Independent Bank Group, Inc. (Nasdaq:IBTX), the holding company for
Independent Bank, today announced net income of $5.7 million, or
$0.68 per diluted share, for the quarter ended March 31, 2013
compared to $6.1 million, or $0.74 per diluted share, for the
quarter ended December 31, 2012 and compared to $3.1 million, or
$0.43 per diluted share, for the quarter ended March 31, 2012. The
Company was an S corporation until April 1, 2013 and, as a result,
had no federal income tax expense prior to that date. As a result,
the income-related data in this release does not reflect a
provision for federal income taxes. The Company is now taxed as a C
corporation and future period results will reflect federal income
tax expense.
On a core pre-provision earnings basis, first quarter 2013 net
income was $6.5 million compared to $6.4 million for fourth quarter
2012 and compared to $4.2 million for first quarter 2012.
First Quarter 2013 Highlights:
Independent Bank Group Chairman and Chief Executive Officer
David R. Brooks said, "We are pleased to have completed our initial
public offering on April 8, 2013, raising $87 million to support
our continued organic growth and growth through strategic
acquisitions. Since the beginning of the year, loans and deposits
have continued to grow and earnings have remained solid. We are
especially encouraged by first quarter 2013 results in that our
first quarter has historically been our weakest."
- Organic loan production grew for the twenty-first consecutive
quarter.
- Continued year over year balance sheet growth, reflecting not
only organic growth but also completed strategic acquisitions in
the second and fourth quarters of 2012, with an increase in total
assets of $456 million, 34.9%. Total assets grew organically by
$173 million and $283 million through acquisitions, or 13.2% and
21.7%, respectively, from first quarter 2012.
- Net interest margin increased to 4.68% for first quarter 2013
compared to 4.41% for fourth quarter 2012 and 4.31% for first
quarter 2012. Net interest margin, excluding the impact of purchase
accounting accretion, was 4.40% for first quarter 2013 compared to
4.35% for fourth quarter 2012 and 4.29% for first quarter
2012.
- Average cost of interest bearing deposits declined by 10 basis
points from fourth quarter 2012 and by 37 basis points year over
year.
- The efficiency ratio improved to 67.5% compared to 73.9% for
first quarter 2012. On an adjusted basis, the core efficiency ratio
improved to 66.8% for first quarter 2013 compared to 70.3% for
first quarter 2012.
- Continued strong asset quality, as reflected by a nonperforming
assets to total assets ratio of 1.35%, a nonperforming loans to
total loans ratio of 0.40%, and a net charge-offs to average loans
ratio of 0.15% at March 31, 2013.
First Quarter 2013 Results:
Earnings Remain Solid
Core pre-provision earnings increased during the quarter due to
continued loan growth and a reduction in cost of funds, both of
which improved net interest income, the primary driver of overall
operating income. Mr. Brooks noted, "A year over year double-digit
increase in total loans and the reduction in our cost of funds have
contributed to continued solid earnings performance. We also
improved our efficiency ratio as a result of increased revenue and
by leveraging our existing infrastructure."
Net Interest Income
- Net interest income was $18.2 million for first quarter 2013
compared to $16.8 for fourth quarter 2012 and to $12.3 million for
first quarter 2012.
- Net interest margin was 4.68% for first quarter 2013 compared
to 4.41% for fourth quarter 2012 and 4.31% for first quarter 2012.
The yield on interest earning assets was 5.50% for first quarter
2013 compared to 5.31% for fourth quarter 2012 and 5.44% for first
quarter 2012.
- Net interest income includes recognition of $1.06 million in
interest income from the repayment of acquired impaired loans
during first quarter 2013 compared to $135 thousand in fourth
quarter 2012 and $58 thousand in first quarter 2012.
- The average balance of total interest-earning assets grew by
$65.1 million, or 4.3% (17.2% on an annualized basis), from year
end 2012 and totaled $1.579 billion compared to $1.514 billion at
year end 2012 and compared to $1.135 billion at March 31, 2012. The
year over year increase in interest earning assets is due, in part,
to the acquisitions completed in the second and fourth quarters of
2012.
Noninterest Income
- Total noninterest income decreased $1.1 million, or 32%,
compared to fourth quarter 2012 and increased $535 thousand, or
30%, compared to the first quarter 2012.
- The decrease in noninterest income compared to fourth quarter
2012 is the result of a $1.3 million gain recognized in fourth
quarter 2012 from the sale of certain property by the Company's
subsidiary, IBG Adriatica Holdings. The Company did not experience
any material gain from the sale of property by IBG Adriatica during
first quarter 2013.
- The increase in noninterest income compared to first quarter
2012 reflects an increase of $330 thousand in deposit service fees,
a $103 thousand increase in mortgage fee income, and a $78 thousand
increase in gains (losses) upon the sale of other real estate.
Noninterest Expense
- Total noninterest expense increased $594 thousand compared to
fourth quarter 2012 and $3.4 million compared to first quarter
2012.
- The increase in noninterest expense compared to fourth quarter
2012 is primarily due to a $448 thousand impairment in property
held as Other Real Estate and also to increased salary expense
related to the addition of new members to our lending team.
- The increase in noninterest expense compared to the prior year
period includes increases in compensation and occupancy expense of
$1.9 million and $493 thousand, respectively, resulting from the
completion of two acquisitions in 2012 and the opening of our
Uptown Dallas branch.
Provision for Loan Losses
- Provision for loan loss expense was $1.030 million for the
quarter, an increase of $101 thousand compared to $929 thousand for
fourth quarter 2012 and an increase of $455 thousand compared to
$575 thousand during first quarter 2012. This increase was to
properly reserve for the growth in the loan portfolio during the
quarter.
- The allowance for loan losses was $12.0 million, or 209.73% and
0.85% of nonperforming loans and total loans, respectively, at
March 31, 2013, compared to $11.5 million, or 104.02% and 0.84% of
nonperforming loans and total loans, respectively, at December 31,
2012, and compared to $9.3 million, or 113.88% and 0.93% of
nonperforming loans and total loans, respectively, at March 31,
2012.
Income Taxes and Dividends
- The Company was an S corporation during all periods discussed
in this release and the Company had no federal income tax expense
for the reported periods. The Company became a C corporation on
April 1, 2013 and its results of operations for future periods will
include federal income tax expense. If the Company had been a C
corporation, in the first quarter 2013, the fourth quarter 2012 and
the first quarter 2012, we estimate that our effective tax rate for
those quarters would have been 32.8%, 30.1% and 30.1%,
respectively.
- The Company paid two dividends during first quarter 2013. The
first dividend, paid in January 2013, was $3.0 million compared to
the $3.1 million dividend paid in fourth quarter 2012 and was a
$1.6 million increase over the $1.4 million dividend paid in first
quarter 2012. The second dividend was paid on March 29, 2013 to pay
the S-corporation shareholders' estimated federal income tax on
S-corporation earnings through the date of the S-corporation
revocation. The amount of the second dividend was $2.3
million.
First Quarter 2013 Balance Sheet Highlights
Continued Growth
The Company's underlying organic growth continued during the
quarter. Loans and deposits increased from year end 2012 and year
over year. Overall asset quality remains strong and the Company
remains well capitalized. Mr. Brooks stated, "We believe that our
overall credit quality remains strong with past dues, charge-offs,
ORE, and total nonperforming assets and loans at historically low
levels."
Loans
- Total loans held for investment were $1.416 billion at March
31, 2013 compared to $1.370 billion at December 31, 2012 and
compared to $1.003 billion at March 31, 2012. This represented a
3.4% increase (13.6% on an annualized basis) since year end and
41.2% since March 31, 2012.
- Total loans (including mortgage loans held for sale) were
$1.422 billion at March 31, 2013 compared to $1.379 billion at
December 31, 2012 and compared to $1.005 billion at March 31,
2012.
- Since March 31, 2012, loan growth has been centered in
commercial real estate loans ($209 million), C&I loans ($55
million), and residential real estate loans ($107 million).
Asset Quality
- Total nonperforming assets declined to $23.9 million, or 1.35%
of total assets at March 31, 2013, compared to $27.6 million or
1.59% of total assets at December 31, 2012 and compared to $32.8
million, or 2.51% of total assets at March 31, 2012.
- Total nonperforming loans declined to $5.7 million, or 0.40% of
total loans at March 31, 2013 compared to $11.0 million, or 0.81%
of total loans at December 31, 2012 and compared to $8.2 million,
or 0.82% of total loans at March 31, 2012.
Deposits and Borrowings
- Total deposits were $1.415 billion at March 31, 2013 compared
to $1.391 billion at December 31, 2012 and compared to $1.057
billion at March 31, 2012.
- The average cost of interest bearing deposits declined by 10
basis points during the first quarter to 0.61% compared to 0.71%
during fourth quarter 2012.
- The average cost of interest bearing deposits declined 37 basis
points compared to 0.98% during first quarter 2012.
- Total borrowings (other than junior subordinated debentures)
were $200 million at March 31, 2013, a decrease of $1 million from
December 31, 2012 and an increase of $76 million from March 31,
2012. These amounts do not reflect any repayment of indebtedness
with the proceeds of our initial public offering that we
consummated on April 8, 2013.
Capital
- The tangible common equity to tangible assets and the Tier 1
capital to average assets ratios were 5.33% and 6.29%,
respectively, at March 2013 compared to 5.42% and 6.45%,
respectively, at December 31, 2012 and 7.27% and 8.38%,
respectively, at March 31, 2012. The total stockholders' equity to
total assets ratio was 7.04%, 7.16%, 8.25% at March 31, 2013,
December 31, 2012 and March 31, 2012, respectively. The capital
ratios at March 31, 2012 include capital raised to complete the
acquisition of I Bank Holding Company which was not consummated
until April 1, 2012. The capital ratios at March 31, 2013 do not
include the proceeds of the offering which were received on April
8, 2013.
- Book value and tangible book value per common share were $15.01
and $11.16, respectively, at March 31, 2013 compared to $15.06 and
$11.19, respectively, at December 31, 2012 and $13.75 and $12.00,
respectively, at March 31, 2012.
- Return on average assets and return on average equity (on an
annualized basis) were 1.33% and 18.49%, respectively, for first
quarter 2013 compared to 1.43% and 20.0%, respectively, for fourth
quarter 2012 and 1.16% and 17.36%, respectively, for first quarter
2012. On a core pre-provision earnings basis, return on average
assets and return on average equity (on an annualized basis) were
1.52% and 21.14%, respectively, for first quarter 2013 compared to
1.50% and 20.99%, respectively, for fourth quarter 2012 and 1.33%
and 18.46%, respectively, for first quarter 2012.
About Independent Bank Group
Independent Bank Group, through its wholly owned subsidiary,
Independent Bank, provides a wide range of relationship-driven
commercial banking products and services tailored to meet the needs
of businesses, professionals and individuals. Independent Bank
Group operates 30 banking offices in 26 communities in two market
regions located in the Dallas/Fort Worth metropolitan area and the
greater Austin area. As of March 31, 2013, Independent Bank Group
had total assets of $1.764 billion, total loans of $1.422 billion
and total deposits of $1.415 billion.
Conference Call
A conference call covering Independent Bank Group's quarter
earnings announcement will be held today, Tuesday, April 30, at
7:30 a.m. (CDT) and can be accessed by calling 1-559-726-1300 and
entering the passcode 334099#. A recording of the conference call
will be available from April 30, 2013 through May 7, 2013 by
calling 1-559-726-1399 and entering the passcode 334099#.
Forward-Looking Statements
From time to time, our comments and releases may contain
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995 (the "Act").
Forward-looking statements can be identified by words such as
"believes," "anticipates," "expects," "forecast," "guidance,"
"intends," "targeted," "continue," "remain," "should," "may,"
"plans," "estimates," "will," "will continue," "will remain,"
variations on such words or phrases, or similar references to
future occurrences or events in future periods; however, such words
are not the exclusive means of identifying such statements.
Examples of forward-looking statements include, but are not limited
to: (i) projections of revenues, expenses, income or loss, earnings
or loss per share, and other financial items; (ii) statements of
plans, objectives, and expectations of Independent Bank Group or
its management or Board of Directors; (iii) statements of future
economic performance; and (iv) statements of assumptions underlying
such statements. Forward-looking statements are based on
Independent Bank Group's current expectations and assumptions
regarding its business, the economy, and other future conditions.
Because forward-looking statements relate to the future, they are
subject to inherent uncertainties, risks, and changes in
circumstances that are difficult to predict. Independent Bank
Group's actual results may differ materially from those
contemplated by the forward-looking statements, which are neither
statements of historical fact nor guarantees or assurances of
future performance. Factors that could cause actual results to
differ from those discussed in the forward-looking statements
include, but are not limited to: (1) local, regional, national, and
international economic conditions and the impact they may have on
us and our customers and our assessment of that impact; (2)
volatility and disruption in national and international financial
markets; (3) government intervention in the U.S. financial system,
whether through changes in the discount rate or money supply or
otherwise; (4) changes in the level of non-performing assets and
charge-offs; (5) changes in estimates of future reserve
requirements based upon the periodic review thereof under relevant
regulatory and accounting requirements; (6) adverse conditions in
the securities markets that lead to impairment in the value of
securities in our investment portfolio; (7) inflation, deflation,
changes in market interest rates, developments in the securities
market, and monetary fluctuations; (8) the timely development and
acceptance of new products and services and perceived overall value
of these products and services by customers; (9) changes in
consumer spending, borrowings, and savings habits; (10)
technological changes; (11) the ability to increase market share
and control expenses; (12) changes in the competitive environment
among banks, bank holding companies, and other financial service
providers; (13) the effect of changes in laws and regulations
(including laws and regulations concerning taxes, banking,
securities, and insurance) with which we and our subsidiaries must
comply; (14) the effect of changes in accounting policies and
practices, as may be adopted by the regulatory agencies, as well as
the Public Company Accounting Oversight Board, the Financial
Accounting Standards Board, and other accounting standard setters;
(15) the costs and effects of legal and regulatory developments
including the resolution of legal proceedings; and (16) our success
at managing the risks involved in the foregoing items and (17) the
other factors that are described in the Company's Form S-1
Registration Statement, as amended, which became effective April 2,
2013, under the heading "Risk Factors." Any forward-looking
statement made by the Company in this release speaks only as of the
date on which it is made. Factors or events that could cause the
Company's actual results to differ may emerge from time to time,
and it is not possible for the Company to predict all of them. The
Company undertakes no obligation to publicly update any
forward-looking statement, whether as a result of new information,
future developments or otherwise, except as may be required by
law.
Non-GAAP Financial Measures
In addition to results presented in accordance with GAAP, this
press release contains certain non-GAAP financial measures. These
measures and ratios include "core pre-provision earnings",
"tangible book value", "tangible book value per common share",
"core efficiency ratio", "Tier 1 capital to average assets", "Tier
1 capital to risk weighted assets", "tangible common equity to
tangible assets", "net interest margin excluding purchase
accounting accretion", "adjusted return on average assets" and
"adjusted return on average equity" and are supplemental measures
that are not required by, or are not presented in accordance with,
accounting principles generally accepted in the United States. We
consider the use of select non-GAAP financial measures and ratios
to be useful for financial 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. 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.
We believe that these measures provide useful information to
management and investors that is supplementary to our financial
condition, results of operations and cash flows computed in
accordance with GAAP; however we acknowledge that our non-GAAP
financial measures have a number of limitations relative to GAAP
financial measures. Certain non-GAAP financial measures exclude
items of income, expenditures, expenses, assets, or liabilities,
including provisions for loan losses and the effect of goodwill,
core deposit intangibles and income from accretion on acquired
loans arising from purchase accounting adjustments, that we believe
cause certain aspects of our results of operations or financial
condition to be not indicative of our primary operating results.
All of these items significantly impact our financial statements.
Additionally, the items that we exclude in our adjustments are not
necessarily consistent with the items that our peers may exclude
from their results of operations and key financial measures and
therefore may limit the comparability of similarly named financial
measures and ratios. We compensate for these limitations by
providing the equivalent GAAP measures whenever we present the
non-GAAP financial measures and by including a reconciliation of
the impact of the components adjusted for in the non-GAAP financial
measure so that both measures and the individual components may be
considered when analyzing our performance.
A reconciliation of our non-GAAP financial measures to the
comparable GAAP financial measures is included at the end of the
financial statements tables.
|
Independent Bank Group,
Inc. and Subsidiaries |
Consolidated Selected
Financial Data |
Three months ended March
31, 2013, March 31, 2012 and December 31, 2012 |
(Dollars in thousands,
except for per share data) |
(Unaudited) |
|
As of and for the
Quarter ended |
|
March
31 |
December 31, |
|
2013 |
2012 |
2012 |
Selected Income Statement
Data |
|
|
|
Interest income |
$ 21,421 |
$ 15,506 |
$ 20,214 |
Interest expense |
3,206 |
3,204 |
3,423 |
Net interest income |
18,215 |
12,302 |
16,791 |
Provision for loan losses |
1,030 |
575 |
929 |
Net interest income after provision for
loan losses |
17,185 |
11,727 |
15,862 |
Noninterest income |
2,426 |
1,891 |
3,556 |
Noninterest expense |
13,923 |
10,494 |
13,329 |
Net income |
5,688 |
3,124 |
6,089 |
Pro forma net income-after tax (2) |
3,822 |
2,184 |
4,256 |
Core Pre-Provision Earnings (1) |
6,499 |
4,212 |
6,392 |
|
|
|
|
Per Share Data (Common
Stock) |
|
|
|
Earnings: |
|
|
|
Basic |
$ 0.69 |
$ 0.44 |
$ 0.74 |
Diluted |
0.68 |
0.43 |
0.74 |
Pro forma earnings: |
|
|
|
Basic |
0.46 |
0.30 |
0.50 |
Diluted |
0.46 |
0.30 |
0.50 |
Dividends |
0.65 |
0.20 |
0.38 |
Book value |
15.01 |
13.75 |
15.06 |
Tangible book value (1) |
11.16 |
12.00 |
11.19 |
|
|
|
|
Selected Period End Balance Sheet
Data |
|
|
|
Total assets |
$ 1,764,134 |
$ 1,307,760 |
$ 1,740,060 |
Cash and cash equivalents |
80,890 |
97,175 |
102,290 |
Securities available for sale |
114,540 |
91,089 |
113,355 |
Total loans (gross) |
1,421,996 |
1,005,083 |
1,378,676 |
Allowance for loan losses |
11,984 |
9,328 |
11,478 |
Goodwill and core deposit intangible |
31,817 |
13,744 |
31,965 |
Other real estate owned |
8,459 |
8,350 |
6,847 |
Adriatica real estate owned |
9,724 |
16,279 |
9,727 |
Noninterest-bearing deposits |
243,235 |
170,768 |
259,664 |
Interest-bearing deposits |
1,171,864 |
886,390 |
1,131,076 |
Borrowings (other than junior
subordinated debentures) |
200,234 |
124,473 |
201,118 |
Junior subordinated debentures |
18,147 |
14,538 |
18,147 |
Total stockholders' equity |
124,142 |
107,844 |
124,510 |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Consolidated Selected
Financial Data |
Three months ended March
31, 2013, March 31, 2012 and December 31, 2012 |
(Dollars in thousands,
except for per share data) |
(Unaudited) |
|
As of and for the
Quarter ended |
|
March
31 |
December 31, |
|
2013 |
2012 |
2012 |
|
|
|
|
Selected Performance
Metrics |
|
|
|
Return on average assets |
1.33% |
1.16% |
1.43% |
Return on average equity |
18.49 |
17.36 |
20.00 |
Pro forma return on average assets
(2) |
0.89 |
0.79 |
1.00 |
Pro forma return on average equity
(2) |
12.43 |
11.86 |
13.98 |
Adjusted return on average assets
(1) |
1.52 |
1.33 |
1.50 |
Adjusted return on average equity
(1) |
21.14 |
18.46 |
20.99 |
Net interest margin |
4.68 |
4.31 |
4.41 |
Net interest margin-less acquired loan
income (3) |
4.40 |
4.29 |
4.35 |
Efficiency ratio |
67.45 |
73.94 |
65.41 |
Core efficiency ratio (1) |
66.80 |
70.30 |
66.30 |
|
|
|
|
Credit Quality Ratios |
|
|
|
Nonperforming assets to total assets |
1.35% |
2.51% |
1.59% |
Nonperforming loans to total loans |
0.40 |
0.82 |
0.81 |
Allowance for loan losses to
non-performing loans |
209.73 |
113.88 |
104.02 |
Allowance for loan losses to total
loans |
0.85 |
0.93 |
0.84 |
Net charge-offs to average loans
outstanding |
0.15 |
0.12 |
0.10 |
|
|
|
|
Capital Ratios |
|
|
|
Tier 1 capital to average assets |
6.29% |
8.38% |
6.45% |
Tier 1 capital to risk-weighted assets
(1) |
8.01 |
10.72 |
8.22 |
Total capital to risk-weighted
assets |
10.20 |
13.23 |
10.51 |
Total stockholders' equity to total
assets |
7.04 |
8.25 |
7.16 |
Tangible common equity to tangible assets
(1) |
5.33 |
7.27 |
5.42 |
|
(1) Non GAAP financial
measures. See reconciliation. |
(2) Income tax expense
calculated using effective tax rate as if Company had been a C
corporation for periods presented (32.8%, 30.1 % and 30.1%,
respectively). |
(3) Income recognized on
acquired loans totaled $1,068, $58 and $135, respectively. |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Consolidated Statements
of Income |
Three months ended March
31, 2013, March 31, 2012 and December 31, 2012 |
(Dollars in
thousands) |
(Unaudited) |
|
Quarter
ended |
|
March
31 |
December 31, |
|
2013 |
2012 |
2012 |
|
|
|
|
Interest income: |
|
|
|
Interest and fees on loans |
$ 20,759 |
$ 14,899 |
$ 19,596 |
Interest on taxable securities |
366 |
385 |
355 |
Interest on nontaxable securities |
249 |
199 |
221 |
Interest on federal funds sold and
other |
47 |
23 |
42 |
Total interest income |
21,421 |
15,506 |
20,214 |
|
|
|
|
Interest expense: |
|
|
|
Interest on deposits |
1,728 |
2,134 |
1,980 |
Interest on FHLB advances |
828 |
492 |
687 |
Interest on notes payable and other
borrowings |
515 |
450 |
606 |
Interest on junior subordinated
debentures |
135 |
128 |
150 |
Total interest expense |
3,206 |
3,204 |
3,423 |
|
|
|
|
Net interest income |
18,215 |
12,302 |
16,791 |
|
|
|
|
Provision for loan losses |
1,030 |
575 |
929 |
|
|
|
|
Net interest income after
provision |
17,185 |
11,727 |
15,862 |
|
|
|
|
Noninterest income: |
|
|
|
Service charges on deposit accounts |
1,139 |
809 |
913 |
Mortgage fee income |
1,066 |
963 |
1,151 |
Gain (loss) on sale of other real
estate |
25 |
(53) |
1,210 |
Loss on sale of securities available for
sale |
-- |
(3) |
-- |
Gain on sale of premises and
equipment |
1 |
1 |
3 |
Increase in cash surrender value of
BOLI |
81 |
82 |
82 |
Other |
114 |
92 |
197 |
Total noninterest income |
2,426 |
1,891 |
3,556 |
|
|
|
|
Noninterest expense: |
|
|
|
Salaries and employee benefits |
7,748 |
5,840 |
7,659 |
Occupancy |
2,147 |
1,670 |
2,002 |
Data processing |
296 |
267 |
347 |
FDIC assessment |
246 |
199 |
176 |
Advertising and public relations |
216 |
154 |
104 |
Communications |
340 |
308 |
349 |
Net other real estate owned expenses |
166 |
73 |
15 |
Operations of IBG Adriatica , net |
197 |
300 |
91 |
Other real estate impairment |
448 |
-- |
38 |
Core deposit intangible |
176 |
142 |
176 |
Professional fees |
272 |
243 |
352 |
Acquisition expense, including legal |
137 |
216 |
590 |
Other |
1,534 |
1,082 |
1,430 |
Total noninterest expense |
13,923 |
10,494 |
13,329 |
Net income |
$ 5,688 |
$ 3,124 |
$ 6,089 |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Consolidated Balance
Sheets |
As of March 31, 2013,
March 31, 2012 and December 31, 2012 |
(Dollars in
thousands) |
(Unaudited) |
|
March
31, |
March
31, |
December
31, |
Assets |
2013 |
2012 |
2012 |
|
|
|
|
Cash and due from banks |
$ 17,560 |
$ 17,300 |
$ 30,920 |
Federal Reserve Excess Balance Account
("EBA") |
63,330 |
79,875 |
71,370 |
Cash and cash
equivalents |
80,890 |
97,175 |
102,290 |
|
|
|
|
Certificates of deposit held in other
banks |
4,682 |
-- |
7,720 |
Securities available for
sale |
114,540 |
91,089 |
113,355 |
Loans held for sale |
6,090 |
2,455 |
9,162 |
Loans, net of allowance for loan losses
of $11,984 |
|
|
|
$9,328 and $11,478,
respectively |
1,403,922 |
993,301 |
1,358,036 |
Premises and equipment, net |
72,903 |
61,099 |
70,581 |
Other real estate owned |
8,459 |
8,350 |
6,847 |
Adriatica real estate |
9,724 |
16,279 |
9,727 |
Goodwill |
28,742 |
11,222 |
28,714 |
Core deposit intangible, net |
3,075 |
2,522 |
3,251 |
Federal Home Loan Bank ("FHLB") of
Dallas stock and other restricted stock |
8,170 |
4,885 |
8,165 |
Bank-owned life insurance ("BOLI") |
11,005 |
10,679 |
10,924 |
Deferred tax asset |
-- |
-- |
-- |
Other assets |
11,932 |
8,704 |
11,288 |
|
|
|
|
Total assets |
$ 1,764,134 |
$ 1,307,760 |
$ 1,740,060 |
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
Deposits: |
|
|
|
Noninterest-bearing |
243,235 |
170,768 |
259,664 |
Interest-bearing |
1,171,864 |
886,390 |
1,131,076 |
Total
deposits |
1,415,099 |
1,057,158 |
1,390,740 |
|
|
|
|
FHLB advances |
164,552 |
82,244 |
164,601 |
Notes payable |
15,082 |
25,314 |
15,729 |
Other borrowings |
20,600 |
16,915 |
20,788 |
Junior subordinated
debentures |
18,147 |
14,538 |
18,147 |
Dividends payable |
2,324 |
-- |
-- |
Other liabilities |
4,188 |
3,747 |
5,545 |
Total
liabilities |
1,639,992 |
1,199,916 |
1,615,550 |
|
|
|
|
Commitments and
contingencies |
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
Common stock |
83 |
78 |
83 |
Additional paid-in capital |
88,973 |
79,478 |
88,791 |
Retained earnings |
33,624 |
26,320 |
33,290 |
Treasury stock, at cost |
(232) |
(24) |
(232) |
Accumulated other comprehensive
income |
1,694 |
1,992 |
2,578 |
Total stockholders'
equity |
124,142 |
107,844 |
124,510 |
|
|
|
|
Total liabilities and
stockholders' equity |
$ 1,764,134 |
$ 1,307,760 |
$ 1,740,060 |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Consolidated Average
Balance Sheet Amounts, Interest Earned, and Yield
Analysis |
Three months ended March
31, 2013 and March 31, 2012 |
(Dollars in
thousands) |
(Unaudited) |
|
The analysis below shows average
interest earning assets and interest bearing liabilities together
with the average yield on the interest earning assets and the
average cost of the interest bearing liabilities for the periods
presented. |
|
|
For The Quarter
Ended March 31, |
|
2013 |
2012 |
|
Average |
|
|
Average |
|
|
|
Outstanding |
|
Yield/ |
Outstanding |
|
Yield/ |
|
Balance |
Interest |
Rate |
Balance |
Interest |
Rate (1) |
Interest-earning
assets: |
|
|
|
|
|
|
Loans |
$ 1,397,215 |
$ 20,759 |
6.03% |
$ 998,316 |
$ 14,899 |
5.94% |
Taxable securities |
82,370 |
366 |
1.80 |
68,994 |
385 |
2.22 |
Nontaxable securities |
31,815 |
249 |
3.17 |
22,330 |
199 |
3.55 |
Federal funds sold and other |
68,012 |
47 |
0.28 |
45,219 |
23 |
0.20 |
Total interest-earning assets |
1,579,412 |
21,421 |
5.50 |
1,134,859 |
15,506 |
5.44 |
Noninterest-earning assets |
154,513 |
|
|
137,042 |
|
|
Total assets |
$ 1,733,924 |
|
|
$ 1,271,901 |
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities: |
|
|
|
|
|
|
Checking accounts |
694,492 |
946 |
0.55 |
482,706 |
1,116 |
0.92 |
Savings accounts |
114,429 |
91 |
0.32 |
103,275 |
224 |
0.86 |
Limited access money market accounts |
38,610 |
24 |
0.25 |
12,253 |
27 |
0.89 |
Certificates of deposit |
304,147 |
667 |
0.89 |
268,464 |
767 |
1.14 |
Total deposits |
1,151,679 |
1,728 |
0.61 |
866,698 |
2,134 |
0.98 |
FHLB advances |
164,582 |
828 |
2.04 |
82,269 |
492 |
2.38 |
Notes payable and other borrowings |
36,100 |
515 |
5.79 |
39,125 |
450 |
4.58 |
Junior subordinated debentures |
18,147 |
135 |
3.02 |
14,538 |
128 |
3.50 |
Total interest-bearing liabilities |
1,370,507 |
3,206 |
0.95 |
1,002,630 |
3,204 |
1.27 |
Noninterest-bearing checking
accounts |
235,125 |
|
|
153,975 |
|
|
Noninterest-bearing liabilities |
3,561 |
|
|
23,520 |
|
|
Stockholders' equity |
124,731 |
|
|
91,776 |
|
|
Total liabilities and equity |
$ 1,733,924 |
|
|
$ 1,271,901 |
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ 18,215 |
|
|
$ 12,302 |
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
4.55% |
|
|
4.16% |
Net interest margin |
|
|
4.68 |
|
|
4.31 |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Loan Portfolio
Composition |
As of March 31, 2013,
March 31, 2012 and December 31, 2012 |
(Dollars in
thousands) |
(Unaudited) |
|
The following table sets forth
loan totals by category as of the dates presented: |
|
|
As of March
31, |
As of December
31, 2012 |
|
2013 |
2012 |
2012 |
|
Amount |
% of Total |
Amount |
% of Total |
Amount |
% of Total |
Commercial |
$ 175,910 |
12.37% |
$ 120,764 |
12.02 |
$169,882 |
12.32 |
Real estate: |
|
|
|
|
|
|
Commercial real estate |
679,762 |
47.80 |
470,858 |
46.85 |
$648,494 |
47.04 |
Commercial construction, land
and land development |
100,586 |
7.07 |
86,823 |
8.64 |
$97,329 |
7.06 |
Residential real estate (1) |
332,529 |
23.38 |
225,426 |
22.43 |
$315,349 |
22.87 |
Single-family interim const. |
54,167 |
3.81 |
30,383 |
3.02 |
$67,920 |
4.93 |
Agricultural |
36,806 |
2.59 |
35,954 |
3.58 |
$40,127 |
2.91 |
Consumer |
42,032 |
2.96 |
34,819 |
3.46 |
$39,502 |
2.87 |
Other |
204 |
0.01 |
56 |
0.01 |
73 |
-- |
Total loans |
1,421,996 |
100% |
1,005,083 |
100.00 |
1,378,676 |
100.00 |
Other items: |
|
|
|
|
|
|
Allowance for losses |
(12,084) |
|
(9,328) |
|
(11,478) |
|
Total loans, net |
$ 1,409,911 |
|
$ 995,755 |
|
$ 1,367,198 |
|
|
|
|
|
|
|
|
(1) Includes loans held for sale
at March 31, 2013, March 31, 2012 and December 31, 2012 of $6,090,
$2,455 and $9,162, respectively. |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Reconciliation of Non
GAAP Financial Measures |
Three months ended March
31, 2013, March 31, 2012 and December 31, 2012 |
(Dollars in thousands
except for per share data) |
(Unaudited) |
|
The following tables reconcile
non GAAP financial measures: |
|
|
For the Quarter
Ended |
|
31-Mar-13 |
31-Mar-12 |
31-Dec-12 |
|
|
|
|
Net Interest Income - Reported
(a) |
$ 18,215 |
$ 12,302 |
$ 16,791 |
Income recognized on acquired loans (b) |
(1,068) |
(58) |
(135) |
Net Interest Income less accretion on
acquired loans (a + b = c) |
17,147 |
12,244 |
16,656 |
|
|
|
|
Provision Expense -
Reported |
1,030 |
575 |
929 |
|
|
|
|
Noninterest Income - Reported
(d) |
2,426 |
1,891 |
3,556 |
Loss / (Gain) on Sale of OREO |
(25) |
53 |
(1,210) |
Loss / (Gain) on Sale of Securities |
|
3 |
-- |
Loss / (Gain) on Sale of PP&E |
(1) |
(1) |
-- |
Adjusted Noninterest Income
(e) |
2,400 |
1,946 |
2,346 |
|
|
|
|
Noninterest Expense - Reported
(f) |
13,923 |
10,494 |
13,329 |
Adriatica Expenses |
(197) |
(300) |
(91) |
OREO Impairment |
(448) |
-- |
(38) |
OREO Back Property Tax |
(93) |
-- |
-- |
Acquisition Expense |
(137) |
(216) |
(590) |
Adjusted Noninterest Expense
(g) |
13,048 |
9,978 |
12,610 |
|
|
|
|
Pre-Provision Earnings (a + d) –
f) |
$ 6,718 |
$ 3,699 |
$ 7,018 |
|
|
|
|
Core Pre-Provision Earnings (c +
e) – g) |
$ 6,499 |
$ 4,212 |
$ 6,392 |
|
|
|
|
Reported Efficiency Ratio (f ÷ (a +
b)) |
67.5% |
73.9% |
65.4% |
|
|
|
|
Core Efficiency Ratio (g ÷ (c +
e)) |
66.8% |
70.3% |
66.3% |
|
|
|
|
Adjusted Return on Average
Assets |
1.52% |
1.33% |
1.50% |
|
|
|
|
Adjusted Return on Average
Equity |
21.14% |
18.46% |
20.99% |
|
|
|
|
Total Average Assets |
$1,733,924 |
$1,271,901 |
$1,698,779 |
Total Average Stockholders'
Equity |
$ 124,731 |
$ 91,776 |
$ 121,121 |
|
|
Independent Bank Group,
Inc. and Subsidiaries |
Reconciliation of Non
GAAP Financial Measures |
Three months ended March
31, 2013, March 31, 2012 and December 31, 2012 |
(Dollars in thousands
except for per share data) |
(Unaudited) |
|
|
Tangible Book Value Per
Common Share |
|
March
31, |
December 31, |
|
2013 |
2012 |
2012 |
Tangible Common Equity |
|
|
|
Total stockholders' equity |
$ 124,142 |
$ 107,844 |
$ 124,510 |
Adjustments: |
|
|
|
Goodwill |
28,742 |
11,222 |
28,742 |
Core deposit intangibles |
3,075 |
2,522 |
3,251 |
Tangible common
equity |
$ 92,325 |
$ 94,100 |
$ 92,517 |
|
|
|
|
Common shares outstanding |
8,269,707 |
7,842,288 |
8,269,707 |
|
|
|
|
Book value per common share |
$ 15.01 |
$ 13.75 |
$ 15.06 |
Tangible book value per common share |
11.16 |
12.00 |
11.19 |
|
|
Tier 1 Capital to
Risk-Weighted Assets Ratio |
|
March
31, |
December 31, |
|
2013 |
2012 |
2012 |
Tier 1 Common Equity |
|
|
|
Total stockholders' equity - GAAP |
$ 124,142 |
$ 107,844 |
$ 124,510 |
Adjustments: |
|
|
|
Unrealized gain on available-for-sale
securities |
1,694 |
1,992 |
2,578 |
Goodwill |
28,742 |
11,222 |
28,742 |
Other intangibles |
3,075 |
2,522 |
3,251 |
Other disallowed assets |
-- |
-- |
-- |
Qualifying Restricted Core Capital
Elements (TRUPS) |
17,600 |
14,100 |
17,600 |
Tier 1 common
equity |
$ 108,231 |
$ 106,208 |
$ 107,539 |
Total Risk-Weighted
Assets |
|
|
|
On balance sheet |
$ 1,339,808 |
$ 980,934 |
$1,297,795 |
Off balance sheet |
10,623 |
9,610 |
10,860 |
Total risk-weighted
assets |
$ 1,350,431 |
$ 990,544 |
$1,308,655 |
|
|
|
|
Total stockholders' equity to risk-weighted
assets ratio |
9.19% |
10.89% |
9.51% |
Tier 1 common equity to risk-weighted assets
ratio |
8.01 |
10.72 |
8.22 |
CONTACT: Analysts/Investors:
Torry Berntsen
President and Chief Operating Officer
(972) 562-9004
tberntsen@independent-bank.com
Michelle Hickox
Chief Financial Officer
(972) 562-9004
mhickox@independent-bank.com
Media:
Eileen Ponce
(469) 742-9437
eponce@independent-bank.com
Independent Bank (NASDAQ:IBTX)
Historical Stock Chart
From May 2024 to Jun 2024
Independent Bank (NASDAQ:IBTX)
Historical Stock Chart
From Jun 2023 to Jun 2024