cshares, Inc.
Fixed Income Investor Presentation
September 2020
[Month] [Day], 2019
Investor Presentation Update
Safe Harbor Statement and Non-GAAP Financial Measures
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This presentation contains forward-looking statements within the meaning of the securities laws that are derived utilizing assumptions, present expectations, estimates and projections about Allegiance. These statements preceded by, followed by or that otherwise include the words "believes," "expects," "continues", "anticipates," "intends," "projects," "estimates," "potential", "plans" and similar expressions or future or conditional verbs such as "will," "should," "would," "may" and "could" are generally forward-looking in nature and not historical facts, although not all forward looking statements include the foregoing. Forward-looking statements include information concerning Allegiance's expected future financial performance, business and growth strategy, projected plans and objectives, as well as projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Such forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Allegiance's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Allegiance can: continue to develop and maintain new and existing customer and community relationships; successfully implement its growth strategy, including identifying suitable acquisition targets and integrating the businesses of acquired companies and banks; sustain its current internal growth rate; provide quality and competitive products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its performance objectives. Additionally, the impact of the COVID-19 pandemic is rapidly evolving and its future effects on Allegiance are difficult to predict. These and various other factors are discussed in Allegiance's Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 and in other reports and statements Allegiance has filed with the Securities and Exchange Commission. Copies of such filings are available for download free of charge from the Investor Relations section of Allegiance's website at www.allegiancebank.com, under Financial Information, SEC Filings. Any forward-looking statement made by Allegiance in this presentation speaks only as of the date on which it is made. Factors or events that could cause Allegiance's actual results to differ may emerge from time to time, and it is not possible for Allegiance to predict all of them. Because of these uncertainties, readers should not place undue reliance on any forward-looking statement. Allegiance disclaims any 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.
GAAP Reconciliation of Non-GAAP Financial Measures
We use certain non-GAAP financial measures to evaluate our performance. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and 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. Specifically, we review return on average tangible common equity, the ratio of tangible equity to tangible assets and core net interest margin on a tax equivalent basis for internal planning and forecasting purposes. We have included in this presentation information relating to these non-GAAP financial measures for the applicable periods presented. These non-GAAP measures 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 these non-GAAP financial measures may differ from that of other companies reporting measures with similar names. A reconciliation of the non-GAAP financial measures is in the appendix.
2
Allegiance Bancshares, Inc. Overview
Franchise Footprint
Holding Company for Allegiance Bank; Headquartered in Houston, Texas
45 | Beaumont |
10 |
10
Houston
45
Galveston
ABTX Branch Locations (28)
Houston-TheWoodlands-Sugar Land MSA
Beaumont-Port Arthur MSA
Company Overview
Providing full-service banking services for owner-operated businesses
Operational History
- 28 full-service banking locations
- 27 in the Houston-TheWoodlands-Sugar Land MSA
- 1 in the Beaumont-Port Arthur MSA, just outside of Houston
- Since opening in 2007, we have completed three whole bank acquisitions and one branch transaction:
- 2019: LoweryBank branch acquisition with $45.0 million in loans and $16.0 million in deposits
- 2018: Post Oak Bank, N.A. (Post Oak Bancshares, Inc.) with $1.5 billion in total assets
- 2015: Enterprise Bank (F&M Bancshares, Inc.) with $569.7 million in total assets
- 2013: Independence Bank, N.A. with $222.1 million in total assets
Financial Highlights
($ in millions) | 6/30/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 |
Sheet | Total Assets | $ | 5,836.9 | $ | 4,992.7 | $ | 4,655.2 | $ | 2,860.2 | $ | 2,450.9 |
Total Loans | 4,583.7 | 3,915.3 | 3,708.3 | 2,270.9 | 1,891.6 | ||||||
Balance | |||||||||||
Total Deposits | 4,700.7 | 4,068.1 | 3,662.5 | 2,214.0 | 1,870.2 | ||||||
Total Equity | 736.1 | 709.9 | 703.0 | 306.9 | 279.8 | ||||||
Profitability | Loans/Deposits | 97.51% | 96.24% | 101.25% | 102.57% | 101.10% | |||||
NPAs/Assets | 0.77% | 0.74% | 0.72% | 0.49% | 0.75% | ||||||
& | TCE/TA | 8.81% | 9.78% | 10.29% | 9.38% | 9.82% | |||||
Credit | NIM (tax equivalent) | 4.10% | 4.22% | 4.27% | 4.34% | 4.37% | |||||
Capital, | ROAA* | 0.71% | 1.10% | 1.11% | 0.65% | 0.98% | |||||
ROATCE* | 8.32% | 11.50% | 11.20% | 6.93% | 9.96% | ||||||
3
Financial Highlights - Second Quarter 2020
Balance Sheet Growth
- Assets of $5.84 billion, loans of $4.58 billion, deposits of $4.70 billion and shareholder's equity of $736.1 million at June 30, 2020
- Funded over 5,800 loans totaling in excess of $695 million during the second quarter 2020
- Deposit growth of $840.1 million, or 21.2%, from the second quarter 2019
Profitability
- Net income of $9.9 million for the second quarter 2020 compared to $3.5 million for the first quarter 2020 and $14.2 million for the second quarter 2019
- Second quarter 2020 earnings were impacted by:
- Record net interest income of $50.8 million, or 12.9% growth, from the first quarter 2020
- Increased provision expense, totaling $10.7 million, in response to COVID-19 related uncertainties in the current economic environment
- $306 thousand of loss on sale of ORE and a $93 thousand gain on sale of securities
Net Interest Margin
- Net interest income increased to $50.8 million for second quarter 2020 compared to $45.0 million for the first quarter 2020 and increased from $45.6 million for the second quarter 2019
- Net interest margin on a tax equivalent basis decreased to 4.10% for the second quarter 2020 from 4.15% for the first quarter 2020 and decreased from 4.33% for the second quarter 2019 primarily due to effect of the PPP loans on the yield
- Adjusted net interest margin(1) on a tax equivalent basis excludes the impact of acquisition accounting adjustments of $669 thousand and was 4.05% for the second quarter 2020 compared to 4.04% for the first quarter 2020 and 4.07% for the second quarter 2019
Recognitions and Awards
- Ranked #2 out of Top 10 PPP Lenders in Houston Metro of all loans $150,000 or more according to Houston Business Journal.
- Contributed $150,000 plus $100,000 matching opportunity to Houston Food Bank to provide over one million meals across its Houston footprint.
- Proud to be named one of the 100 Best Companies to Work for in Texas by the collaboration of the Texas Association of Business, Texas SHRM, Best Companies Group and Texas Monthly and ranked #18 in the large business category.
- Recognized by the Houston Chronicle as one of Houston's 100 leading companies based on 2019 performance criteria, such as total revenues,
annual growth in earnings per share, annual revenue growth and one-year total return
_____________________
- Please refer to the non-GAAP reconciliation in the appendix.
4
Our Super-Community Banking Strategy
Strategy
Focus on Small
and Medium-Sized
Owner-Operated
Businesses
Responsive
Decision-Making
by Empowered
Lenders
Full-Service Bank
Locations
Centralized Credit
Administration
Experienced
Central Operations
Staff
Structure
Scalable Platform
Effective Centralized Operations
Results
Extraordinary
Customer
Experience
Favorable Loan
Yields and Deposit
Relationships
High Net Interest
Margin
Strong Credit
Quality
Enhanced
Efficiency and
Profitability
5
Deposit Market Share - Houston-TheWoodlands-Sugar Land MSA
2019 | 2018 | ||||||||||||
2019 | 2018 | Number of | Total Deposits(1)Total Market | % of Company | Total Deposits In | Total Market | Size | ||||||
Institution (ST) | Rank | Rank | Branches | In Market ($000) | Share (%) | Deposits | Market ($000)(1) | Share (%) | Profile(2) | ||||
Houston-TheWoodlands-Sugar Land, TX | |||||||||||||
JPMorgan Chase & Co. (NY) | 1 | 1 | 186 | $ | 109,965,045 | 44.93 | 8.4% | $ | 103,057,848 | 43.11 | >$1T | ||
Wells Fargo & Co. (CA) | 2 | 2 | 175 | 24,434,154 | 9.98 | 1.9% | 26,411,254 | 11.05 | >$1T | ||||
Bank of America Corporation (NC) | 3 | 3 | 111 | 23,786,677 | 9.72 | 1.8% | 22,254,082 | 9.31 | >$1T | ||||
BBVA | 4 | 4 | 75 | 14,210,493 | 5.81 | 19.5% | 15,021,735 | 6.28 | >$100B | ||||
Zions Bancorp. NA (UT) | 5 | 5 | 62 | 10,172,740 | 4.16 | 18.7% | 9,824,855 | 4.11 | >$50B | ||||
Capital One Financial Corp. (VA) | 6 | 7 | 35 | 4,965,521 | 2.03 | 2.0% | 4,544,163 | 1.90 | >$100B | ||||
Prosperity Bancshares Inc. (TX) | 7 | 6 | 58 | 4,631,023 | 1.89 | 19.3% | 4,976,127 | 2.08 | >$30B | ||||
Cadence Bancorp. (TX) | 8 | 9 | 12 | 4,481,925 | 1.83 | 30.8% | 4,080,689 | 1.71 | >$10B | ||||
Woodforest Financial Grp Inc. (TX) | 9 | 10 | 105 | 4,409,143 | 1.80 | 76.6% | 4,038,486 | 1.69 | >$5B | ||||
Cullen/Frost Bankers Inc. (TX) | 10 | 8 | 43 | 4,405,713 | 1.80 | 16.9% | 4,483,002 | 1.88 | >$30B | ||||
Allegiance Bancshares Inc. (TX) | 11 | 12 | 26 | 3,756,314 | 1.53 | 97.2% | 3,485,441 | 1.46 | ~$4.8B | ||||
Texas Capital Bancshares Inc. (TX) | 12 | 11 | 15 | 3,469,591 | 1.42 | 9.0% | 3,774,535 | 1.58 | >$20B | ||||
Comerica Inc. (TX) | 13 | 13 | 48 | 2,773,341 | 1.13 | 4.9% | 3,000,429 | 1.26 | >$50B | ||||
BOK Financial Corp. (OK) | 14 | 15 | 11 | 1,684,815 | 0.69 | 6.6% | 1,763,568 | 0.74 | >$30B | ||||
Veritex Holdings Inc. (TX) | 15 | 14 | 13 | 1,648,921 | 0.67 | 26.7% | 2,155,544 | 0.90 | ~$8.0B | ||||
CBTX Inc. (TX) | 16 | 18 | 17 | 1,586,058 | 0.65 | 57.0% | 1,493,699 | 0.62 | >$3B | ||||
First Horizon National Corp.(TN) | 17 | 16 | 8 | 1,356,534 | 0.55 | 4.2% | 1,739,127 | 0.73 | >$30B | ||||
Truist Financial Corp. (NC) | 18 | 19 | 22 | 1,352,952 | 0.55 | 0.4% | 1,383,185 | 0.58 | >$100B | ||||
Regions Financial Corp. (AL) | 19 | 20 | 46 | 1,239,592 | 0.51 | 5.1% | 1,307,352 | 0.55 | >$30B | ||||
Texas Independent Bcshs Inc. (TX) | 20 | 21 | 25 | 1,150,415 | 0.47 | 1.3% | 1,155,809 | 0.48 | >$100B | ||||
Total For Institutions In Market | 1,420 | $ | 244,743,521 | $ | 239,052,549 | ||||||||
_____________________
Source: S&P Global Intelligence as of June 30, 2019.
- As of June 30 of the year shown, on a pro forma basis reflecting any announced acquisition.
- To date, on a pro forma basis reflecting any announced acquisition.
6
Historical Balance Sheet Growth
Total Assets
Assets | Acquired Assets |
$6,000 | $5,837 | ||||||
$4,993 (4) | |||||||
$5,000 | $4,655 | (1) | |||||
$4,000 | |||||||
$3,000 | $2,451 | $2,860 | |||||
$2,000 | $2,085 | ||||||
$1,000 | |||||||
$0 | |||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 |
Total Loans
Loans | Acquired Loans |
$4,584 | |||||||
(2) | $3,915 | (4) | |||||
$4,000 | $3,708 | ||||||
$3,000 | |||||||
$1,892 | $2,271 | ||||||
$2,000 | $1,681 | ||||||
$1,000 | |||||||
$0 | |||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 |
Total Deposits | Total Equity | ||||
Deposits | Acquired Deposits | ||||
$5,000 | $4,068 (5) | $4,701 | ||||
$4,000 | $3,663(3) | |||||
$3,000 | $2,214 | |||||
$1,870 | ||||||
$2,000 | $1,759 | |||||
$1,000 | ||||||
$0 | ||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 |
$800 | $703 | $710 | $736 | ||
$600 | |||||
$400 | $307 | ||||
$258 | $280 | ||||
$200 | |||||
$0 | |||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 |
_____________________ | |||||
Note: Dollars in millions. | (3) | Includes $1.29 | billion of acquired deposits on October 1, 2018. | ||
(1) | Includes $1.50 | billion in assets acquired on October 1, 2018. | (4) | Includes $45.0 | million of loans acquired on February 1, 2019. |
(2) | Includes $1.16 | billion of acquired loans at fair value on October 1, 2018. | (5) | Includes $16.0 | million of deposits acquired on February 1, 2019. |
7
Earnings Performance
Net Income and Earnings per Share
Net Income | Earnings per Share (Diluted) | |
$60.0 | $3.00 | ||||||||||
$50.0 | $2.37 | $2.50 | |||||||||
$2.47 | |||||||||||
$40.0 | $2.00 | ($) | |||||||||
per Share | |||||||||||
Income | $1.75 | ||||||||||
$30.0 | $1.43 | $1.50 | |||||||||
Net | Earnings | ||||||||||
$1.22 | $1.26 | $53.0 | |||||||||
$1.31 | |||||||||||
$20.0 | $37.3 | $1.00 | |||||||||
$0.66 | |||||||||||
$22.9 | $0.48 | ||||||||||
$10.0 | $0.50 | ||||||||||
$17.6 | |||||||||||
$15.8 | $14.2 | ||||||||||
$6.8 | $9.0 | $9.9 | |||||||||
$0.0 | (1) | (2) | (3) | $0.00 | |||||||
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | |||
_____________________ | Q2 | Q2 | |||||||||
Note: Dollars in millions, except per share numbers. | |||||||||||
(1) Includes a one-time gain from sale of branches of $1.3 million (after-tax). | |||||||||||
(2) Includes $1.8 million and $1.7 million of core system conversion and acquisition and merger-related expenses, | |||||||||||
respectively, and $3.1 million of acquisition accounting adjustments. | |||||||||||
(3) Includes $9.6 million of acquisition accounting adjustments, $1.4 million of pre-tax severance expense and a $1.1 million | |||||||||||
FDIC Small Bank Assessment Credit. |
Net Interest Income and Net Interest Margin
Net Interest Income | Net Interest Margin (TE) | |
$200.0 | 5.00% | ||||||||||||
4.68% | |||||||||||||
$180.0 | |||||||||||||
$160.0 | 4.31% | 4.34% 4.27% 4.22% | 4.33% | 4.50% | Equivalent) | ||||||||
4.19% | |||||||||||||
4.37% | 4.10% | ||||||||||||
$140.0 | 4.00% | ||||||||||||
Net Interest Income | |||||||||||||
Interest Margin (Tax | |||||||||||||
$120.0 | |||||||||||||
$100.0 | 3.50% | ||||||||||||
$179.5 | |||||||||||||
$80.0 | |||||||||||||
Net | |||||||||||||
$128.6 | 3.00% | ||||||||||||
$60.0 | |||||||||||||
$103.7 | |||||||||||||
$40.0 | $80.2 | $89.9 | 2.50% | ||||||||||
$20.0 | $46.8 | $45.6 | $50.8 | ||||||||||
$33.9 | |||||||||||||
$0.0 | (4) | (5) | 2.00% | ||||||||||
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | |||||
Q2 | Q2 |
- Includes $3.1 million of acquisition accounting adjustments; Adjusted net interest margin (tax equivalent) adjusted for acquisition accounting adjustments was 4.17%. Please refer to the non-GAAP reconciliation in the appendix.
- Includes $9.6 million of acquisition accounting adjustments; Adjusted net interest margin (tax equivalent) adjusted for acquisition accounting adjustments was 4.00%. Please refer to the non-GAAP reconciliation in the appendix.
8
Earnings Performance, continued
Return on Average Assets | Return on Average Tangible Common Equity(1) |
1.11%1.10% | 1.19% | 11.50% 12.52% | |||||||||||||||||||||
0.98% | 9.52% 9.96% | 11.20% | |||||||||||||||||||||
9.22% | |||||||||||||||||||||||
0.78% | 0.75% | 0.81% | 8.70% | 8.32% | |||||||||||||||||||
0.60% 0.65% | 0.65% | 7.38% | 6.93% | ||||||||||||||||||||
0.71% | |||||||||||||||||||||||
0.53% | 6.30% | ||||||||||||||||||||||
4.76% | |||||||||||||||||||||||
(2) | (3)(4) | (5) | (5) | ||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
Q2 | Q2 | Q2 | Q2 |
Efficiency Ratio(6) | Noninterest Expense to Average Assets |
77.6% | 3.30% 3.26% | ||||||||||||||||||||||||
74.4% | |||||||||||||||||||||||||
69.0% 69.2% 67.8% | 2.99% | ||||||||||||||||||||||||
65.3% | 2.82% 2.80% 2.83% | ||||||||||||||||||||||||
63.9% | 63.7% | 63.0% 61.9% | 2.59% 2.58% | ||||||||||||||||||||||
62.3% | 2.53% | 2.52% | |||||||||||||||||||||||
2.50% | |||||||||||||||||||||||||
56.9% | |||||||||||||||||||||||||
2.13% | |||||||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | (2) | 2017 | (3)(4) | (5) | 2019 | 2020 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | (3) | 2019 | 2019 | 2020 | ||
2016 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
_____________________ | Q2 | Q2 | Q2 | Q2 | |||||||||||||||||||||
(5) | Includes $9.6 million of acquisition accounting adjustments, $1.3 million of acquisition and merger related expenses, $1.4 million of pre-tax | ||||||||||||||||||||||||
(1) Please refer to the non-GAAP reconciliation in the appendix. | |||||||||||||||||||||||||
severance expense, $1.1 million FDIC Small Bank Assessment Credit, $1.5 million of gain on sales of securities offset by $572 thousand of | |||||||||||||||||||||||||
(2) Includes a one-time gain from sale of branches of $1.3 million (after-tax). | |||||||||||||||||||||||||
prepayment penalties and $376 thousand of SBIC income. | |||||||||||||||||||||||||
(3) Includes $1.8 million and $1.7 million of core system conversion and merger-related expenses, respectively. | |||||||||||||||||||||||||
(6) | Represents total noninterest expense divided by the sum of net interest income plus noninterest income, excluding net gains and losses on | ||||||||||||||||||||||||
(4) Includes $3.1 million of acquisition accounting adjustments. | |||||||||||||||||||||||||
the sale of loans, securities and assets. Additionally, taxes and provision for loan losses are not part of this calculation. | |||||||||||||||||||||||||
9
Yields and Cost Analysis
Loan Portfolio Reported Yields and Total Deposit Costs | Net Interest Margin | |
Yield on Loans | Yield on Loans (excl. PPP) |
Cost of Deposits |
6.25% | 2.00% | ||||||
5.88% | |||||||
5.72% | 1.60% | ||||||
5.75% | 5.65% | ||||||
5.59% | |||||||
5.44% | |||||||
Yield on Loans | 1.21% | 1.20% | Cost of Deposits | ||||
1.20% | 1.16% | ||||||
5.25% | 1.06% | ||||||
5.13% | 0.80% | ||||||
0.68% | |||||||
4.75% | |||||||
0.40% | |||||||
4.25% | 0.00% | ||||||
2019Q2 | 2019Q3 | 2019Q4 | 2020Q1 | 2020Q2 |
_____________________
(1) Adjusted net interest margin excludes acquisition accounting adjustments. Please refer to the non-GAAP reconciliation in the appendix.
Net Interest Margin (TE) | Adjusted Net Interest Margin (TE) (1) | |
4.50% | |||||
4.35% | 4.33% | ||||
4.20% | 4.16% | 4.15% | |||
4.11% | 4.10% | ||||
4.05% | 4.07% | ||||
4.05% | |||||
4.04% | |||||
3.97% | |||||
3.90% | 3.94% | ||||
3.75% | |||||
2019Q2 | 2019Q3 | 2019Q4 | 2020Q1 | 2020Q2 | |
10 |
Capital Position
Tangible Equity / Tangible Assets(1) | Tier 1 Leverage Ratio | |||||||
10.48% | 10.29% | 11.02% | 10.61% | |||||
9.82% | 9.78% | 10.35% | ||||||
9.38% | 8.81% | 10.02% | ||||||
9.84% |
8.83%
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 | |||||||||
Tier 1 Risk-Based Ratio | Total Risk-Based Ratio | |||||||||||||||||||
14.83% | 15.17% | |||||||||||||||||||
12.21% | 13.70% | |||||||||||||||||||
12.01% | 12.92% | 13.43% | ||||||||||||||||||
12.57% | ||||||||||||||||||||
11.73% | 11.66% | |||||||||||||||||||
11.60% | ||||||||||||||||||||
10.92% | ||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 Q2 |
_____________________
- Please refer to the non-GAAP reconciliation in the appendix.
11
Deposit Composition and Growth
Deposit Composition | Deposit Growth Trend | |
Deposits Noninterest-bearing (%)
Interest- | $5,000 | 37.3% | 40.0% | |||||||||
bearing | 35.3% | |||||||||||
Demand | ||||||||||||
8.0% | 33.0% | |||||||||||
31.7% | ||||||||||||
Money Market | $4,000 | 30.9% | 30.8% | Deposits | ||||||||
37.3% | and Savings | |||||||||||
30.0% | ||||||||||||
Noninterest-bearing | ||||||||||||
27.0% | ||||||||||||
Deposits | to | |||||||||||
bearingDeposits | ||||||||||||
$3,000 | ||||||||||||
Certificates | 20.0% | |||||||||||
and Other | $4,701 | |||||||||||
Time | ||||||||||||
$2,000 | $4,068 | |||||||||||
27.7% | - | |||||||||||
$3,663 | 10.0% | Noninterest | ||||||||||
Deposit Category | ($) | (%) | $1,000 | $1,870 | $2,214 | |||||||
$1,759 | ||||||||||||
Noninterest-bearing | $ | 1,754.1 | 37.3% | |||||||||
Interest-bearing Demand | 375.4 | 8.0% | ||||||||||
Money Market and Savings | 1,270.4 | 27.0% | ||||||||||
Certificates and Other Time | 1,300.8 | 27.7% | $0 | 0.0% | ||||||||
Total | $ | 4,700.7 | 100.0% | |||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |||||||
Q2 | ||||||||||||
_____________________ | ||||||||||||
Note: Dollars in millions. As of the quarter ended June 30, 2020. | ||||||||||||
12 |
Loan Portfolio Composition
Total Loan Portfolio Composition | CRE (incl. multi-family) by Property Type | CRE Construction by Property Type | ||
53.8% of CRE is Owner-Occupied
Residential | ||||
CRE C&D | Construction | |||
CRE (incl. | 3.7% | |||
8.4% | ||||
multifamily) | ||||
42.7% | ||||
1-4 family | ||||
residential | ||||
Paycheck | 15.4% | |||
Protection | C &I | |||
Program | ||||
14.2% | ||||
(PPP) | ||||
Consumer & | ||||
15.2% | ||||
Other | ||||
0.4% | ||||
Loan Category | ($) | (%) | ||
C&I | $ | 651.4 | 14.2% | |
Mortgage Warehouse | - | 0.0% | ||
Paycheck Protection Program (PPP) | 695.8 | 15.2% | ||
CRE (incl. multifamily) | 1,956.1 | 42.7% | ||
CRE C&D | 386.9 | 8.4% | ||
1-4 family residential | 703.5 | 15.4% | ||
Residential construction | 171.7 | 3.7% | ||
Consumer & Other | 18.3 | 0.4% | ||
Total | $ | 4,583.7 | 100.0% |
_____________________
Note: Dollars in millions, unless otherwise noted. As of the quarter ended June 30, 2020.
(1) Includes classifications less than 2.0% of total composition.
Hotel / Motel | Resi. Vacant Land-Future | Unimproved | ||||
Restaurant / Bar | Constr. | Land / | ||||
6.4% | 4.1% | 5.6% | Farmland | |||
Office | 4.9% | |||||
C -Store | Multi-Family | Retail / | ||||
5.7% | ||||||
Wholesale | ||||||
Office | 13.6% | 3.7% | Church Facility | |||
8.8% | ||||||
4.4% | ||||||
14.0% | C -Store | |||||
Church | ||||||
10.9% | Industrial / | |||||
Facility | ||||||
Warehouse | ||||||
3.6% | ||||||
Industrial | 4.2% | |||||
Warehouse | Service | Vacant Land- | Improved | |||
14.7% | Center | |||||
Land | ||||||
3.4% | Near Term | |||||
3.5% | ||||||
16.2% | ||||||
Mini Storage | ||||||
Residential | ||||||
2.8% | ||||||
Vacant Land- | ||||||
Retail | Other(1) | Day Care | Other(1) | |||
Vacant Land-Future | Near Term | |||||
17.2% | 9.1% | 2.7% | Construction | 8.8% | 2.7% | |
Auto Sales / Repair | 19.6% | Recrearional | ||||
2.4% | 2.7% | |||||
Unimproved Land / Farmland | Service Center | |||||
2.3% | 2.0% |
Property Type | ($) | (%) | Property Type | ($) | (%) | |||
Retail | $ | 337.3 | 17.2% | Vacant Land-Future Construction | $ | 75.8 | 19.6% | |
Industrial Warehouse | 287.9 | 14.7% | Vacant Land-Near Term | 62.7 | 16.2% | |||
Office | 274.0 | 14.0% | C -Store | 42.1 | 10.9% | |||
C-Store | 267.0 | 13.6% | Retail / Wholesale | 33.9 | 8.8% | |||
Hotel / Motel | 125.1 | 6.4% | Office | 22.2 | 5.7% | |||
Restaurant / Bar | 80.2 | 4.1% | Resi. Vacant Land-Future Constr. | 21.8 | 5.6% | |||
Multi-Family | 73.1 | 3.7% | Unimproved Land / Farmland | 18.9 | 4.9% | |||
Church Facility | 70.2 | 3.6% | Church Facility | 16.9 | 4.4% | |||
Service Center | 66.8 | 3.4% | Industrial / Warehouse | 16.1 | 4.2% | |||
Mini Storage | 54.5 | 2.8% | Improved Land | 13.5 | 3.5% | |||
(1) | 53.4 | 2.7% | Residential Vacant Land-Near Term | 10.3 | 2.7% | |||
Day Care | Recrearional | 10.3 | 2.7% | |||||
Auto Sales / Repair | 46.0 | 2.4% | ||||||
Service Center | 7.8 | 2.0% | ||||||
Unimproved Land / Farmland | 44.9 | 2.3% | ||||||
13
PPP Loan Composition as of June 30, 2020
Total PPP Loan Composition | ||||
Industry | ($)mm | (%) | ||
Services | $ | 166.9 | 24.0% | |
Commercial Construction | 118.4 | 17.0% | ||
Manufacturing | 93.0 | 13.4% | ||
Retail / Wholesale Trade | 58.8 | 8.5% | ||
Restaurants / Bars | 48.9 | 7.0% | ||
Health Care / Social Assistance | 44.9 | 6.5% | ||
Real Estate, Rental, Leasing | 28.7 | 4.1% | ||
Oil and Gas | 25.8 | 3.7% | ||
Transportation | 17.9 | 2.6% | ||
Finance / Insurance | 17.5 | 2.5% | ||
Other(1) | 75.0 | 10.7% | ||
Total | $ | 695.8 | 100.0% | |
PPP Highlights | ||||
Total Loans | 5,876 | |||
Average Funded Loan Balance ($ in thousands) | $ | 118.4 | ||
Balance of Loans Under $150,000 ($ in millions) | $ | 188.3 | ||
Weighted Average Fee | 3.75% | |||
New Customers Stats: | ||||
Loans to New Customers | 3,274 | |||
PPP Loan Balance of New Customers ($ in millions) | $ | 240.1 |
_____________________
(1) Includes classifications less than 2.0% of total composition.
Manufacturing | Retail | / |
13.4% | Wholesale | Trade |
8.5% | ||||
Commercial | Restaurants / Bars | |||
Construction | ||||
7.0% | ||||
17.0% | ||||
Health Care / | ||||
Real Estate, | ||||
Social Assistance | ||||
Rental, | ||||
6.5% | ||||
Leasing | ||||
4.1% | ||||
Serv ices | ||||
24.0% | Oil and Gas | |||
Other(1) | ||||
3.7% | ||||
10.7% | ||||
Transportation | ||||
2.6% | ||||
Finance / Insurance | ||||
2.5% |
14
Loan Deferral Update
- As of 8/31/2020, $879 million, or 74.1%, of $1.19 billion of 1st deferral loan balances at 6/30/2020 have returned to making payments and $187 million in loan balances have received a 2nd deferral, representing a redeferral rate of 15.8%.
- Our higher-risk portfolios below represent 46% of 2nd deferral loan balances:
- Hotel loans represented $134 million(1), or 2.9%, of total loans at 6/30/2020, of which $117 million had received a deferral. As of 8/31/2020, $43 million, or 37.0%, have returned to making payments and $67 million have received a 2nd deferral, representing a redeferral rate of 57.6%.
- Restaurant loans represented $111 million(1), or 2.4%, of total loans at 6/30/2020, of which $77 million had received a deferral. As of 8/31/2020, $56 million, or 72.3%, have returned to making payments and $15 million have received a 2nd deferral, representing a redeferral rate of 19.9%.
- Oil and Gas loans represented $75 million(1), or 1.6%, of total loans at 6/30/2020, of which $18 million had received a deferral. As of 8/31/2020, $14 million, or 74.2%, have returned to making payments and $4 million have received a 2nd deferral, representing a redeferral rate of 20.6%.
(1) Excluding PPP loans
Note: Remaining loan balances are comprised primarily of loans on 1st deferral, loans pending return to payment or a potential 2nd deferral
1st Deferrals as of June 30,2020 | 2nd Deferrals as of August 31, 2020 | |||||||||||||||||
Loan Balance | Number of | Loan Balance | Percentage | Loan Balance | Number of | Loan Balance | Percentage | Redeferral | ||||||||||
Loans | of Loan | Loans | of Loan | |||||||||||||||
at 6/30/2020 | of Deferral | at 8/31/2020 | of Deferral | Rate | ||||||||||||||
Loan Category | Deferred | Category | Deferred | Category | ||||||||||||||
Commercial and industrial | $ | 651,430 | 711 | $ | 134,073 | 20.6% | $ | 654,915 | 83 | $ | 18,600 | 2.8% | 13.9% | |||||
Mortgage warehouse | - | - | - | 0.0% | - | - | - | 0.0% | 0.0% | |||||||||
Paycheck Protection Program (PPP) | 695,772 | - | - | 0.0% | 710,180 | - | - | 0.0% | 0.0% | |||||||||
Real estate: | ||||||||||||||||||
Commercial real estate (including multi-family residential) | 1,956,116 | 763 | 793,115 | 40.5% | 1,966,611 | 79 | 135,719 | 6.9% | 17.1% | |||||||||
Commercial real estate construction and land development | 386,865 | 127 | 101,456 | 26.2% | 398,029 | 18 | 17,007 | 4.3% | 16.8% | |||||||||
1-4 family residential (including home equity) | 703,513 | 425 | 139,565 | 19.8% | 705,375 | 26 | 14,824 | 2.1% | 10.6% | |||||||||
Residential construction | 171,656 | 30 | 18,017 | 10.5% | 164,585 | 4 | 1,139 | 2.8% | 6.3% | |||||||||
Consumer and other | 18,304 | 55 | 1,197 | 6.5% | 15,514 | 5 | 140 | 2.8% | 11.7% | |||||||||
Total loans | $ | 4,583,656 | 2,111 | $ | 1,187,423 | 25.9% | $ | 4,615,209 | 215 | $ | 187,429 | 2.8% | 15.8% |
_____________________
Note: Dollars in thousands
15
Strong Asset Quality
Allowance / Nonperforming Loans
300.0%
258.8% 259.0%252.7%
211.3%
177.4% | 143.4% | |||||||||||||
121.0% | 107.3% | 79.9% | 103.8% | |||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | ||||
Q2 |
Nonperforming Loans / Total Loans
Allowance / Total Loans | |||||||||||
1.25% | 1.20% | ||||||||||
1.13% | 1.04% | 1.04% | |||||||||
0.95% | |||||||||||
0.80% | 0.82% | ||||||||||
0.78% | 0.71% | 0.75% | |||||||||
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Q2
Net Charge-offs / Average Loans(1)
0.94% | 0.88% | 0.89% | ||
0.72% | 0.72% | |||
0.59% | 0.59% | |||
0.31% | 0.32% | 0.31% |
0.29%
0.36%
0.25% 0.25%
0.02% | ||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
Q2 |
_____________________
(1) Annualized for each respective quarter.
0.02% | 0.06% | 0.06% | 0.04% | 0.06% | 0.07% | 0.05% | ||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | ||||
Q2 |
16
Appendix: Non-GAAP Reconciliation
Our management uses certain non-GAAP financial measures in its analysis of our performance:
- "Tangible Shareholders' Equity" is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. Tangible shareholders' equity is defined as total shareholders' equity reduced by goodwill and core deposit intangibles, net of accumulated amortization. This measure is important to investors interested in changes from period to period in shareholders' equity, exclusive of changes in intangible assets. For tangible shareholders' equity, the most directly comparable financial measure calculated in accordance with GAAP is total shareholders' equity. Goodwill and other intangible assets have the effect of increasing total shareholders' equity while not increasing our tangible shareholders' equity.
- "Tangible Equity to Tangible Assets" is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. Tangible equity to tangible assets is defined as total shareholders' equity reduced by goodwill and core deposit intangibles, net of accumulated amortization, divided by tangible assets, which are total assets reduced by goodwill and core deposit intangibles, net of accumulated amortization. This measure is important to investors interested in changes from period to period in equity and total assets, each exclusive of changes in intangible assets. For tangible equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total shareholders' equity to total assets. Goodwill and other intangible assets have the effect of increasing both total shareholders' equity and assets while not increasing our tangible common equity or tangible assets.
For the Years Ended December 31, | For the Quarters Ended June 30, | |||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | ||||||||||||||||||||
Total Shareholders' Equity | $ | 258,490 | $ | 279,817 | $ | 306,865 | $ | 702,984 | $ | 709,865 | $ | 704,701 | $ | 736,143 | ||||||||||||
Less: Goodwill and Core Deposit Intangibles, net | 44,619 | 43,444 | 42,663 | 249,712 | 245,518 | 247,873 | 243,538 | |||||||||||||||||||
Tangible Shareholders' Equity | $ | 213,871 | $ | 236,373 | $ | 264,202 | $ | 453,272 | $ | 464,347 | $ | 456,828 | $ | 492,605 | ||||||||||||
Total Assets | $ | 2,084,579 | $ | 2,450,948 | $ | 2,860,231 | $ | 4,655,249 | $ | 4,992,654 | $ | 4,794,211 | $ | 5,836,881 | ||||||||||||
Less: Goodwill and Core Deposit Intangibles, net | 44,619 | 43,444 | 42,663 | 249,712 | 245,518 | 247,873 | 243,538 | |||||||||||||||||||
Tangible Assets | $ | 2,039,960 | $ | 2,407,504 | $ | 2,817,568 | $ | 4,405,537 | $ | 4,747,136 | $ | 4,546,338 | $ | 5,593,343 | ||||||||||||
Tangible Equity to Tangible Assets | 10.48% | 9.82% | 9.38% | 10.29% | 9.78% | 10.05% | 8.81% | |||||||||||||||||||
For the Year Ended December 31, | For the Quarters Ended June 30, | |||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | ||||||||||||||||||||
Net Income Attributable to Shareholders | $ | 15,227 | $ | 22,851 | $ | 17,632 | $ | 37,309 | $ | 52,959 | $ | 14,248 | $ | 9,907 | ||||||||||||
Average Shareholders' Equity | 204,935 | 273,211 | 297,627 | 413,441 | 708,269 | 705,162 | 723,104 | |||||||||||||||||||
Less: Average Goodwill and Core Deposit Intangibles, net | 45,055 | 43,880 | 43,050 | 80,384 | 247,854 | 248,621 | 244,010 | |||||||||||||||||||
Average Tangible Common Shareholders' Equity | $ | 159,880 | $ | 229,331 | $ | 254,577 | $ | 333,057 | $ | 460,415 | $ | 456,541 | $ | 479,094 | ||||||||||||
Return on Average Tangible Common Equity | 9.52% | 9.96% | 6.93% | 11.20% | 11.50% | 12.52% | 8.32% |
_____________________
Note: Dollars in thousands..
17
Non-GAAP Reconciliation, continued
- "Adjusted Net Interest Margin (TE)" is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. Adjusted net interest margin is defined as net interest income, net of related acquisition accounting adjustments, divided average earnings assets. This measure is important to investors interested in changes from period to period in net interest income, exclusive of the impact from related acquisition accounting adjustments. For adjusted net interest margin, the most directly comparable financial measure calculated in accordance with GAAP is net interest margin.
For the Three Months Ended, | ||||||||||||||
6/30/2019 | 9/30/2019 | 12/31/2019 | 3/31/2020 | 6/30/2020 | ||||||||||
Interest Income | $ | 58,946 | $ | 58,665 | $ | 58,147 | $ | 57,452 | $ | 60,452 | ||||
Interest Expense | 13,375 | 13,828 | 13,621 | 12,427 | 9,605 | |||||||||
Tax Equivalent Adjustment | 113 | 87 | 97 | 127 | 495 | |||||||||
Net Interest Income (TE) | 45,684 | 44,924 | 44,623 | 45,152 | 51,342 | |||||||||
Less: Acquisition Accounting Adjustments | (2,755) | (2,045) | (1,860) | (1,259) | (669) | |||||||||
Adjusted Net Interest Income (TE) | $ | 42,929 | $ | 42,879 | $ | 42,763 | $ | 43,893 | $ | 50,673 | ||||
Average Earning Assets | $ | 4,233,653 | $ | 4,284,667 | $ | 4,308,028 | $ | 4,372,723 | $ | 5,037,414 | ||||
Net Interest Margin (TE) (1) | 4.33% | 4.16% | 4.11% | 4.15% | 4.10% | |||||||||
Adjusted Net Interest Margin (TE) (1) | 4.07% | 3.97% | 3.94% | 4.04% | 4.05% |
_____________________
Note: Dollars in thousands.
- Annualized for each respective quarter.
18
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Allegiance Bancshares Inc. published this content on 09 September 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 September 2020 15:04:05 UTC