INDEPENDENT BANK GROUP, INC. REPORTS FOURTH QUARTER FINANCIAL RESULTS AND DECLARES QUARTERLY DIVIDEND

·33-min read


McKinney, 02/01/2021 / 17:02, CST/CDT - EQS Newswire - Independent Bank Group Inc.


MCKINNEY, TX / ACCESSWIRE / February 1, 2021 / Independent Bank Group, Inc. (NASDAQ:IBTX), the holding company for Independent Bank, today announced net income of $58.3 million, or $1.35 per diluted share, for the quarter ended December 31, 2020 compared to $50.2 million, or $1.17 per diluted share, for the quarter ended December 31, 2019 and $60.1 million, or $1.39 per diluted share, for the quarter ended September 30, 2020.

For the year ended December 31, 2020, the Company reported net income of $201.2 million, or $4.67 per diluted share, compared to $192.7 million, or $4.46 per diluted share, for the year ended December 31, 2019, a 4.4% dollar increase.

The Company also announced that its Board of Directors declared a quarterly cash dividend in the amount of $0.30 per share of common stock. The dividend will be payable on February 25, 2021 to stockholders of record as of the close of business on February 11, 2021.

Highlights

"These fourth quarter results mark a strong finish to a challenging year," said Independent Bank Group Chairman and CEO David R. Brooks. "Looking back on 2020, I am proud of how our teams rose to the occasion to support our customers and communities amidst great uncertainty. This disciplined execution of our granular community banking model, coupled with our resilient credit culture, resulted in solid full-year net income of $201.2 million." Brooks continued, "We begin this new year in a position of strength with healthy credit metrics, strong capital levels, and substantial liquidity. Looking ahead, we remain focused on disciplined execution and shareholder value creation. Our company operates in some of the most attractive markets in the country, and our experienced teams are well-positioned to seize opportunities and win new business as the economic recovery accelerates across our footprint."

Fourth Quarter 2020 Operating Results

Net Interest Income

Noninterest Income

Noninterest Expense

Provision for Loan Loss

Income Taxes

Fourth Quarter 2020 Balance Sheet Highlights

Loans

Asset Quality

Deposits, Borrowings and Liquidity

Capital

Subsequent Events
The Company is required, under generally accepted accounting principles, to evaluate subsequent events through the filing of its consolidated financial statements for the quarter ended December 31, 2020 on Form 10-K. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of December 31, 2020 and will adjust amounts preliminarily reported, if necessary.

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 in four market regions located in the Dallas/Fort Worth, Austin and Houston areas in Texas and the Colorado Front Range area, including Denver, Colorado Springs and Fort Collins.

Conference Call
A conference call covering Independent Bank Group's fourth quarter earnings announcement will be held on Tuesday, February 2, 2021 at 8:30 a.m. (EDT) and can be accessed by the webcast link, https://webcasts.eqs.com/indepbankgroup20201026/en or by calling 1-877-407-0989 and by identifying the meeting number 13714597 or by identifying "Independent Bank Group Fourth Quarter 2020 Earnings Conference Call." The conference materials will also be available by accessing the Investor Relations page of our website, www.ifinancial.com. If you are unable to participate in the live event, a recording of the conference call will be accessible via the Investor Relations page of our website.

Forward-Looking Statements
From time to time the Company's comments and releases may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and other related federal security laws. Forward-looking statements include information about the Company's possible or assumed future results of operations, including its future revenues, income, expenses, provision for taxes, effective tax rate, earnings per share and cash flows, its future capital expenditures and dividends, its future financial condition and changes therein, including changes in the Company's loan portfolio and allowance for loan losses, the Company's future capital structure or changes therein, the plan and objectives of management for future operations, the Company's future or proposed acquisitions, the future or expected effect of acquisitions on the Company's operations, results of operations and financial condition, the Company's future economic performance and the statements of the assumptions underlying any such statement. Such statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is estimated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may" or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. The forward-looking statements that the Company makes are based on its current expectations and assumptions regarding its business, the economy, and other future conditions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. The Company's actual results may differ materially from those contemplated by the forward looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Many possible events or factors could affect the Company's future financial results and performance and could cause those results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to: 1) the disruption to local, regional, national and global economic activity caused by infectious disease outbreaks, including the recent outbreak of coronavirus, or COVID-19, and the significant impact that such outbreak has had and may have on the Company's growth, operations, earnings and asset quality; 2) the Company's ability to sustain its current internal growth rate and total growth rate; 3) changes in geopolitical, business and economic events, occurrences and conditions, including changes in rates of inflation or deflation, nationally, regionally and in the Company's target markets, particularly in Texas and Colorado; 4) worsening business and economic conditions nationally, regionally and in the Company's target markets, particularly in Texas and Colorado, and the geographic areas in those states in which the Company operates; 5) the Company's dependence on its management team and its ability to attract, motivate and retain qualified personnel; 6) the concentration of the Company's business within its geographic areas of operation in Texas and Colorado; 7) changes in asset quality, including increases in default rates on loans and higher levels of nonperforming loans and loan charge-offs generally, and specifically resulting from the economic dislocation caused by the COVID-19 pandemic; 8) concentration of the loan portfolio of Independent Bank, before and after the completion of acquisitions of financial institutions, in commercial and residential real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate; 9) the ability of Independent Bank to make loans with acceptable net interest margins and levels of risk of repayment and to otherwise invest in assets at acceptable yields and presenting acceptable investment risks; 10) inaccuracy of the assumptions and estimates that the managements of the Company and the financial institutions that the Company acquires make in establishing reserves for probable loan losses and other estimates generally, and specifically as a result of the effect of the COVID-19 pandemic; 11) lack of liquidity, including as a result of a reduction in the amount of sources of liquidity the Company currently has; 12) material increases or decreases in the amount of deposits held by Independent Bank or other financial institutions that the Company acquires and the cost of those deposits; 13) the Company's access to the debt and equity markets and the overall cost of funding its operations; 14) regulatory requirements to maintain minimum capital levels or maintenance of capital at levels sufficient to support the Company's anticipated growth; 15) changes in market interest rates that affect the pricing of the loans and deposits of each of Independent Bank and the financial institutions that the Company acquires and that affect the net interest income, other future cash flows, or the market value of the assets of each of Independent Bank and the financial institutions that the Company acquires, including investment securities; 16) fluctuations in the market value and liquidity of the securities the Company holds for sale, including as a result of changes in market interest rates; 17) effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services; 18) changes in economic and market conditions, including the economic dislocation resulting from the COVID-19 pandemic, that affect the amount and value of the assets of Independent Bank and of financial institutions that the Company acquires; 19) the institution and outcome of, and costs associated with, litigation and other legal proceedings against one of more of the Company, Independent Bank and financial institutions that the Company acquires or to which any of such entities is subject; 20) the occurrence of market conditions adversely affecting the financial industry generally, including the economic dislocation resulting from the COVID-19 pandemic; 21) the impact of recent and future legislative regulatory changes, including changes in banking, securities, and tax laws and regulations and their application by the Company's regulators, and changes in federal government policies, as well as regulatory requirements applicable to, and resulting from regulatory supervision of, the Company and Independent Bank as a financial institution with total assets greater than $10 billion; 22) changes in accounting policies, practices, principles and guidelines, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the SEC and the Public Company Accounting Oversight Board, as the case may be; 23) governmental monetary and fiscal policies, including changes resulting from the implementation of the new Current Expected Credit Loss accounting standard; 24) changes in the scope and cost of FDIC insurance and other coverage; 25) the effects of war or other conflicts, acts of terrorism (including cyber attacks) or other catastrophic events, including natural disasters such as storms, droughts, tornadoes, hurricanes and flooding, that may affect general economic conditions; 26) the Company's actual cost savings resulting from previous or future acquisitions are less than expected, the Company is unable to realize those cost savings as soon as expected, or the Company incurs additional or unexpected costs; 27) the Company's revenues after previous or future acquisitions are less than expected; 28) the liquidity of, and changes in the amounts and sources of liquidity available to the Company, before and after the acquisition of any financial institutions that the Company acquires; 29) deposit attrition, operating costs, customer loss and business disruption before and after the Company completed acquisitions, including, without limitation, difficulties in maintaining relationships with employees, may be greater than the Company expected; 30) the effects of the combination of the operations of financial institutions that the Company has acquired in the recent past or may acquire in the future with the Company's operations and the operations of Independent Bank, the effects of the integration of such operations being unsuccessful, and the effects of such integration being more difficult, time consuming, or costly than expected or not yielding the cost savings the Company expects; 31) the impact of investments that the Company or Independent Bank may have made or may make and the changes in the value of those investments; 32) the quality of the assets of financial institutions and companies that the Company has acquired in the recent past or may acquire in the future being different than it determined or determine in its due diligence investigation in connection with the acquisition of such financial institutions and any inadequacy of loan loss reserves relating to, and exposure to unrecoverable losses on, loans acquired; 33) the Company's ability to continue to identify acquisition targets and successfully acquire desirable financial institutions to sustain its growth, to expand its presence in the Company's markets and to enter new markets; 34) general business and economic conditions in the Company's markets change or are less favorable than expected generally, and specifically as a result of the COVID-19 pandemic; 35) changes occur in business conditions and inflation generally, and specifically as a result of the COVID-19 pandemic; 36) an increase in the rate of personal or commercial customers' bankruptcies generally, and specifically as a result of the COVID-19 pandemic; 37) technology-related changes are harder to make or are more expensive than expected; 38) attacks on the security of, and breaches of, the Company's and Independent Bank's digital information systems, the costs the Company or Independent Bank incur to provide security against such attacks and any costs and liability the Company or Independent Bank incurs in connection with any breach of those systems; 39) the potential impact of technology and "FinTech" entities on the banking industry generally; 40) the other factors that are described or referenced in Part I, Item 1A, of the Company's Annual Report on Form 10-K filed with the SEC on March 2, 2020, as amended by the Company's Annual Report on Form 10-K/A filed with the SEC on March 6, 2020, the Company's Quarterly Reports on Form 10-Q, in each case under the caption "Risk Factors"; and 41) other economic, competitive, governmental, regulatory, technological and geopolitical factors affecting the Company's operations, pricing and services. The Company urges you to consider all of these risks, uncertainties and other factors carefully in evaluating all such forward-looking statements made by the Company. As a result of these and other matters, including changes in facts, assumptions not being realized or other factors, the actual results relating to the subject matter of any forward-looking statement may differ materially from the anticipated results expressed or implied in that forward-looking statement. Any forward-looking statement made in this prospectus or made by the Company in any report, filing, document or information incorporated by reference in this prospectus, speaks only as of the date on which it is made. The Company undertakes no obligation to update any such forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes that these assumptions or bases have been chosen in good faith and that they are reasonable. However, the Company cautions you that assumptions as to future occurrences or results almost always vary from actual future occurrences or results, and the differences between assumptions and actual occurrences and results can be material. Therefore, the Company cautions you not to place undue reliance on the forward-looking statements contained in this prospectus or incorporated by reference herein.

Non-GAAP Financial Measures
In addition to results presented in accordance with GAAP, this press release contains certain non-GAAP financial measures. These measures and ratios include "adjusted net income," "adjusted earnings," "tangible book value," "tangible book value per common share," "adjusted efficiency ratio," "tangible common equity to tangible assets," "adjusted net interest margin," "return on tangible equity," "adjusted return on average assets" and "adjusted return on average equity" and are supplemental measures that are not required by, or are not presented in accordance with, accounting principles generally accepted in 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 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, other intangible assets and income from accretion on acquired loans arising from purchase accounting adjustments, that we believe cause certain aspects of our results of operations or financial condition to be not indicative of our primary operating results. All of these items significantly impact our financial statements. Additionally, the items that we exclude in our adjustments are not necessarily consistent with the items that our peers may exclude from their results of operations and key financial measures and therefore may limit the comparability of similarly named financial measures and ratios. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non- GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

A reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statements tables.

CONTACTS:

Analysts/Investors:
Paul Langdale
Senior Vice President, Director of Corporate Development
(972) 562-9004
plangdale@ibtx.com

Michelle Hickox
Executive Vice President, Chief Financial Officer
(972) 562-9004
mhickox@ibtx.com

Media:
Schwinn Feng
Chief Marketing Officer
(469) 301-2706
schwinn.feng@ibtx.com

Independent Bank Group, Inc. and Subsidiaries
Consolidated Financial Data
Three Months Ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019
(Dollars in thousands, except for share data)
(Unaudited)

 

 

As of and for the Quarter Ended

 

 

 

December 31, 2020

 

 

September 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

Selected Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

152,062

 

 

151,798

 

 

151,241

 

 

156,405

 

 

164,386

 

Interest expense

 

 

19,236

 

 

 

19,791

 

 

 

22,869

 

 

 

33,164

 

 

 

36,317

 

Net interest income

 

 

132,826

 

 

 

132,007

 

 

 

128,372

 

 

 

123,241

 

 

 

128,069

 

Provision for loan losses

 

 

3,871

 

 

 

7,620

 

 

 

23,121

 

 

 

8,381

 

 

 

1,609

 

Net interest income after provision for loan losses

 

 

128,955

 

 

 

124,387

 

 

 

105,251

 

 

 

114,860

 

 

 

126,460

 

Noninterest income

 

 

19,912

 

 

 

25,165

 

 

 

25,414

 

 

 

14,572

 

 

 

18,229

 

Noninterest expense

 

 

75,227

 

 

 

73,409

 

 

 

83,069

 

 

 

74,429

 

 

 

80,343

 

Income tax expense

 

 

15,366

 

 

 

16,068

 

 

 

8,903

 

 

 

10,836

 

 

 

14,110

 

Net income

 

 

58,274

 

 

 

60,075

 

 

 

38,693

 

 

 

44,167

 

 

 

50,236

 

Adjusted net income (1)

 

 

58,007

 

 

 

59,580

 

 

 

49,076

 

 

 

43,354

 

 

 

56,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (Common Stock)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

1.35

 

 

1.39

 

 

0.90

 

 

1.03

 

 

1.17

 

Diluted

 

 

1.35

 

 

 

1.39

 

 

 

0.90

 

 

 

1.03

 

 

 

1.17

 

Adjusted earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (1)

 

 

1.34

 

 

 

1.38

 

 

 

1.14

 

 

 

1.01

 

 

 

1.32

 

Diluted (1)

 

 

1.34

 

 

 

1.38

 

 

 

1.14

 

 

 

1.01

 

 

 

1.32

 

Dividends

 

 

0.30

 

 

 

0.25

 

 

 

0.25

 

 

 

0.25

 

 

 

0.25

 

Book value

 

 

58.31

 

 

 

57.26

 

 

 

56.34

 

 

 

55.44

 

 

 

54.48

 

Tangible book value (1)

 

 

33.23

 

 

 

32.17

 

 

 

31.05

 

 

 

30.08

 

 

 

28.99

 

Common shares outstanding

 

 

43,137,104

 

 

 

43,244,797

 

 

 

43,041,119

 

 

 

43,041,776

 

 

 

42,950,228

 

Weighted average basic shares outstanding (2)

 

 

43,177,824

 

 

 

43,234,913

 

 

 

43,041,660

 

 

 

43,011,496

 

 

 

42,951,701

 

Weighted average diluted shares outstanding (2)

 

 

43,177,824

 

 

 

43,234,913

 

 

 

43,177,986

 

 

 

43,020,055

 

 

 

42,951,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Period End Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

17,753,476

 

 

17,117,007

 

 

16,986,025

 

 

15,573,868

 

 

14,958,207

 

Cash and cash equivalents

 

 

1,813,987

 

 

 

1,453,733

 

 

 

1,605,911

 

 

 

948,907

 

 

 

565,170

 

Securities available for sale

 

 

1,153,693

 

 

 

1,076,619

 

 

 

1,049,592

 

 

 

1,089,136

 

 

 

1,085,936

 

Loans, held for sale

 

 

82,647

 

 

 

87,406

 

 

 

72,865

 

 

 

39,427

 

 

 

35,645

 

Loans, held for investment (3)(4)

 

 

11,622,298

 

 

 

11,651,855

 

 

 

11,690,356

 

 

 

11,020,920

 

 

 

10,928,653

 

Mortgage warehouse purchase loans

 

 

1,453,797

 

 

 

1,219,013

 

 

 

903,630

 

 

 

796,609

 

 

 

687,317

 

Allowance for loan losses

 

 

87,820

 

 

 

87,491

 

 

 

80,055

 

 

 

58,403

 

 

 

51,461

 

Goodwill and other intangible assets

 

 

1,082,091

 

 

 

1,085,236

 

 

 

1,088,411

 

 

 

1,091,586

 

 

 

1,094,762

 

Other real estate owned

 

 

475

 

 

 

1,642

 

 

 

1,688

 

 

 

2,994

 

 

 

4,819

 

Noninterest-bearing deposits

 

 

4,164,800

 

 

 

4,187,150

 

 

 

3,984,404

 

 

 

3,156,270

 

 

 

3,240,185

 

Interest-bearing deposits

 

 

10,234,127

 

 

 

9,610,410

 

 

 

9,314,631

 

 

 

8,726,496

 

 

 

8,701,151

 

Borrowings (other than junior subordinated debentures)

 

 

687,175

 

 

 

680,529

 

 

 

1,116,462

 

 

 

1,152,860

 

 

 

527,251

 

Junior subordinated debentures

 

 

54,023

 

 

 

53,973

 

 

 

53,924

 

 

 

53,874

 

 

 

53,824

 

Total stockholders' equity

 

 

2,515,371

 

 

 

2,476,373

 

 

 

2,424,960

 

 

 

2,386,285

 

 

 

2,339,773

 

Independent Bank Group, Inc. and Subsidiaries

Consolidated Financial Data

Three Months Ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019

(Dollars in thousands, except for share data)

(Unaudited)

 

 

As of and for the Quarter Ended

 

 

 

December 31, 2020

 

 

September 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

Selected Performance Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.34

%

 

 

1.43

%

 

 

0.94

%

 

 

1.19

%

 

 

1.32

%

Return on average equity

 

 

9.29

 

 

 

9.73

 

 

 

6.44

 

 

 

7.50

 

 

 

8.57

 

Return on tangible equity (5)

 

 

16.40

 

 

 

17.43

 

 

 

11.71

 

 

 

13.92

 

 

 

16.20

 

Adjusted return on average assets (1)

 

 

1.34

 

 

 

1.42

 

 

 

1.20

 

 

 

1.17

 

 

 

1.49

 

Adjusted return on average equity (1)

 

 

9.24

 

 

 

9.65

 

 

 

8.16

 

 

 

7.36

 

 

 

9.69

 

Adjusted return on tangible equity (1) (3)

 

 

16.33

 

 

 

17.29

 

 

 

14.86

 

 

 

13.66

 

 

 

18.32

 

Net interest margin

 

 

3.42

 

 

 

3.52

 

 

 

3.51

 

 

 

3.76

 

 

 

3.81

 

Adjusted net interest margin (6)

 

 

3.40

 

 

 

3.48

 

 

 

3.50

 

 

 

3.73

 

 

 

3.79

 

Efficiency ratio (7)

 

 

47.19

 

 

 

44.69

 

 

 

51.95

 

 

 

51.70

 

 

 

52.75

 

Adjusted efficiency ratio (1)

 

 

47.16

 

 

 

44.57

 

 

 

41.73

 

 

 

51.19

 

 

 

46.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Ratios (3) (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.29

%

 

 

0.25

%

 

 

0.17

%

 

 

0.20

%

 

 

0.21

%

Nonperforming loans to total loans held for investment

 

 

0.44

 

 

 

0.36

 

 

 

0.23

 

 

0.26

 

 

 

0.24

 

Nonperforming assets to total loans held for investment and other real estate

 

 

0.45

 

 

 

0.37

 

 

 

0.24

 

 

 

0.29

 

 

 

0.29

 

Allowance for loan losses to nonperforming loans

 

 

170.80

 

 

 

211.12

 

 

 

300.95

 

 

 

204.97

 

 

 

193.35

 

Allowance for loan losses to total loans held for investment

 

 

0.76

 

 

 

0.75

 

 

 

0.68

 

 

 

0.53

 

 

 

0.47

 

Net charge-offs to average loans outstanding (annualized)

 

 

0.11

 

 

 

0.01

 

 

 

0.05

 

 

 

0.05

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated common equity Tier 1 capital to risk-weighted assets

 

 

10.33

%

 

 

10.24

%

 

 

10.17

%

 

 

9.95

%

 

 

9.76

%

Estimated tier 1 capital to average assets

 

 

9.12

 

 

 

9.15

 

 

 

8.94

 

 

 

9.67

 

 

 

9.32

 

Estimated tier 1 capital to risk-weighted assets

 

 

10.74

 

 

 

10.66

 

 

 

10.60

 

 

 

10.38

 

 

 

10.19

 

Estimated total capital to risk-weighted assets

 

 

13.32

 

 

 

13.29

 

 

 

12.44

 

 

 

12.05

 

 

 

11.83

 

Total stockholders' equity to total assets

 

 

14.17

 

 

 

14.47

 

 

 

14.28

 

 

 

15.32

 

 

 

15.64

 

Tangible common equity to tangible assets (1)

 

 

8.60

 

 

 

8.68

 

 

 

8.41

 

 

 

8.94

 

 

 

8.98

 

 

(1) Non-GAAP financial measure. See reconciliation.
(2) Total number of shares includes participating shares (those with dividend rights).
(3) Loans held for investment excludes mortgage warehouse purchase loans.
(4) Loans held for investment includes SBA PPP loans of $804,397, $825,966 and $823,289 at December 31, 2020, September 30, 2020 and June 30, 2020, respectively.
(5) Non-GAAP financial measure. Excludes average balance of goodwill and net other intangible assets.
(6) Non-GAAP financial measure. Excludes unexpected income recognized on credit impaired acquired loans of $579, $1,294, $354, $982 and $791, respectively.
(7) Efficiency ratio excludes amortization of other intangible assets. See reconciliation of non-GAAP financial measures.
(8) Credit metrics - Nonperforming assets, which consist of nonperforming loans, OREO and other repossessed assets, totaled $52,005, $43,197, $28,403, $31,601 and $31,549, respectively. Nonperforming loans, which consists of nonaccrual loans, loans delinquent 90 days and still accruing interest, and troubled debt restructurings, and excludes loans acquired with deteriorated credit quality, totaled $51,416, $41,441, $26,601, $28,493 and $26,616, respectively.

Independent Bank Group, Inc. and Subsidiaries
Annual Selected Financial Information
Years Ended December 31, 2020 and 2019
(Unaudited)

 

 

Years Ended December 31,

 

 

 

2020

 

 

2019

 

Per Share Data

 

 

 

 

 

 

Net income - basic$

 

 

4.67

 

 

4.46

 

Net income - diluted

 

 

4.67

 

 

 

4.46

 

Cash dividends

 

 

1.05

 

 

 

1.00

 

Book value

 

 

58.31

 

 

 

54.48

 

 

 

 

Outstanding Shares

 

 

 

 

 

 

Period-end shares

 

 

43,137,104

 

 

 

42,950,228

 

Weighted average shares - basic(1)

 

 

43,116,965

 

 

 

43,245,418

 

Weighted average shares - diluted(1)

 

 

43,116,965

 

 

 

43,245,418

 

 

 

 

Selected Annual Ratios

 

 

 

 

 

 

Return on average assets

 

 

1.23

%

 

 

1.32

%

Return on average equity

 

 

8.26

 

 

 

8.50

 

Net interest margin

 

 

3.55

 

 

 

3.95

 

(1) Total number of shares includes participating shares (those with dividend rights).

Independent Bank Group, Inc. and Subsidiaries
Consolidated Statements of Income
Three Months and Years Ended December 31, 2020 and 2019
(Dollars in thousands)
(Unaudited)

 

 

Three Months Ended December 31,

 

 

Years Ended December 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

144,437

 

 

153,963

 

 

579,085

 

 

611,589

 

Interest on taxable securities

 

 

4,651

 

 

 

5,223

 

 

 

19,150

 

 

 

21,324

 

Interest on nontaxable securities

 

 

2,113

 

 

 

2,056

 

 

 

8,472

 

 

 

8,482

 

Interest on interest-bearing deposits and other

 

 

861

 

 

 

3,144

 

 

 

4,799

 

 

 

11,537

 

Total interest income

 

 

152,062

 

 

 

164,386

 

 

 

611,506

 

 

 

652,932

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

14,189

 

 

 

30,834

 

 

 

76,266

 

 

 

123,384

 

Interest on FHLB advances

 

 

541

 

 

 

1,849

 

 

 

4,170

 

 

 

10,173

 

Interest on other borrowings

 

 

4,054

 

 

 

2,916

 

 

 

12,462

 

 

 

11,590

 

Interest on junior subordinated debentures

 

 

452

 

 

 

718

 

 

 

2,162

 

 

 

3,028

 

Total interest expense

 

 

19,236

 

 

 

36,317

 

 

 

95,060

 

 

 

148,175

 

Net interest income

 

 

132,826

 

 

 

128,069

 

 

 

516,446

 

 

 

504,757

 

Provision for loan losses

 

 

3,871

 

 

 

1,609

 

 

 

42,993

 

 

 

14,805

 

Net interest income after provision for loan losses

 

 

128,955

 

 

 

126,460

 

 

 

473,453

 

 

 

489,952

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

2,422

 

 

 

2,898

 

 

 

9,303

 

 

 

12,145

 

Investment management and trust

 

 

1,990

 

 

 

2,092

 

 

 

7,546

 

 

 

9,330

 

Mortgage banking revenue

 

 

8,765

 

 

 

3,842

 

 

 

36,491

 

 

 

15,461

 

(Loss) gain on sale of loans

 

 

(291

)

 

 

-

 

 

 

356

 

 

 

6,779

 

Gain on sale of branch

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,549

 

Gain on sale of trust business

 

 

-

 

 

 

1,319

 

 

 

-

 

 

 

1,319

 

(Loss) gain on sale of other real estate

 

 

(73

)

 

 

24

 

 

 

(36

)

 

 

875

 

Gain on sale of securities available for sale

 

 

-

 

 

 

10

 

 

 

382

 

 

 

275

 

Gain (loss) on sale and disposal of premises and equipment

 

 

59

 

 

 

-

 

 

 

370

 

 

 

(585

)

Increase in cash surrender value of BOLI

 

 

1,340

 

 

 

1,390

 

 

 

5,347

 

 

 

5,525

 

Other

 

 

5,700

 

 

 

6,654

 

 

 

25,304

 

 

 

25,503

 

Total noninterest income

 

 

19,912

 

 

 

18,229

 

 

 

85,063

 

 

 

78,176

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

42,199

 

 

 

42,126

 

 

 

157,540

 

 

 

162,683

 

Occupancy

 

 

10,078

 

 

 

9,676

 

 

 

39,210

 

 

 

37,654

 

Communications and technology

 

 

5,920

 

 

 

5,650

 

 

 

23,113

 

 

 

22,248

 

FDIC assessment

 

 

1,574

 

 

 

994

 

 

 

6,912

 

 

 

1,065

 

Advertising and public relations

 

 

451

 

 

 

585

 

 

 

2,416

 

 

 

2,527

 

Other real estate owned expenses, net

 

 

28

 

 

 

116

 

 

 

487

 

 

 

418

 

Impairment of other real estate

 

 

-

 

 

 

377

 

 

 

784

 

 

 

1,801

 

Amortization of other intangible assets

 

 

3,145

 

 

 

3,175

 

 

 

12,671

 

 

 

12,880

 

Professional fees

 

 

3,364

 

 

 

3,165

 

 

 

12,630

 

 

 

7,936

 

Acquisition expense, including legal

 

 

-

 

 

 

5,270

 

 

 

16,225

 

 

 

33,445

 

Other

 

 

8,468

 

 

 

9,209

 

 

 

34,146

 

 

 

39,207

 

Total noninterest expense

 

 

75,227

 

 

 

80,343

 

 

 

306,134

 

 

 

321,864

 

Income before taxes

 

 

73,640

 

 

 

64,346

 

 

 

252,382

 

 

 

246,264

 

Income tax expense

 

 

15,366

 

 

 

14,110

 

 

 

51,173

 

 

 

53,528

 

Net income

 

58,274

 

 

50,236

 

 

201,209

 

 

192,736

 

Independent Bank Group, Inc. and Subsidiaries
Consolidated Balance Sheets
As of December 31, 2020 and 2019
(Dollars in thousands)
(Unaudited)

 

 

December 31,

 

Assets

 

2020

 

 

2019

 

Cash and due from banks

 

250,485

 

 

186,299

 

Interest-bearing deposits in other banks

 

 

1,563,502

 

 

 

378,871

 

Cash and cash equivalents

 

 

1,813,987

 

 

 

565,170

 

Certificates of deposit held in other banks

 

 

4,482

 

 

 

5,719

 

Securities available for sale, at fair value

 

 

1,153,693

 

 

 

1,085,936

 

Loans held for sale

 

 

82,647

 

 

 

35,645

 

Loans, net

 

 

12,978,238

 

 

 

11,562,814

 

Premises and equipment, net

 

 

249,467

 

 

 

242,874

 

Other real estate owned

 

 

475

 

 

 

4,819

 

Federal Home Loan Bank (FHLB) of Dallas stock and other restricted stock

 

 

20,305

 

 

 

30,052

 

Bank-owned life insurance (BOLI)

 

 

220,428

 

 

 

215,081

 

Deferred tax asset

 

 

3,933

 

 

 

6,943

 

Goodwill

 

 

994,021

 

 

 

994,021

 

Other intangible assets, net

 

 

88,070

 

 

 

100,741

 

Other assets

 

 

143,730

 

 

 

108,392

 

Total assets

 

17,753,476

 

 

14,958,207

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

 

4,164,800

 

 

3,240,185

 

Interest-bearing

 

 

10,234,127

 

 

 

8,701,151

 

Total deposits

 

 

14,398,927

 

 

 

11,941,336

 

FHLB advances

 

 

375,000

 

 

 

325,000

 

Other borrowings

 

 

312,175

 

 

 

202,251

 

Junior subordinated debentures

 

 

54,023

 

 

 

53,824

 

Other liabilities

 

 

97,980

 

 

 

96,023

 

Total liabilities

 

 

15,238,105

 

 

 

12,618,434

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock

 

 

-

 

 

 

-

 

Common stock

 

 

431

 

 

 

430

 

Additional paid-in capital

 

 

1,934,807

 

 

 

1,926,359

 

Retained earnings

 

 

543,800

 

 

 

393,674

 

Accumulated other comprehensive income

 

 

36,333

 

 

 

19,310

 

Total stockholders' equity

 

 

2,515,371

 

 

 

2,339,773

 

Total liabilities and stockholders' equity

 

17,753,476

 

 

14,958,207

 

Independent Bank Group, Inc. and Subsidiaries
Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis
Three Months Ended December 31, 2020 and 2019
(Dollars in thousands)
(Unaudited)

The analysis below shows average interest-earning assets and interest-bearing liabilities together with the average yield on the interest-earning assets and the average cost of the interest-bearing liabilities for the periods presented.

 

 

Three Months Ended December 31,

 

 

 

2020

 

 

2019

 

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Yield/

Rate (4)

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Yield/

Rate (4)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

12,889,298

 

 

144,437

 

 

 

4.46

%

 

11,566,271

 

 

153,963

 

 

 

5.28

%

Taxable securities

 

 

776,138

 

 

 

4,651

 

 

 

2.38

 

 

 

756,669

 

 

 

5,223

 

 

 

2.74

 

Nontaxable securities

 

 

348,706

 

 

 

2,113

 

 

 

2.41

 

 

 

321,377

 

 

 

2,056

 

 

 

2.54

 

Interest bearing deposits and other

 

 

1,438,835

 

 

 

861

 

 

 

0.24

 

 

 

674,247

 

 

 

3,144

 

 

 

1.85

 

Total interest-earning assets

 

 

15,452,977

 

 

 

152,062

 

 

 

3.91

 

 

 

13,318,564

 

 

 

164,386

 

 

 

4.90

 

Noninterest-earning assets

 

 

1,799,134

 

 

 

 

 

 

 

 

 

 

 

1,772,818

 

 

 

 

 

 

 

 

 

Total assets

 

17,252,111

 

 

 

 

 

 

 

 

 

 

15,091,382

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

5,001,394

 

 

5,715

 

 

 

0.45

%

 

4,106,716

 

 

11,332

 

 

 

1.09

%

Savings accounts

 

 

650,736

 

 

 

272

 

 

 

0.17

 

 

 

568,007

 

 

 

331

 

 

 

0.23

 

Money market accounts

 

 

2,645,792

 

 

 

4,375

 

 

 

0.66

 

 

 

2,112,390

 

 

 

9,262

 

 

 

1.74

 

Certificates of deposit

 

 

1,467,194

 

 

 

3,827

 

 

 

1.04

 

 

 

1,873,835

 

 

 

9,909

 

 

 

2.10

 

Total deposits

 

 

9,765,116

 

 

 

14,189

 

 

 

0.58

 

 

 

8,660,948

 

 

 

30,834

 

 

 

1.41

 

FHLB advances

 

 

375,000

 

 

 

541

 

 

 

0.57

 

 

 

457,880

 

 

 

1,849

 

 

 

1.60

 

Other borrowings

 

 

308,429

 

 

 

4,054

 

 

 

5.23

 

 

 

203,888

 

 

 

2,916

 

 

 

5.67

 

Junior subordinated debentures

 

 

54,005

 

 

 

452

 

 

 

3.33

 

 

 

53,807

 

 

 

718

 

 

 

5.29

 

Total interest-bearing liabilities

 

 

10,502,550

 

 

 

19,236

 

 

 

0.73

 

 

 

9,376,523

 

 

 

36,317

 

 

 

1.54

 

Noninterest-bearing checking accounts

 

 

4,150,325

 

 

 

 

 

 

 

 

 

 

 

3,277,539

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

102,918

 

 

 

 

 

 

 

 

 

 

 

111,144

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

2,496,318

 

 

 

 

 

 

 

 

 

 

 

2,326,176

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

17,252,111

 

 

 

 

 

 

 

 

 

 

15,091,382

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

132,826

 

 

 

 

 

 

 

 

 

 

128,069

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

 

3.18

%

 

 

 

 

 

 

 

 

 

 

3.36

%

Net interest margin (2)

 

 

 

 

 

 

 

 

 

 

3.42

 

 

 

 

 

 

 

 

 

 

 

3.81

 

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

 

 

 

 

 

133,798

 

 

 

3.44

 

 

 

 

 

 

129,057

 

 

 

3.84

 

Average interest-earning assets to interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

147.14

 

 

 

 

 

 

 

 

 

 

 

142.04

 

(1) Average loan balances include nonaccrual loans.
(2) Net interest margins for the periods presented represent: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.
(3) A tax-equivalent adjustment has been computed using a federal income tax rate of 21%.
(4) Yield and rates for the three month periods are annualized.

Independent Bank Group, Inc. and Subsidiaries
Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis
For The Years Ended December 31, 2020 and 2019
(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 Years Ended December 31,

 

 

 

2020

 

 

2019

 

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Yield/Rate

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Yield/Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

12,329,965

 

 

579,085

 

 

 

4.70

%

 

11,179,161

 

 

611,589

 

 

 

5.47

%

Taxable securities

 

 

749,273

 

 

 

19,150

 

 

 

2.56

 

 

 

770,927

 

 

 

21,324

 

 

 

2.77

 

Nontaxable securities

 

 

344,609

 

 

 

8,472

 

 

 

2.46

 

 

 

329,687

 

 

 

8,482

 

 

 

2.57

 

Interest bearing deposits and other

 

 

1,141,164

 

 

 

4,799

 

 

 

0.42

 

 

 

504,309

 

 

 

11,537

 

 

 

2.29

 

Total interest-earning assets

 

 

14,565,011

 

 

 

611,506

 

 

 

4.20

 

 

 

12,784,084

 

 

 

652,932

 

 

 

5.11

 

Noninterest-earning assets

 

 

1,792,725

 

 

 

 

 

 

 

 

 

 

 

1,771,231

 

 

 

 

 

 

 

 

 

Total assets

 

16,357,736

 

 

 

 

 

 

 

 

 

 

14,555,315

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

4,577,137

 

 

28,244

 

 

 

0.62

%

 

3,953,986

 

 

44,171

 

 

 

1.12

%

Savings accounts

 

 

607,996

 

 

 

1,067

 

 

 

0.18

 

 

 

540,741

 

 

 

1,335

 

 

 

0.25

 

Money market accounts

 

 

2,368,980

 

 

 

21,089

 

 

 

0.89

 

 

 

2,047,554

 

 

 

40,837

 

 

 

1.99

 

Certificates of deposit

 

 

1,645,014

 

 

 

25,866

 

 

 

1.57

 

 

 

1,795,391

 

 

 

37,041

 

 

 

2.06

 

Total deposits

 

 

9,199,127

 

 

 

76,266

 

 

 

0.83

 

 

 

8,337,672

 

 

 

123,384

 

 

 

1.48

 

FHLB advances

 

 

613,251

 

 

 

4,170

 

 

 

0.68

 

 

 

464,404

 

 

 

10,173

 

 

 

2.19

 

Other borrowings

 

 

224,489

 

 

 

12,462

 

 

 

5.55

 

 

 

201,066

 

 

 

11,590

 

 

 

5.76

 

Junior subordinated debentures

 

 

53,931

 

 

 

2,162

 

 

 

4.01

 

 

 

53,733

 

 

 

3,028

 

 

 

5.64

 

Total interest-bearing liabilities

 

 

10,090,798

 

 

 

95,060

 

 

 

0.94

 

 

 

9,056,875

 

 

 

148,175

 

 

 

1.64

 

Noninterest-bearing checking accounts

 

 

3,736,230

 

 

 

 

 

 

 

 

 

 

 

3,139,805

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

95,234

 

 

 

 

 

 

 

 

 

 

 

91,532

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

2,435,474

 

 

 

 

 

 

 

 

 

 

 

2,267,103

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

16,357,736

 

 

 

 

 

 

 

 

 

 

14,555,315

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

516,446

 

 

 

 

 

 

 

 

 

 

504,757

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

 

3.47

%

Net interest margin (2)

 

 

 

 

 

 

 

 

 

 

3.55

 

 

 

 

 

 

 

 

 

 

 

3.95

 

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

 

 

 

 

 

520,274

 

 

 

3.57

 

 

 

 

 

 

508,498

 

 

 

3.98

 

Average interest-earning assets to interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

144.34

 

 

 

 

 

 

 

 

 

 

 

141.15

 

(1) Average loan balances include nonaccrual loans.
(2) Net interest margins for the periods presented represent: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.
(3) A tax-equivalent adjustment has been computed using a federal income tax rate of 21%.

Independent Bank Group, Inc. and Subsidiaries
Loan Portfolio Composition
As of December 31, 2020 and December 31, 2019
(Dollars in thousands)
(Unaudited)

 

 

Totals loans by category

 

 

 

December 31, 2020

 

 

December 31, 2019

 

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Commercial (1)(2)

 

3,902,266

 

 

 

29.7

%

 

2,482,356

 

 

 

21.3

%

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

6,096,676

 

 

 

46.3

 

 

 

5,872,653

 

 

 

50.4

 

Commercial construction, land and land development

 

 

1,245,801

 

 

 

9.5

 

 

 

1,236,623

 

 

 

10.6

 

Residential real estate (3)

 

 

1,435,112

 

 

 

10.9

 

 

 

1,550,872

 

 

 

13.3

 

Single-family interim construction

 

 

326,575

 

 

 

2.5

 

 

 

378,120

 

 

 

3.2

 

Agricultural

 

 

85,014

 

 

 

0.6

 

 

 

97,767

 

 

 

0.9

 

Consumer

 

 

66,952

 

 

 

0.5

 

 

 

32,603

 

 

 

0.3

 

Other

 

 

346

 

 

 

-

 

 

 

621

 

 

 

-

 

Total loans

 

 

13,158,742

 

 

 

100.0

%

 

 

11,651,615

 

 

 

100.0

%

Deferred loan fees (2)

 

 

(10,037

)

 

 

 

 

 

 

(1,695

)

 

 

 

 

Allowance for loan losses

 

 

(87,820

)

 

 

 

 

 

 

(51,461

)

 

 

 

 

Total loans, net

 

13,060,885

 

 

 

 

 

 

11,598,459

 

 

 

 

 

(1) Includes mortgage warehouse purchase loans of $1,453,797 and $687,317 at December 31, 2020 and December 31, 2019, respectively.
(2) Includes SBA PPP loans of $804,397 with net deferred loan fees of $9,770 at December 31, 2020.
(3) Includes loans held for sale of $82,647 and $35,645 at December 31, 2020 and December 31, 2019, respectively.

Independent Bank Group, Inc. and Subsidiaries
Reconciliation of Non-GAAP Financial Measures
Three Months Ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019
(Dollars in thousands, except for share data)
(Unaudited)

 

 

For the Three Months Ended

 

 

December 31, 2020

 

September 30, 2020

 

June 30, 2020

 

March 31, 2020

 

December 31, 2019

ADJUSTED NET INCOME

 

 

 

 

 

 

 

 

 

 

Net Interest Income - Reported

(a)

$

132,826

 

 

$

132,007

 

 

$

128,372

 

 

$

123,241

 

 

$

128,069

 

Unexpected income recognized on credit impaired acquired loans

 

(579)

 

 

(1,294)

 

 

(354)

 

 

(982)

 

 

(791)

 

Adjusted Net Interest Income

(b)

132,247

 

 

130,713

 

 

128,018

 

 

122,259

 

 

127,278

 

Provision Expense - Reported

(c)

3,871

 

 

7,620

 

 

23,121

 

 

8,381

 

 

1,609

 

Noninterest Income - Reported

(d)

19,912

 

 

25,165

 

 

25,414

 

 

14,572

 

 

18,229

 

Loss (gain) on sale of loans

 

291

 

 

-

 

 

(689)

 

 

42

 

 

-

 

Gain on sale of trust business

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,319)

 

Loss (gain) on sale of other real estate

 

73

 

 

-

 

 

(12)

 

 

(25)

 

 

(24)

 

Gain on sale of securities available for sale

 

-

 

 

-

 

 

(26)

 

 

(356)

 

 

(10)

 

(Gain) loss on sale and disposal of premises and equipment

 

(59)

 

 

(34)

 

 

(340)

 

 

63

 

 

-

 

Recoveries on loans charged off prior to acquisition

 

(450)

 

 

(138)

 

 

(3,640)

 

 

(84)

 

 

(425)

 

Adjusted Noninterest Income

(e)

19,767

 

 

24,993

 

 

20,707

 

 

14,212

 

 

16,451

 

Noninterest Expense - Reported

(f)

75,227

 

 

73,409

 

 

83,069

 

 

74,429

 

 

80,343

 

Separation expense

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,421)

 

OREO impairment

 

-

 

 

(46)

 

 

(738)

 

 

-

 

 

(377)

 

Impairment of assets

 

-

 

 

(336)

 

 

-

 

 

(126)

 

 

-

 

COVID-19 expense (4)

 

(61)

 

 

(141)

 

 

(1,451)

 

 

(262)

 

 

-

 

Acquisition expense (5)

 

(326)

 

 

(316)

 

 

(15,644)

 

 

(1,008)

 

 

(6,619)

 

Adjusted Noninterest Expense

(g)

74,840

 

 

72,570

 

 

65,236

 

 

73,033

 

 

69,926

 

Income Tax Expense - Reported

(h)

15,366

 

 

16,068

 

 

8,903

 

 

10,836

 

 

14,110

 

Net Income - Reported

(a) - (c) + (d) - (f) - (h) = (i)

58,274

 

 

60,075

 

 

38,693

 

 

44,167

 

 

50,236

 

Adjusted Net Income (1)

(b) - (c) + (e) - (g) = (j)

$

58,007

 

 

$

59,580

 

 

$

49,076

 

 

$

43,354

 

 

$

56,799

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED PROFITABILITY

 

 

 

 

 

 

 

 

 

 

Total Average Assets

(k)

$

17,252,111

 

 

$

16,713,895

 

 

$

16,485,556

 

 

$

14,965,628

 

 

$

15,091,382

 

Total Average Stockholders' Equity

(l)

$

2,496,318

 

 

$

2,457,423

 

 

$

2,418,038

 

 

$

2,369,225

 

 

$

2,326,176

 

Total Average Tangible Stockholders' Equity (3)

(m)

$

1,413,167

 

 

$

1,371,094

 

 

$

1,328,568

 

 

$

1,276,545

 

 

$

1,230,344

 

Reported Return on Average Assets

(i) / (k)

1.34

%

 

1.43

%

 

0.94

%

 

1.19

%

 

1.32

%

Reported Return on Average Equity

(i) / (l)

9.29

%

 

9.73

%

 

6.44

%

 

7.50

%

 

8.57

%

Reported Return on Average Tangible Equity

(i) / (m)

16.40

%

 

17.43

%

 

11.71

%

 

13.92

%

 

16.20

%

Adjusted Return on Average Assets (2)

(j) / (k)

1.34

%

 

1.42

%

 

1.20

%

 

1.17

%

 

1.49

%

Adjusted Return on Average Equity (2)

(j) / (l)

9.24

%

 

9.65

%

 

8.16

%

 

7.36

%

 

9.69

%

Adjusted Return on Tangible Equity (2)

(j) / (m)

16.33

%

 

17.29

%

 

14.86

%

 

13.66

%

 

18.32

%

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO

 

 

 

 

 

 

 

 

 

 

Amortization of other intangible assets

(n)

$

3,145

 

 

$

3,175

 

 

$

3,175

 

 

$

3,176

 

 

$

3,175

 

Reported Efficiency Ratio

(f - n) / (a + d)

47.19

%

 

44.69

%

 

51.95

%

 

51.70

%

 

52.75

%

Adjusted Efficiency Ratio

(g - n) / (b + e)

47.16

%

 

44.57

%

 

41.73

%

 

51.19

%

 

46.44

%

(1) Assumes an adjusted effective tax rate of 20.9%, 21.1%, 18.7%, 21.3%, and 21.3% for the quarters ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019, respectively.
(2) Calculated using adjusted net income.
(3) Excludes average balance of goodwill and net other intangible assets.
(4) COVID-19 expense includes expenses such as employee's premium pay, personal protection and cleaning supplies, remote work equipment, advertising and communications, and community support/donations.
(5) Acquisition expenses include $326, $269, $15, $459 and $1,349 of compensation related expenses in addition to $0, $47, $15,629, $549 and $5,270 of merger-related expenses for the quarters ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019, respectively.

Independent Bank Group, Inc. and Subsidiaries
Reconciliation of Non-GAAP Financial Measures
As of December 31, 2020 and 2019
(Dollars in thousands, except per share information)
(Unaudited)

Tangible Book Value & Tangible Common Equity To Tangible Asset Ratio

 

December 31,

 

 

 

 

 

 

 

 

2020

 

 

2019

 

Tangible Common Equity

 

 

 

 

 

 

Total common stockholders' equity

 

2,515,371

 

 

2,339,773

 

Adjustments:

 

 

 

 

 

 

 

 

Goodwill

 

 

(994,021

)

 

 

(994,021

)

Other intangible assets, net

 

 

(88,070

)

 

 

(100,741

)

Tangible common equity

 

1,433,280

 

 

1,245,011

 

 

 

 

 

 

 

 

 

 

Tangible Assets

 

 

 

 

 

 

 

 

Total assets

 

17,753,476

 

 

14,958,207

 

Adjustments:

 

 

 

 

 

 

 

 

Goodwill

 

 

(994,021

)

 

 

(994,021

)

Other intangible assets, net

 

 

(88,070

)