Spirit of Texas Bancshares, Inc. Reports Third Quarter 2019 Financial Results

Organic loan growth of $69.4 million for the quarter

CONROE, Texas, Oct. 22, 2019 /PRNewswire/ -- Spirit of Texas Bancshares, Inc. (NASDAQ: STXB) ("Spirit" or the "Company"), the bank holding company for Spirit of Texas Bank, today reported its results as of and for the three months ended September 30, 2019.

Third Quarter 2019 Financial and Operational Highlights

  • Net income for the third quarter of 2019 increased to $5.3 million, compared to $2.8 million in the third quarter of 2018. Adjusted net income(1) for the third quarter of 2019 was $6.2 million, which excluded $901 thousand of after-tax, merger-related expenses.
  • Diluted earnings per share were $0.34 for the third quarter of 2019, compared to $0.27 for the third quarter of 2018. Adjusted diluted earnings per share(1) were $0.40 for the third quarter of 2019, which excluded $901 thousand of after-tax, merger-related expenses.
  • Reported and tax equivalent net interest margin(1) were 4.59% and 4.63%, respectively.
  • Organic loan growth of $69.4 million for the three months ended September 30, 2019, or 19.41% annualized.
  • Return on average assets was 1.10% annualized and adjusted return on average assets was 1.29% annualized, excluding $901 thousand of after-tax, merger-related expenses.
  • At September 30, 2019, book value per share was $18.41 and tangible book value per share(1) was $15.01.
  • At September 30, 2019, total stockholders' equity to total assets was 15.14% and tangible stockholders' equity to tangible assets(1) was 12.70%.

Dean Bass, Spirit's Chairman and Chief Executive Officer, stated, "We are pleased with our performance during the third quarter and believe we are well positioned to take advantage of opportunities in our markets while serving our strong and growing customer base.  Our acquisition of Chandler Bancorp, Inc. and its subsidiary, Citizens State Bank, (together, "Citizens") that we announced last quarter is on track to close in the fourth quarter of 2019, subject to the satisfaction of customary closing conditions and regulatory approvals.  The Citizen transaction represents an exciting strategic and financial opportunity for us to expand our footprint into the East Texas region, and to better serve our growing customer base through a total of 36 well placed locations across strategic parts of Texas."

Loan Portfolio and Composition

During the third quarter of 2019, gross loans grew to $1.49 billion as of September 30, 2019, an increase of 4.9% from $1.42 billion as of June 30, 2019, and an increase of 54.9% from $960.7 million as of September 30, 2018.  Loan growth during the quarter was primarily driven by significant organic loan growth, while the Company's year-over-year loan growth was primarily driven by its acquisition of Comanche National Corporation in November 2018 (the "Comanche acquisition") and First Beeville Financial Corporation in April 2019 (the "Beeville acquisition").

Asset Quality

The provision for loan losses recorded for the third quarter of 2019 was $900 thousand. The provision for loan losses served to increase the allowance to $6.6 million, or 0.44% of the $1.49 billion in loans outstanding as of September 30, 2019. The nonperforming loans to loans held for investment ratio as of September 30, 2019 increased to 0.61% from 0.40% as of June 30, 2019, and 0.39% at September 30, 2018. Annualized net charge-offs were 17 basis points for the third quarter of 2019, compared to 14 basis points for the third quarter of 2018.

Deposits and Borrowings

Deposits totaled $1.59 billion as of September 30, 2019, an increase of 0.93% from $1.57 billion as of June 30, 2019, and an increase of 81.7% from $872.6 million as of September 30, 2018.  Noninterest-bearing demand deposits decreased $1.7 million, or 0.46%, from June 30, 2019, and increased $158.5 million, or 76.3% from September 30, 2018. Noninterest-bearing demand deposits represented 23.1% of total deposits as of September 30, 2019, compared to 23.4% of total deposits as of June 30, 2019, and 23.8% of total deposits as of September 30, 2018. The average cost of deposits was 1.03% for the third quarter of 2019, representing a two basis point increase from the second quarter of 2019 and a one basis point increase from the third quarter of 2018.

Net Interest Margin and Net Interest Income

The net interest margin for the third quarter of 2019 was 4.59%, a decrease of two basis points from the second quarter of 2019 and a decrease of one basis points from the third quarter of 2018. The tax equivalent net interest margin for the third quarter of 2019 was 4.63%, a decrease of one basis points from the second quarter of 2019 and a decrease of 2 basis points from the third quarter of 2018.  The decrease from the second quarter of 2019 is primarily due to a decline in the yield of interest-earning assets as a result of the impact of a decrease in interest rates by the Federal Open Market Committee during the third quarter of 2019.

Net interest income totaled $20.5 million for the third quarter of 2019, an increase of 75.2% from $11.7 million for the third quarter of 2018.  Interest income totaled $25.0 million for the third quarter of 2019, an increase of 75.1% from $14.3 million in the same period in 2018.  Interest and fees on loans increased by $9.2 million, or 65.9%, from the third quarter of 2018 due to organic and acquired growth in the loan portfolio. Interest expense was $4.5 million for the third quarter of 2019, an increase of 74.9% from $2.6 million for the same period in 2018. The increase from the third quarter of 2018 was due to an increase in the rate paid on interest-bearing liabilities of 3 basis points and the growth in the deposit base from the Comanche acquisition and the Beeville acquisition.

Noninterest Income and Noninterest Expense

Noninterest income totaled $2.7 million for the third quarter of 2019, compared to $2.6 million for the third quarter of 2018. The primary components of noninterest income for the third quarter of 2019 were a gain on sales of loans, net and service charges and fees of $1.2 million and $866 thousand, respectively. Noninterest expense totaled $15.6 million in the third quarter of 2019, an increase of 51.3% from $10.3 million in the prior year period. This increase was primarily driven by increased salaries and employee benefits and the amortization of core deposit intangibles related to the Comanche acquisition and the Beeville acquisition.

The efficiency ratio was 67.17% in the third quarter of 2019, compared to 72.11% in the third quarter of 2018.

_______________________________________________________

(1)

Adjusted Net Income, Adjusted Basic and Diluted Earnings Per Share, Tax Equivalent Net Interest Margin, Tangible Book Value Per Share, and Tangible Stockholders' Equity to Tangible Assets Ratio are all non-GAAP measures. Spirit believes that for Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share, the adjustments made to net income allow investors and analysts to better assess its basic and diluted earnings per common share by removing the volatility that is associated with merger-related expenses and gain on sale of investment securities that are unrelated to its core business.  In Spirit's judgment, regarding Tax Equivalent Net Interest Margin, the fully tax equivalent basis is the preferred industry measurement basis for net interest margin and that it enhances comparability of net interest income arising from taxable and tax-exempt sources.  Regarding Tangible Book Value Per Share and Tangible Stockholders' Equity To Tangible Assets, Spirit believes that that these measures are important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing its tangible book value.  The non-GAAP financial measures that we discuss in this news release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that it discusses in this news release may differ from that of other banking organizations reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures Spirit has discussed in this news release when comparing such non-GAAP financial measures. Please see a reconciliation to the nearest respective GAAP measures at the end of this news release.

Conference Call

Spirit of Texas Bancshares has scheduled a conference call to discuss its third quarter 2019 results, which will be broadcast live over the Internet, on Wednesday, October 23, 2019 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate in the call, dial 201-389-0867 and ask for the Spirit of Texas call at least 10 minutes prior to the start time, or access it live over the Internet at http://ir.sotb.com/events-presentations.  For those who cannot listen to the live call, a replay will be available through October 30, 2019 and may be accessed by dialing 201-612-7415 and using pass code 13695251#. Also, an archive of the webcast will be available shortly after the call at http://ir.sotb.com/events-presentations for 90 days.

About Spirit of Texas Bancshares, Inc.

Spirit, through its wholly-owned subsidiary, Spirit of Texas Bank, provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals.  Spirit of Texas Bank has 29 locations in the Houston, Dallas/Fort Worth, Bryan/College Station, San Antonio-New Braunfels and Corpus Christi metropolitan areas, along with offices in North Central Texas.  Please visit https://www.sotb.com for more information.

Forward Looking Statements

This release contains 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 of 1933, as amended.  Any statements about our expectations, beliefs, plans, predictions, protections, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking.  Forward-looking statements are typically, but not exclusively, identified by the use of forward-looking terminology such as "believes," "expects," "could," "may," "will, "should," "seeks," "likely," "intends" "plans," "pro forma," "projects," "estimates" or "anticipates" or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters.  You can also identify forward-looking statements by discussions of strategy, plans or intentions.  Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events.  The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: our ability to consummate the equity offering in the size and manner described herein; risks relating to our ability to timely complete, or complete at all, the pending acquisition of Citizens, including the possibility that the expected benefits and synergies and our projections related to the acquisitions may not materialize as expected; that prior to the completion of the pending acquisition of Citizens, the target's businesses could experience disruptions due to transaction-related uncertainty or other factors making it more difficult to maintain relationships with employees, customers, other business partners or governmental entities; difficulty retaining key employees; business and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market areas; our ability to mitigate our risk exposures; our ability to maintain our historical earnings trends; risks related to the integration of acquired businesses (including our pending acquisition of Citizens) and any future acquisitions; our ability to successfully identify and address the risks associated with our recent, pending and possible future acquisitions; changes in management personnel; interest rate risk; credit risk associated with our loan portfolio; deteriorating asset quality and higher loan charge-offs; time and effort necessary to resolve nonperforming assets; inaccuracy of the assumptions and estimates we make in establishing reserves for probable loan losses and other estimates and projections; lack of liquidity; fluctuations in the fair value and liquidity of the securities we hold for sale; impairment of investment securities, goodwill, other intangible assets or deferred tax assets; our risk management strategies; increased competition in the bank and non-bank financial services industries, nationally, regionally or locally, which may adversely affect pricing and terms; the accuracy of our financial statements and related disclosures and those of companies we acquire; our actual financial results for the three months ended September 30, 2019 may differ materially from the preliminary financial estimates we have provided as a result of the completion of our financial closing procedures, final adjustments and other developments arising between now and the time that our financial results for such periods are finalized; material weaknesses in our internal control over financial reporting; system failures or failures to prevent breaches of our network security; the institution and outcome of litigation and other legal proceedings against us or to which we become subject; changes in federal tax law or policy; the impact of recent and future legislative and regulatory changes, including changes in banking, securities and tax laws and regulations, and their application by our regulators; governmental monetary and fiscal policies; increases in our capital requirements; and other risks identified in Spirit's Annual Report on Form 10-K for the year ended December 31, 2018, filed with the U.S. Securities and Exchange Commission (the "SEC") on March 15, 2019, its Quarterly Report on Form 10-Q for the periods ended March 31, 2019 and June 30, 2019, filed with the SEC on May 10, 2019 and August 9, 2019, respectively, and its other filings with the SEC.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance.  All forward-looking statements are necessarily only estimates of future results.  Accordingly, actual results may differ materially from those expressed in or contemplated by the particular forward-looking statement, and, therefore, you are cautioned not to place undue reliance on such statements.  Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

Contacts:

Dennard Lascar Investor Relations


Ken Dennard / Natalie Hairston


(713) 529-6600


STXB@dennardlascar.com

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Consolidated Statements of Income

(Unaudited)






















For the Three Months Ended


September 30, 2019


June 30, 2019


March 31, 2019


December 31, 2018


September 30, 2018


(Dollars in thousands, except per share data)

Interest income:










Interest and fees on loans

$                    23,064


$           22,204


$               17,118


$                     15,817


$                      13,901

Interest and dividends on investment securities

1,143


1,302


1,182


897


202

Other interest income

794


794


584


208


173

Total interest income

25,001


24,300


18,884


16,922


14,276

Interest expense:










Interest on deposits

4,097


3,938


3,071


2,613


2,197

Interest on FHLB advances and other borrowings

425


611


378


447


389

Total interest expense

4,522


4,549


3,449


3,060


2,586

Net interest income

20,479


19,751


15,435


13,862


11,690

Provision for loan losses

900


332


849


700


486

Net interest income after provision for loan losses

19,579


19,419


14,586


13,162


11,204

Noninterest income:










Service charges and fees

866


969


729


649


462

SBA loan servicing fees

234


40


264


1,026


529

Mortgage referral fees

173


198


110


97


160

Gain on sales of loans, net

1,151


1,384


804


1,236


1,369

Gain on sales of investment securities

-


1,053


1,081


-


-

Other noninterest income

257


131


69


23


47

Total noninterest income

2,681


3,775


3,057


3,031


2,567

Noninterest expense:










Salaries and employee benefits

9,502


8,765


7,124


7,988


6,623

Occupancy and equipment expenses

1,710


1,690


1,262


1,479


1,279

Professional services

791


1,022


1,041


1,806


624

Data processing and network

884


731


485


340


302

Regulatory assessments and insurance

(256)


315


98


307


266

Amortization of intangibles

1,015


1,006


603


390


176

Advertising

134


167


97


81


83

Marketing

136


132


139


154


115

Telephone expense

289


338


140


82


120

Conversion expense

314


453


1,151


160


-

Other operating expenses

1,037


1,206


864


789


693

Total noninterest expense

15,556


15,825


13,004


13,576


10,281

Income before income tax expense

6,704


7,369


4,639


2,617


3,490

Income tax expense

1,374


1,542


829


104


719

Net income

$                      5,330


$             5,827


$                 3,810


$                       2,513


$                        2,771











Earnings per common share:










Basic

$                        0.35


$               0.42


$                   0.31


$                         0.23


$                          0.28

Diluted

$                        0.34


$               0.41


$                   0.30


$                         0.22


$                          0.27











Weighted average common shares outstanding: 










Basic

15,370,480


13,765,929


12,152,558


10,994,467


9,792,032

Diluted

15,771,249


14,236,244


12,607,445


11,450,552


10,360,301

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Consolidated Balance Sheets

(Unaudited)
















As of




September 30,
 2019


June 30,
 2019


March 31,
2019


December 31,
2018


September 30,
2018




(Dollars in thousands)

Assets:










Cash and due from banks

$      28,822


$      26,150


$      19,397


$          22,664


$           18,212

Interest-bearing deposits in other banks

122,721


137,008


103,265


66,351


25,926



Total cash and cash equivalents

151,543


163,158


122,662


89,015


44,138

Time deposits in other banks

1,225


1,225


-


-


245

Investment securities:











Available for sale securities, at fair value

166,669


171,058


131,068


179,461


33,449



Total investment securities

166,669


171,058


131,068


179,461


33,449

Loans held for sale

2,784


2,583


6,300


3,945


5,500

Loans:










Loans held for investment

1,487,602


1,418,211


1,125,855


1,102,808


960,668

Less: allowance for loan and lease losses

(6,565)


(6,277)


(6,569)


(6,286)


(6,156)


Loans, net

1,481,037


1,411,934


1,119,286


1,096,522


954,512

Premises and equipment, net

65,144


62,815


55,237


53,877


46,135

Accrued interest receivable

6,319


7,039


4,849


4,934


3,715

Other real estate owned and repossessed assets

1,042


1,324


518


782


289

Goodwill

43,086


43,889


18,253


18,253


4,485

Core deposit intangible

11,628


12,583


7,954


8,558


2,959

SBA servicing asset

3,548


3,570


3,747


3,965


3,561

Deferred tax asset, net

-


48


-


328


1,667

Bank-owned life insurance

15,521


15,432


7,442


7,401


483

Federal Home Loan Bank and other bank stock, at cost

6,233


6,190


5,264


5,304


4,861

Other assets

4,005


4,485


4,464


4,276


2,806



Total assets

$ 1,959,784


$ 1,907,333


$ 1,487,044


$     1,476,621


$      1,108,805

Liabilities and Stockholders' Equity










Liabilities:










Deposits:











Transaction accounts:











Noninterest-bearing

$    366,209


$    367,892


$    258,440


$        256,784


$         207,727


Interest-bearing

593,064


569,839


363,326


378,822


222,245



Total transaction accounts

959,273


937,731


621,766


635,606


429,972


Time deposits

625,940


632,873


581,486


547,042


442,638



Total deposits

1,585,213


1,570,604


1,203,252


1,182,648


872,610

Accrued interest payable

1,002


1,134


737


702


475

Short-term borrowings

-


-


-


12,500


10,000

Long-term borrowings

74,165


89,398


75,536


77,784


71,555

Deferred tax liability, net

215


-


449


-


-

Other liabilities

2,451


2,087


3,094


4,191


3,272



Total liabilities

1,663,046


1,663,223


1,283,068


1,277,825


957,912

Stockholders' Equity:










Common stock

251,875


204,974


171,159


169,939


127,541

Retained earnings

41,970


36,640


30,813


27,003


24,490

Accumulated other comprehensive income (loss)

3,091


2,496


2,004


1,854


(1,138)

Treasury stock

(198)


-


-


-


-



Total stockholders' equity

296,738


244,110


203,976


198,796


150,893



Total liabilities and stockholders' equity

$ 1,959,784


$ 1,907,333


$ 1,487,044


$     1,476,621


$      1,108,805

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Loan Composition

(Unaudited)






















As of


September 30,
2019


June 30,
2019


March 31,
2019


December 31,
2018


September 30,
2018


(Dollars in thousands)

Loans:










Commercial and industrial loans (1)

$         248,745


$    197,774


$    162,934


$        173,892


$         159,776

Real estate:










1-4 single family residential loans

321,044


281,514


284,780


279,665


248,788

Construction, land and development loans

233,830


176,567


169,919


159,734


155,778

Commercial real estate loans (including multifamily)

597,415


671,900


423,900


403,800


326,651

Consumer loans and leases

17,663


20,745


21,631


24,378


18,174

Municipal and other loans

68,905


69,711


62,691


61,339


51,501

Total loans held in portfolio

$      1,487,602


$ 1,418,211


$  1,125,855


$     1,102,808


$         960,668


(1) Balance includes $78.7 million, $71.3 million, $73.5 million, $76.9 million and $75.9 million of the unguaranteed portion of SBA loans as of September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively.

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Deposit Composition

(Unaudited)






















As of


September 30,
2019


June 30,
2019


March 31,
2019


December 31,
2018


September 30,
2018


(Dollars in thousands)

Deposits:










Noninterest-bearing demand deposits

$         366,209


$    367,892


$    258,440


$        256,784


$         207,727

Interest-bearing demand deposits

303,037


292,550


127,182


124,933


-

Interest-bearing NOW accounts

8,626


7,638


7,509


7,961


7,865

Savings and money market accounts

281,401


269,651


228,635


245,928


214,380

Time deposits

625,940


632,873


581,486


547,042


442,638

Total deposits

$      1,585,213


$ 1,570,604


$ 1,203,252


$     1,182,648


$         872,610

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)














Three Months Ended
September 30,


2019


2018


Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate


Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate


(Dollars in thousands)

Interest-earning assets:












Interest-earning deposits in other banks

$    135,460


$      750


2.20%


$      24,007


$      140


2.32%

Loans, including loans held for sale (2)

1,458,603


23,064


6.27%


944,429


13,901


5.84%

Investment securities and other

175,369


1,187


2.69%


39,056


235


2.38%

Total interest-earning assets

1,769,432


25,001


5.61%


1,007,492


14,276


5.62%

Noninterest-earning assets

150,139






77,988





Total assets

$ 1,919,571






$ 1,085,480





Interest-bearing liabilities:












Interest-bearing demand deposits

$    285,306


$      349


0.49%


$                -


$           -


0.00%

Interest-bearing NOW accounts

7,846


3


0.15%


7,932


3


0.15%

Savings and money market accounts

273,662


579


0.84%


212,511


338


0.63%

Time deposits

630,969


3,166


1.99%


442,149


1,856


1.67%

FHLB advances and other borrowings

65,358


425


2.58%


77,471


389


1.99%

Total interest-bearing liabilities

1,263,141


4,522


1.42%


740,063


2,586


1.39%

Noninterest-bearing liabilities and
shareholders' equity:












Noninterest-bearing demand deposits

380,997






192,408





Other liabilities

4,232






3,182





Stockholders' equity

271,201






149,827





Total liabilities and stockholders' equity

$ 1,919,571






$ 1,085,480





Net interest rate spread





4.19%






4.23%

Net interest income and margin



$ 20,479


4.59%




$ 11,690


4.60%

Net interest income and margin (tax equivalent)(3)



$ 20,632


4.63%




$ 11,803


4.65%



(1)

Average balances presented are derived from daily average balances.

(2)

Includes loans on nonaccrual status.

(3)

In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended September 30, 2019 and 2018, respectively.

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)














Three Months Ended


September 30, 2019


June 30, 2019


Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate


Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate


(Dollars in thousands)

Interest-earning assets:












Interest-earning deposits in other banks

$    135,460


$      750


2.20%


$    120,568


$      742


2.47%

Loans, including loans held for sale (2)

1,458,603


23,064


6.27%


1,419,004


22,204


6.28%

Investment securities and other

175,369


1,187


2.69%


177,227


1,354


3.06%

Total interest-earning assets

1,769,432


25,001


5.61%


1,716,799


24,300


5.68%

Noninterest-earning assets

150,139






143,434





Total assets

$ 1,919,571






$ 1,860,233





Interest-bearing liabilities:












Interest-bearing demand deposits

$    285,306


$      349


0.49%


$    295,274


$      394


0.54%

Interest-bearing NOW accounts

7,846


3


0.15%


7,619


3


0.16%

Savings and money market accounts

273,662


579


0.84%


267,357


588


0.88%

Time deposits

630,969


3,166


1.99%


634,700


2,953


1.87%

FHLB advances and other borrowings

65,358


425


2.58%


75,856


611


3.23%

Total interest-bearing liabilities

1,263,141


4,522


1.42%


1,280,806


4,549


1.42%

Noninterest-bearing liabilities and
shareholders' equity:












Noninterest-bearing demand deposits

380,997






359,559





Other liabilities

4,232






3,228





Stockholders' equity

271,201






216,640





Total liabilities and stockholders' equity

$ 1,919,571






$ 1,860,233





Net interest rate spread





4.19%






4.26%

Net interest income and margin



$ 20,479


4.59%




$ 19,751


4.61%

Net interest income and margin (tax equivalent)(3)



$ 20,632


4.63%




$ 19,863


4.64%



(1)

Average balances presented are derived from daily average balances.

(2)

Includes loans on nonaccrual status.

(3)

In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended September 30, 2019 and June 30, 2019, respectively.

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share

(Unaudited)












As of or for the Three Months Ended


September 30, 2019


June 30, 2019


March 31, 2019


December 31, 2018


September 30, 2018


(Dollars in thousands, except per share data)

Basic and diluted earnings per share - GAAP basis:










Net income available to common stockholders

$                        5,330


$             5,827


$                 3,810


$                       2,513


$                        2,771

Weighted average number of common shares - basic

15,370,480


13,765,929


12,152,558


10,994,467


9,792,032

Weighted average number of common shares - diluted

15,771,249


14,236,244


12,607,445


11,450,552


10,360,301

Basic earnings per common share

$                          0.35


$               0.42


$                   0.31


$                         0.23


$                          0.28

Diluted earnings per common share

$                          0.34


$               0.41


$                   0.30


$                         0.22


$                          0.27

Basic and diluted earnings per share - Non-GAAP basis:










Net income

$                        5,330


$             5,827


$                 3,810


$                       2,513


$                        2,771

Pre-tax adjustments:










Noninterest income










Gain on sale of investment securities

-


(1,053)


(1,081)


-


-

Noninterest expense










Merger related expenses

1,094


1,165


1,778


1,447


270

Taxes:










Tax effect of adjustments

(193)


(168)


(373)


(149)


(55)

Adjusted net income

$                        6,231


$             5,771


$                 4,134


$                       3,811


$                        2,986

Weighted average number of common shares - basic

15,370,480


13,765,929


12,152,558


10,994,467


9,792,032

Weighted average number of common shares - diluted

15,771,249


14,236,244


12,607,445


11,450,552


10,360,301

Basic earnings per common share - Non-GAAP basis

$                          0.41


$               0.42


$                   0.34


$                         0.35


$                          0.30

Diluted earnings per common share - Non-GAAP basis

$                          0.40


$               0.41


$                   0.33


$                         0.33


$                          0.29

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Net Interest Margin on a Fully Taxable Equivalent Basis

(Unaudited)












As of or for the Three Months Ended


September 30, 2019


June 30, 2019


March 31, 2019


December 31, 2018


September 30, 2018


(Dollars in thousands, except per share data)

Net interest margin - GAAP basis:










Net interest income

$                      20,479


$           19,751


$               15,435


$                     13,862


$                      11,690

Average interest-earning assets

1,769,432


1,716,799


1,346,104


1,199,125


1,007,492

Net interest margin

4.59%


4.61%


4.65%


4.59%


4.60%

Net interest margin - Non-GAAP basis:










Net interest income

$                      20,479


$           19,751


$               15,435


$                     13,862


$                      11,690

Plus:










Impact of fully taxable equivalent adjustment

153


112


138


114


113

Net interest income on a fully taxable equivalent basis

$                      20,632


$           19,863


$               15,573


$                     13,976


$                      11,803

Average interest-earning assets

1,769,432


1,716,799


1,346,104


1,199,125


1,007,492

Net interest margin on a fully taxable equivalent basis - Non-GAAP basis

4.63%


4.64%


4.69%


4.62%


4.65%

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share

(Unaudited)












As of


September 30, 2019


June 30, 2019


March 31, 2019


December 31, 2018


September 30, 2018


(Dollars in thousands, except per share data)

Total stockholders' equity

$                    296,738


$         244,110


$             203,976


$                   198,796


$                    150,893

Less:










Goodwill and other intangible assets

54,714


56,472


26,207


26,811


7,444

Tangible stockholders' equity

$                    242,024


$         187,638


$             177,769


$                   171,985


$                    143,449

Shares outstanding

16,121,479


13,790,332


12,195,891


12,103,753


9,812,481

Book value per share

$                        18.41


$             17.70


$                 16.72


$                       16.42


$                        15.38

Less:










Goodwill and other intangible assets per share

3.40


4.09


2.14


2.21


0.76

Tangible book value per share

$                        15.01


$             13.61


$                 14.58


$                       14.21


$                        14.62

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Tangible Equity to Tangible Assets

(Unaudited)












As of 


September 30, 2019


June 30, 2019


March 31, 2019


December 31, 2018


September 30, 2018


(Dollars in thousands)

Total stockholders' equity to total assets - GAAP basis:










Total stockholders' equity (numerator)

$                    296,738


$         244,110


$             203,976


$                   198,796


$                    150,893

Total assets (denominator)

1,959,784


1,907,333


1,487,044


1,476,621


1,108,805

Total stockholders' equity to total assets

15.14%


12.80%


13.72%


13.46%


13.61%

Tangible equity to tangible assets - Non-GAAP basis:










Tangible equity:










Total stockholders' equity

$                    296,738


$         244,110


$             203,976


$                   198,796


$                    150,893

Less:










Goodwill and other intangible assets

54,714


56,472


26,207


26,811


7,444

Total tangible common equity (numerator)

$                    242,024


$         187,638


$             177,769


$                   171,985


$                    143,449

Tangible assets:










Total assets

1,959,784


1,907,333


1,487,044


1,476,621


1,108,805

Less:










Goodwill and other intangible assets

54,714


56,472


26,207


26,811


7,444

Total tangible assets (denominator)

$                 1,905,070


$      1,850,861


$          1,460,837


$                1,449,810


$                 1,101,361











Tangible equity to tangible assets

12.70%


10.14%


12.17%


11.86%


13.02%

 

Cision View original content:http://www.prnewswire.com/news-releases/spirit-of-texas-bancshares-inc-reports-third-quarter-2019-financial-results-300943277.html

SOURCE Spirit of Texas Bancshares, Inc.

« Back to View All News