Spirit of Texas Bancshares, Inc. Reports Second Quarter 2021 Financial Results

CONROE, Texas, July 21, 2021 /PRNewswire/ -- Spirit of Texas Bancshares, Inc. (NASDAQ: STXB) ("Spirit," the "Company," "we," "our," or "us") reported net income of $12.4 million in the second quarter of 2021, representing diluted earnings per share of $0.70, compared to net income of $7.7 million in the second quarter of 2020, representing diluted earnings per share of $0.44.  Financial results for the second quarter of 2021 were favorably impacted by $2.4 million net accretion of origination fees from the U.S. Small Business Administration (the "SBA") on Paycheck Protection Program ("PPP") loans.

Second Quarter 2021 Financial and Operational Highlights

  • Non-interest income increased by $1.2 million or 47.3%, during the three months ended June 30, 2021 compared to the three months ended March 31, 2021.
  • Noninterest expense was tightly controlled and only increased by $151 thousand during the three months ended June 30, 2021 compared to the three months ended March 31, 2021.
  • Net interest margin for the second quarter of 2021 as reported and on a tax equivalent basis(1) was 4.06% and 4.14%, respectively.
  • At June 30, 2021, return on average assets was 1.57% annualized.
  • Book value per share increased to $22.01 at June 30, 2021 and tangible book value per share(1) increased to $17.12 at the same date.
  • At June 30, 2021, total stockholders' equity to total assets was 12.25% and tangible stockholders' equity to tangible assets(1) was 9.79%.

Dean Bass, Spirit's Chairman and Chief Executive Officer, stated, "I am extremely pleased to report another quarter of strong financial and operational results. While second quarter net income continues to be assisted by PPP fee income from the SBA, over the past year we have invested heavily in initiatives that increase profitability going forward, even as PPP fee income begins to decline in future quarters. We have fully implemented cost-cutting initiatives across the organization to unlock value where possible and invested in restructuring our SBA loan department to drive growth in non-interest income over the next few quarters. Excess cash has been directed to higher yielding interest earning assets while maintaining sufficient liquidity to fund future loan growth. Finally, we continue to focus on non-interest income growth with our swap product offerings.

"Asset quality continues to improve with second quarter nonperforming loans reaching pandemic lows and charge off activity staying within our historical tolerance range. The economic outlook, both nationally and locally, is strong and we are seeing demand for loans return. As our capital levels continue to improve sequentially, we will build the strength to pursue future strategic opportunities. Overall, I am extremely proud of our team and excited to see what the future holds for Spirit of Texas Bancshares," Mr. Bass concluded.

Loan Portfolio and Composition

During the second quarter of 2021, gross loans decreased to $2.27 billion as of June 30, 2021, a decrease of 6.5% from $2.43 billion as of March 31, 2021, and a decrease of 6.4% from $2.43 billion as of June 30, 2020.  We continue to process a significant volume of PPP loan forgiveness applications from our customers. Excluding the effect of PPP loan forgiveness, the loan portfolio as of June 30, 2021 increased by $17.4 million, or 3.4% annualized from March 31, 2021. We currently see many borrowers maintaining and often accelerating their anticipated need for credit  in 2021 and 2022, which has allowed our current loan pipeline to remain at elevated levels.  Historically, the third and fourth quarters of our fiscal year are periods of higher loan growth for us and we anticipate this trend will continue in 2021.

Asset Quality

Asset quality continues to improve from levels experienced at the height of the COVID-19 pandemic with non-performing loans declining by $2.4 million or 23.9% during the second quarter of 2021 from the first quarter of 2021.  Many of our borrowers have enjoyed a healthy increase in business activity due primarily to heightened demand for goods and services.  The provision for loan losses recorded for the second quarter of 2021 was $1.3 million, which increased the allowance to $16.5 million, or 0.73% of the $2.27 billion in gross loans outstanding as of June 30, 2021. Provision expense for the second quarter of 2021 related primarily to the provisioning of loans moving from acquired loan portfolios to the organic loan portfolio upon their renewal.

Nonperforming loans to loans held for investment ratio continues to remain low at 0.33% as of June 30, 2021, which decreased from 0.41% as of March 31, 2021, and increased from 0.31% as of June 30, 2020.  Annualized net charge-offs were 20 basis points for the second quarter of 2021 compared to 14 basis points for the first quarter of 2021.

Substantially all loans in active deferment related to the COVID-19 pandemic at March 31, 2021 have resumed regularly scheduled payments during the second quarter of 2021, and only $2.6 million of loans remain on deferral as of June 30, 2021.

Deposits and Borrowings

Deposits totaled $2.57 billion as of June 30, 2021, a decrease of 1.0% from $2.60 billion as of March 31, 2021, and an increase of 6.5% from $2.41 billion as of June 30, 2020.  Noninterest-bearing demand deposits decreased $28.2 million, or 3.5%, from March 31, 2021, and increased $26.4 million, or 3.5%, from June 30, 2020. The decrease in noninterest-bearing deposits is primarily due to seasonal factors and deposit accounts related to PPP loans funded during the first quarter of 2021. Noninterest‑bearing demand deposits represented 30.0% of total deposits as of June 30, 2021, down from 30.8% of total deposits as of March 31, 2021, and down from 30.9% of total deposits as of June 30, 2020.  Interest-bearing demand deposits increased $43.6 million, or 9.0%, from March 31, 2021 primarily due to the seasonality of public funds.  The average cost of deposits was 0.32% for the second quarter of 2021, representing a 5 basis point decrease from the first quarter of 2021 and a 34 basis point decrease from the second quarter of 2020.  The decrease in average cost of deposits was due primarily to the continued repricing of certificates of deposit that matured during the second quarter of 2021.

Borrowings decreased by $72.6 million during the second quarter of 2021 to $119.1 million due primarily to repayment of advances under the Paycheck Protection Program Liquidity Facility from the Board of Governors of the Federal Reserve System. Borrowings totaled 3.9% of total assets at June 30, 2021, compared to 6.1% at March 31, 2021 and 6.5% at June 30, 2020.

Net Interest Margin and Net Interest Income

The net interest margin for the second quarter of 2021 was 4.06%, an increase of 12 basis points from the first quarter of 2021 and an increase of 11 basis points from the second quarter of 2020.  The tax equivalent net interest margin(1) for the second quarter of 2021 was 4.14%, an increase of 16 basis points from the first quarter of 2021 and 14 basis points from the second quarter of 2020.  Excluding the impact of PPP loans(1), the tax equivalent net interest margin for the first quarter of 2021 was 4.10% compared to 4.02% for the first quarter of 2021. Approximately $4.8 million of net deferred PPP origination fees remain unamortized at June 30, 2021. The net interest margin for the second quarter was also assisted by a lower average cash balance and higher average investments balance as securities purchased during the first quarter of 2021 earn approximately 130 basis points more than cash. The yield on loans for the second quarter of 2021 was 5.30% compared to 5.09% at March 31, 2021.  Excluding the impact of PPP loans(1), the yield on loans for the second quarter of 2021 was 5.40% compared to 5.29% at March 31, 2021.

Net interest income totaled $29.7 million for the second quarter of 2021, an increase of 6.7% from $27.8 million for the first quarter of 2021.  Interest income totaled $32.8 million for the second quarter of 2021, an increase of 5.1% from $31.2 million for the first quarter of 2021.  Interest and fees on loans increased $1.2 million, or 3.9%, compared to the first quarter of 2021, and increased by $1.1 million, or 3.6%, from the second quarter of 2020.  Interest expense was $3.1 million for the second quarter of 2021, a decrease of 8.3% from $3.3 million for the first quarter of 2021 and a decrease of 32.2% from $4.5 million for the second quarter of 2020. 

Noninterest Income and Noninterest Expense

Noninterest income totaled $3.9 million for the second quarter of 2021, compared to $2.6 million for the first quarter of 2021.  This increase was primarily driven by increased other noninterest income of $1.3 million during the second quarter of 2021, which was comprised of swap fees of $1.4 million compared to swap fees for the first quarter of 2021 of $121 thousand.

Noninterest expense totaled $16.8 million in the second quarter of 2021, an increase of 0.91% from $16.6 million in the first quarter of 2021, which was primarily due to increases in salaries and benefits expense and other operating expense, partially offset by a decrease in data processing and network expense. 

The efficiency ratio was 50.0% in the second quarter of 2021, compared to 54.6% in the first quarter of 2021, and 56.3% in the second quarter of 2020.  The second quarter of 2021 efficiency ratio continues to be assisted by PPP origination fees immediately recognized at the time of forgiveness by the SBA.

_______________________________________________________

(1)

Tax Equivalent Net Interest Margin, Tangible Book Value Per Share, Tangible Stockholders' Equity to Tangible Assets Ratio and certain PPP-related figures are all non-GAAP measures. 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.  Furthermore, Spirit believes that the PPP-related figures are important to investors due to the anticipated short-term nature of the PPP loans and the expected forgiveness by the SBA continuing in the coming quarters. The non-GAAP financial measures that we discuss in this earnings 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 discussed in this earnings 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 earnings release when comparing such non-GAAP financial measures. Please see a reconciliation to the nearest respective GAAP measures at the end of this earnings release.

Conference Call

Spirit of Texas Bancshares, Inc. has scheduled a conference call to discuss its second quarter 2021 financial results, which will be broadcast live over the Internet, on Thursday, July 22, 2021 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 https://ir.sotb.com/news-events/ir-calendar.  For those who cannot listen to the live call, a replay will be available through July 29, 2021, and may be accessed by dialing 201-612-7415 and using pass code 13721108#. Also, an archive of the webcast will be available shortly after the call at https://ir.sotb.com/news-events/ir-calendar for 90 days.

About Spirit of Texas Bancshares, Inc.

Spirit, through its wholly-owned subsidiary, Spirit of Texas Bank SSB (the "Bank"), provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals.  The Bank has 37 locations in the Houston, Dallas/Fort Worth, Bryan/College Station, Austin, San Antonio/New Braunfels, Corpus Christi, and Tyler metropolitan areas, along with offices in North Central and South Texas.  Please visit https://www.sotb.com for more information.

Forward Looking Statements

This press 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 anticipations, expectations, beliefs, plans, predictions, projections, 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.  Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events.  Factors that could cause our actual results to differ materially from those  described in the forward-looking statements include, among others: (i) changes in general business, industry, economic conditions, or competition; (ii) the impact of the ongoing COVID-19 pandemic on the Bank's business, including the impact of actions taken by governmental and regulatory authorities in response to such pandemic, such as the Coronavirus Aid, Relief, and Economic Security Act and the programs established thereunder, and the Bank's participation in such programs, (iii) changes in any applicable law, rule, regulation, policy, guideline, or practice governing or affecting bank holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (iv) adverse changes or conditions in capital and financial markets; (v) changes in interest rates; (vi) higher-than-expected costs or other difficulties related to integration of combined or merged businesses; (vii) the inability to realize expected cost savings or achieve other anticipated benefits in connection with business combinations and other acquisitions; (viii) changes in the quality or composition of our loan and investment portfolios; (ix) adequacy of loan loss reserves; (x) increased competition; (xi) loss of certain key officers; (xii) continued relationships with major customers; (xiii) deposit attrition; (xiv) rapidly changing technology; (xv) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xvi) changes in the cost of funds, demand for loan products, or demand for financial services; (xvii) other economic, competitive, governmental, or technological factors affecting our operations, markets, products, services, and prices; and (xviii) our success at managing the foregoing items.   For a discussion of additional factors that could cause our actual results to differ materially from those described in the forward-looking statements, please see the risk factors discussed in our most recent Annual Report on Form 10-K for the year ended December 31, 2020, filed with the U.S. Securities and Exchange Commission (the "SEC") on March 5, 2021, and our other filings with the SEC.

While forward-looking statements reflect our good-faith beliefs and expectations of the Company's management team, 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




June 30, 2021


March 31, 2021


December 31, 2020


September 30, 2020


June 30, 2020




(Dollars in thousands, except per share data)


Interest income:












Interest and fees on loans


$                               30,995


$                               29,829


$                               32,682


$                               29,901


$                               29,912


Interest and dividends on investment securities


1,641


1,115


914


465


457


Other interest income


118


225


101


115


185


Total interest income


32,754


31,169


33,697


30,481


30,554


Interest expense:












Interest on deposits


2,081


2,327


2,726


3,392


3,945


Interest on FHLB advances and other borrowings


972


1,003


1,099


875


558


Total interest expense


3,053


3,330


3,825


4,267


4,503


Net interest income


29,701


27,839


29,872


26,214


26,051


Provision for loan losses


1,349


1,086


4,417


2,831


2,838


Net interest income after provision for loan losses


28,352


26,753


25,455


23,383


23,213


Noninterest income:












Service charges and fees


1,539


1,434


1,554


1,525


1,270


SBA loan servicing fees, net


203


324


307


619


256


Mortgage referral fees


384


274


347


428


357


Gain on sales of loans, net


-


155


419


612


326


Gain (loss) on sales of investment securities


-


5


-


1,031


-


Other noninterest income


1,732


427


6,153


604


356


Total noninterest income


3,858


2,619


8,780


4,819


2,565


Noninterest expense:












Salaries and employee benefits


9,603


9,220


10,656


11,365


7,946


Occupancy and equipment expenses


2,354


2,662


2,749


2,222


2,761


Professional services


457


524


521


555


716


Data processing and network


931


1,229


1,379


1,002


849


Regulatory assessments and insurance


483


535


549


517


379


Amortization of intangibles


755


823


879


919


919


Advertising


47


78


74


333


119


Marketing


70


93


60


18


38


Telephone expense


599


499


560


563


483


Conversion expense


-


-


16


279


69


Other operating expenses


1,486


971


984


1,520


1,825


Total noninterest expense


16,785


16,634


18,427


19,293


16,104


Income before income tax expense


15,425


12,738


15,808


8,909


9,674


Income tax expense


3,015


2,652


3,353


1,821


1,980


Net income


$                               12,410


$                               10,086


$                               12,455


$                                 7,088


$                                 7,694

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Consolidated Balance Sheets

(Unaudited)




















As of






June 30,
 2021


March 31,
 2021


December 31,
 2020


September 30, 
2020


June 30,
2020






(Dollars in thousands)

Assets:













Cash and due from banks


$           57,651


$           28,879


$               31,396


$               29,345


$               35,248

Interest-bearing deposits in other banks


82,448


40,687


231,638


121,739


200,096

               Total cash and cash equivalents


140,099


69,566


263,034


151,084


235,344

Time deposits in other banks


-


-


-


-


-

Investment securities:











     Available for sale securities, at fair value


434,223


442,576


212,420


119,814


90,878

     Equity investments, at fair value


23,877


23,741


24,000


-


-

               Total investment securities


458,100


466,317


236,420


119,814


90,878

Loans held for sale





3,220


1,192


1,470


4,287


7,718

Loans:













Loans held for investment


2,272,089


2,430,594


2,388,532


2,452,353


2,427,292

Less: allowance for loan and lease losses


(16,527)


(16,314)


(16,026)


(12,207)


(9,905)

     Loans, net




2,255,562


2,414,280


2,372,506


2,440,146


2,417,387

Premises and equipment, net


79,408


81,379


83,348


82,734


79,156

Accrued interest receivable


9,071


10,588


11,199


11,612


12,188

Other real estate owned and repossessed assets


140


-


133


302


3,743

Goodwill




77,681


77,681


77,681


77,681


77,966

Core deposit intangible


6,240


6,995


7,818


8,698


9,617

SBA servicing asset


2,567


2,821


2,953


3,051


3,115

Deferred tax asset, net


1,962


2,213


1,085


494


-

Bank-owned life insurance


31,161


16,057


15,969


15,878


15,787

Federal Home Loan Bank and other bank stock, at cost


5,734


5,727


5,718


5,709


5,696

Right of use assets


5,569


6,058


-


-


-

Other assets



8,241


9,338


5,425


3,580


4,423

               Total assets


$      3,084,755


$      3,170,212


$          3,084,759


$          2,925,070


$          2,963,018

Liabilities and Stockholders' Equity











Liabilities:












Deposits:













     Transaction accounts:











          Noninterest-bearing


$         772,032


$         800,233


$             727,543


$             667,199


$             745,646

          Interest-bearing


1,192,067


1,149,781


1,092,934


940,930


946,969

               Total transaction accounts


1,964,099


1,950,014


1,820,477


1,608,129


1,692,615

     Time deposits


608,073


647,536


638,658


679,387


722,376

               Total deposits


2,572,172


2,597,550


2,459,135


2,287,516


2,414,991

Accrued interest payable


860


1,160


1,303


1,321


1,025

Short-term borrowings


-


-


10,000


10,000


104,830

Long-term borrowings


119,052


191,687


242,020


267,746


88,246

Deferred tax liability, net


-


-


-


-


405

Operating lease liability


5,730


6,231


-


-


-

Other liabilities



9,173


7,827


11,522


6,966


5,943

               Total liabilities


2,706,987


2,804,455


2,723,980


2,573,549


2,615,440

Stockholders' Equity:











Common stock



301,202


300,591


298,850


298,509


298,176

Retained earnings


96,111


85,246


76,683


65,783


59,907

Accumulated other comprehensive income (loss)


(2,690)


(3,225)


1,005


(237)


1,272

Treasury stock



(16,855)


(16,855)


(15,759)


(12,534)


(11,777)

               Total stockholders' equity


377,768


365,757


360,779


351,521


347,578

               Total liabilities and stockholders' equity


$      3,084,755


$      3,170,212


$          3,084,759


$          2,925,070


$          2,963,018

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Loan Composition

(Unaudited)

























As of



June 30,
2021


March 31,
2021


December 31,
2020


September 30,
2020


June 30, 
2020



(Dollars in thousands)

Loans:











Commercial and industrial loans (1)(2)


$                        535,746


$                        699,896


$                        574,986


$                  690,009


$                        717,280

Real estate:











1-4 single family residential loans


356,503


348,908


364,139


373,220


372,445

Construction, land and development loans


345,420


344,557


415,488


402,476


390,068

Commercial real estate loans (including multifamily)


964,313


964,342


956,743


906,134


843,247

Consumer loans and leases


8,307


9,619


11,738


12,977


19,159

Municipal and other loans


61,800


63,272


65,438


67,537


85,092

Total loans held in portfolio


$                     2,272,089


$                     2,430,594


$                     2,388,532


$               2,452,353


$                     2,427,292












(1) Balance includes $64.9 million, $67.4 million, $70.8 million, $72.7 million, and $75.1 million, of the unguaranteed portion of SBA loans as of June 30, 2021, March 31, 2021 December 31, 2020,  

September 30, 2020, and June 30, 2020, respectively.











(2) Balance includes $188.3 million, $366.5 million, $276.1 million, and $421.1 million of PPP loans as of June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020,


and June 30, 2020, respectively.











 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Deposit Composition

(Unaudited)



























As of



June 30,
2021


March 31,
2021


December 31,
2020


September 30,
2020


June 30,
2020







(Dollars in thousands)

Deposits:











Noninterest-bearing demand deposits


$                        772,032


$                        800,233


$                        727,543


$                        667,199


$                        745,646

Interest-bearing demand deposits


529,512


485,863


472,075


391,396


360,282

Interest-bearing NOW accounts


10,763


9,904


10,288


8,655


31,132

Savings and money market accounts


651,791


654,014


610,571


540,879


555,555

Time deposits


608,074


647,536


638,658


679,387


722,376

Total deposits


$                     2,572,172


$                     2,597,550


$                     2,459,135


$                     2,287,516


$                     2,414,991

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)
















Three Months Ended 



June 30, 2021


June 30, 2020



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


$       115,322


$               40


0.14%


$       220,940


$             148


0.27%

Loans, including loans held for sale (2)


2,347,636


30,995


5.30%


2,332,707


29,911


5.14%

Investment securities and other


469,365


1,719


1.47%


93,256


495


2.13%

Total interest-earning assets


2,932,323


32,754


4.48%


2,646,903


30,554


4.63%

Noninterest-earning assets


241,133






228,203





Total assets


$    3,173,456






$    2,875,106





Interest-bearing liabilities:













Interest-bearing demand deposits


$       518,240


$             159


0.12%


$       346,220


$             175


0.20%

Interest-bearing NOW accounts


10,572


1


0.05%


29,087


18


0.25%

Savings and money market accounts


667,434


691


0.42%


539,533


825


0.61%

Time deposits


622,390


1,230


0.79%


719,498


2,927


1.63%

FHLB advances and other borrowings


184,472


972


2.11%


150,388


558


1.49%

Total interest-bearing liabilities


2,003,108


3,053


0.61%


1,784,726


4,503


1.01%

Noninterest-bearing liabilities and
shareholders' equity:













Noninterest-bearing demand deposits


782,158






742,542





Other liabilities


281






2,236





Stockholders' equity


387,909






345,602





Total liabilities and stockholders' equity


$    3,173,456






$    2,875,106





Net interest rate spread






3.87%






3.62%

Net interest income and margin




$        29,701


4.06%




$        26,051


3.95%

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



$        30,262


4.14%




$        26,424


4.00%














(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 June 30, 2021 and June 30, 2020, respectively.







 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)
















Three Months Ended



June 30, 2021


March 31, 2021



Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate


Average
Balance (1)


Interest/
Expense


Annualized
Yield/Rate



(Dollars in thousands)

(Dollars in thousands)

Interest-earning assets:













Interest-earning deposits in other banks


115,322


$               40


0.14%


$       150,583


$               76


0.20%

Loans, including loans held for sale (2)


2,347,636


30,995


5.30%


2,376,657


29,829


5.09%

Investment securities and other


469,365


1,719


1.47%


339,859


1,264


1.51%

Total interest-earning assets


2,932,323


32,754


4.48%


2,867,099


31,169


4.41%

Noninterest-earning assets


241,133






234,544





Total assets


$    3,173,456






$    3,101,643





Interest-bearing liabilities:













Interest-bearing demand deposits


$       518,240


$             159


0.12%


$       469,287


$             155


0.13%

Interest-bearing NOW accounts


10,572


1


0.05%


10,232


1


0.04%

Savings and money market accounts


667,434


691


0.42%


634,828


657


0.42%

Time deposits


622,390


1,230


0.79%


643,906


1,514


0.95%

FHLB advances and other borrowings


184,472


972


2.11%


213,483


1,003


1.91%

Total interest-bearing liabilities


2,003,108


3,053


0.61%


1,971,736


3,330


0.68%

Noninterest-bearing liabilities and
shareholders' equity:













Noninterest-bearing demand deposits


782,158






748,785





Other liabilities


281






19,072





Stockholders' equity


387,909






362,050





Total liabilities and stockholders' equity


$    3,173,456






$    3,101,643





Net interest rate spread






3.87%






3.72%

Net interest income and margin




$        29,701


4.06%




$        27,839


3.94%

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



$        30,262


4.14%




$        28,168


3.98%














(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 June 30, 2021 and March 31, 2021, 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



June 30, 2021


March 31, 2021


December 31, 2020


September 30, 2020


June 30, 2020



(Dollars in thousands, except per share data)

Basic and diluted earnings per share - GAAP basis:











Net income available to common stockholders


$            12,410


$                   10,086


$                    12,455


$                         7,088


$                       7,694

Weighted average number of common shares - basic


17,152,217


17,103,981


17,168,091


17,340,898


17,581,959

Weighted average number of common shares - diluted


17,627,958


17,518,029


17,336,484


17,383,427


17,612,919

Basic earnings per common share


$                0.72


$                       0.59


$                        0.73


$                           0.41


$                         0.44

Diluted earnings per common share


$                0.70


$                       0.58


$                        0.72


$                           0.41


$                         0.44

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











Net income


$            12,410


$                   10,086


$                    12,455


$                         7,088


$                       7,694

Pre-tax adjustments:











Noninterest income











Gain on sale of investment securities


-


(5)


-


(1,031)


-

Noninterest expense











Merger related expenses


-


-


24


342


69

Taxes:











   NOL Carryback


-


-






-

Tax effect of adjustments


-


1


(5)


145


(14)

Adjusted net income


$            12,410


$                   10,082


$                    12,474


$                         6,544


$                       7,749

Weighted average number of common shares - basic


17,152,217


17,103,981


17,168,091


17,340,898


17,581,959

Weighted average number of common shares - diluted


17,627,958


17,518,029


17,336,484


17,383,427


17,612,919

Basic earnings per common share - Non-GAAP basis


$                0.72


$                       0.59


$                        0.73


$                           0.38


$                         0.44

Diluted earnings per common share - Non-GAAP basis


$                0.70


$                       0.58


$                        0.72


$                           0.38


$                         0.44

 

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



June 30, 2021


March 31, 2021


December 31, 2020


September 30, 2020


June 30, 2020



(Dollars in thousands, except per share data)

Net interest margin - GAAP basis:











Net interest income


$                           29,701


$                           27,839


$                           29,872


$                           26,214


$                           26,051

Average interest-earning assets


2,932,323


2,867,099


2,716,596


2,664,355


2,646,903

Net interest margin


4.06%


3.94%


4.36%


3.90%


3.95%

Net interest margin - Non-GAAP basis:











Net interest income


$                           29,701


$                           27,839


$                           29,872


$                           26,214


$                           26,051

Plus:











Impact of fully taxable equivalent adjustment


561


329


512


446


373

Net interest income on a fully taxable equivalent basis


$                           30,262


$                           28,168


$                           30,384


$                           26,660


$                           26,424

Average interest-earning assets


2,932,323


2,867,099


2,716,596


2,664,355


2,646,903

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


4.14%


3.98%


4.44%


3.97%


4.00%

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

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

(Unaudited)














As of



June 30, 2021


March 31, 2021


December 31, 2020


September 30, 2020


June 30, 2020



(Dollars in thousands, except per share data)

Total stockholders' equity


$                      377,768


$                      365,757


$                      360,779


$                      351,521


$                      347,578

Less:











Goodwill and other intangible assets


83,921


84,676


85,499


86,379


87,583

Tangible stockholders' equity


$                      293,847


$                      281,081


$                      275,280


$                      265,142


$                      259,995

Shares outstanding


17,164,103


17,136,553


17,081,831


17,316,313


17,368,573

Book value per share


$                          22.01


$                          21.34


$                          21.12


$                          20.30


$                          20.01

Less:











Goodwill and other intangible assets per share


$                            4.89


$                            4.94


$                            5.01


4.99


5.04

Tangible book value per share


$                          17.12


$                          16.40


$                          16.11


$                          15.31


$                          14.97

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

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

(Unaudited)














As of 



June 30, 2021


March 31, 2021


December 31, 2020


September 30, 2020


June 30, 2020



(Dollars in thousands)

Total stockholders' equity to total assets - GAAP basis:











Total stockholders' equity (numerator)


$                        377,768


$                        365,757


$                        360,779


$                        351,521


$                        347,578

Total assets (denominator)


3,084,755


3,170,212


3,084,759


2,925,070


2,963,018

Total stockholders' equity to total assets


12.25%


11.54%


11.70%


12.02%


11.73%

Tangible equity to tangible assets - Non-GAAP basis:











Tangible equity:











Total stockholders' equity


$                        377,768


$                        365,757


$                        360,779


$                        351,521


$                        347,578

Less:











Goodwill and other intangible assets


83,921


84,676


85,499


86,379


87,583

Total tangible common equity (numerator)


$                        293,847


$                        281,081


$                        275,280


$                        265,142


$                        259,995

Tangible assets:











Total assets


3,084,755


3,170,212


3,084,759


2,925,070


2,963,018

Less:











Goodwill and other intangible assets


83,921


84,676


85,499


86,379


87,583

Total tangible assets (denominator)


$                     3,000,834


$                     3,085,536


$                     2,999,260


$                     2,838,691


$                     2,875,435












Tangible equity to tangible assets


9.79%


9.11%


9.18%


9.34%


9.04%

 

Cision View original content:https://www.prnewswire.com/news-releases/spirit-of-texas-bancshares-inc-reports-second-quarter-2021-financial-results-301338891.html

SOURCE Spirit of Texas Bancshares, Inc.

« Back to View All News