998,987 | $ | 122,511 | 5.46 | % | |||||||||||||||
Cash and due from banks | $ | 100,165 | $ | 102,583 | $ | 109,948 | |||||||||||||||||||||||||||
Other assets | 771,475 | 756,230 | 746,864 | ||||||||||||||||||||||||||||||
Allowance for credit losses | (97,741 | ) | (97,882 | ) | (90,636 | ) | |||||||||||||||||||||||||||
Total assets | $ | 9,891,665 | $ | 9,888,261 | $ | 9,765,163 | |||||||||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||||||||
Interest bearing demand, savings and money market deposits | $ | 5,109,924 | $ | 39,681 | 3.12 | % | $ | 4,947,811 | $ | 36,413 | 2.96 | % | $ | 4,282,972 | $ | 20,100 | 1.88 | % | |||||||||||||||
Time deposits | 1,015,371 | 8,536 | 3.38 | % | 990,041 | 7,584 | 3.08 | % | 981,201 | 5,043 | 2.06 | % | |||||||||||||||||||||
Securities sold under agreements to repurchase | 17,449 | 5 | 0.12 | % | 18,929 | 6 | 0.13 | % | 20,264 | 5 | 0.10 | % | |||||||||||||||||||||
Long-term debt | 54,307 | 518 | 3.84 | % | 54,229 | 518 | 3.84 | % | 53,997 | 518 | 3.85 | % | |||||||||||||||||||||
Federal Home Loan Bank advances | 9,505 | 133 | 5.63 | % | 228,236 | 3,181 | 5.61 | % | 435,713 | 5,619 | 5.17 | % | |||||||||||||||||||||
Total interest bearing liabilities | $ | 6,206,556 | $ | 48,873 | 3.17 | % | $ | 6,239,246 | $ | 47,702 | 3.07 | % | $ | 5,774,147 | $ | 31,285 | 2.17 | % | |||||||||||||||
Demand deposits | $ | 2,254,454 | $ | 2,280,997 | $ | 2,701,306 | |||||||||||||||||||||||||||
Other liabilities | 187,499 | 141,735 | 138,936 | ||||||||||||||||||||||||||||||
Total liabilities | 8,648,509 | 8,661,978 | 8,614,389 | ||||||||||||||||||||||||||||||
Shareholders' equity | 1,243,156 | 1,226,283 | 1,150,774 | ||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 9,891,665 | $ | 9,888,261 | $ | 9,765,163 | |||||||||||||||||||||||||||
Net interest income FTE(2) | $ | 85,285 | $ | 85,722 | $ | 91,226 | |||||||||||||||||||||||||||
Interest rate spread FTE(2) | 2.75 | % | 2.81 | % | 3.29 | % | |||||||||||||||||||||||||||
Net interest earning assets | $ | 2,911,210 | $ | 2,888,084 | $ | 3,224,840 | |||||||||||||||||||||||||||
Net interest margin FTE(2) | 3.76 | % | 3.78 | % | 4.07 | % | |||||||||||||||||||||||||||
Average transaction deposits | $ | 7,364,378 | $ | 7,228,808 | $ | 6,984,278 | |||||||||||||||||||||||||||
Average total deposits | 8,379,749 | 8,218,849 | 7,965,479 | ||||||||||||||||||||||||||||||
Ratio of average interest earning assets to average interest bearing liabilities | 146.91 | % | 146.29 | % | 155.85 | % |
(1 | ) | Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan. | |
(2 | ) | Presented on a fully taxable equivalent basis using the statutory tax rate of |
NATIONAL BANK HOLDINGS CORPORATION Summary of Net Interest Margin (Dollars in thousands) | |||||||||||||||||||
For the six months ended June 30, 2024 | For the six months ended June 30, 2023 | ||||||||||||||||||
Average | Average | Average | Average | ||||||||||||||||
balance | Interest | rate | balance | Interest | rate | ||||||||||||||
Interest earning assets: | |||||||||||||||||||
Originated loans FTE(1)(2) | $ | 6,060,524 | $ | 202,708 | 6.73 | % | $ | 5,582,536 | $ | 165,715 | 5.99 | % | |||||||
Acquired loans | 1,576,548 | 47,753 | 6.09 | % | 1,741,508 | 53,411 | 6.18 | % | |||||||||||
Loans held for sale | 14,440 | 543 | 7.56 | % | 24,176 | 806 | 6.72 | % | |||||||||||
Investment securities available-for-sale | 776,999 | 9,204 | 2.37 | % | 798,385 | 7,872 | 1.97 | % | |||||||||||
Investment securities held-to-maturity | 571,989 | 4,933 | 1.72 | % | 638,552 | 5,679 | 1.78 | % | |||||||||||
Other securities | 30,065 | 993 | 6.61 | % | 50,223 | 1,812 | 7.22 | % | |||||||||||
Interest earning deposits | 91,983 | 1,448 | 3.17 | % | 115,750 | 2,164 | 3.77 | % | |||||||||||
Total interest earning assets FTE(2) | $ | 9,122,548 | $ | 267,582 | 5.90 | % | $ | 8,951,130 | $ | 237,459 | 5.35 | % | |||||||
Cash and due from banks | $ | 101,374 | $ | 114,254 | |||||||||||||||
Other assets | 763,853 | 717,563 | |||||||||||||||||
Allowance for credit losses | (97,812 | ) | (90,235 | ) | |||||||||||||||
Total assets | $ | 9,889,963 | $ | 9,692,712 | |||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||
Interest bearing demand, savings and money market deposits | $ | 5,028,868 | $ | 76,094 | 3.04 | % | $ | 4,026,015 | $ | 27,859 | 1.40 | % | |||||||
Time deposits | 1,002,706 | 16,120 | 3.23 | % | 952,023 | 8,333 | 1.77 | % | |||||||||||
Securities sold under agreements to repurchase | 18,189 | 11 | 0.12 | % | 20,155 | 11 | 0.11 | % | |||||||||||
Long-term debt | 54,268 | 1,036 | 3.84 | % | 53,958 | 1,036 | 3.87 | % | |||||||||||
Federal Home Loan Bank advances | 118,871 | 3,314 | 5.61 | % | 516,326 | 12,690 | 4.96 | % | |||||||||||
Total interest bearing liabilities | $ | 6,222,902 | $ | 96,575 | 3.12 | % | $ | 5,568,477 | $ | 49,929 | 1.81 | % | |||||||
Demand deposits | $ | 2,267,725 | $ | 2,852,137 | |||||||||||||||
Other liabilities | 164,617 | 137,065 | |||||||||||||||||
Total liabilities | 8,655,244 | 8,557,679 | |||||||||||||||||
Shareholders' equity | 1,234,719 | 1,135,033 | |||||||||||||||||
Total liabilities and shareholders' equity | $ | 9,889,963 | $ | 9,692,712 | |||||||||||||||
Net interest income FTE(2) | $ | 171,007 | $ | 187,530 | |||||||||||||||
Interest rate spread FTE(2) | 2.78 | % | 3.54 | % | |||||||||||||||
Net interest earning assets | $ | 2,899,646 | $ | 3,382,653 | |||||||||||||||
Net interest margin FTE(2) | 3.77 | % | 4.22 | % | |||||||||||||||
Average transaction deposits | $ | 7,296,593 | $ | 6,878,152 | |||||||||||||||
Average total deposits | 8,299,299 | 7,830,175 | |||||||||||||||||
Ratio of average interest earning assets to average interest bearing liabilities | 146.60 | % | 160.75 | % |
(1 | ) | Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan. | |
(2 | ) | Presented on a fully taxable equivalent basis using the statutory tax rate of |
NATIONAL BANK HOLDINGS CORPORATION Allowance for Credit Losses and Asset Quality (Dollars in thousands) Allowance for Credit Losses Analysis | |||||||||||
As of and for the three months ended | |||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||
Beginning allowance for credit losses | $ | 97,607 | $ | 97,947 | $ | 90,343 | |||||
Charge-offs | (4,605 | ) | (278 | ) | (354 | ) | |||||
Recoveries | 499 | 188 | 42 | ||||||||
Provision expense (release) for credit losses | 2,956 | (250 | ) | 2,550 | |||||||
Ending allowance for credit losses ("ACL") | $ | 96,457 | $ | 97,607 | $ | 92,581 | |||||
Ratio of annualized net charge-offs to average total loans during the period | 0.22% | ||||||||||
Ratio of ACL to total loans outstanding at period end | 1.25% | ||||||||||
Ratio of ACL to total non-performing loans at period end | 370.18% | ||||||||||
Total loans | $ | 7,722,153 | $ | 7,569,052 | $ | 7,414,357 | |||||
Average total loans during the period | 7,582,506 | 7,632,635 | 7,338,585 | ||||||||
Total non-performing loans | 26,057 | 35,817 | 33,514 |
Past Due and Non-accrual Loans | |||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||
Loans 30-89 days past due and still accruing interest | $ | 27,159 | $ | 3,495 | $ | 7,261 | |||||
Loans 90 days past due and still accruing interest | 3,498 | 1 | 246 | ||||||||
Non-accrual loans | 26,057 | 35,817 | 33,514 | ||||||||
Total past due and non-accrual loans | $ | 56,714 | $ | 39,313 | $ | 41,021 | |||||
Total 90 days past due and still accruing interest and non-accrual loans to total loans | 0.38% |
Asset Quality Data | |||||||||||
June 30, 2024 | March 31, 2024 | June 30, 2023 | |||||||||
Non-performing loans | $ | 26,057 | $ | 35,817 | $ | 33,514 | |||||
OREO | 1,526 | 4,064 | 3,458 | ||||||||
Total non-performing assets | $ | 27,583 | $ | 39,881 | $ | 36,972 | |||||
Total non-performing loans to total loans | 0.34% | ||||||||||
Total non-performing assets to total loans and OREO | 0.36% |
NATIONAL BANK HOLDINGS CORPORATION Key Metrics(1) | |||||||||||||||||||
As of and for the three months ended | As of and for the six months ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
2024 | 2023 | 2023 | 2024 | 2023 | |||||||||||||||
Return on average assets | 1.06% | 1.17% | |||||||||||||||||
Return on average tangible assets(2) | 1.17% | 1.28% | |||||||||||||||||
Return on average equity | 8.46% | 9.37% | |||||||||||||||||
Return on average tangible common equity(2) | 12.44% | 13.77% | |||||||||||||||||
Loan to deposit ratio (end of period) | 92.18% | 92.18% | |||||||||||||||||
Non-interest bearing deposits to total deposits (end of period) | 26.61% | 26.61% | |||||||||||||||||
Net interest margin(3) | 3.69% | 3.69% | |||||||||||||||||
Net interest margin FTE(2)(3) | 3.76% | 3.77% | |||||||||||||||||
Interest rate spread FTE(2)(4) | 2.75% | 2.78% | |||||||||||||||||
Yield on earning assets(5) | 5.84% | 5.82% | |||||||||||||||||
Yield on earning assets FTE(2)(5) | 5.92% | 5.90% | |||||||||||||||||
Cost of interest bearing liabilities | 3.17% | 3.12% | |||||||||||||||||
Cost of deposits | 2.31% | 2.23% | |||||||||||||||||
Non-interest income to total revenue FTE(2) | 14.13% | 15.65% | |||||||||||||||||
Non-interest expense to average assets | 2.56% | 2.56% | |||||||||||||||||
Efficiency ratio | 64.62% | 63.17% | |||||||||||||||||
Efficiency ratio excluding other intangible assets amortization FTE(2) | 61.52% | 60.14% | |||||||||||||||||
Pre-provision net revenue | $ | 34,528 | $ | 38,890 | $ | 42,626 | $ | 73,418 | $ | 93,888 | |||||||||
Pre-provision net revenue FTE(2) | 36,239 | 40,582 | 44,068 | 76,821 | 96,745 | ||||||||||||||
Total Loans Asset Quality Data(6)(7)(8) | |||||||||||||||||||
Non-performing loans to total loans | 0.34% | 0.34% | |||||||||||||||||
Non-performing assets to total loans and OREO | 0.36% | 0.36% | |||||||||||||||||
Allowance for credit losses to total loans | 1.25% | 1.25% | |||||||||||||||||
Allowance for credit losses to non-performing loans | 370.18% | 370.18% | |||||||||||||||||
Net charge-offs to average loans | 0.22% | 0.11% |
(1 | ) | Ratios are annualized. | |
(2 | ) | Ratio represents non-GAAP financial measure. See non-GAAP reconciliations below. | |
(3 | ) | Net interest margin represents net interest income, including accretion income on interest earning assets, as a percentage of average interest earning assets. | |
(4 | ) | Interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities. | |
(5 | ) | Interest earning assets include assets that earn interest/accretion or dividends. Any market value adjustments on investment securities or loans are excluded from interest earning assets. | |
(6 | ) | Non-performing loans consist of non-accruing loans and modified loans on non-accrual. | |
(7 | ) | Non-performing assets include non-performing loans and other real estate owned. | |
(8 | ) | Total loans are net of unearned discounts and fees. |
NATIONAL BANK HOLDINGS CORPORATION NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (Dollars in thousands, except share and per share data) Tangible Common Book Value Ratios | ||||||||||||||||
June 30, 2024 | March 31, 2024 | December 31, 2023 | June 30, 2023 | |||||||||||||
Total shareholders' equity | $ | 1,247,644 | $ | 1,231,830 | $ | 1,212,807 | $ | 1,147,334 | ||||||||
Less: goodwill and other intangible assets, net | (360,732 | ) | (362,709 | ) | (364,716 | ) | (368,732 | ) | ||||||||
Add: deferred tax liability related to goodwill | 12,871 | 12,539 | 12,208 | 11,544 | ||||||||||||
Tangible common equity (non-GAAP) | $ | 899,783 | $ | 881,660 | $ | 860,299 | $ | 790,146 | ||||||||
Total assets | $ | 9,970,851 | $ | 9,967,476 | $ | 9,951,064 | $ | 9,871,957 | ||||||||
Less: goodwill and other intangible assets, net | (360,732 | ) | (362,709 | ) | (364,716 | ) | (368,732 | ) | ||||||||
Add: deferred tax liability related to goodwill | 12,871 | 12,539 | 12,208 | 11,544 | ||||||||||||
Tangible assets (non-GAAP) | $ | 9,622,990 | $ | 9,617,306 | $ | 9,598,556 | $ | 9,514,769 | ||||||||
Tangible common equity to tangible assets calculations: | ||||||||||||||||
Total shareholders' equity to total assets | 12.51% | |||||||||||||||
Less: impact of goodwill and other intangible assets, net | (3.16)% | (3.19)% | (3.23)% | (3.32)% | ||||||||||||
Tangible common equity to tangible assets (non-GAAP) | 9.35% | |||||||||||||||
Tangible common book value per share calculations: | ||||||||||||||||
Tangible common equity (non-GAAP) | $ | 899,783 | $ | 881,660 | $ | 860,299 | $ | 790,146 | ||||||||
Divided by: ending shares outstanding | 37,899,453 | 37,806,148 | 37,784,851 | 37,719,026 | ||||||||||||
Tangible common book value per share (non-GAAP) | $ | 23.74 | $ | 23.32 | $ | 22.77 | $ | 20.95 | ||||||||
Tangible common book value per share, excluding accumulated other comprehensive loss calculations: | ||||||||||||||||
Tangible common equity (non-GAAP) | $ | 899,783 | $ | 881,660 | $ | 860,299 | $ | 790,146 | ||||||||
Accumulated other comprehensive loss, net of tax | 80,425 | 80,209 | 76,401 | 88,614 | ||||||||||||
Tangible common book value, excluding accumulated other comprehensive loss, net of tax (non-GAAP) | 980,208 | 961,869 | 936,700 | 878,760 | ||||||||||||
Divided by: ending shares outstanding | 37,899,453 | 37,806,148 | 37,784,851 | 37,719,026 | ||||||||||||
Tangible common book value per share, excluding accumulated other comprehensive loss, net of tax (non-GAAP) | $ | 25.86 | $ | 25.44 | $ | 24.79 | $ | 23.30 |
NATIONAL BANK HOLDINGS CORPORATION (Dollars in thousands, except share and per share data) Return on Average Tangible Assets and Return on Average Tangible Equity | ||||||||||||||||||||
As of and for the three months ended | As of and for the six months ended | |||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||
Net income | $ | 26,135 | $ | 31,391 | $ | 32,557 | $ | 57,526 | $ | 72,840 | ||||||||||
Add: impact of other intangible assets amortization expense, after tax | 1,516 | 1,534 | 1,546 | 3,055 | 2,596 | |||||||||||||||
Net income excluding the impact of other intangible assets amortization expense, after tax (non-GAAP) | $ | 27,651 | $ | 32,925 | $ | 34,103 | $ | 60,581 | $ | 75,436 | ||||||||||
Average assets | $ | 9,891,665 | $ | 9,888,261 | $ | 9,765,163 | $ | 9,889,963 | $ | 9,692,712 | ||||||||||
Less: average goodwill and other intangible assets, net of deferred tax liability related to goodwill | (349,030 | ) | (351,383 | ) | (357,446 | ) | (350,040 | ) | (336,420 | ) | ||||||||||
Average tangible assets (non-GAAP) | $ | 9,542,635 | $ | 9,536,878 | $ | 9,407,717 | $ | 9,539,923 | $ | 9,356,292 | ||||||||||
Average shareholders' equity | $ | 1,243,156 | $ | 1,226,283 | $ | 1,150,774 | $ | 1,234,719 | $ | 1,135,033 | ||||||||||
Less: average goodwill and other intangible assets, net of deferred tax liability related to goodwill | (349,030 | ) | (351,383 | ) | (357,446 | ) | (350,040 | ) | (336,420 | ) | ||||||||||
Average tangible common equity (non-GAAP) | $ | 894,126 | $ | 874,900 | $ | 793,328 | $ | 884,679 | $ | 798,613 | ||||||||||
Return on average assets | 1.06% | 1.17% | ||||||||||||||||||
Return on average tangible assets (non-GAAP) | 1.17% | 1.28% | ||||||||||||||||||
Return on average equity | 8.46% | 9.37% | ||||||||||||||||||
Return on average tangible common equity (non-GAAP) | 12.44% | 13.77% |
Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin | ||||||||||||||||||||
As of and for the three months ended | As of and for the six months ended | |||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||
Interest income | $ | 132,447 | $ | 131,732 | $ | 121,069 | $ | 264,179 | $ | 234,602 | ||||||||||
Add: impact of taxable equivalent adjustment | 1,711 | 1,692 | 1,442 | 3,403 | 2,857 | |||||||||||||||
Interest income FTE (non-GAAP) | $ | 134,158 | $ | 133,424 | $ | 122,511 | $ | 267,582 | $ | 237,459 | ||||||||||
Net interest income | $ | 83,574 | $ | 84,030 | $ | 89,784 | $ | 167,604 | $ | 184,673 | ||||||||||
Add: impact of taxable equivalent adjustment | 1,711 | 1,692 | 1,442 | 3,403 | 2,857 | |||||||||||||||
Net interest income FTE (non-GAAP) | $ | 85,285 | $ | 85,722 | $ | 91,226 | $ | 171,007 | $ | 187,530 | ||||||||||
Average earning assets | $ | 9,117,766 | $ | 9,127,330 | $ | 8,998,987 | $ | 9,122,548 | $ | 8,951,130 | ||||||||||
Yield on earning assets | 5.84% | 5.82% | ||||||||||||||||||
Yield on earning assets FTE (non-GAAP) | 5.92% | 5.90% | ||||||||||||||||||
Net interest margin | 3.69% | 3.69% | ||||||||||||||||||
Net interest margin FTE (non-GAAP) | 3.76% | 3.77% |
Efficiency Ratio and Pre-Provision Net Revenue | ||||||||||||||||||||
As of and for the three months ended | As of and for the six months ended | |||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||
Net interest income | $ | 83,574 | $ | 84,030 | $ | 89,784 | $ | 167,604 | $ | 184,673 | ||||||||||
Add: impact of taxable equivalent adjustment | 1,711 | 1,692 | 1,442 | 3,403 | 2,857 | |||||||||||||||
Net interest income FTE (non-GAAP) | $ | 85,285 | $ | 85,722 | $ | 91,226 | $ | 171,007 | $ | 187,530 | ||||||||||
Non-interest income | $ | 14,029 | $ | 17,694 | $ | 13,823 | $ | 31,723 | $ | 28,488 | ||||||||||
Non-interest expense | $ | 63,075 | $ | 62,834 | $ | 60,981 | $ | 125,909 | $ | 119,273 | ||||||||||
Less: other intangible assets amortization | (1,977 | ) | (2,008 | ) | (2,007 | ) | (3,985 | ) | (3,370 | ) | ||||||||||
Non-interest expense excluding other intangible assets amortization (non-GAAP) | $ | 61,098 | $ | 60,826 | $ | 58,974 | $ | 121,924 | $ | 115,903 | ||||||||||
Efficiency ratio | 64.62% | 63.17% | ||||||||||||||||||
Efficiency ratio excluding other intangible assets amortization FTE (non-GAAP) | 61.52% | 60.14% | ||||||||||||||||||
Pre-provision net revenue (non-GAAP) | $ | 34,528 | $ | 38,890 | $ | 42,626 | $ | 73,418 | $ | 93,888 | ||||||||||
Pre-provision net revenue, FTE (non-GAAP) | 36,239 | 40,582 | 44,068 | 76,821 | 96,745 |
FAQ
What was National Bank Holdings 's (NBHC) earnings per share in Q2 2024?
How much did NBHC's loan portfolio grow in Q2 2024?
What was NBHC's net interest margin in the second quarter of 2024?
How did NBHC's deposits perform in Q2 2024?