UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 001-38087
(Exact name of registrant as specified in its charter)
|
||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
(
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading symbol |
|
Name of each exchange on which registered |
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
☒ |
||
|
|
|
|
|
Non-accelerated filer |
☐ |
Smaller reporting company |
||
|
|
|
|
|
|
|
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
As of November 1, 2024, there were
|
|
PART I — FINANCIAL INFORMATION |
|
Page |
|
|
|
|
|
Item 1. |
|
Financial Statements – (Unaudited) |
|
1 |
|
|
Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023 |
|
1 |
|
|
Consolidated Statements of Earnings for the Three and Nine Months Ended September 30, 2024 and 2023 |
|
2 |
|
|
Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2024 and 2023 |
|
3 |
|
|
Consolidated Statements of Changes in Equity for the Three and Nine Months Ended September 30, 2024 and 2023 |
|
4 |
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2024 and 2023 |
|
6 |
|
|
Notes to Consolidated Financial Statements |
|
8 |
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
36 |
Item 3. |
|
Quantitative and Qualitative Disclosures about Market Risk |
|
65 |
Item 4. |
|
Controls and Procedures |
|
65 |
|
|
|
|
|
|
|
PART II — OTHER INFORMATION |
|
|
|
|
|
|
|
Item 1. |
|
Legal Proceedings |
|
65 |
Item 1A. |
|
Risk Factors |
|
65 |
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
|
66 |
Item 3. |
|
Defaults Upon Senior Securities |
|
66 |
Item 4. |
|
Mine Safety Disclosures |
|
66 |
Item 5. |
|
Other Information |
|
66 |
Item 6. |
|
Exhibits |
|
67 |
|
|
|
|
|
SIGNATURES |
|
68 |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
GUARANTY BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share amounts)
|
|
(Unaudited) |
|
|
(Audited) |
|
||
|
|
September 30, |
|
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and due from banks |
|
$ |
|
|
$ |
|
||
Federal funds sold |
|
|
|
|
|
|
||
Interest-bearing deposits |
|
|
|
|
|
|
||
Total cash and cash equivalents |
|
|
|
|
|
|
||
Securities available for sale |
|
|
|
|
|
|
||
Securities held to maturity |
|
|
|
|
|
|
||
Loans held for sale |
|
|
|
|
|
|
||
Loans, net of allowance for credit losses of $ |
|
|
|
|
|
|
||
Accrued interest receivable |
|
|
|
|
|
|
||
Premises and equipment, net |
|
|
|
|
|
|
||
Other real estate owned |
|
|
|
|
|
|
||
Cash surrender value of life insurance |
|
|
|
|
|
|
||
Core deposit intangible, net |
|
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
|
||
Other assets |
|
|
|
|
|
|
||
Total assets |
|
$ |
|
|
$ |
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
|
||
Deposits |
|
|
|
|
|
|
||
Noninterest-bearing |
|
$ |
|
|
$ |
|
||
Interest-bearing |
|
|
|
|
|
|
||
Total deposits |
|
|
|
|
|
|
||
Securities sold under agreements to repurchase |
|
|
|
|
|
|
||
Accrued interest and other liabilities |
|
|
|
|
|
|
||
Line of credit |
|
|
|
|
|
|
||
Federal Home Loan Bank advances |
|
|
|
|
|
|
||
Subordinated debt, net |
|
|
|
|
|
|
||
Total liabilities |
|
|
|
|
|
|
||
|
|
|
|
|
|
|||
Equity |
|
|
|
|
|
|
||
Preferred stock, $ |
|
|
|
|
|
|
||
Common stock, $ |
|
|
|
|
|
|
||
Additional paid-in capital |
|
|
|
|
|
|
||
Retained earnings |
|
|
|
|
|
|
||
Treasury stock, |
|
|
( |
) |
|
|
( |
) |
Accumulated other comprehensive loss |
|
|
( |
) |
|
|
( |
) |
Equity attributable to Guaranty Bancshares, Inc. |
|
|
|
|
|
|
||
Noncontrolling interest |
|
|
|
|
|
|
||
Total equity |
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
|
|
$ |
|
See accompanying notes to consolidated financial statements.
1.
GUARANTY BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)
(Dollars in thousands, except per share data)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, including fees |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Nontaxable |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Nonmarketable equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Federal funds sold and interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
FHLB advances and federal funds purchased |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Subordinated debt |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other borrowed money |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reversal of provision for credit losses |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Net interest income after reversal of provision for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Service charges |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net realized loss on sales of securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|||
Net realized gain on sale of loans |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Merchant and debit card fees |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employee compensation and benefits |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Occupancy expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Net loss attributable to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to Guaranty Bancshares, Inc. |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Basic earnings per share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted earnings per share |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
2.
GUARANTY BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net earnings |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gains (losses) on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized holding gains (losses) arising during the period, net of tax |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Reclassification adjustment for net losses included in net earnings, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in net unrealized loss on available for sale securities transferred to held to maturity, net of tax |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Unrealized gains (losses) on securities, net of tax |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total other comprehensive income (loss) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less comprehensive loss attributable to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income attributable to Guaranty Bancshares, Inc. |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
See accompanying notes to consolidated financial statements.
3.
GUARANTY BANCSHARES, INC.
(Dollars in thousands, except per share data)
|
|
Attributable to Guaranty Bancshares, Inc. |
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
Preferred |
|
|
Common |
|
|
Additional |
|
|
Retained |
|
|
Treasury |
|
|
Accumulated |
|
|
Noncontrolling Interest |
|
|
Total |
|
||||||||
For the Nine Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at December 31, 2023 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
Net earnings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Exercise of stock options |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Restricted stock grants |
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cash dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common - $ |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Total equity at September 30, 2024 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
For the Three Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at June 30, 2024 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
Net earnings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Exercise of stock options |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Restricted stock grants |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Stock based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cash dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common - $ |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Total equity at September 30, 2024 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
See accompanying notes to consolidated financial statements.
4.
|
|
Attributable to Guaranty Bancshares, Inc. |
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
Preferred |
|
|
Common |
|
|
Additional |
|
|
Retained |
|
|
Treasury |
|
|
Accumulated |
|
|
Noncontrolling Interest |
|
|
Total |
|
||||||||
For the Nine Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at December 31, 2022 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
Net earnings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Exercise of stock options |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Restricted stock grants |
|
|
— |
|
|
|
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Cash dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common - $ |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Total equity at September 30, 2023 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
For the Three Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at June 30, 2023 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|||||
Net earnings |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
||
Other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
( |
) |
Exercise of stock options |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|||
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Stock based compensation |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common - $ |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
Total equity at September 30, 2023 |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
See accompanying notes to consolidated financial statements.
5.
GUARANTY BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
|
|
For the Nine Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
||
Net earnings |
|
$ |
|
|
$ |
|
||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation |
|
|
|
|
|
|
||
Amortization |
|
|
|
|
|
|
||
Deferred taxes |
|
|
|
|
|
( |
) |
|
Premium amortization, net of discount accretion |
|
|
|
|
|
|
||
Net realized loss on sales of securities available for sale |
|
|
|
|
|
|
||
Gain on sale of loans |
|
|
( |
) |
|
|
( |
) |
Reversal of provision for credit losses |
|
|
( |
) |
|
|
|
|
Origination of loans held for sale |
|
|
( |
) |
|
|
( |
) |
Proceeds from loans held for sale |
|
|
|
|
|
|
||
Write-down of other real estate and repossessed assets |
|
|
|
|
|
|
||
Net gain on sale of premises, equipment, other real estate owned and other assets |
|
|
( |
) |
|
|
( |
) |
Stock based compensation |
|
|
|
|
|
|
||
Net change in accrued interest receivable and other assets |
|
|
|
|
|
( |
) |
|
Net change in accrued interest payable and other liabilities |
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
Cash flows from investing activities |
|
|
|
|
|
|
||
Securities available for sale: |
|
|
|
|
|
|
||
Purchases |
|
$ |
( |
) |
|
$ |
( |
) |
Proceeds from sales |
|
|
|
|
|
|
||
Proceeds from maturities and principal repayments |
|
|
|
|
|
|
||
Securities held to maturity: |
|
|
|
|
|
|
||
Proceeds from maturities and principal repayments |
|
|
|
|
|
|
||
Net repayments of loans |
|
|
|
|
|
|
||
Purchases of premises and equipment |
|
|
( |
) |
|
|
( |
) |
Proceeds from sale of premises, equipment, other real estate owned and other assets |
|
|
|
|
|
|
||
Net cash provided by investing activities |
|
$ |
|
|
$ |
|
See accompanying notes to consolidated financial statements.
6.
GUARANTY BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
|
|
For the Nine Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from financing activities |
|
|
|
|
|
|
||
Net change in deposits |
|
$ |
|
|
$ |
( |
) |
|
Net change in securities sold under agreements to repurchase |
|
|
|
|
|
|
||
Proceeds from FHLB advances |
|
|
|
|
|
|
||
Repayment of FHLB advances |
|
|
( |
) |
|
|
( |
) |
Proceeds from line of credit |
|
|
|
|
|
|
||
Repayment of line of credit |
|
|
( |
) |
|
|
( |
) |
Repayments of debentures |
|
|
( |
) |
|
|
( |
) |
Purchase of treasury stock |
|
|
( |
) |
|
|
( |
) |
Exercise of stock options |
|
|
|
|
|
|
||
Cash dividends paid |
|
|
( |
) |
|
|
( |
) |
Net cash used in financing activities |
|
$ |
( |
) |
|
$ |
( |
) |
Net change in cash and cash equivalents |
|
|
|
|
|
|
||
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
||
Cash and cash equivalents at end of period |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
||
Interest paid |
|
$ |
|
|
$ |
|
||
Income taxes paid |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Supplemental schedule of noncash investing and financing activities |
|
|
|
|
|
|
||
Cash dividends accrued |
|
$ |
|
|
$ |
|
||
Lease right of use assets obtained in exchange for lease liabilities |
|
|
|
|
|
|
||
Transfer of loans to other real estate owned and repossessed assets |
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
7.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations: Guaranty Bancshares, Inc. (“Guaranty”) is a bank holding company headquartered in Mount Pleasant, Texas that provides, through its wholly-owned subsidiary, Guaranty Bank & Trust, N.A. (the “Bank”), a broad array of financial products and services to individuals and corporate customers, primarily in its markets of East Texas, Dallas/Fort Worth, Greater Houston and Central Texas. The terms “the Company,” “we,” “us” and “our” mean Guaranty and its subsidiaries, when appropriate. The Company’s main sources of income are derived from granting loans throughout its markets and investing in securities issued or guaranteed by the U.S. Treasury, U.S. government agencies and state and political subdivisions. The Company’s primary lending products are real estate, commercial and consumer loans. Although the Company has a diversified loan portfolio, a substantial portion of its debtors’ abilities to honor contracts is dependent on the economy of the State of Texas and primarily the economies of East Texas, Dallas/Fort Worth, Greater Houston and Central Texas. The Company primarily funds its lending activities with deposit operations. The Company’s primary deposit products are checking accounts, money market accounts, savings accounts and certificates of deposit.
Principles of Consolidation: The consolidated financial statements in this Quarterly Report on Form 10-Q (this “Report”) include the accounts of Guaranty, the Bank and indirect subsidiaries that are wholly-owned or controlled. Subsidiaries that are less than wholly owned are fully consolidated if they are controlled by Guaranty or one of its subsidiaries, and the portion of any subsidiary not owned by Guaranty is reported as noncontrolling interest. All significant intercompany balances and transactions have been eliminated in consolidation. The Bank has seven wholly-owned or controlled non-bank subsidiaries, Guaranty Company, Inc., G B COM, INC., 2800 South Texas Avenue LLC, Pin Oak Realty Holdings, Inc., Pin Oak Asset Management, LLC, Guaranty Bank & Trust Political Action Committee and Caliber Guaranty Private Account, LLC (the entity which has a noncontrolling interest). The accounting and financial reporting policies followed by the Company conform, in all material respects, to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the financial services industry.
Basis of Presentation: The consolidated financial statements in this Report have not been audited by an independent registered public accounting firm, but in the opinion of management, reflect all adjustments necessary for a fair presentation of the Company’s financial position and results of operations. All such adjustments were of a normal and recurring nature. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Company’s consolidated financial statements, and notes thereto, for the year ended December 31, 2023, included in Guaranty’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 14, 2024. Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
All dollar amounts referenced and discussed in the notes to the consolidated financial statements in this Report are presented in thousands, unless noted otherwise.
(Continued)
8.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
NOTE 2 - MARKETABLE SECURITIES
The following tables summarize the amortized cost and fair value of available for sale and held to maturity securities as of September 30, 2024 and December 31, 2023 and the corresponding amounts of gross unrealized gains and losses:
September 30, 2024 |
|
Amortized |
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
||||
Available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Treasury securities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total available for sale |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. government agencies |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Treasury securities |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||
Total held to maturity |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
December 31, 2023 |
|
Amortized |
|
|
Gross |
|
|
Gross |
|
|
Estimated |
|
||||
Available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total available for sale |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. government agencies |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Treasury securities |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|||
Total held to maturity |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
From time to time, we have reclassified certain securities from available for sale to held to maturity. Such transfers are made at fair value at the date of transfer. The unrealized holding gains and losses at the date of transfer are retained in accumulated other comprehensive loss and in the carrying value of the held to maturity securities and are amortized or accreted over the remaining life of the security. These unamortized unrealized losses and unaccreted unrealized gains on our transferred securities are included in accumulated other comprehensive loss on our balance sheet and they netted to an unrealized loss of $
(Continued)
9.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Information pertaining to securities available for sale with gross unrealized losses as of September 30, 2024 and December 31, 2023, for which no allowance for credit losses has been recorded, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position is detailed in the following tables:
|
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
September 30, 2024 |
|
Gross |
|
|
Estimated |
|
|
Gross |
|
|
Estimated |
|
|
Gross |
|
|
Estimated |
|
||||||
Available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Treasury securities |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Corporate bonds |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||||
Mortgage-backed securities |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||||
Total available for sale |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
|
Less Than 12 Months |
|
|
12 Months or Longer |
|
|
Total |
|
|||||||||||||||
December 31, 2023 |
|
Gross |
|
|
Estimated |
|
|
Gross |
|
|
Estimated |
|
|
Gross |
|
|
Estimated |
|
||||||
Available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate bonds |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Mortgage-backed securities |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||||
Total available for sale |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
There were
Management assesses held to maturity securities sharing similar risk characteristics on a collective basis for expected credit losses under the current expected credit losses ("CECL") methodology. As of September 30, 2024 and December 31, 2023, our held to maturity securities consisted of U.S. government agencies, municipal bonds, treasury securities, collateralized mortgage obligations and mortgage-backed securities issued by the U.S. government and its agencies. With regard to the treasuries, collateralized mortgage obligations and mortgage-backed securities issued by the U.S. government, or agencies thereof, it is expected that the securities will not be settled at prices less than the amortized cost bases of the securities as such securities are backed by the full faith and credit of and/or guaranteed by the U.S. government. Mortgage-backed securities and collateralized mortgage obligations are backed by pools of mortgages that are insured or guaranteed by the Federal Home Loan Mortgage Corporation, the Federal National Mortgage Association or the government National Mortgage Association. For municipal securities, management reviewed key risk indicators, including ratings by credit agencies when available, and determined that there is no current expectation of credit loss. Accordingly, there is
(Continued)
10.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
As of September 30, 2024, there were
Securities with fair values of approximately $
The proceeds from sales of available for sale securities and the associated gains and losses are listed below for the:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Proceeds from sales |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Gross gains |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross losses |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
The contractual maturities at September 30, 2024 of available for sale and held to maturity securities at carrying value and estimated fair value are shown below. Expected maturities may differ from contractual maturities because borrowers and/or issuers may have the right to call or prepay their obligation with or without call or prepayment penalties.
|
|
Available for Sale |
|
|
Held to Maturity |
|
||||||||||
September 30, 2024 |
|
Amortized |
|
|
Estimated |
|
|
Amortized |
|
|
Estimated |
|
||||
Due within one year |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Due after one year through five years |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Due after five years through ten years |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Due after ten years |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total securities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
(Continued)
11.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES
The following table summarizes the Company’s loan portfolio by type of loan as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Commercial and industrial |
|
$ |
|
|
$ |
|
||
Real estate: |
|
|
|
|
|
|
||
Construction and development |
|
|
|
|
|
|
||
Commercial real estate |
|
|
|
|
|
|
||
Farmland |
|
|
|
|
|
|
||
1-4 family residential |
|
|
|
|
|
|
||
Multi-family residential |
|
|
|
|
|
|
||
Consumer |
|
|
|
|
|
|
||
Agricultural |
|
|
|
|
|
|
||
Overdrafts |
|
|
|
|
|
|
||
Total loans |
|
|
|
|
|
|
||
Net of: |
|
|
|
|
|
|
||
Deferred loan fees, net |
|
|
( |
) |
|
|
( |
) |
Allowance for credit losses |
|
|
( |
) |
|
|
( |
) |
Total net loans(1) |
|
$ |
|
|
$ |
|
||
|
|
|
|
|
|
|
||
(1) Excludes accrued interest receivable on loans of $ |
|
(Continued)
12.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The Company’s estimate of the allowance for credit losses (“ACL”) reflects losses expected over the remaining contractual life of the assets, adjusted for expected prepayments when appropriate. The contractual term does not consider possible extensions, renewals or modifications.
For the Nine Months Ended |
|
Commercial |
|
|
Construction |
|
|
Commercial |
|
|
Farmland |
|
|
1-4 family |
|
|
Multi-family |
|
|
Consumer |
|
|
Agricultural |
|
|
Overdrafts |
|
|
Total |
|
||||||||||
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||||
(Reversal of) provision for credit losses |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Loans charged-off |
|
|
( |
) |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
For the Year Ended |
|
Commercial |
|
|
Construction |
|
|
Commercial |
|
|
Farmland |
|
|
1-4 family |
|
|
Multi-family |
|
|
Consumer |
|
|
Agricultural |
|
|
Overdrafts |
|
|
Total |
|
||||||||||
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||||
(Reversal of) provision for credit losses |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans charged-off |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
For the Nine Months Ended |
|
Commercial |
|
|
Construction |
|
|
Commercial |
|
|
Farmland |
|
|
1-4 family |
|
|
Multi-family |
|
|
Consumer |
|
|
Agricultural |
|
|
Overdrafts |
|
|
Total |
|
||||||||||
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
||||||||||
(Reversal of) provision for credit losses |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
||||||
Loans charged-off |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
(Continued)
13.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
We recorded a reverse provision for credit losses of $
The Company uses the weighted-average remaining maturity ("WARM") method as the basis for the estimation of expected credit losses. The WARM method uses a historical average annual charge-off rate containing loss content over a historical lookback period and is used as a foundation for estimating the credit loss reserve for the remaining outstanding balances of loans in a segment at the balance sheet date. The average annual charge-off rate is applied to the contractual term, further adjusted for estimated prepayments, to determine the unadjusted historical charge-off rate. The calculation of the unadjusted historical charge-off rate is then adjusted, using qualitative factors, for current conditions and for reasonable and supportable forecast periods. Qualitative loss factors are based on the Company’s judgment of company, market, industry or business specific data, differences in loan-specific risk characteristics such as underwriting standards, portfolio mix, risk grades, delinquency level, or term. These qualitative factors serve to compensate for additional areas of uncertainty inherent in the portfolio that are not reflected in our historic loss factors. Additionally, we have adjusted for changes in expected environmental and economic conditions, such as changes in unemployment rates, property values, and other relevant factors over the next 12 to 24 months. Management adjusted the historical loss experience for these expectations. No reversion adjustments were necessary, as the starting point for the Company’s estimate was a cumulative loss rate covering the expected contractual term of the portfolio.
The ACL is measured on a collective segment basis when similar risk characteristics exist. Our loan portfolio is segmented first by regulatory call report code, and second, by internally identified risk grades for our commercial loan segments and by delinquency status for our consumer loan segments. We also have separate segments for our internally originated SBA loans and for our SBA loans acquired from Westbound Bank. Consistent forecasts of the loss drivers are used across the loan segments. For loans that do not share general risk characteristics with segments, we estimate a specific reserve on an individual basis. A reserve is recorded when the carrying amount of the loan exceeds the discounted estimated cash flows using the loan's initial effective interest rate or the fair value of collateral for collateral-dependent loans.
Assets are graded “pass” when the relationship exhibits acceptable credit risk and indicates repayment ability, tolerable collateral coverage and reasonable performance history. Lending relationships exhibiting potentially significant credit risk and marginal repayment ability and/or asset protection are graded “special mention.” Assets classified as “substandard” are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness that jeopardizes the liquidation of the debt. Substandard graded loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets graded “doubtful” are substandard graded loans that have added characteristics that make collection or liquidation in full improbable. Loans that are on nonaccrual status are generally classified as substandard.
In general, the loans in our portfolio have low historical credit losses. The Company closely monitors economic conditions and loan performance trends to manage and evaluate the exposure to credit risk. Key factors tracked by the Company and utilized in evaluating the credit quality of the loan portfolio include trends in delinquency ratios, the level of nonperforming assets, borrower’s repayment capacity, and collateral coverage.
(Continued)
14.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of September 30, 2024:
September 30, 2024 |
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total commercial and industrial loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
Recoveries |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Current period net |
|
$ |
— |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Construction and development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Total construction and development loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Total commercial real estate loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
(Continued)
15.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
September 30, 2024 |
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Farmland: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Total farmland loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1-4 family residential: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total 1-4 family residential loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Multi-family residential: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total multi-family residential loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
(Continued)
16.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
September 30, 2024 |
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Consumer and overdrafts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||||
Total consumer loans and overdrafts |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
Recoveries |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||
Current period net |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
|
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Agricultural: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Total agricultural loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
— |
|
|
$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
Recoveries |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||||
Total current period net (charge-offs) recoveries |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
(Continued)
17.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2023:
December 31, 2023 |
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
||||||
Substandard |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||
Nonaccrual |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||
Total commercial and industrial loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||
Current period net |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Construction and development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Nonaccrual |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Total construction and development loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|||
Substandard |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||
Total commercial real estate loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
(Continued)
18.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
December 31, 2023 |
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Farmland: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Total farmland loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1-4 family residential: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||
Total 1-4 family residential loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Multi-family residential: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total multi-family residential loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
(Continued)
19.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
December 31, 2023 |
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
Prior |
|
|
Revolving Loans Amortized Cost |
|
|
Total |
|
||||||||
Consumer and overdrafts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||||
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|||||||
Total consumer loans and overdrafts |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
Recoveries |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||
Current period net |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
( |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Agricultural: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Substandard |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Nonaccrual |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||
Total agricultural loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
Recoveries |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Current period net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
( |
) |
|
$ |
— |
|
|
$ |
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pass |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Substandard |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
Recoveries |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
||||||
Total current period net charge-offs |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
( |
) |
There were
There were no individually evaluated collateral-dependent loans within the ACL model as of September 30, 2024.
The following table presents the amortized cost basis of individually evaluated collateral-dependent loans within the ACL model as of December 31, 2023.
December 31, 2023 |
|
Real Estate |
|
|
Non-RE |
|
|
Total |
|
|
Allowance for Credit Losses Allocation |
|
||||
Commercial and industrial |
|
$ |
— |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial real estate |
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
(Continued)
20.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The following tables summarize the payment status of loans in the Company’s total loan portfolio, including an aging of delinquent loans and loans 90 days or more past due continuing to accrue interest as of:
September 30, 2024 |
|
30 to 59 Days |
|
|
60 to 89 Days |
|
|
90 Days |
|
|
Total |
|
|
Current |
|
|
Total |
|
|
Recorded |
|
|||||||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
||||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Commercial real |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
1-4 family residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Multi-family residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Overdrafts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
December 31, 2023 |
|
30 to 59 Days |
|
|
60 to 89 Days |
|
|
90 Days |
|
|
Total |
|
|
Current |
|
|
Total |
|
|
Recorded |
|
|||||||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
||||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Commercial real |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
1-4 family residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Multi-family residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Overdrafts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Total |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
— |
|
The following table presents information regarding nonaccrual loans as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Commercial and industrial |
|
$ |
|
|
$ |
|
||
Real estate: |
|
|
|
|
|
|
||
Construction and development |
|
|
|
|
|
|
||
Commercial real estate |
|
|
|
|
|
|
||
Farmland |
|
|
|
|
|
|
||
1-4 family residential |
|
|
|
|
|
|
||
Consumer and overdrafts |
|
|
|
|
|
|
||
Agricultural |
|
|
|
|
|
|
||
Total |
|
$ |
|
|
$ |
|
There were no commitments to lend additional funds to borrowers whose loans were classified as nonaccrual. There were no nonaccrual loans for which there was no related allowance at September 30, 2024.
(Continued)
21.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Modifications to Borrowers Experiencing Financial Difficulty
The following table presents the amortized cost basis of loans made to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2024 and 2023.
For the Nine Months Ended |
|
Term |
|
|
Interest Rate |
|
|
Total Class of Financing Receivable |
|
|||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
|
% |
|||
Agricultural |
|
|
— |
|
|
|
|
|
|
% |
||
Total loans |
|
$ |
|
|
$ |
|
|
|
% |
For the Nine Months Ended |
|
Term |
|
|
Interest Rate |
|
|
Total Class of Financing Receivable |
|
|||
1-4 family residential |
|
$ |
|
|
$ |
— |
|
|
|
% |
||
Consumer |
|
|
|
|
|
— |
|
|
|
% |
||
Total loans |
|
$ |
|
|
$ |
— |
|
|
|
% |
The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the nine months ended September 30, 2024 and 2023:
For the Nine Months Ended |
|
|
Term Extension |
|
Financial Effect |
Commercial and industrial |
|
|
|
|
|
Interest Rate Reduction |
|
Financial Effect |
Commercial and industrial |
|
|
Agricultural |
|
For the Nine Months Ended |
|
|
Term Extension |
|
Financial Effect |
1-4 family residential |
|
|
Consumer |
|
The following table provides an age analysis of loans made to borrowers experiencing financial difficulty that have been modified during the last twelve months and continue to experience financial difficulty as of September 30, 2024:
|
|
Current |
|
|
30 to 89 Days |
|
|
90 Days |
|
|||
Commercial and industrial |
|
$ |
|
|
$ |
|
|
$ |
|
|||
Agricultural |
|
|
|
|
|
|
|
|
|
|||
Total loans |
|
$ |
|
|
$ |
|
|
$ |
|
As of September 30, 2024, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the nine months ended September 30, 2024 and 2023 that subsequently defaulted.
NOTE 4 - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER DEBT
Securities sold under agreements to repurchase were $
The Company has an unsecured $
(Continued)
22.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
agreed upon at the time of each advance. There were
Federal Home Loan Bank (FHLB) advances bear interest based on a fixed or variable rate, payable monthly, with all principal due at maturity. There were
NOTE 5 - SUBORDINATED DEBT
Subordinated debt was made up of the following as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Trust III Debentures |
|
$ |
|
|
$ |
|
||
DCB Trust I Debentures |
|
|
|
|
|
|
||
Subordinated note |
|
|
|
|
|
|
||
Other debentures |
|
|
|
|
|
|
||
|
|
$ |
|
|
$ |
|
As of September 30, 2024, the Company has two active trusts, Guaranty (TX) Capital Trust III (“Trust III”) and DCB Financial Trust I (“DCB Trust I” and together with Trust III, the "Trusts"). Upon formation, the Trusts issued trust preferred securities (“TruPS”) with a liquidation value of $
|
|
Trust III |
|
|
DCB Trust I |
|
||
Issuance date |
|
July 25, 2006 |
|
|
March 29, 2007 |
|
||
Capital trust pass-through securities |
|
|
|
|
|
|
||
Number of shares |
|
|
|
|
|
|
||
Original liquidation value |
|
$ |
|
|
$ |
|
||
Common securities liquidation value |
|
|
|
|
|
|
The securities held by the Trusts qualify as Tier 1 capital for the Company under Federal Reserve Board guidelines. The Federal Reserve’s guidelines restrict core capital elements (including trust preferred securities and qualifying perpetual preferred stock) to 25% of all core capital elements, net of goodwill less any associated deferred tax liability. Because the Company’s aggregate amount of trust preferred securities is less than the limit of 25% of Tier 1 capital, net of goodwill, the full amount is includable in Tier 1 capital at September 30, 2024 and December 31, 2023. Additionally, the terms provide that trust preferred securities would no longer qualify for Tier 1 capital within five years of their maturity, but would be included as Tier 2 capital. However, the trust preferred securities would be amortized out of Tier 2 capital by one-fifth each year and excluded from Tier 2 capital completely during the year prior to maturity of the Debentures.
With certain exceptions, the amount of the principal and any accrued and unpaid interest on the Debentures are subordinated in right of payment to the prior payment in full of all senior indebtedness of the Company. Interest on the Debentures is payable quarterly. The interest is deferrable on a cumulative basis for up to five consecutive years following a suspension of dividend payments on all other capital stock. No principal payments are due until maturity for each of the Debentures.
|
|
Trust III Debentures |
|
|
DCB Trust I |
|
||
Original amount |
|
$ |
|
|
$ |
|
||
Maturity date |
|
|
|
|
||||
Interest due |
|
|
|
|
In accordance with ASC 810, "Consolidation," the Debentures issued by the Company to the Trusts are shown as liabilities in the consolidated balance sheets and interest expense associated with the Debentures is shown in the consolidated statements of earnings.
(Continued)
23.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Trust III Debentures
Interest is payable at a variable rate per annum, reset quarterly, equal to 3-month Secured Overnight Financing Rate ("") plus
On any interest payment date on or after October 1, 2016 and prior to maturity date, the Debentures are redeemable for cash at the option of the Company, on at least
DCB Trust I Debentures
Interest is payable at a variable rate per annum, reset quarterly, equal to 3-month plus
On any interest payment date on or after June 15, 2012 and prior to maturity date, the Debentures are redeemable for cash at the option of the Company, on at least
Subordinated Note
In March 2022, the Company completed a private placement of $
Other Debentures
In May 2020, the Company issued $
The scheduled principal payments and weighted average rates of the Debentures, the subordinated note and other debentures are as follows:
Year |
|
Current |
|
|
Principal Due |
|
||
2024 |
|
|
% |
|
$ |
|
||
Thereafter |
|
|
% |
|
|
|
||
Total scheduled principal payments |
|
|
|
|
|
|
||
Unamortized debt issuance costs |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
$ |
|
NOTE 6 – EQUITY AWARDS
The Company’s 2015 Equity Incentive Plan (the “Plan”) was adopted by the Company and approved by its shareholders in April 2015. The maximum number of shares of common stock that may be issued pursuant to stock-based awards under the Plan equals
(Continued)
24.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
awards vest under the period of restriction specified within their respective award agreements as determined by the Company. Forfeitures are recognized as they occur, subject to a
The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities are based on historical volatilities of the Company’s common stock and similar peer group averages. The Company uses historical data to estimate option exercise and post-vesting termination behavior. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes in to account that the options are not transferable. The dividend yield is the total dividends per share paid during the period divided by the average of the Company's stock price on each date a grant was issued. The risk-free interest rate for the expected term of the option is based on U.S. Treasury yield curve in effect at the time of the grant.
A summary of stock option activity in the Plan during the nine months ended September 30, 2024 and 2023 follows:
Nine Months Ended September 30, 2024 |
|
Number of |
|
|
Weighted- |
|
|
Weighted- |
|
|
Aggregate |
|
||||
Outstanding at beginning of year |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
||||
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercised |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|||
Forfeited |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|||
Balance, September 30, 2024 |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercisable at end of period |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
Nine Months Ended September 30, 2023 |
|
Number of |
|
|
Weighted- |
|
|
Weighted- |
|
|
Aggregate |
|
||||
Outstanding at beginning of year |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
||||
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercised |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|||
Forfeited |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|||
Balance, September 30, 2023 |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Exercisable at end of period |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
A summary of nonvested stock option activity in the Plan during the nine months ended September 30, 2024 and 2023 follows:
Nine Months Ended September 30, 2024 |
|
Number of |
|
|
Weighted-Average |
|
||
Nonvested at beginning of year |
|
|
|
|
$ |
|
||
Granted |
|
|
|
|
|
|
||
Vested |
|
|
( |
) |
|
|
|
|
Forfeited |
|
|
( |
) |
|
|
|
|
Balance, September 30, 2024 |
|
|
|
|
$ |
|
(Continued)
25.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Nine Months Ended September 30, 2023 |
|
Number of |
|
|
Weighted-Average |
|
||
Nonvested at beginning of year |
|
|
|
|
$ |
|
||
Granted |
|
|
|
|
|
|
||
Vested |
|
|
( |
) |
|
|
|
|
Forfeited |
|
|
( |
) |
|
|
|
|
Balance, September 30, 2023 |
|
|
|
|
$ |
|
Information related to stock options in the Plan is as follows for the nine months ended:
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
||
Intrinsic value of options exercised |
|
$ |
|
|
$ |
|
||
Cash received from options exercised |
|
|
|
|
|
|
||
Weighted average fair value of options granted |
|
|
|
|
|
|
Restricted Stock Awards
A summary of restricted stock activity in the Plan during the nine months ended September 30, 2024 and 2023 follows:
Nine Months Ended September 30, 2024 |
|
Number of |
|
|
Weighted-Average |
|
||
Nonvested at beginning of year |
|
|
|
|
$ |
|
||
Granted |
|
|
|
|
|
|
||
Vested |
|
|
( |
) |
|
|
|
|
Forfeited |
|
|
( |
) |
|
|
|
|
Balance, September 30, 2024 |
|
|
|
|
$ |
|
Nine Months Ended September 30, 2023 |
|
Number of |
|
|
Weighted-Average |
|
||
Nonvested at beginning of year |
|
|
|
|
$ |
|
||
Granted |
|
|
|
|
|
|
||
Vested |
|
|
( |
) |
|
|
|
|
Forfeited |
|
|
( |
) |
|
|
|
|
Balance, September 30, 2023 |
|
|
|
|
$ |
|
Restricted stock granted to employees typically vests over
As of September 30, 2024, there was $
The Company granted options under the Plan during the first nine months of 2024 and 2023. Expense of $
NOTE 7 - EMPLOYEE BENEFITS
KSOP
The Company maintains an Employee Stock Ownership Plan containing Section 401(k) provisions covering substantially all employees (“KSOP”). The KSOP provides for a matching contribution of up to
(Continued)
26.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Upon separation from service or other distributable event, a participant’s account under the KSOP may be distributed in kind in the form of the Guaranty common shares allocated to his or her account (with the balance payable in cash), or the entire account can be liquidated and distributed in cash.
As of September 30, 2024, the number of shares held by the KSOP was
Executive Incentive Retirement Plan
The Company established a nonqualified, non-contributory executive incentive retirement plan covering a selected group of key personnel to provide benefits equal to amounts computed under an “award criteria” at various targeted salary levels as adjusted for annual earnings performance of the Company. The plan is non-funded.
In connection with the executive incentive retirement plan, the Company has purchased life insurance policies on the respective officers. The cash surrender value of life insurance policies held by the Company totaled $
Expense related to these totaled $
Bonus Plan
The Company has a bonus plan that rewards officers and employees based on performance of individual business units of the Company. Earnings and growth performance goals for each business unit and for the Company as a whole are established at the beginning of the calendar year and approved annually by Guaranty’s board of directors. The bonus plan provides for a predetermined bonus amount to be contributed to the employee bonus pool based on (i) earnings target and growth for individual business units and (ii) achieving certain pre-tax return on average equity and pre-tax return on average asset levels for the Company as a whole. These bonus amounts are established annually by Guaranty’s board of directors. The bonus expense under this plan for the nine months ended September 30, 2024 and 2023 totaled $
NOTE 8 – LEASES
The Company has operating leases for bank locations, ATMs, corporate offices, and certain other arrangements, which have remaining lease terms of
Operating leases in which we are the lessee must be recorded as right-of-use assets with corresponding lease liabilities. The right-of-use asset represents our right to utilize the underlying asset during the lease term, while the lease liability represents the present value of the obligation of the Company to make periodic lease payments over the life of the lease. The associated operating lease costs are composed of the amortization of the right-of-use asset and the implicit interest accreted on the lease liability, which is recognized on a straight-line basis over the life of the lease. As of September 30, 2024, operating lease right-of-use assets were $
Cash paid for operating leases was $
(Continued)
27.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The table below summarizes other information related to our operating leases as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Operating leases |
|
|
|
|
|
|
||
right-of-use assets |
|
$ |
|
|
$ |
|
||
lease liabilities |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Weighted average remaining lease term |
|
|
|
|
|
|
||
Operating leases |
|
|
|
|
||||
Weighted average discount rate |
|
|
|
|
|
|
||
Operating leases |
|
|
% |
|
|
% |
The Company leases some of its banking facilities under non-cancelable operating leases expiring in various years through 2028 and thereafter. Minimum future lease payments under these non-cancelable operating leases as of September 30, 2024, are as follows:
Year Ended December 31, |
|
Amount |
|
|
2024 |
|
$ |
|
|
2025 |
|
|
|
|
2026 |
|
|
|
|
2027 |
|
|
|
|
2028 |
|
|
|
|
Thereafter |
|
|
|
|
Total lease payments |
|
|
|
|
Less: interest |
|
|
( |
) |
Present value of lease liabilities |
|
$ |
|
NOTE 9 - INCOME TAXES
Income tax expense was as follows for:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Income tax expense for the period |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Effective tax rate |
|
|
% |
|
|
% |
|
|
% |
|
|
% |
The effective tax rates differ from the statutory federal tax rate of
NOTE 10 - COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Company enters into various transactions, which, in accordance with GAAP, are not included in its consolidated balance sheets. These transactions are referred to as “off-balance sheet commitments.” The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and letters of credit, which involve elements of credit risk in excess of the amounts recognized in the consolidated balance sheets. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.
The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Customers use credit commitments to ensure that funds will be available for working capital purposes, for capital expenditures and to ensure access to funds at specified terms and conditions. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. Management considers the likelihood of commitments and letters of credit to be funded, along with credit related conditions present in the loan agreements when estimating an ACL for off-balance sheet commitments. Loan agreements executed in connection with construction loans and commercial lines of credit have standard conditions which must be met prior to the Company being required to provide additional funding, including conditions precedent that typically include: (i) no event of default or potential default has occurred; (ii) that no
(Continued)
28.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
material adverse events have taken place that would materially affect the borrower or the value of the collateral, (iii) that the borrower remains in compliance with all loan obligations and covenants and has made no misrepresentations; (iv) that the collateral has not been damaged or impaired; (v) that the project remains on budget and in compliance with all laws and regulations; and (vi) that all management agreements, lease agreements and franchise agreements that affect the value of the collateral remain in force. If the conditions precedent have not been met, the Company retains the option to cease current draws and/or future funding. As a result of these conditions within our loan agreements, management has determined that credit risk is minimal and there is
Letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The Company’s policies generally require that letters of credit arrangements contain security and debt covenants similar to those contained in loan agreements. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount shown in the table below. If the commitment were funded, the Company would be entitled to seek recovery from the customer. Our credit risk associated with issuing letters of credit is essentially the same as the risk involved in extending loan facilities to our customers. As of September 30, 2024 and December 31, 2023,
Commitments and letters of credit outstanding were as follows as of:
|
|
Contract or Notional Amount |
|
|||||
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Commitments to extend credit |
|
$ |
|
|
$ |
|
||
Letters of credit |
|
|
|
|
|
|
Litigation
The Company is involved in certain claims and lawsuits occurring in the normal course of business. Management, after consultation with legal counsel, does not believe that the outcome of these actions, if determined adversely, would have a material impact on the consolidated financial statements of the Company.
FHLB Letters of Credit
At September 30, 2024, the Company had letters of credit of $
NOTE 11 - REGULATORY MATTERS
The Company on a consolidated basis and the Bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off balance sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
The Basel III Capital Rules, a comprehensive capital framework for U.S. banking organizations, became effective for the Company and Bank on January 1, 2015, with certain transition provisions that were fully phased in on January 1, 2019. Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and or Tier 1 capital to adjusted quarterly average assets (as defined). Management believes, as of September 30, 2024 and December 31, 2023, that the Bank met all capital adequacy requirements to which it was subject.
The Basel III Capital Rules, among other things, (i) introduced a new capital measure called “Common Equity Tier 1” (“CET1”), (ii) specified that Tier 1 capital consist of CET1 and “Additional Tier 1 Capital” instruments meeting specified requirements, (iii) defined CET1 narrowly by requiring that most deductions/adjustments to regulatory capital measures be
(Continued)
29.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
made to CET1 and not to the other components of capital, (iv) expanded the scope of the deductions/adjustments as compared to existing regulations, and (v) imposed a "capital conservation buffer" of
As of September 30, 2024 and December 31, 2023, the Company’s capital ratios exceeded those levels necessary to be categorized as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized”, the Company must maintain minimum capital ratios as set forth in the table. There are no conditions or events since September 30, 2024 that management believes have changed the Company’s category.
The Federal Reserve’s guidelines regarding the capital treatment of trust preferred securities limits restricted core capital elements (including trust preferred securities and qualifying perpetual preferred stock) to 25% of all core capital elements, net of goodwill less any associated deferred tax liability. Because the Company’s aggregate amount of trust preferred securities is less than the limit of 25% of Tier 1 capital, net of goodwill, the rules permit the inclusion of $
A comparison of the Company’s and Bank’s actual capital amounts and ratios to required capital amounts and ratios are presented in the following tables as of:
|
|
Actual |
|
Minimum Required |
|
Minimum Required |
|
To Be Well |
||||||||||||||||
|
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
||||
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tier 1 capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tier 1 capital to average assets:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
||||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common equity tier 1 capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
||||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) The Tier 1 capital ratio (to average assets) is not impacted by the Basel III Capital Rules; however, the Federal Reserve and the FDIC may require the Consolidated Company and the Bank, respectively, to maintain a Tier 1 capital ratio (to average assets) above the required minimum. |
(Continued)
30.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
|
|
Actual |
|
Minimum Required |
|
Minimum Required |
|
To Be Well |
||||||||||||||||
|
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
|
Amount |
|
|
Ratio |
||||
December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tier 1 capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tier 1 capital to average assets:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
||||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common equity tier 1 capital to risk-weighted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a |
||||||||||
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) The Tier 1 capital ratio (to average assets) is not impacted by the Basel III Capital Rules; however, the Federal Reserve and the FDIC may require the Consolidated Company and the Bank, respectively, to maintain a Tier 1 capital ratio (to average assets) above the required minimum. |
Dividends paid by Guaranty are mainly provided by dividends from its subsidiaries. However, certain regulatory restrictions exist regarding the ability of its bank subsidiary to transfer funds to Guaranty in the form of cash dividends, loans or advances. The amount of dividends that a subsidiary bank organized as a national banking association, such as the Bank, may declare in a calendar year is the subsidiary bank’s net profits for that year combined with its retained net profits for the preceding two years. Retained net profits, as defined by the Office of the Comptroller of the Currency, consist of net income less dividends declared during the period.
NOTE 12 - FAIR VALUE
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 - Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2 - Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 - Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The Company used the following methods and significant assumptions to estimate fair value:
Marketable Securities: The fair values for marketable securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).
Loans Held For Sale: Loans held for sale are carried at the lower of cost or fair value, which is evaluated on a pool-level basis. The fair value of loans held for sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors (Level 2).
Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost
(Continued)
31.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals which are updated no less frequently than annually. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly (Level 3).
Individually Evaluated Collateral Dependent Loans: The fair value of individually evaluated collateral dependent loans is generally based on the fair value of collateral, less costs to sell. The fair value of real estate collateral is determined using recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant (Level 3). Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business (Level 3).
The following tables summarize quantitative disclosures about the fair value measurements for each category of financial assets (liabilities) carried at fair value:
September 30, 2024 |
|
Fair Value |
|
|
Quoted |
|
|
Significant |
|
|
Significant |
|
||||
Assets at fair value on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Treasury securities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash surrender value of life insurance |
|
|
|
|
|
|
|
|
|
|
|
|
||||
SBA servicing assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets at fair value on a nonrecurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other real estate owned |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
Fair Value |
|
|
Quoted |
|
|
Significant |
|
|
Significant |
|
||||
Assets at fair value on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed securities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal securities |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash surrender value of life insurance |
|
|
|
|
|
|
|
|
|
|
|
|
||||
SBA servicing assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets at fair value on a nonrecurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Individually evaluated collateral dependent loans |
|
|
|
|
|
|
|
|
|
|
|
|
There were no transfers between Level 2 and Level 3 during the nine months ended September 30, 2024 or during the year ended December 31, 2023.
(Continued)
32.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Nonfinancial Assets and Nonfinancial Liabilities
Nonfinancial assets measured at fair value on a nonrecurring basis include certain foreclosed assets which, upon initial recognition, are remeasured and reported at fair value through a charge-off (if applicable) to the allowance for credit losses and certain foreclosed assets which, subsequent to their initial recognition, are remeasured at fair value through a write-down included in current earnings. The fair value of a foreclosed asset is estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria.
The following table presents foreclosed assets that were remeasured and recorded at fair value as of September 30, 2024. There were
|
|
September 30, |
|
|
Other real estate owned remeasured subsequent to initial recognition: |
|
|
|
|
Carrying value of other real estate owned prior to remeasurement |
|
$ |
|
|
Write-downs included in collection and other real estate owned expense |
|
|
( |
) |
Fair value of other real estate owned remeasured subsequent to initial recognition |
|
$ |
|
The following tables present quantitative information about nonrecurring Level 3 fair value measurements as of September 30, 2024 and December 31, 2023.
September 30, 2024 |
|
Fair Value |
|
|
Valuation |
|
Unobservable Input(s) |
|
Range |
|
Other real estate owned |
|
$ |
|
|
Income approach |
|
Capitalization rate |
|
||
Other real estate owned |
|
$ |
|
|
Market approach |
|
Appraised value less selling costs |
|
December 31, 2023 |
|
Fair Value |
|
|
Valuation |
|
Unobservable Input(s) |
|
Range |
|
Individually evaluated collateral dependent loans |
|
$ |
|
|
Income approach |
|
Capitalization rate |
|
The following table presents information on individually evaluated collateral dependent loans included in the ACL model as of December 31, 2023.
|
|
Fair Value Measurements Using |
|
|
|
|
||||||||||
December 31, 2023 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total Fair Value |
|
||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial real estate |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
||
Total |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
|
|
$ |
|
(Continued)
33.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
The carrying amounts and estimated fair values of financial instruments not previously discussed in this note, as of September 30, 2024 and December 31, 2023, are as follows:
|
|
Fair value measurements as of |
|
|||||||||||||||||
|
|
Carrying |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash, due from banks, federal funds sold and interest-bearing deposits |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Marketable securities held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonmarketable equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Securities sold under repurchase agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Federal Home Loan Bank advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Subordinated debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements as of |
|
|||||||||||||||||
|
|
Carrying |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash, due from banks, federal funds sold and interest-bearing deposits |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Marketable securities held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonmarketable equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Securities sold under repurchase agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Federal Home Loan Bank advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Subordinated debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The methods and assumptions, not previously presented, used to estimate fair values are described as follows:
Cash and Cash Equivalents: The carrying amounts of cash and short-term instruments approximate fair values (Level 1).
Marketable Securities Held to Maturity: The fair values for marketable securities held to maturity are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).
Loans, net: The fair value of fixed-rate loans and variable-rate loans that reprice on an infrequent basis is estimated by discounting future cash flows using the current interest rates at which similar loans with similar terms would be made to borrowers of similar credit quality (Level 3).
Nonmarketable Equity Securities: It is not practical to determine the fair value of Independent Bankers Financial Corporation, Federal Home Loan Bank, Federal Reserve Bank and other stock due to restrictions placed on its transferability.
Deposits and Securities Sold Under Repurchase Agreements: The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) (Level 1). The fair values of deposit liabilities with defined maturities are estimated by discounting future cash flows using interest rates currently offered for deposits of similar remaining maturities (Level 2).
(Continued)
34.
GUARANTY BANCSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
Other Borrowings: The fair value of borrowings, consisting of lines of credit, Federal Home Loan Bank advances and subordinated debt is estimated by discounting future cash flows using currently available rates for similar financing (Level 2).
Accrued Interest Receivable/Payable: The carrying amounts of accrued interest approximate their fair values (Level 2).
Off-balance Sheet Instruments: Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.
NOTE 13 - EARNINGS PER SHARE
Basic earnings per share is computed by dividing net earnings available to common shareholders by the weighted-average common shares outstanding for the period. Net losses attributable to the noncontrolling interest during the three and nine months ended September 30, 2024 and 2023 were $
Stock options granted by the Company are treated as potential shares in computing diluted earnings per share. Diluted shares outstanding include the dilutive effect of in-the-money awards which is calculated based on the average share price for each fiscal period using the treasury stock method. Under the treasury stock method, the amount that the employee must pay for exercising stock options, the amount of compensation cost for future service that the Company has not yet recognized, and the amount of tax impact that would be recorded in additional paid-in capital when the award becomes deductible are assumed to be used to repurchase shares.
The computations of basic and diluted earnings per share for the Company were as follows for the:
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to Guaranty Bancshares, Inc. |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares outstanding (basic) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Common stock equivalent shares from stock options |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares outstanding (diluted) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to Guaranty Bancshares, Inc. per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
35.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and notes thereto appearing in Item 1 of Part I of this Quarterly Report on Form 10-Q (this “Report”), the risk factors appearing in Item 1A of Part II of this Report, and the other risks and uncertainties listed from time to time in our reports and documents filed with the SEC, including our Annual Report on Form 10-K for the year ended December 31, 2023. Unless the context indicates otherwise, references in this Report to “we,” “our,” “us,” and the “Company” refer to Guaranty Bancshares, Inc., a Texas corporation, and its consolidated subsidiaries. References in this Report to “Guaranty Bank & Trust” and the “Bank” refer to Guaranty Bank & Trust, N.A., a national banking association and our wholly-owned consolidated subsidiary.
General
We were incorporated in 1990 to serve as the holding company for Guaranty Bank & Trust. Since our founding, we have built a reputation based on financial stability and community leadership. In May 2017, we consummated an initial public offering of our common stock, which began trading on the Nasdaq Global Select Market until March 7, 2023, at which time our listing was transferred to the New York Stock Exchange, where our common stock continues to trade under the symbol "GNTY".
We currently operate 33 banking locations in the East Texas, Dallas/Fort Worth, Houston and Central Texas regions of the state. Our principal executive office is located at 16475 Dallas Parkway, Suite 600, Addison, Texas, 75001 and our telephone number is (888) 572-9881. Our website address is www.gnty.com. Information contained on our website does not constitute a part of this Report and is not incorporated by reference into this filing or any other report.
As a bank holding company that operates through one segment, we generate most of our revenue from interest on loans and investments, customer service and loan fees, fees related to the sale of mortgage loans, and trust and wealth management services. We incur interest expense on deposits and other borrowed funds, as well as noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest-earning assets and control the interest expenses of our liabilities, measured as net interest income, through our net interest margin and net interest spread. Net interest income is the difference between interest income on interest-earning assets, such as loans and securities, and interest expense on interest-bearing liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and shareholders' equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in Texas, as well as developments affecting the real estate, technology, financial services, insurance, transportation, manufacturing and energy sectors within our target markets and throughout the State of Texas.
QUARTERLY HIGHLIGHTS
(Continued)
36.
There was a reverse provision to the allowance for credit losses of $500,000 during the third quarter, in addition to the $1.45 million reverse provision during the first half of the year. Changes to historical and qualitative factors have been minimal during the first three quarters of 2024, therefore the decrease in the allowance for credit losses was due primarily to the decreases in outstanding loan balances of $186.0 million, or 8.0%, since January 1, 2024, which were partially offset by an increase in special mention loans during the same period as we continue to work with a relatively small number of stressed borrowers.
Nonperforming assets consist of both nonaccrual loans and other real estate owned (ORE). Nonaccrual loans represented 0.24% of total outstanding loan balances as of September 30, 2024 and consisted primarily of smaller dollar consumer and small business loans. ORE consisted of two real estate properties, both of which we expect to resolve and sell in the fourth quarter of 2024 with minimal, if any, losses. Nonaccrual loans represented 0.28% and 0.12% of total outstanding loan balances as of June 30, 2024 and September 30, 2023, respectively.
Interest rates paid on deposits during the quarter stabilized with minimal increases. Noninterest-bearing deposits represent 31.5% of total deposits as of September 30, 2024. Our cost of interest-bearing deposits increased one basis point during the quarter from 3.32% in the prior quarter to 3.33%. This increase was primarily due to renewals of maturing certificates of deposit into new CDs paying higher rates, although current CD rate offerings were recently lowered late in the quarter. Our cost of total deposits for the third quarter of 2024 increased three basis points from 2.28% in the prior quarter to 2.31%†.
† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in subsequent sections of this MD&A.
Discussion and Analysis of Results of Operations for the Nine Months Ended September 30, 2024 and 2023
Results of Operations
The following discussion and analysis compares our results of operations for the nine months ended September 30, 2024 with the nine months ended September 30, 2023. The results of operations for the nine months ended September 30, 2024 are not necessarily indicative of the results of operations that may be expected for the year ending December 31, 2024.
(Continued)
37.
Net earnings attributable to Guaranty Bancshares, Inc. (which excludes the minority interest of consolidated subsidiaries) were $21.5 million for the nine months ended September 30, 2024, as compared to $24.2 million for the nine months ended September 30, 2023. The following table presents key earnings data for the periods indicated:
|
|
Nine Months Ended September 30, |
|
|||||
(dollars in thousands, except per share data) |
|
2024 |
|
|
2023 |
|
||
Net earnings attributable to Guaranty Bancshares, Inc. |
|
$ |
21,520 |
|
|
$ |
24,159 |
|
Net earnings attributable to Guaranty Bancshares, Inc. per common share |
|
|
|
|
|
|
||
-basic |
|
|
1.88 |
|
|
|
2.06 |
|
-diluted |
|
|
1.87 |
|
|
|
2.05 |
|
Net interest margin(1) |
|
|
3.28 |
% |
|
|
3.17 |
% |
Net interest rate spread(2) |
|
|
2.17 |
% |
|
|
2.17 |
% |
Return on average assets |
|
|
0.92 |
% |
|
|
0.99 |
% |
Return on average equity |
|
|
9.47 |
% |
|
|
10.82 |
% |
Average equity to average total assets |
|
|
9.71 |
% |
|
|
9.14 |
% |
Cash dividend payout ratio |
|
|
38.30 |
% |
|
|
33.50 |
% |
|
|
|
|
|
|
|
||
(1) Net interest margin is equal to net interest income divided by average interest-earning assets. |
|
|||||||
(2) Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. |
|
Net Interest Income
Our operating results depend primarily on our net interest income. Fluctuations in market interest rates impact the yield and rates paid on interest-earning assets and interest-bearing liabilities, respectively. Changes in the amount and type of interest-earning assets and interest-bearing liabilities also impact our net interest income. To evaluate net interest income, we measure and monitor (1) yields on our loans and other interest-earning assets, (2) the costs of our deposits and other funding sources, (3) our net interest spread and (4) our net interest margin. Because noninterest-bearing sources of funds, such as noninterest-bearing deposits and shareholders’ equity also fund interest-earning assets, net interest margin includes the benefit of these noninterest-bearing sources.
Net interest income, before the provision for credit losses, for the nine months ended September 30, 2024 and 2023 was $71.7 million and $73.2 million, respectively, a decrease of $1.5 million, or 2.1%. The decrease in net interest income resulted primarily from an increase in interest expense of $7.7 million, or 18.1%, partially offset by a $6.2 million, or 5.4%, increase in interest income.
The $7.7 million increase in interest expense for the nine months ended September 30, 2024 was primarily related to a $13.9 million, or 45.2%, increase in interest on deposits, despite a $133.8 million, or 8.0%, increase in average interest-bearing deposits. The increase in deposit-related interest expense was due to a 84 basis point increase in average rate paid on these deposits, compared to the same period in 2023. That increase was partially offset by a $6.3 million decrease in interest paid on FHLB advances.
The increase in interest income for the nine months ended September 30, 2024 was primarily related to an increase in interest income on loans of $4.6 million, or 4.6%, and a $1.5 million, or 12.3%, increase in interest earned on securities during the nine months ended September 30, 2024, compared to the same period in 2023.
For the nine months ended September 30, 2024, net interest margin on a fully taxable equivalent basis and net interest spread were 3.25% and 2.17%, respectively, compared to 3.16% and 2.17% for the same period in 2023, which reflects a 55 basis point increase in the yield on interest-earning assets, assisted by a $160.9 million, or 5.2%, decrease in average interest-earning assets during the nine months ended September 30, 2024, compared to the same period of the prior year. The increase in the yield on interest-earning assets was partially offset by a 55 basis point increase in the rate on interest-bearing liabilities from the same period of the prior year.
Average Balance Sheet Amounts, Interest Earned and Yield Analysis
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for all major categories of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rates earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. Interest earned on loans that are classified as nonaccrual is not recognized in income; however, the balances are reflected in average outstanding balances for the period. For the nine months ended September 30, 2024 and 2023, the amount of
(Continued)
38.
interest income not recognized on nonaccrual loans was not material. Any nonaccrual loans have been included in the table as loans carrying a zero yield.
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||
|
|
2024 |
|
|
2023 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average |
|
|
Interest |
|
|
Average |
|
|
Average |
|
|
Interest |
|
|
Average |
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans(1) |
|
$ |
2,234,538 |
|
|
$ |
105,115 |
|
|
|
6.28 |
% |
|
$ |
2,359,880 |
|
|
$ |
100,513 |
|
|
|
5.69 |
% |
Securities available for sale |
|
|
241,777 |
|
|
|
6,602 |
|
|
|
3.65 |
|
|
|
180,645 |
|
|
|
3,619 |
|
|
|
2.68 |
|
Securities held to maturity |
|
|
365,174 |
|
|
|
7,107 |
|
|
|
2.60 |
|
|
|
463,434 |
|
|
|
8,591 |
|
|
|
2.48 |
|
Nonmarketable equity securities |
|
|
22,329 |
|
|
|
722 |
|
|
|
4.32 |
|
|
|
27,727 |
|
|
|
1,024 |
|
|
|
4.94 |
|
Interest-bearing deposits in other banks |
|
|
56,901 |
|
|
|
2,352 |
|
|
|
5.52 |
|
|
|
49,923 |
|
|
|
1,949 |
|
|
|
5.22 |
|
Total interest-earning assets |
|
|
2,920,719 |
|
|
|
121,898 |
|
|
|
5.57 |
|
|
|
3,081,609 |
|
|
|
115,696 |
|
|
|
5.02 |
|
Allowance for credit losses |
|
|
(30,125 |
) |
|
|
|
|
|
|
|
|
(31,804 |
) |
|
|
|
|
|
|
||||
Noninterest-earning assets |
|
|
234,822 |
|
|
|
|
|
|
|
|
|
219,227 |
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
3,125,416 |
|
|
|
|
|
|
|
|
$ |
3,269,032 |
|
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits |
|
$ |
1,802,228 |
|
|
$ |
44,526 |
|
|
|
3.30 |
% |
|
$ |
1,668,394 |
|
|
$ |
30,670 |
|
|
|
2.46 |
% |
Advances from FHLB and fed funds purchased |
|
|
84,234 |
|
|
|
3,413 |
|
|
|
5.41 |
|
|
|
255,011 |
|
|
|
9,711 |
|
|
|
5.09 |
|
Line of credit |
|
|
367 |
|
|
|
24 |
|
|
|
8.74 |
|
|
|
4,139 |
|
|
|
268 |
|
|
|
8.66 |
|
Subordinated debt |
|
|
44,713 |
|
|
|
1,534 |
|
|
|
4.58 |
|
|
|
48,357 |
|
|
|
1,609 |
|
|
|
4.45 |
|
Securities sold under agreements to repurchase |
|
|
39,880 |
|
|
|
743 |
|
|
|
2.49 |
|
|
|
19,548 |
|
|
|
271 |
|
|
|
1.85 |
|
Total interest-bearing liabilities |
|
|
1,971,422 |
|
|
|
50,240 |
|
|
|
3.40 |
|
|
|
1,995,449 |
|
|
|
42,529 |
|
|
|
2.85 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
|
814,117 |
|
|
|
|
|
|
|
|
|
944,870 |
|
|
|
|
|
|
|
||||
Accrued interest and other liabilities |
|
|
36,458 |
|
|
|
|
|
|
|
|
|
30,057 |
|
|
|
|
|
|
|
||||
Total noninterest-bearing liabilities |
|
|
850,575 |
|
|
|
|
|
|
|
|
|
974,927 |
|
|
|
|
|
|
|
||||
Equity |
|
|
303,418 |
|
|
|
|
|
|
|
|
|
298,656 |
|
|
|
|
|
|
|
||||
Total liabilities and equity |
|
$ |
3,125,415 |
|
|
|
|
|
|
|
|
$ |
3,269,032 |
|
|
|
|
|
|
|
||||
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
2.17 |
% |
|
|
|
|
|
|
|
|
2.17 |
% |
||||
Net interest income |
|
|
|
|
$ |
71,658 |
|
|
|
|
|
|
|
|
$ |
73,167 |
|
|
|
|
||||
Net interest margin(3) |
|
|
|
|
|
|
|
|
3.28 |
% |
|
|
|
|
|
|
|
|
3.17 |
% |
||||
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
3.25 |
% |
|
|
|
|
|
|
|
|
3.16 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) Includes average outstanding balances of loans held for sale of $801,000 and $1.4 million for the nine months ended September 30, 2024 and 2023, respectively. |
|
|||||||||||||||||||||||
(2) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. |
|
|||||||||||||||||||||||
(3) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized. |
|
|||||||||||||||||||||||
(4) Net interest margin on a fully taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%. |
|
The following table presents the change in interest income and interest expense for the periods indicated for all major components of interest-earning assets and interest-bearing liabilities and distinguishes between the changes
(Continued)
39.
attributable to changes in volume and interest rates. For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated to rate.
|
|
For the Nine Months Ended |
|
|||||||||
|
|
Increase (Decrease) |
|
|
|
|
||||||
|
|
Due to Change in |
|
|
Total Increase |
|
||||||
(in thousands) |
|
Volume |
|
|
Rate |
|
|
(Decrease) |
|
|||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|||
Total loans |
|
$ |
(5,339 |
) |
|
$ |
9,941 |
|
|
$ |
4,602 |
|
Securities available for sale |
|
|
1,227 |
|
|
|
1,756 |
|
|
|
2,983 |
|
Securities held to maturity |
|
|
(1,824 |
) |
|
|
340 |
|
|
|
(1,484 |
) |
Nonmarketable equity securities |
|
|
(200 |
) |
|
|
(102 |
) |
|
|
(302 |
) |
Interest-earning deposits in other banks |
|
|
273 |
|
|
|
130 |
|
|
|
403 |
|
Total (decrease) increase in interest income |
|
$ |
(5,863 |
) |
|
$ |
12,065 |
|
|
$ |
6,202 |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|||
Interest-bearing deposits |
|
$ |
2,465 |
|
|
$ |
11,391 |
|
|
$ |
13,856 |
|
Advances from FHLB |
|
|
(6,508 |
) |
|
|
210 |
|
|
|
(6,298 |
) |
Line of credit |
|
|
(245 |
) |
|
|
1 |
|
|
|
(244 |
) |
Subordinated debt |
|
|
(121 |
) |
|
|
46 |
|
|
|
(75 |
) |
Securities sold under agreements to repurchase |
|
|
282 |
|
|
|
190 |
|
|
|
472 |
|
Total (decrease) increase in interest expense |
|
|
(4,127 |
) |
|
|
11,838 |
|
|
|
7,711 |
|
(Decrease) increase in net interest income |
|
$ |
(1,736 |
) |
|
$ |
227 |
|
|
$ |
(1,509 |
) |
Provision for Credit Losses
The provision for credit losses is a charge to income in order to bring our allowance for credit losses to a level deemed appropriate by management based on factors such as historical loss experience, trends in classified and past due loans, volume and growth in the loan portfolio, current economic conditions in our markets and value of the underlying collateral. Loans are charged off against the allowance for credit losses when determined appropriate. Although management believes it uses the best information available to make determinations with respect to the provision for credit losses, future adjustments may be necessary if economic conditions differ from the assumptions used in making the determination.
During the nine months ended September 30, 2024, we recorded a $2.0 million reversal of the provision for credit losses, compared to no provision recorded during the same period in 2023. Our gross loan balances decreased by $78.5 million during the third quarter and by $186.0 million during the first nine months of 2024, while overall credit quality trends and economic forecast assumptions remained relatively stable. As of September 30, 2024 and December 31, 2023, our allowance for credit losses as a percentage of total loans was 1.34% and 1.33%, respectively.
As of September 30, 2024, there were $9.6 million in loan balances past due 30 or more days, including $2.7 million in loan balances for nonperforming (nonaccrual) loans, compared to $9.8 million and $4.2 million, respectively, as of December 31, 2023, and $23.0 million and $1.6 million, respectively, as of September 30, 2023.
Noninterest Income
Our primary sources of recurring noninterest income are service charges on deposit accounts, merchant and debit card fees, fiduciary income, gains on the sale of both mortgage and SBA loans, and income from bank-owned life insurance. Noninterest income does not include loan origination fees to the extent they exceed the direct loan origination costs, which are generally recognized over the life of the related loan as an adjustment to yield using the interest method.
(Continued)
40.
The following table presents components of noninterest income for the nine months ended September 30, 2024 and 2023 and the period-over-period variations in the categories of noninterest income:
|
|
Nine Months Ended September 30, |
|
|
Increase |
|
||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
2024 vs. 2023 |
|
|||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|||
Service charges |
|
$ |
3,332 |
|
|
$ |
3,264 |
|
|
$ |
68 |
|
Net realized loss on securities transactions |
|
|
— |
|
|
|
(229 |
) |
|
|
229 |
|
Gain on sale of loans |
|
|
751 |
|
|
|
1,005 |
|
|
|
(254 |
) |
Fiduciary and custodial income |
|
|
1,848 |
|
|
|
1,905 |
|
|
|
(57 |
) |
Bank-owned life insurance income |
|
|
756 |
|
|
|
692 |
|
|
|
64 |
|
Merchant and debit card fees |
|
|
5,645 |
|
|
|
5,547 |
|
|
|
98 |
|
Loan processing fee income |
|
|
356 |
|
|
|
404 |
|
|
|
(48 |
) |
Mortgage fee income |
|
|
130 |
|
|
|
164 |
|
|
|
(34 |
) |
Other noninterest income |
|
|
2,193 |
|
|
|
4,965 |
|
|
|
(2,772 |
) |
Total noninterest income |
|
$ |
15,011 |
|
|
$ |
17,717 |
|
|
$ |
(2,706 |
) |
Total noninterest income decreased $2.7 million, or 15.3%, for the nine months ended September 30, 2024, compared to the same period in 2023. Material changes in the components of noninterest income are discussed below.
Service Charges. We earn fees from our customers for deposit-related services, and these fees typically constitute a significant and generally predictable component of our noninterest income. We recorded a $68,000, or 2.1%, increase, which was primarily the result of growth in the number of DDAs and debit card usage volume during the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023. The total number of DDAs increased by 1,348 accounts, from 55,999 as of September 30, 2023 to 57,347 as of September 30, 2024.
Net Realized Loss on Securities Transactions. We sell securities from time-to-time, which results in gains or losses being recognized in the income statement as noninterest income. During the nine months ended September 30, 2023 we sold securities for a net loss of $229,000. No securities were sold during the nine months ended September 30, 2024.
Gain on Sale of Loans. We originate long-term fixed-rate mortgage loans and Small Business Administration (SBA) loans for resale into the secondary market. We sold 103 mortgage loans for $23.7 million during the nine months ended September 30, 2024, compared to 130 mortgage loans for $34.2 million for the nine months ended September 30, 2023, which is consistent with the industry-wide decline in overall mortgage volumes attributable to increased mortgage loan rates. Gain on sale of loans was $751,000 for the nine months ended September 30, 2024, a decrease of $254,000, or 25.3%, compared to $1.0 million for the nine months ended September 30, 2023. The gain reported in the current period was attributable to the gain on sale of mortgage loans of $598,000 and gain on SBA 7(a) loan sales of $153,000, while the gain during the same period in the prior year consisted of $844,000 in mortgage loan sales and $162,000 in SBA 7(a) loan sales.
Fiduciary and Custodial Income. We have trust powers and provide fiduciary and custodial services through our trust and wealth management division. We recorded a $57,000, or 3.0%, decrease in income related to these services, which was primarily due to the opening of 26 new trust accounts during the nine months ended September 30, 2024, compared to 32 opened during the nine months ended September 30, 2023. Furthermore, revenue for our services fluctuates by month with the market value for all publicly traded assets, which are primarily held in irrevocable trusts and investment management accounts that carry higher fees. Additionally, our custody-only assets are carried in a tiered percentage rate fee schedule charged against market value.
Bank-Owned Life Insurance Income. We invest in bank-owned life insurance due to its attractive nontaxable return and protection against the loss of our key employees. We record income based on the growth of the cash surrender value of these policies as well as the annual yield net of fees and charges, including mortality charges. Income from bank-owned life insurance increased $64,000, or 9.2%, during the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023. The increase in income was primarily due to an increase in yield crediting rates for certain carriers.
Merchant and Debit Card Fees. We earn interchange income related to the activity of our customers’ merchant debit card usage. We recorded a $98,000, or 1.8%, increase during the nine months ended September 30, 2024, compared to the same period in the prior year, primarily due to growth in the number of DDAs and debit card usage volume during 2024. The total number of DDAs increased by 1,348 accounts, from 55,999 as of September 30, 2023 to 57,347 as of September 30, 2024.
(Continued)
41.
Loan Processing Fee Income. We recorded a $48,000, or 11.9%, decrease in loan processing fee income during the nine months ended September 30, 2024, compared to the same period in 2023. The decrease in loan processing fee income was primarily attributable to a decrease in the volume of newly originated, renewed or extended loans during the nine months ended September 30, 2024.
Mortgage Fee Income. Mortgage fee income consists of lender processing fees such as underwriting fees, administrative fees and funding fees that are collected from mortgage loans that the Bank intends to sell on the secondary
market. The decrease of $34,000, or 20.7%, from September 30, 2023 was primarily due to a lower volume of mortgage purchases and refinances during the nine months ended September 30, 2024.
Other Noninterest Income. This category includes a variety of other income producing activities, including loan origination fees, wire transfer fees, loan administration fees, and other fee income. Other noninterest income decreased $2.8 million, or 55.8%, for the nine months ended September 30, 2024, compared to the same period in 2023, primarily due to a one-time gain on the sale of nonmarketable correspondent bank stock of $2.8 million during the nine months ended September 30, 2023.
Noninterest Expense
Generally, noninterest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing bank services. The largest component of noninterest expense is salaries and employee benefits. Noninterest expense also includes operational expenses, such as occupancy expenses, depreciation and amortization of our facilities and our furniture, fixtures and office equipment, professional and regulatory fees, including FDIC assessments, data processing expenses, and advertising and promotion expenses.
For the nine months ended September 30, 2024, noninterest expense totaled $62.0 million, an increase of $1.0 million, or 1.7%, compared to $61.0 million for the nine months ended September 30, 2023. The following table presents, for the periods indicated, the major categories of noninterest expense:
|
|
Nine Months Ended September 30, |
|
|
Increase |
|
||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
2024 vs. 2023 |
|
|||
Employee compensation and benefits |
|
$ |
35,746 |
|
|
$ |
36,147 |
|
|
$ |
(401 |
) |
Non-staff expenses: |
|
|
|
|
|
|
|
|
|
|||
Occupancy expenses |
|
|
8,697 |
|
|
|
8,544 |
|
|
|
153 |
|
Legal and professional fees |
|
|
2,388 |
|
|
|
2,470 |
|
|
|
(82 |
) |
Software and technology |
|
|
4,944 |
|
|
|
4,417 |
|
|
|
527 |
|
Amortization |
|
|
427 |
|
|
|
457 |
|
|
|
(30 |
) |
Director and committee fees |
|
|
586 |
|
|
|
592 |
|
|
|
(6 |
) |
Advertising and promotions |
|
|
616 |
|
|
|
824 |
|
|
|
(208 |
) |
ATM and debit card expense |
|
|
2,185 |
|
|
|
2,141 |
|
|
|
44 |
|
Telecommunication expense |
|
|
510 |
|
|
|
532 |
|
|
|
(22 |
) |
FDIC insurance assessment fees |
|
|
1,084 |
|
|
|
1,186 |
|
|
|
(102 |
) |
Other noninterest expense |
|
|
4,789 |
|
|
|
3,642 |
|
|
|
1,147 |
|
Total noninterest expense |
|
$ |
61,972 |
|
|
$ |
60,952 |
|
|
$ |
1,020 |
|
Material changes in the components of noninterest expense are discussed below.
Employee Compensation and Benefits. Salaries and employee benefits are the largest component of noninterest expense and include payroll expense, the cost of incentive compensation, benefit plans, health insurance and payroll taxes. We recorded a $401,000, or 1.1%, decrease in employee compensation and benefits, which was primarily related to a $483,000 decrease in bonus expense, which is tied to earnings, during the nine months ended September 30, 2024, compared to the same period in 2023.
Occupancy Expenses. Occupancy expenses are mainly composed of depreciation expense on fixed assets and lease expense related to ASC 842 accounting. We recorded a $153,000, or 1.8%, increase during the nine months ended September 30, 2024, compared to the same period in 2023, primarily due to an increase in common area and building maintenance costs incurred on leased properties during the nine months ended September 30, 2024.
Legal and Professional Fees. Legal and professional fees, which include audit, loan review and regulatory assessments other than FDIC insurance assessment fees, decreased $82,000, or 3.3%, compared to the same period in 2023, primarily due to a decrease in professional fees paid for the recruitment of additional officers during the nine months ended September 30, 2024.
(Continued)
42.
Software and Technology. Software and technology expenses increased $527,000, or 11.9%, from $4.4 million for the nine months ended September 30, 2023 to $4.9 million for the nine months ended September 30, 2024. The increase is attributable primarily to additional technology investments during the current year.
Advertising and Promotions. Advertising and promotion-related expenses were $616,000 and $824,000 for the nine months ended September 30, 2024 and 2023, respectively, a decrease of $208,000, or 25.2%. The decrease was primarily due to decreased advertising and vendor costs in the current period compared to the same period in the prior year.
FDIC Insurance Assessment Fees. FDIC insurance assessment fees were $1.1 million for the nine months ended September 30, 2024, compared to $1.2 million for the same period in 2023. The decrease of $102,000, or 8.6%, was primarily due to a decrease in the insurance assessment rate resulting from changes in certain financial ratios used in the calculation and an overall decrease in our assessment base, which is calculated as average total assets less average tangible equity.
Other Noninterest Expense. This category includes operating and administrative expenses, such as stock option expense, expenses related to repossession of assets, small hardware and software purchases, expense of the value of stock appreciation rights, losses incurred on problem assets, losses on sale of other real estate owned and other assets, other real estate owned expense and write-downs, business development expenses (i.e., travel and entertainment, charitable contributions and club memberships), insurance and security expenses. Other noninterest expense increased $1.1 million, or 31.5%, from $3.6 million for the nine months ended September 30, 2023 to $4.8 million for the nine months ended September 30, 2024 primarily due to an increase in other real estate owned activity during the current year compared to the prior year, along with various smaller dollar increases in general operating costs during the nine months ended September 30, 2024.
Income Tax Expense
The amount of income tax expense we incur is influenced by the amounts of our pre-tax income, tax-exempt income and other nondeductible expenses. Deferred tax assets and liabilities are reflected at current income tax rates in effect for the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
For the nine months ended September 30, 2024 and 2023, income tax expense totaled $5.2 million and $5.8 million, respectively. The decrease in income tax expense was primarily due to a decrease in net earnings before taxes of $3.3 million. Our effective tax rates for the nine months ended September 30, 2024 and 2023 were 19.38% and 19.34%, respectively.
Discussion and Analysis of Results of Operations for the Three Months Ended September 30, 2024 and 2023
Results of Operations
The following discussion and analysis of our results of operations compares our results of operations for the three months ended September 30, 2024 with the three months ended September 30, 2023. The results of operations for the three months ended September 30, 2024 are not necessarily indicative of the results of operations that may be expected for the year ending December 31, 2024.
Net earnings attributable to Guaranty Bancshares Inc. were $7.4 million for the three months ended September 30, 2024, as compared to $6.3 million for the three months ended September 30, 2023. Basic earnings attributable to Guaranty Bancshares, Inc. per share were $0.65 for the three months ended September 30, 2024, compared to $0.54 during the same period in 2023.
(Continued)
43.
The following table presents key earnings data for the periods indicated:
|
|
Quarter Ended September 30, |
|
|||||
(dollars in thousands, except per share data) |
|
2024 |
|
|
2023 |
|
||
Net earnings attributable to Guaranty Bancshares, Inc. |
|
$ |
7,397 |
|
|
$ |
6,297 |
|
Net earnings attributable to Guaranty Bancshares, Inc. per common share |
|
|
|
|
|
|
||
-basic |
|
|
0.65 |
|
|
|
0.54 |
|
-diluted |
|
|
0.65 |
|
|
|
0.54 |
|
Net interest margin(1) |
|
|
3.36 |
% |
|
|
3.06 |
% |
Net interest rate spread(2) |
|
|
2.26 |
% |
|
|
1.94 |
% |
Return on average assets |
|
|
0.96 |
% |
|
|
0.78 |
% |
Return on average equity |
|
|
9.58 |
% |
|
|
8.43 |
% |
Average equity to average total assets |
|
|
10.02 |
% |
|
|
9.22 |
% |
Cash dividend payout ratio |
|
|
36.92 |
% |
|
|
42.59 |
% |
|
|
|||||||
(1) Net interest margin is equal to net interest income divided by average interest-earning assets. |
|
|||||||
(2) Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. |
|
Net Interest Income
Net interest income, before the provision for credit losses, in the third quarter of 2024 and 2023 was $24.2 million and $23.3 million, respectively, an increase of $889,000, or 3.8%. The increase in net interest income resulted from an increase in interest income of $615,000, or 1.5%, from the same quarter in the prior year, assisted by a decrease in interest expense of $274,000, or 1.7%. The increase in interest income resulted primarily from a $670,000, or 16.5%, increase in interest income on securities and a $205,000, or 29.6%, increase in interest income received from Federal funds sold and interest-bearing deposits. The decrease in interest expense resulted primarily from a $2.3 million and $808,000 decrease in interest paid on FHLB borrowings and brokered deposits, respectively. These decreases were partially offset by a $2.6 million increase in interest paid on CD accounts during the third quarter of 2024, compared to the same period of the prior year.
Net interest margin, on a fully taxable equivalent basis, for the third quarter of 2024 and 2023 was 3.33% and 3.02%, respectively.
Average Balance Sheet Amounts, Interest Earned and Yield Analysis
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively.
The table also sets forth the net interest margin on average total interest-earning assets for the same periods. Interest earned on loans that are classified as nonaccrual is not recognized in income; however, the balances are reflected in average outstanding balances for the period. For the three months ended September 30, 2024 and 2023, the amount of interest income not recognized on nonaccrual loans was not material. Any nonaccrual loans have been included in the table as loans carrying a zero yield.
(Continued)
44.
|
|
Quarter Ended September 30, |
|
|||||||||||||||||||||
|
|
2024 |
|
|
2023 |
|
||||||||||||||||||
(dollars in thousands) |
|
Average |
|
|
Interest |
|
|
Average |
|
|
Average |
|
|
Interest |
|
|
Average |
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans(1) |
|
$ |
2,167,701 |
|
|
$ |
34,615 |
|
|
|
6.35 |
% |
|
$ |
2,332,171 |
|
|
$ |
34,765 |
|
|
|
5.91 |
% |
Securities available for sale |
|
|
263,487 |
|
|
|
2,484 |
|
|
|
3.75 |
|
|
|
181,946 |
|
|
|
1,346 |
|
|
|
2.93 |
|
Securities held to maturity |
|
|
345,422 |
|
|
|
2,242 |
|
|
|
2.58 |
|
|
|
432,687 |
|
|
|
2,710 |
|
|
|
2.48 |
|
Nonmarketable equity securities |
|
|
19,341 |
|
|
|
194 |
|
|
|
3.99 |
|
|
|
25,429 |
|
|
|
304 |
|
|
|
4.74 |
|
Interest-bearing deposits in other banks |
|
|
66,583 |
|
|
|
898 |
|
|
|
5.37 |
|
|
|
52,424 |
|
|
|
693 |
|
|
|
5.24 |
|
Total interest-earning assets |
|
|
2,862,534 |
|
|
|
40,433 |
|
|
|
5.62 |
|
|
|
3,024,657 |
|
|
|
39,818 |
|
|
|
5.22 |
|
Allowance for credit losses |
|
|
(29,101 |
) |
|
|
|
|
|
|
|
|
(31,574 |
) |
|
|
|
|
|
|
||||
Noninterest-earning assets |
|
|
232,947 |
|
|
|
|
|
|
|
|
|
220,406 |
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
3,066,380 |
|
|
|
|
|
|
|
|
$ |
3,213,489 |
|
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits |
|
$ |
1,821,395 |
|
|
$ |
15,243 |
|
|
|
3.33 |
% |
|
$ |
1,726,218 |
|
|
$ |
13,069 |
|
|
|
3.00 |
% |
Advances from FHLB and fed funds purchased |
|
|
21,739 |
|
|
|
286 |
|
|
|
5.23 |
|
|
|
194,115 |
|
|
|
2,588 |
|
|
|
5.29 |
|
Line of credit |
|
|
261 |
|
|
|
6 |
|
|
|
9.15 |
|
|
|
5,011 |
|
|
|
204 |
|
|
|
16.15 |
|
Subordinated debt |
|
|
43,863 |
|
|
|
506 |
|
|
|
4.59 |
|
|
|
47,730 |
|
|
|
534 |
|
|
|
4.44 |
|
Securities sold under agreements to repurchase |
|
|
34,370 |
|
|
|
201 |
|
|
|
2.33 |
|
|
|
22,718 |
|
|
|
121 |
|
|
|
2.11 |
|
Total interest-bearing liabilities |
|
|
1,921,628 |
|
|
|
16,242 |
|
|
|
3.36 |
|
|
|
1,995,792 |
|
|
|
16,516 |
|
|
|
3.28 |
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
|
800,573 |
|
|
|
|
|
|
|
|
|
888,772 |
|
|
|
|
|
|
|
||||
Accrued interest and other liabilities |
|
|
36,970 |
|
|
|
|
|
|
|
|
|
32,716 |
|
|
|
|
|
|
|
||||
Total noninterest-bearing liabilities |
|
|
837,543 |
|
|
|
|
|
|
|
|
|
921,488 |
|
|
|
|
|
|
|
||||
Equity |
|
|
307,209 |
|
|
|
|
|
|
|
|
|
296,209 |
|
|
|
|
|
|
|
||||
Total liabilities and equity |
|
$ |
3,066,380 |
|
|
|
|
|
|
|
|
$ |
3,213,489 |
|
|
|
|
|
|
|
||||
Net interest rate spread(2) |
|
|
|
|
|
|
|
|
2.26 |
% |
|
|
|
|
|
|
|
|
1.94 |
% |
||||
Net interest income |
|
|
|
|
$ |
24,191 |
|
|
|
|
|
|
|
|
$ |
23,302 |
|
|
|
|
||||
Net interest margin(3) |
|
|
|
|
|
|
|
|
3.36 |
% |
|
|
|
|
|
|
|
|
3.06 |
% |
||||
Net interest margin, fully taxable equivalent(4) |
|
|
|
|
|
|
|
|
3.33 |
% |
|
|
|
|
|
|
|
|
3.02 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) Includes average outstanding balances of loans held for sale of $882,000 and $1.1 million for the quarter ended September 30, 2024 and 2023, respectively. |
|
|||||||||||||||||||||||
(2) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. |
|
|||||||||||||||||||||||
(3) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized. |
|
|||||||||||||||||||||||
(4) Net interest margin on a fully taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
45.
The following table presents the change in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and interest rates. For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated to rate.
|
|
For the Three Months Ended |
|
|||||||||
|
|
Increase (Decrease) |
|
|
|
|
||||||
|
|
Due to Change in |
|
|
Total Increase |
|
||||||
(in thousands) |
|
Volume |
|
|
Rate |
|
|
(Decrease) |
|
|||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|||
Total loans |
|
$ |
(2,443 |
) |
|
$ |
2,293 |
|
|
$ |
(150 |
) |
Securities available for sale |
|
|
601 |
|
|
|
537 |
|
|
|
1,138 |
|
Securities held to maturity |
|
|
(544 |
) |
|
|
76 |
|
|
|
(468 |
) |
Nonmarketable equity securities |
|
|
(73 |
) |
|
|
(37 |
) |
|
|
(110 |
) |
Interest-earning deposits in other banks |
|
|
186 |
|
|
|
19 |
|
|
|
205 |
|
Total (decrease) increase in interest income |
|
$ |
(2,273 |
) |
|
$ |
2,888 |
|
|
$ |
615 |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|||
Interest-bearing deposits |
|
$ |
718 |
|
|
$ |
1,456 |
|
|
$ |
2,174 |
|
Advances from FHLB |
|
|
(2,292 |
) |
|
|
(10 |
) |
|
|
(2,302 |
) |
Line of credit |
|
|
(193 |
) |
|
|
(5 |
) |
|
|
(198 |
) |
Subordinated debt |
|
|
(43 |
) |
|
|
15 |
|
|
|
(28 |
) |
Securities sold under agreements to repurchase |
|
|
62 |
|
|
|
18 |
|
|
|
80 |
|
Total (decrease) increase in interest expense |
|
|
(1,748 |
) |
|
|
1,474 |
|
|
|
(274 |
) |
(Decrease) increase in net interest income |
|
$ |
(525 |
) |
|
$ |
1,414 |
|
|
$ |
889 |
|
Provision for Credit Losses
We recorded a $500,000 reversal to our provision for credit losses during the third quarter of 2024. Our gross loan balances decreased by $78.5 million during the third quarter and by $186.0 million year to date, while overall credit quality trends and economic forecast assumptions remained relatively stable. As of September 30, 2024 and December 31, 2023, our allowance for credit losses as a percentage of total loans was 1.34% and 1.33%, respectively.
Noninterest Income
The following table presents components of noninterest income for the three months ended September 30, 2024, and 2023 and the period-over-period variations in the categories of noninterest income:
|
|
Quarter Ended September 30, |
|
|
Increase |
|
||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
2024 vs. 2023 |
|
|||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|||
Service charges |
|
$ |
1,165 |
|
|
$ |
1,131 |
|
|
$ |
34 |
|
Gain on sale of loans |
|
|
252 |
|
|
|
218 |
|
|
|
34 |
|
Fiduciary and custodial income |
|
|
542 |
|
|
|
637 |
|
|
|
(95 |
) |
Bank-owned life insurance income |
|
|
255 |
|
|
|
267 |
|
|
|
(12 |
) |
Merchant and debit card fees |
|
|
1,817 |
|
|
|
1,752 |
|
|
|
65 |
|
Loan processing fee income |
|
|
102 |
|
|
|
128 |
|
|
|
(26 |
) |
Mortgage fee income |
|
|
46 |
|
|
|
46 |
|
|
|
— |
|
Other noninterest income |
|
|
975 |
|
|
|
760 |
|
|
|
215 |
|
Total noninterest income |
|
$ |
5,154 |
|
|
$ |
4,939 |
|
|
$ |
215 |
|
Total noninterest income increased $215,000, or 4.4%, for the three months ended September 30, 2024 compared to the same period in 2023. Material changes in the components of noninterest income are discussed below.
Gain on Sale of Loans. We sold 33 mortgage loans for $7.9 million during the three months ended September 30, 2024, compared to 35 mortgage loans for $8.9 million during the three months ended September 30, 2023. Gain on sale of loans was $252,000 for the three months ended September 30, 2024, an increase of $34,000, or 15.6%, compared to $218,000 for the same period in 2023. The total gain on loans sold during the quarter ended September 30, 2024 consisted of a gain of $187,000 in mortgage loans and $65,000 of SBA 7(a) loans sold, compared to a gain of $190,000 in mortgage loans and a gain of $28,000 on SBA loans sold during the quarter ended September 30, 2023.
(Continued)
46.
Fiduciary and Custodial Income. We have trust powers and provide fiduciary and custodial services through our trust and wealth management division. Fiduciary income decreased $95,000, or 14.9%, compared to the same period in 2023, due to certain fee reimbursements in the current quarter for three relationships with multiple accounts. Revenue for our services fluctuates by month with the market value for all publicly traded assets, which are primarily held in irrevocable trusts and investment management accounts that carry higher fees. Additionally, our custody-only assets are carried in a tiered percentage rate fee schedule charged against market value.
Merchant and Debit Card Fees. We recorded a $65,000, or 3.7%, increase in merchant and debit card fees during the three months ended September 30, 2024, compared to the same period in the prior year primarily due to growth in the number of DDAs and debit card usage volume during 2024. The total number of DDAs increased by 1,348 accounts, from 55,999 as of September 30, 2023 to 57,347 as of September 30, 2024.
Loan Processing Fee Income. Revenue earned from collection of loan processing fees decreased $26,000, or 20.3%, compared to the same period in 2023. The decrease was primarily due to a decline in the volume of newly originated, renewed or extended loans during the three months ended September 30, 2024.
Other Noninterest Income. This category includes a variety of other income producing activities, including mortgage loan origination fees, wire transfer fees, loan administration fees, and other fee income. Other noninterest income increased $215,000, or 28.3%, compared to the same period in 2023. The increase in other noninterest income was primarily due to rental income received during the three months ended September 30, 2024.
Noninterest Expense
For the three months ended September 30, 2024, noninterest expense totaled $20.7 million, an increase of $164,000, or 0.8%, compared to $20.5 million for the three months ended September 30, 2023. The following table presents, for the periods indicated, the major categories of noninterest expense:
|
|
Quarter Ended September 30, |
|
|
Increase |
|
||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
2024 vs. 2023 |
|
|||
Employee compensation and benefits |
|
$ |
11,586 |
|
|
$ |
11,944 |
|
|
$ |
(358 |
) |
Non-staff expenses: |
|
|
|
|
|
|
|
|
|
|||
Occupancy expenses |
|
|
3,026 |
|
|
|
2,960 |
|
|
|
66 |
|
Legal and professional fees |
|
|
775 |
|
|
|
902 |
|
|
|
(127 |
) |
Software and technology |
|
|
1,649 |
|
|
|
1,490 |
|
|
|
159 |
|
Amortization |
|
|
142 |
|
|
|
147 |
|
|
|
(5 |
) |
Director and committee fees |
|
|
188 |
|
|
|
192 |
|
|
|
(4 |
) |
Advertising and promotions |
|
|
239 |
|
|
|
288 |
|
|
|
(49 |
) |
ATM and debit card expense |
|
|
791 |
|
|
|
803 |
|
|
|
(12 |
) |
Telecommunication expense |
|
|
178 |
|
|
|
178 |
|
|
|
— |
|
FDIC insurance assessment fees |
|
|
359 |
|
|
|
363 |
|
|
|
(4 |
) |
Other noninterest expense |
|
|
1,745 |
|
|
|
1,247 |
|
|
|
498 |
|
Total noninterest expense |
|
$ |
20,678 |
|
|
$ |
20,514 |
|
|
$ |
164 |
|
Material changes in the components of noninterest expense are discussed below.
Employee Compensation and Benefits. Salaries and employee benefits are the largest component of noninterest expense and include payroll expense, the cost of incentive compensation, benefit plans, health insurance and payroll taxes. Salaries and employee benefits were $11.6 million for the three months ended September 30, 2024, a decrease of $358,000, or 3.0%, compared to $11.9 million for the same period in 2023. The decrease resulted primarily from a $249,000 decrease in bonus expense, which is tied to earnings, and a $185,000 decrease in employee benefits, offset by a $49,000 increase in officer and employee salary expense during the quarter ended September 30, 2024.
Occupancy Expense. Occupancy expenses are mainly composed of depreciation expense on fixed assets and lease expense related to ASC 842 accounting. Occupancy expenses increased $66,000, or 2.2%, compared to the same quarter of the prior year. The increase was primarily due to an increase in common area maintenance costs incurred on leased properties during the quarter ended September 30, 2024, compared to the prior year quarter.
Legal and Professional Fees. Legal and professional fees, which include audit, loan review and regulatory assessments other than FDIC insurance assessment fees, were $775,000 and $902,000 for the quarters ended September 30, 2024 and 2023, respectively, a decrease of $127,000, or 14.1%. The decrease was primarily due to recruiting fees paid during the quarter ended September 30, 2023 not present in the same quarter of 2024.
(Continued)
47.
Software and Technology. Software and technology expenses increased $159,000, or 10.7%, from $1.5 million for the quarter ended September 30, 2023 to $1.6 million for the quarter ended September 30, 2024. The increase was due to continued investments in digital banking software, tools to improve efficiencies for customers and operational departments and for cybersecurity enhancements.
Advertising and Promotions. Advertising and promotion-related expenses were $239,000 and $288,000 for the three months ended September 30, 2024 and 2023, respectively, a decrease of $49,000, or 17.0%. The decrease was primarily due to decreased advertising and vendor costs in the current period, compared to the same period in the prior year.
Other Noninterest Expense. This category includes operating and administrative expenses, such as stock option expense, expenses related to repossession of assets, small hardware and software purchases, expense of the value of stock appreciation rights, losses incurred on problem assets, losses on sale of other real estate owned and other assets, other real estate owned expense and write-downs, business development expenses (i.e., travel and entertainment, charitable contributions and club memberships), insurance and security expenses. Other noninterest expense increased $498,000, or 39.9%, primarily due to an increase in other real estate owned-related holding costs and various smaller dollar increases in general operating costs during the third quarter of 2024, compared to the prior year quarter.
Income Tax Expense
For the three months ended September 30, 2024 and 2023, income tax expense totaled $1.8 million and $1.4 million, respectively. The effective tax rates for the three months ended September 30, 2024 and 2023 were 19.50% and 18.60%, respectively. The effective tax rates differ from the statutory federal tax rate of 21% for the three months ended September 30, 2024 and 2023, largely due to tax exempt interest income earned on certain investment securities and loans and the nontaxable earnings on bank-owned life insurance.
Discussion and Analysis of Financial Condition as of September 30, 2024
Assets
Our total assets decreased $87.7 million, or 2.8%, from $3.18 billion as of December 31, 2023 to $3.10 billion as of September 30, 2024. The decline was primarily due to a decrease in gross loans of $186.0 million, or 8.0%, partially offset by a $73,422, or 82.0%, increase in cash and cash equivalents and a $19.1 million, or 3.2%, increase in total investment securities during the nine months ended September 30, 2024.
Loan Portfolio
Our primary source of income is derived through interest earned on loans to small- to medium-sized businesses, commercial companies, professionals and individuals located in our primary market areas. A substantial portion of our loan portfolio consists of commercial and industrial loans and real estate loans secured by commercial real estate properties located in our primary market areas. Our loan portfolio represents the highest yielding component of our earning asset base.
Our loan portfolio is the largest category of our earning assets. As of September 30, 2024 and December 31, 2023 total loans held for investment were $2.14 billion and $2.32 billion, respectively, a decrease of $186.0 million between periods. Additionally, $770,000 and $976,000 in loans were classified as held for sale as of September 30, 2024 and December 31, 2023, respectively.
Total loans, excluding those held for sale, as a percentage of deposits, were 80.1% and 88.2% as of September 30, 2024 and December 31, 2023, respectively. Total loans, excluding those held for sale, as a percentage of total assets, were 69.0% and 72.9% as of September 30, 2024 and December 31, 2023, respectively.
(Continued)
48.
The following table summarizes our loan portfolio by type of loan and dollar change and percentage change from December 31, 2023 to September 30, 2024:
(dollars in thousands) |
|
As of |
|
|
As of |
|
|
Increase (Decrease) |
|
|
Percent |
|
||||
Commercial and industrial |
|
$ |
245,738 |
|
|
$ |
287,565 |
|
|
$ |
(41,827 |
) |
|
|
(14.55 |
%) |
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Construction and development |
|
|
213,014 |
|
|
|
296,639 |
|
|
|
(83,625 |
) |
|
|
(28.19 |
%) |
Commercial real estate |
|
|
866,112 |
|
|
|
923,195 |
|
|
|
(57,083 |
) |
|
|
(6.18 |
%) |
Farmland |
|
|
169,116 |
|
|
|
186,295 |
|
|
|
(17,179 |
) |
|
|
(9.22 |
%) |
1-4 family residential |
|
|
524,245 |
|
|
|
514,603 |
|
|
|
9,642 |
|
|
|
1.87 |
% |
Multi-family residential |
|
|
54,158 |
|
|
|
44,292 |
|
|
|
9,866 |
|
|
|
22.27 |
% |
Consumer and overdrafts |
|
|
52,861 |
|
|
|
57,302 |
|
|
|
(4,441 |
) |
|
|
(7.75 |
%) |
Agricultural |
|
|
11,293 |
|
|
|
12,685 |
|
|
|
(1,392 |
) |
|
|
(10.97 |
%) |
Total loans held for investment |
|
$ |
2,136,537 |
|
|
$ |
2,322,576 |
|
|
$ |
(186,039 |
) |
|
|
(8.01 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total loans held for sale |
|
$ |
770 |
|
|
$ |
976 |
|
|
$ |
(206 |
) |
|
|
(21.11 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The contractual maturity ranges of loans in our loan portfolio and the amount of such loans with fixed and floating interest rates in each maturity range as of September 30, 2024 are summarized in the following table:
|
|
As of September 30, 2024 |
|
|||||||||||||||||
(in thousands) |
|
One Year |
|
|
After One |
|
|
After Five |
|
|
After |
|
|
Total |
|
|||||
Commercial and industrial |
|
$ |
100,531 |
|
|
$ |
87,642 |
|
|
$ |
54,870 |
|
|
$ |
2,695 |
|
|
$ |
245,738 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Construction and development |
|
|
88,868 |
|
|
|
44,156 |
|
|
|
52,813 |
|
|
|
27,177 |
|
|
|
213,014 |
|
Commercial real estate |
|
|
51,953 |
|
|
|
203,789 |
|
|
|
322,189 |
|
|
|
288,181 |
|
|
|
866,112 |
|
Farmland |
|
|
23,345 |
|
|
|
65,961 |
|
|
|
37,416 |
|
|
|
42,394 |
|
|
|
169,116 |
|
1-4 family residential |
|
|
29,317 |
|
|
|
31,929 |
|
|
|
172,337 |
|
|
|
290,662 |
|
|
|
524,245 |
|
Multi-family residential |
|
|
1,911 |
|
|
|
24,002 |
|
|
|
16,520 |
|
|
|
11,725 |
|
|
|
54,158 |
|
Consumer |
|
|
14,862 |
|
|
|
35,249 |
|
|
|
1,327 |
|
|
|
1,423 |
|
|
|
52,861 |
|
Agricultural |
|
|
6,710 |
|
|
|
4,154 |
|
|
|
429 |
|
|
|
— |
|
|
|
11,293 |
|
Total loans |
|
$ |
317,497 |
|
|
$ |
496,882 |
|
|
$ |
657,901 |
|
|
$ |
664,257 |
|
|
$ |
2,136,537 |
|
Amounts with fixed rates |
|
$ |
169,278 |
|
|
$ |
385,019 |
|
|
$ |
36,508 |
|
|
$ |
31,512 |
|
|
$ |
622,317 |
|
Amounts with adjustable rates |
|
$ |
148,219 |
|
|
$ |
111,863 |
|
|
$ |
621,393 |
|
|
$ |
632,745 |
|
|
$ |
1,514,220 |
|
Nonperforming Assets
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due. In general, we place loans on nonaccrual status when they become 90 days past due. We also place loans on nonaccrual status if they are less than 90 days past due if the collection of principal or interest is in doubt. When interest accrual is discontinued, all unpaid accrued interest is reversed from income. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are, in management’s opinion, reasonably assured.
We believe our conservative lending approach and focused management of nonperforming assets has resulted in sound asset quality and timely resolution of problem assets. We have several procedures in place to assist us in maintaining the overall quality of our loan portfolio. We have established underwriting guidelines to be followed by our bankers, and we also monitor our delinquency levels for any negative or adverse trends. There can be no assurance, however, that our loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.
Nonperforming assets as a percentage of total loans were 0.96% at September 30, 2024, compared to 0.25% at December 31, 2023. The Bank's nonperforming assets consist primarily of other real estate owned and nonaccrual loans. The increase in nonperforming assets was primarily due to the foreclosure of a multi-purpose commercial real estate loan
(Continued)
49.
in the South Austin area during the first quarter of 2024. We expect little or no loss on the sale of this other real estate owned.
The following table presents information regarding nonperforming assets and loans as of:
(dollars in thousands) |
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Nonaccrual loans |
|
$ |
5,095 |
|
|
$ |
5,592 |
|
Accruing loans 90 or more days past due |
|
|
— |
|
|
|
— |
|
Total nonperforming loans |
|
|
5,095 |
|
|
|
5,592 |
|
Other real estate owned: |
|
|
|
|
|
|
||
Residential real estate |
|
|
15,184 |
|
|
|
— |
|
Total other real estate owned |
|
|
15,184 |
|
|
|
— |
|
Repossessed assets owned |
|
|
154 |
|
|
|
234 |
|
Total other assets owned |
|
|
15,338 |
|
|
|
234 |
|
Total nonperforming assets |
|
$ |
20,433 |
|
|
$ |
5,826 |
|
Ratio of nonaccrual loans to total loans(1) |
|
|
0.24 |
% |
|
|
0.24 |
% |
Ratio of nonperforming loans to total loans(1) |
|
|
0.24 |
% |
|
|
0.24 |
% |
Ratio of nonperforming assets to total loans(1) |
|
|
0.96 |
% |
|
|
0.25 |
% |
Ratio of nonperforming assets to total assets |
|
|
0.66 |
% |
|
|
0.18 |
% |
|
|
|
|
|
|
|
||
(1) Excludes loans held for sale of $770,000 and $976,000 as of September 30, 2024 and December 31, 2023, respectively. |
|
The following table presents nonaccrual loans by category as of:
(in thousands) |
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||
Commercial and industrial |
|
$ |
387 |
|
|
$ |
1,777 |
|
Real estate: |
|
|
|
|
|
|
||
Construction and development |
|
|
73 |
|
|
|
117 |
|
Commercial real estate |
|
|
391 |
|
|
|
132 |
|
Farmland |
|
|
881 |
|
|
|
164 |
|
1-4 family residential |
|
|
3,012 |
|
|
|
2,793 |
|
Consumer and overdrafts |
|
|
210 |
|
|
|
250 |
|
Agricultural |
|
|
141 |
|
|
|
359 |
|
Total |
|
$ |
5,095 |
|
|
$ |
5,592 |
|
Potential Problem Loans
From a credit risk standpoint, we classify loans in one of five risk ratings: pass, special mention, substandard, doubtful or loss. Within the pass rating, we classify loans into one of the following five subcategories based on perceived credit risk, including repayment capacity and collateral security: superior, excellent, good, acceptable and acceptable/watch. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on credits monthly. Ratings are adjusted to reflect the degree of risk and loss that is believed to be inherent in each credit as of each monthly reporting period. Our methodology is structured so that specific ACL allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss).
Credits rated special mention show clear signs of financial weaknesses or deterioration in creditworthiness; however, such concerns are not so pronounced that we generally expect to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits with a lower rating.
Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses which exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed.
Credits rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable and there is a high probability of loss based on currently existing facts, conditions and values.
(Continued)
50.
Credits rated as loss are charged off. We have no expectation of the recovery of any payments in respect of credits rated as loss.
The following tables summarize the internal ratings of our performing, classified and nonaccrual (as well as substandard) loans, by category, as of:
|
|
September 30, 2024 |
|
|||||||||||||||||||||||||
(in thousands) |
|
Pass |
|
|
Special Mention |
|
|
Substandard |
|
|
Doubtful |
|
|
Loss |
|
|
Nonaccrual |
|
|
Total |
|
|||||||
Commercial and industrial |
|
$ |
243,968 |
|
|
$ |
535 |
|
|
$ |
848 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
387 |
|
|
$ |
245,738 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and development |
|
|
209,208 |
|
|
|
3,733 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
73 |
|
|
|
213,014 |
|
Commercial real estate |
|
|
828,185 |
|
|
|
26,551 |
|
|
|
10,985 |
|
|
|
— |
|
|
|
— |
|
|
|
391 |
|
|
|
866,112 |
|
Farmland |
|
|
166,198 |
|
|
|
1,686 |
|
|
|
351 |
|
|
|
— |
|
|
|
— |
|
|
|
881 |
|
|
|
169,116 |
|
1-4 family residential |
|
|
520,798 |
|
|
|
435 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,012 |
|
|
|
524,245 |
|
Multi-family residential |
|
|
54,158 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
54,158 |
|
Consumer and overdrafts |
|
|
52,644 |
|
|
|
7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
210 |
|
|
|
52,861 |
|
Agricultural |
|
|
11,066 |
|
|
|
— |
|
|
|
86 |
|
|
|
— |
|
|
|
— |
|
|
|
141 |
|
|
|
11,293 |
|
Total |
|
$ |
2,086,225 |
|
|
$ |
32,947 |
|
|
$ |
12,270 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,095 |
|
|
$ |
2,136,537 |
|
|
|
December 31, 2023 |
|
|||||||||||||||||||||||||
(in thousands) |
|
Pass |
|
|
Special Mention |
|
|
Substandard |
|
|
Doubtful |
|
|
Loss |
|
|
Nonaccrual |
|
|
Total |
|
|||||||
Commercial and industrial |
|
$ |
283,202 |
|
|
$ |
1,503 |
|
|
$ |
1,083 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,777 |
|
|
$ |
287,565 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction and development |
|
|
296,266 |
|
|
|
— |
|
|
|
256 |
|
|
|
— |
|
|
|
— |
|
|
|
117 |
|
|
|
296,639 |
|
Commercial real estate |
|
|
892,563 |
|
|
|
7,333 |
|
|
|
23,167 |
|
|
|
— |
|
|
|
— |
|
|
|
132 |
|
|
|
923,195 |
|
Farmland |
|
|
186,051 |
|
|
|
— |
|
|
|
80 |
|
|
|
— |
|
|
|
— |
|
|
|
164 |
|
|
|
186,295 |
|
1-4 family residential |
|
|
510,947 |
|
|
|
863 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,793 |
|
|
|
514,603 |
|
Multi-family residential |
|
|
44,292 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
44,292 |
|
Consumer and overdrafts |
|
|
57,015 |
|
|
|
37 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
|
57,302 |
|
Agricultural |
|
|
12,301 |
|
|
|
— |
|
|
|
25 |
|
|
|
— |
|
|
|
— |
|
|
|
359 |
|
|
|
12,685 |
|
Total |
|
$ |
2,282,637 |
|
|
$ |
9,736 |
|
|
$ |
24,611 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,592 |
|
|
$ |
2,322,576 |
|
Loans risk rated as substandard decreased $12.3 million during the nine months ended September 30, 2024, from $24.6 million as of December 31, 2023 to $12.3 million as of September 30, 2024. The decrease was primarily due to a few loan relationships upgraded due to on-time payments and payoffs during the nine months ended September 30, 2024.
Allowance for Credit Losses
We maintain an allowance for credit losses (“ACL”) that represents management’s best estimate of the appropriate level of losses and risks inherent in our applicable financial assets under the current expected credit loss model. The amount of the allowance for credit losses should not be interpreted as an indication that charge-offs in future periods will necessarily occur in those amounts, or at all. The determination of the amount of allowance involves a high degree of judgment and subjectivity.
For available for sale debt securities in an unrealized loss position, the Company evaluates the securities at each measurement date to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or noncredit-related factors. Any impairment that is not credit related is recognized in other comprehensive income, net of applicable taxes. Credit-related impairment is recognized as an ACL on the balance sheet, limited to the amount by which the amortized cost basis exceeds the fair value, with a corresponding adjustment to earnings through provision for credit loss expense. As of September 30, 2024, the Company determined that all available for sale securities that experienced a decline in fair value below the amortized costs basis were due to noncredit-related factors, therefore no related ACL was recorded and there was no related provision expense recognized during the nine months ended September 30, 2024.
For held to maturity debt securities, the Company evaluates expected credit losses on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. With regard to U.S. Treasury and residential mortgage-backed securities issued by the U.S. governments, or agencies thereof, it is expected that the securities will not be settled at prices less than the amortized cost bases of the securities as such securities are backed by the full faith and
(Continued)
51.
credit of and/or guaranteed by the U.S. government. Accordingly, no allowance for credit losses has been recorded for these securities. With regard to municipal securities, management considers 1) issuer bond ratings, 2) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities, 3) internal forecasts and 4) whether or not such securities are guaranteed by the Texas Permanent School Fund or pre-refunded by the issuers. As of September 30, 2024, the Company determined there were no credit related concerns that warrant an ACL for the held to maturity portfolio.
In determining the ACL for loans held for investment, we primarily estimate losses on segments of loans with similar risk characteristics and where the potential loss can be identified and reasonably determined. For loans that do not share similar risk characteristics with our existing segments, they are evaluated individually for an ACL. Our portfolio is segmented by regulatory call report codes, with additional segments for SBA loans acquired from Westbound Bank and for SBA loans originated by us. The segments are further disaggregated by internally assigned risk rating classifications. The balance of the ACL is determined using the current expected credit loss model, which considers historical loan loss rates, changes in the nature of our loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current economic factors and reasonable and supportable forecasts of the impact of future economic conditions on loan loss rates. Please see “Critical Accounting Policies - Allowance for Credit Losses.”
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
As of September 30, 2024, the allowance for credit losses for loans totaled $28.5 million, or 1.34%, of total loans, excluding those held for sale. As of December 31, 2023, the allowance for credit losses for loans totaled $30.9 million, or 1.33%, of total loans, excluding those held for sale.
(Continued)
52.
The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:
|
|
As of and For The Nine Months Ended September 30, |
|
|
As of and For |
|
||||||
(dollars in thousands) |
|
2024 |
|
|
2023 |
|
|
2023 |
|
|||
Average loans outstanding(1) |
|
$ |
2,234,538 |
|
|
$ |
2,359,880 |
|
|
$ |
2,352,154 |
|
Gross loans outstanding at end of period(2) |
|
|
2,136,537 |
|
|
|
2,318,249 |
|
|
|
2,322,576 |
|
Allowance for credit losses at beginning of the period |
|
|
30,920 |
|
|
|
31,974 |
|
|
|
31,974 |
|
Reversal of provision for credit losses |
|
|
(1,950 |
) |
|
|
— |
|
|
|
— |
|
Charge offs: |
|
|
|
|
|
|
|
|
|
|||
Commercial and industrial |
|
|
436 |
|
|
|
392 |
|
|
|
473 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|||
Commercial real estate |
|
|
— |
|
|
|
266 |
|
|
|
277 |
|
Consumer |
|
|
99 |
|
|
|
72 |
|
|
|
139 |
|
Agriculture |
|
|
— |
|
|
|
3 |
|
|
|
3 |
|
Overdrafts |
|
|
162 |
|
|
|
229 |
|
|
|
312 |
|
Total charge-offs |
|
|
697 |
|
|
|
962 |
|
|
|
1,204 |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|||
Commercial and industrial |
|
|
192 |
|
|
|
19 |
|
|
|
19 |
|
Consumer |
|
|
33 |
|
|
|
65 |
|
|
|
68 |
|
Agriculture |
|
|
3 |
|
|
|
2 |
|
|
|
2 |
|
Overdrafts |
|
|
42 |
|
|
|
42 |
|
|
|
61 |
|
Total recoveries |
|
|
270 |
|
|
|
128 |
|
|
|
150 |
|
Net charge-offs |
|
|
427 |
|
|
|
834 |
|
|
|
1,054 |
|
Allowance for credit losses at end of period |
|
$ |
28,543 |
|
|
$ |
31,140 |
|
|
$ |
30,920 |
|
Ratio of allowance to end of period loans(2) |
|
|
1.34 |
% |
|
|
1.34 |
% |
|
|
1.33 |
% |
Ratio of net charge-offs to average loans(1) |
|
|
0.02 |
% |
|
|
0.04 |
% |
|
|
0.04 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Total nonaccrual loans |
|
$ |
5,095 |
|
|
$ |
2,712 |
|
|
$ |
5,592 |
|
Ratio of allowance to nonaccrual loans |
|
|
560.2 |
% |
|
|
1148.2 |
% |
|
|
552.9 |
% |
|
|
|
|
|
|
|
|
|
|
|||
(1) Includes average outstanding balances of loans held for sale of $801,000, $1.4 million and $1.2 million for the nine months ended September 30, 2024 and 2023, and for the year ended December 31, 2023, respectively. |
|
|||||||||||
(2) Excludes loans held for sale of $770,000, $2.5 million and $976,000 for the nine months ended September 30, 2024 and 2023, and for the year ended December 31, 2023, respectively. |
|
The ratio of allowance for credit losses to nonperforming loans increased from 552.9% at December 31, 2023 to 560.2% at September 30, 2024. Nonperforming loans decreased to $5.1 million at September 30, 2024, compared to $5.6 million at December 31, 2023.
The following table shows the ratio of net charge-offs (recoveries) to average loans outstanding by loan category for the dates indicated:
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Commercial and industrial |
|
|
0.09 |
% |
|
|
0.13 |
% |
Real estate: |
|
|
|
|
|
|
||
Construction and development |
|
|
— |
|
|
|
— |
|
Commercial real estate |
|
|
— |
|
|
|
0.03 |
% |
Farmland |
|
|
— |
|
|
|
— |
|
1-4 family residential |
|
|
— |
|
|
|
— |
|
Multi-family residential |
|
|
— |
|
|
|
— |
|
Consumer |
|
|
0.12 |
% |
|
|
0.01 |
% |
Agricultural |
|
|
(0.02 |
%) |
|
|
0.01 |
% |
Overdrafts |
|
|
33.80 |
% |
|
|
47.70 |
% |
Net charge-offs to total loans |
|
|
0.02 |
% |
|
|
0.04 |
% |
Although we believe that we have established our allowance for credit losses in accordance with GAAP and that the allowance for credit losses was adequate to provide for known and inherent losses in the portfolio at all times shown above, future provisions for credit losses will be subject to ongoing evaluations of the risks in our loan portfolio. If our primary market areas experience economic declines, if asset quality deteriorates or if we are successful in growing the size of our loan portfolio, our allowance could become inadequate and material additional provisions for credit losses could be required.
(Continued)
53.
The following table shows the allocation of the allowance for credit losses among loan categories and certain other information as of the dates indicated. The allocation of the allowance for credit losses as shown in the table should neither be interpreted as an indication of future charge-offs, nor as an indication that charge-offs in future periods will necessarily occur in these amounts or in the indicated proportions. The total allowance is available to absorb losses from any loan category.
|
|
As of September 30, 2024 |
|
|
As of December 31, 2023 |
|
||||||||||
(dollars in thousands) |
|
Amount |
|
|
Percent to |
|
|
Amount |
|
|
Percent to |
|
||||
Commercial and industrial |
|
$ |
2,929 |
|
|
|
10.26 |
% |
|
$ |
3,719 |
|
|
|
12.03 |
% |
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Construction and development |
|
|
2,534 |
|
|
|
8.88 |
% |
|
|
3,623 |
|
|
|
11.72 |
% |
Commercial real estate |
|
|
12,173 |
|
|
|
42.65 |
% |
|
|
12,257 |
|
|
|
39.64 |
% |
Farmland |
|
|
1,985 |
|
|
|
6.95 |
% |
|
|
2,231 |
|
|
|
7.22 |
% |
1-4 family residential |
|
|
7,396 |
|
|
|
25.91 |
% |
|
|
7,470 |
|
|
|
24.16 |
% |
Multi-family residential |
|
|
544 |
|
|
|
1.91 |
% |
|
|
521 |
|
|
|
1.68 |
% |
Total real estate |
|
|
24,632 |
|
|
|
86.30 |
% |
|
|
26,102 |
|
|
|
84.42 |
% |
Consumer and overdrafts |
|
|
844 |
|
|
|
2.96 |
% |
|
|
947 |
|
|
|
3.06 |
% |
Agricultural |
|
|
138 |
|
|
|
0.48 |
% |
|
|
152 |
|
|
|
0.49 |
% |
Total allowance for credit losses |
|
$ |
28,543 |
|
|
|
100.00 |
% |
|
$ |
30,920 |
|
|
|
100.00 |
% |
Securities
We use our securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk, meet collateral requirements and meet regulatory capital requirements. As of September 30, 2024, the carrying amount of our investment securities totaled $619.5 million, a increase of $19.1 million, or 3.2%, compared to $600.4 million as of December 31, 2023. Investment securities represented 20.0% and 18.9% of total assets as of September 30, 2024 and December 31, 2023, respectively.
As of September 30, 2024, securities available for sale totaled $277.6 million and securities held to maturity totaled $341.9 million. As of December 31, 2023, securities available for sale totaled $196.2 million and securities held to maturity totaled $404.2 million.
The carrying values of our investment securities classified as available for sale are adjusted for unrealized gain or loss, and any gain or loss is reported on an after-tax basis as a component of other comprehensive income in equity. As of September 30, 2024, the Company determined that all available for sale securities that experienced a decline in fair value below their amortized cost basis were impacted by noncredit-related factors and that securities held to maturity have not experienced credit deterioration; therefore, the Company carried no ACL with respect to our securities portfolio at September 30, 2024.
From time to time, we have reclassified certain securities from available for sale to held to maturity. Such transfers are made at fair value at the date of transfer. The net unrealized holding gains or losses at the date of transfer are retained in accumulated other comprehensive loss and in the carrying value of the held to maturity securities and are amortized over the remaining life of the security. The net unamortized, unrealized loss remaining on transferred securities included in accumulated other comprehensive loss in the accompanying balance sheets totaled $7.4 million at September 30, 2024, compared to a net unamortized, unrealized loss of $7.0 million at December 31, 2023. This amount will be amortized out of accumulated other comprehensive loss over the remaining life of the underlying securities as an adjustment of the yield on those securities.
The following tables summarize the amortized cost and estimated fair value of our investment securities:
|
|
As of September 30, 2024 |
|
|||||||||||||
(in thousands) |
|
Amortized Cost |
|
|
Gross |
|
|
Gross |
|
|
Fair Value |
|
||||
U.S. government agencies |
|
$ |
9,410 |
|
|
$ |
— |
|
|
$ |
736 |
|
|
$ |
8,674 |
|
Treasury securities |
|
|
44,736 |
|
|
|
3 |
|
|
|
267 |
|
|
|
44,472 |
|
Corporate bonds |
|
|
27,823 |
|
|
|
— |
|
|
|
1,823 |
|
|
|
26,000 |
|
Municipal securities |
|
|
158,825 |
|
|
|
700 |
|
|
|
5,538 |
|
|
|
153,987 |
|
Mortgage-backed securities |
|
|
338,903 |
|
|
|
3,202 |
|
|
|
21,849 |
|
|
|
320,256 |
|
Collateralized mortgage obligations |
|
|
50,381 |
|
|
|
11 |
|
|
|
6,901 |
|
|
|
43,491 |
|
Total |
|
$ |
630,078 |
|
|
$ |
3,916 |
|
|
$ |
37,114 |
|
|
$ |
596,880 |
|
(Continued)
54.
|
|
As of December 31, 2023 |
|
|||||||||||||
(in thousands) |
|
Amortized Cost |
|
|
Gross |
|
|
Gross |
|
|
Fair Value |
|
||||
U.S. government agencies |
|
$ |
9,292 |
|
|
$ |
— |
|
|
$ |
1,066 |
|
|
$ |
8,226 |
|
Treasury securities |
|
|
69,432 |
|
|
|
— |
|
|
|
1,038 |
|
|
|
68,394 |
|
Corporate bonds |
|
|
29,882 |
|
|
|
— |
|
|
|
3,077 |
|
|
|
26,805 |
|
Municipal securities |
|
|
170,497 |
|
|
|
1,105 |
|
|
|
6,123 |
|
|
|
165,479 |
|
Mortgage-backed securities |
|
|
284,291 |
|
|
|
1,014 |
|
|
|
30,726 |
|
|
|
254,579 |
|
Collateralized mortgage obligations |
|
|
56,194 |
|
|
|
19 |
|
|
|
8,978 |
|
|
|
47,235 |
|
Total |
|
$ |
619,588 |
|
|
$ |
2,138 |
|
|
$ |
51,008 |
|
|
$ |
570,718 |
|
We do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in our investment portfolio. As of September 30, 2024 and December 31, 2023, our investment portfolio did not contain any securities that are directly backed by subprime or Alt-A mortgages, non-U.S. agency mortgage-backed securities or corporate collateralized mortgage obligations.
The following tables set forth the fair value of available for sale securities and the amortized cost of held to maturity securities, expected maturities and approximated weighted average yield based on estimated annual income divided by the average amortized cost of our securities portfolio as of the dates indicated.
|
|
As of September 30, 2024 |
||||||||||||||||||||||||||||
|
|
Within One Year |
|
After One Year but |
|
After Five Years but |
|
After Ten Years |
|
Total |
||||||||||||||||||||
(dollars in thousands) |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Total |
|
|
Yield |
|||||
U.S. government agencies |
|
$ |
— |
|
|
— |
|
$ |
9,410 |
|
|
1.35% |
|
$ |
— |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
9,410 |
|
|
1.35% |
Treasury securities |
|
|
34,730 |
|
|
3.12% |
|
|
10,005 |
|
|
3.75% |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
44,735 |
|
|
3.26% |
Corporate bonds |
|
|
5,463 |
|
|
3.12% |
|
|
1,946 |
|
|
4.14% |
|
|
18,591 |
|
|
4.00% |
|
|
— |
|
|
— |
|
|
26,000 |
|
|
3.84% |
Municipal securities |
|
|
20,541 |
|
|
3.33% |
|
|
31,705 |
|
|
2.91% |
|
|
77,037 |
|
|
3.01% |
|
|
29,664 |
|
|
3.01% |
|
|
158,947 |
|
|
3.03% |
Mortgage-backed securities |
|
|
— |
|
|
— |
|
|
92,589 |
|
|
3.23% |
|
|
184,178 |
|
|
2.94% |
|
|
54,434 |
|
|
4.34% |
|
|
331,201 |
|
|
3.26% |
Collateralized mortgage obligations |
|
|
1,514 |
|
|
2.83% |
|
|
19,618 |
|
|
3.25% |
|
|
31,419 |
|
|
1.28% |
|
|
(3,366 |
) |
|
— |
|
|
49,185 |
|
|
2.05% |
Total |
|
$ |
62,248 |
|
|
3.18% |
|
$ |
165,273 |
|
|
3.10% |
|
$ |
311,225 |
|
|
2.85% |
|
$ |
80,732 |
|
|
3.90% |
|
$ |
619,478 |
|
|
3.09% |
|
|
As of December 31, 2023 |
||||||||||||||||||||||||||||
|
|
Within One Year |
|
After One Year but |
|
After Five Years but |
|
After Ten Years |
|
Total |
||||||||||||||||||||
(dollars in thousands) |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Amount |
|
|
Yield |
|
Total |
|
|
Yield |
|||||
U.S. government agencies |
|
$ |
— |
|
|
— |
|
$ |
9,292 |
|
|
1.35% |
|
$ |
— |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
9,292 |
|
|
1.35% |
Treasury securities |
|
|
39,969 |
|
|
2.21% |
|
|
29,463 |
|
|
2.92% |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
69,432 |
|
|
2.51% |
Corporate bonds |
|
|
1,980 |
|
|
3.31% |
|
|
7,228 |
|
|
3.40% |
|
|
17,597 |
|
|
4.00% |
|
|
— |
|
|
— |
|
|
26,805 |
|
|
3.80% |
Municipal securities |
|
|
8,568 |
|
|
3.63% |
|
|
43,517 |
|
|
2.90% |
|
|
68,044 |
|
|
3.06% |
|
|
50,550 |
|
|
3.17% |
|
|
170,679 |
|
|
3.08% |
Mortgage-backed securities |
|
|
— |
|
|
— |
|
|
46,823 |
|
|
1.80% |
|
|
187,027 |
|
|
2.87% |
|
|
35,834 |
|
|
3.42% |
|
|
269,684 |
|
|
2.76% |
Collateralized mortgage obligations |
|
|
1,577 |
|
|
2.89% |
|
|
17,623 |
|
|
2.77% |
|
|
30,595 |
|
|
1.48% |
|
|
4,716 |
|
|
2.81% |
|
|
54,511 |
|
|
2.10% |
Total |
|
$ |
52,094 |
|
|
2.51% |
|
$ |
153,946 |
|
|
2.46% |
|
$ |
303,263 |
|
|
2.84% |
|
$ |
91,100 |
|
|
3.25% |
|
$ |
600,403 |
|
|
2.78% |
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay. Monthly pay downs on mortgage-backed securities typically cause the average life of the securities to be much different than the stated contractual maturity. During a period of increasing
(Continued)
55.
interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and, consequently, the average life of this security is typically lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security. The weighted average life of our investment portfolio was 4.94 years with an estimated effective duration of 3.83 years as of September 30, 2024.
As of September 30, 2024 and December 31, 2023, respectively, we did not own securities of any one issuer, other than the U.S. government and its agencies, for which aggregate adjusted cost exceeded 10.0% of equity.
The average yield of our securities portfolio was 3.09% and 2.78% as of September 30, 2024 and December 31, 2023, respectively. Average yield went up 31 basis points primarily due to a 75 basis point increase in yield on treasury securities and a 49 basis point increase in yield on mortgage-backed securities, which were partially offset by a 5 basis point decrease in yield on municipal securities. As of September 30, 2024, the fair value of available for sale and amortized cost of held to maturity mortgage-backed securities and municipal securities comprised 53.5% and 25.7% of the portfolio, respectively. As of December 31, 2023, mortgage-backed securities and municipal securities comprised 44.9% and 28.4% of the portfolio, respectively.
Deposits
We offer a variety of deposit products, which have a wide range of interest rates and terms, including demand, savings, money market and time accounts. We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits.
Average total deposits for the nine months ended September 30, 2024 were $2.62 billion, a decrease of $7.4 million, or 6.1%, compared to $2.62 billion for the year ended December 31, 2023. The average rate paid on total interest-bearing deposits was 3.30% and 2.65% for the nine months ended September 30, 2024 and year ended December 31, 2023, respectively. The increase in average rates between periods was driven primarily by the continued repricing of lower rate deposits for higher rates.
The following table presents the average balance of, and rate paid on, deposits for the periods indicated:
|
|
Nine Months Ended September 30, |
|
|||||||||||||
|
|
2024 |
|
|
2023 |
|
||||||||||
(dollars in thousands) |
|
Average |
|
|
Average |
|
|
Average |
|
|
Average |
|
||||
NOW and interest-bearing demand accounts |
|
$ |
222,594 |
|
|
|
1.16 |
% |
|
$ |
270,055 |
|
|
|
1.01 |
% |
Savings accounts |
|
|
120,035 |
|
|
|
0.72 |
% |
|
|
134,914 |
|
|
|
0.75 |
% |
Money market accounts |
|
|
717,554 |
|
|
|
3.20 |
% |
|
|
710,049 |
|
|
|
2.63 |
% |
Certificates and other time deposits |
|
|
742,045 |
|
|
|
4.46 |
% |
|
|
553,376 |
|
|
|
3.06 |
% |
Total interest-bearing deposits |
|
|
1,802,228 |
|
|
|
3.30 |
% |
|
|
1,668,394 |
|
|
|
2.46 |
% |
Noninterest-bearing demand accounts |
|
|
814,117 |
|
|
|
0.00 |
% |
|
|
944,870 |
|
|
|
0.00 |
% |
Total deposits |
|
$ |
2,616,345 |
|
|
|
2.27 |
% |
|
$ |
2,613,264 |
|
|
|
1.51 |
% |
The following table presents the average balances on deposits for the periods indicated:
(dollars in thousands) |
|
For the Nine Months Ended |
|
|
For the Year Ended |
|
|
Increase |
|
|
Increase |
|
||||
NOW and interest-bearing demand accounts |
|
$ |
222,594 |
|
|
$ |
260,297 |
|
|
$ |
(37,703 |
) |
|
|
(14.48 |
%) |
Savings accounts |
|
|
120,035 |
|
|
|
134,409 |
|
|
|
(14,374 |
) |
|
|
(10.69 |
%) |
Money market accounts |
|
|
717,554 |
|
|
|
707,840 |
|
|
|
9,714 |
|
|
|
1.37 |
% |
Certificates and other time deposits |
|
|
742,045 |
|
|
|
596,212 |
|
|
|
145,833 |
|
|
|
24.46 |
% |
Total interest-bearing deposits |
|
|
1,802,228 |
|
|
|
1,698,758 |
|
|
|
103,470 |
|
|
|
6.09 |
% |
Noninterest-bearing demand accounts |
|
|
814,117 |
|
|
|
924,945 |
|
|
|
(110,828 |
) |
|
|
(11.98 |
%) |
Total deposits |
|
$ |
2,616,345 |
|
|
$ |
2,623,703 |
|
|
$ |
(7,358 |
) |
|
|
(0.28 |
%) |
The ratio of average noninterest-bearing deposits to average total deposits for the nine months ended September 30, 2024 and year ended December 31, 2023 was 31.1% and 35.3%, respectively.
Total deposits as of September 30, 2024 were $2.67 billion, a increase of $35.7 million, or 1.4%, compared to $2.63 billion as of December 31, 2023.
Noninterest-bearing deposits as of September 30, 2024 were $839.6 million, compared to $853.0 million as of December 31, 2023, a decrease of $13.4 million, or 1.6%.
(Continued)
56.
Total interest-bearing deposits as of September 30, 2024 and December 31, 2023 were $1.83 billion and $1.78 billion, respectively, which represented an increase of $49.1 million, or 2.8%.
The aggregate amount of certificates and other time deposits in denominations greater than $250,000 as of September 30, 2024 and December 31, 2023 was $314.4 million and $279.0 million, respectively.
The amount of uninsured certificates of deposit will differ from the total amount of certificates of deposit greater than $250,000 due to various factors, including joint account ownership. The following table sets forth the amount of uninsured certificates of deposit greater than $250,000 by time remaining until maturity as of September 30, 2024.
(dollars in thousands) |
|
September 30, 2024 |
|
|
Under 3 months |
|
$ |
54,641 |
|
3 to 6 months |
|
|
105,108 |
|
6 to 12 months |
|
|
78,271 |
|
Over 12 months |
|
|
3,003 |
|
Total |
|
$ |
241,023 |
|
Borrowings
We utilize short-term and long-term borrowings to supplement deposits to fund our lending and investment activities, each of which is discussed below.
Federal Home Loan Bank (FHLB) Advances. The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans. As of September 30, 2024 and December 31, 2023, total borrowing capacity of $1,048.6 million and $939.8 million, respectively, was available under this arrangement. Our outstanding FHLB advances mature within one year. As of September 30, 2024, approximately $1.83 billion in real estate loans were pledged as collateral for our FHLB borrowings. We utilize these borrowings to meet liquidity needs and to hedge interest rate risk. We had no outstanding advances as of September 30, 2024.
Federal Reserve Bank of Dallas. The Federal Reserve Bank of Dallas has an available borrower in custody arrangement, which allows us to borrow on a collateralized basis. Certain commercial and industrial and consumer loans are pledged under this arrangement. We maintain this borrowing arrangement to meet liquidity needs pursuant to our contingency funding plan. As of September 30, 2024 and December 31, 2023, $232.5 million and $222.2 million, respectively, were available under this arrangement. As of September 30, 2024 and December 31, 2023, approximately $272.9 million and $290.7 million, respectively, in consumer and commercial and industrial loans were pledged as collateral. As of September 30, 2024 and December 31, 2023, no borrowings were outstanding under this arrangement.
Subordinated Debt, Trust Preferred Securities and Other Debentures. We have Debentures relating to the issuance of trust preferred securities. In July 2006, Trust III issued $2.0 million in trust preferred securities to a third party in a private placement. Concurrent with the issuance of the trust preferred securities, Trust III issued common securities to the Company in the aggregate liquidation value of $62,000. Trust III invested the total proceeds from the sale of the trust preferred securities and the common securities in $2.1 million of the Company’s Debentures, which will mature on October 1, 2036.
In March 2015, we acquired DCB Trust I, which issued $5.0 million in trust preferred securities to a third party in a private placement. Concurrent with the issuance of the trust preferred securities, DCB Trust I issued common securities to the Company in the aggregate liquidation value of $155,000. DCB Trust I invested the total proceeds from the sale of the trust preferred securities and the common securities in $5.2 million of the Company’s Debentures, which will mature on June 15, 2037.
With certain exceptions, the amount of the principal and any accrued and unpaid interest on the Debentures are subordinated in right of payment to the prior payment in full of all of our senior indebtedness. The terms of the Debentures are such that they qualify as Tier 1 capital under the Federal Reserve’s regulatory capital guidelines applicable to bank holding companies. Interest on the Trust III Debentures is payable at a variable rate per annum, reset quarterly, equal to the then-current three month term Secured Overnight Financing Rate ("SOFR") plus 1.93%. Interest on the DCB Trust I Debentures is payable at a variable rate per annum, reset quarterly, equal to 3-month SOFR plus 2.06%. The interest is deferrable on a cumulative basis for up to five consecutive years following a suspension of dividend payments on all other capital stock. No principal payments are due until maturity for each of the Debentures.
Both the DCB Trust I Debentures and the Trust III Debentures are redeemable, in whole or in part, at our option after at least 30, but not more than 60, days' notice, on any interest payment date, at a redemption price equal to 100% of the amount to be redeemed, plus accrued interest to the date of redemption.
(Continued)
57.
On March 4, 2022, the Company completed a private placement of $35.0 million aggregate principal amount of its fixed-to-floating rate subordinated note due April 1, 2032. The subordinated note initially bears a fixed interest rate of 3.625% per year, due semi-annually in arrears on April 1 and October 1. Commencing on April 1, 2027, the interest rate on the subordinated note will reset each quarter at a floating interest rate equal to the then-current three month term SOFR plus 192 basis points. The Company may at its option redeem in whole or in part the subordinated note on or after March 4, 2027 without a premium. The subordinated note is treated as Tier 2 Capital for regulatory purposes (subject to reductions in the amount includable as Tier 2 capital in the final five years prior to maturity), and is presented net of $332,000 in related unamortized issuance costs on the consolidated balance sheets.
On May 1, 2020, the Company issued $10.0 million in debentures to directors and other related parties. The debentures have stated maturity dates between November 1, 2020 and November 1, 2024, and bear interest at fixed annual rates between 1.00% and 4.00%. The Company pays interest semi-annually on May 1st and November 1st in arrears during the term of the debentures. Various portions of these debentures have matured since issuance and $2.0 million remains outstanding as of September 30, 2024. The debentures are redeemable by the Company at its option, in whole in or part, at any time on or before the due date of any debenture. The redemption price is equal to 100% of the face amount of the debenture redeemed, plus all accrued but unpaid interest.
Other Borrowings. We have historically used a line of credit with a correspondent bank as a source of funding for working capital needs, the payment of dividends when there is a temporary timing difference in cash flows, and repurchases of equity securities. In March 2017, we entered into an unsecured revolving line of credit for $25.0 million, and we renewed that line of credit in March 2024. The line of credit bears interest at the prime rate (8.00% as of September 30, 2024) subject to a floor of 3.50%, with quarterly interest payments, and matures in March 2025. As of September 30, 2024, there was no outstanding balance on the line of credit.
Liquidity and Capital Resources
Liquidity
Liquidity involves our ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate on an ongoing basis and manage unexpected events. For the nine months ended September 30, 2024 and the year ended December 31, 2023, liquidity needs were primarily met by core deposits, security and loan maturities and amortizing investment and loan portfolios. Although access to purchased funds from correspondent banks and overnight or longer term advances from the FHLB and the Federal Reserve Bank of Dallas are available, and have been utilized on occasion to take advantage of investment opportunities, we do not generally rely on these external funding sources. As of September 30, 2024 and December 31, 2023, we maintained two federal funds lines of credit with commercial banks that provide for the availability to borrow up to an aggregate $75.0 million in federal funds. There were no funds under these lines of credit outstanding as of September 30, 2024 and December 31, 2023.
Contingent liquidity sources and availability as of September 30, 2024 are provided below. The table below shows our total lines of credit and current borrowings as of September 30, 2024 and total amounts available for future borrowings, if necessary.
|
|
September 30, 2024 |
|
|
Total Available |
|
||||||
(dollars in thousands) |
|
Line of Credit |
|
|
Borrowings |
|
|
|
|
|||
FHLB advances |
|
$ |
1,048,613 |
|
|
$ |
— |
|
|
$ |
1,048,613 |
|
Federal Reserve discount window |
|
|
232,491 |
|
|
|
— |
|
|
|
232,491 |
|
Federal funds lines of credit |
|
|
75,000 |
|
|
|
— |
|
|
|
75,000 |
|
Correspondent bank line of credit |
|
|
25,000 |
|
|
|
— |
|
|
|
25,000 |
|
Total liquidity lines |
|
|
|
|
|
|
|
$ |
1,381,104 |
|
(Continued)
58.
The following table illustrates, during the periods presented, the composition of our funding sources and the average assets in which those funds are invested as a percentage of average total assets for the period indicated. Average assets were $3.13 billion for the nine months ended September 30, 2024 and $3.25 billion for the year ended December 31, 2023.
|
|
Nine Months Ended |
|
|
Year Ended |
|
||
Sources of Funds: |
|
|
|
|
|
|
||
Deposits: |
|
|
|
|
|
|
||
Noninterest-bearing |
|
|
26.05 |
% |
|
|
28.45 |
% |
Interest-bearing |
|
|
57.66 |
% |
|
|
52.25 |
% |
Advances from FHLB |
|
|
2.70 |
% |
|
|
6.96 |
% |
Line of credit |
|
|
0.01 |
% |
|
|
0.13 |
% |
Subordinated debt |
|
|
1.43 |
% |
|
|
1.47 |
% |
Securities sold under agreements to repurchase |
|
|
1.28 |
% |
|
|
0.63 |
% |
Accrued interest and other liabilities |
|
|
1.16 |
% |
|
|
0.96 |
% |
Equity |
|
|
9.71 |
% |
|
|
9.15 |
% |
Total |
|
|
100.00 |
% |
|
|
100.00 |
% |
|
|
|
|
|
|
|
||
Uses of Funds: |
|
|
|
|
|
|
||
Loans |
|
|
70.53 |
% |
|
|
71.38 |
% |
Securities available for sale |
|
|
7.74 |
% |
|
|
5.61 |
% |
Securities held to maturity |
|
|
11.68 |
% |
|
|
13.81 |
% |
Nonmarketable equity securities |
|
|
0.71 |
% |
|
|
0.84 |
% |
Federal funds sold |
|
|
1.65 |
% |
|
|
1.41 |
% |
Interest-bearing deposits in other banks |
|
|
0.17 |
% |
|
|
0.18 |
% |
Other noninterest-earning assets |
|
|
7.52 |
% |
|
|
6.77 |
% |
Total |
|
|
100.00 |
% |
|
|
100.00 |
% |
|
|
|
|
|
|
|
||
Average noninterest-bearing deposits to average deposits |
|
|
31.12 |
% |
|
|
35.25 |
% |
Average loans to average deposits |
|
|
85.41 |
% |
|
|
89.65 |
% |
Our primary source of funds is deposits, and our primary use of funds is loans. We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans, including average loans held for sale, decreased $125.3 million, or 5.3%, for the nine months ended September 30, 2024, compared to the same period in 2023, while our average deposits increased $3.1 million, or 0.1%, for the same time period. We predominantly invest excess deposits in overnight deposits with our correspondent banks, federal funds sold, securities, interest-bearing deposits at other banks or other short-term liquid investments until needed to fund loan growth.
As of September 30, 2024, we had $302.3 million in outstanding commitments to extend credit and $9.6 million in commitments associated with outstanding standby and commercial letters of credit. As of December 31, 2023, we had $336.0 million in outstanding commitments to extend credit and $7.5 million in commitments associated with outstanding standby and commercial letters of credit. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.
As of September 30, 2024 and December 31, 2023, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. As of September 30, 2024, we had cash and cash equivalents of $162.9 million, compared to $89.5 million as of December 31, 2023. The increase was primarily due to an increase in federal funds sold of $71.8 million, which is used for liquidity purposes.
Capital Resources
Total equity increased to $319.3 million as of September 30, 2024, compared to $303.8 million as of December 31, 2023, an increase of $15.4 million, or 5.1%. The increase from December 31, 2023 was due to net earnings attributable to Guaranty Bancshares, Inc. of $21.5 million and a positive shift in our net unrealized losses on securities during the period. The increase was offset primarily by the payment of dividends of $8.3 million and by the repurchase of stock totaling $6.3 million during the nine months ended September 30, 2024.
Capital management consists of providing equity and other instruments that qualify as regulatory capital to support current and future operations. Banking regulators view capital levels as important indicators of an institution’s financial soundness. As a general matter, FDIC-insured depository institutions and their holding companies are required to maintain minimum capital relative to the amount and types of assets they hold. We are subject to certain regulatory capital requirements at the bank holding company and bank levels. As of September 30, 2024 and December 31, 2023, we were
(Continued)
59.
in compliance with all applicable regulatory capital requirements at the bank and bank holding company levels, and the Bank was classified as “well capitalized,” for purposes of the prompt corrective action regulations. As we deploy our capital, our regulatory capital levels may decrease depending on our level of earnings and provisions for credit losses. However, we expect to closely monitor our loan portfolio, operating expenses and overall capital levels in order to remain in compliance with all regulatory capital standards applicable to us.
The following table presents our regulatory capital ratios as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||||||||||
(dollars in thousands) |
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
||||
Guaranty Bancshares, Inc. (consolidated) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total capital (to risk-weighted assets) |
|
$ |
375,097 |
|
|
|
16.59 |
% |
|
$ |
367,526 |
|
|
|
15.22 |
% |
Tier 1 capital (to risk-weighted assets) |
|
|
312,161 |
|
|
|
13.81 |
% |
|
|
302,757 |
|
|
|
12.53 |
% |
Tier 1 capital (to average assets) |
|
|
312,161 |
|
|
|
10.21 |
% |
|
|
302,757 |
|
|
|
9.47 |
% |
Common equity tier 1 capital (to risk-weighted assets) |
|
|
304,944 |
|
|
|
13.49 |
% |
|
|
295,540 |
|
|
|
12.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Guaranty Bank & Trust, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total capital (to risk weighted assets) |
|
$ |
370,734 |
|
|
|
16.41 |
% |
|
$ |
373,778 |
|
|
|
15.49 |
% |
Tier 1 capital (to risk weighted assets) |
|
|
342,492 |
|
|
|
15.16 |
% |
|
|
343,607 |
|
|
|
14.24 |
% |
Tier 1 capital (to average assets) |
|
|
342,492 |
|
|
|
11.24 |
% |
|
|
343,607 |
|
|
|
10.78 |
% |
Common equity tier 1 capital (to risk-weighted assets) |
|
|
342,492 |
|
|
|
15.16 |
% |
|
|
343,607 |
|
|
|
14.24 |
% |
Contractual Obligations
The following table summarizes contractual obligations and other commitments to make future payments as of September 30, 2024, which consist of future cash payments associated with our contractual obligations.
|
|
As of September 30, 2024 |
|
|||||||||||||||||
(in thousands) |
|
1 year |
|
|
More than 1 |
|
|
3 years or |
|
|
5 years |
|
|
Total |
|
|||||
Time deposits |
|
$ |
701,031 |
|
|
$ |
47,140 |
|
|
$ |
3,727 |
|
|
$ |
— |
|
|
$ |
751,898 |
|
Subordinated debt |
|
|
2,000 |
|
|
|
— |
|
|
|
— |
|
|
|
42,217 |
|
|
|
44,217 |
|
Operating leases |
|
|
2,387 |
|
|
|
4,028 |
|
|
|
3,357 |
|
|
|
3,538 |
|
|
|
13,310 |
|
Total |
|
$ |
705,418 |
|
|
$ |
51,168 |
|
|
$ |
7,084 |
|
|
$ |
45,755 |
|
|
$ |
809,425 |
|
Off-Balance Sheet Items
In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit and standby and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in our consolidated balance sheets.
Our commitments associated with outstanding standby and commercial letters of credit and commitments to extend credit expiring by period as of September 30, 2024 are summarized below. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the amounts shown do not necessarily reflect the actual future cash funding requirements.
|
|
As of September 30, 2024 |
|
|||||||||||||||||
(in thousands) |
|
1 year |
|
|
More than |
|
|
3 years or |
|
|
5 years |
|
|
Total |
|
|||||
Standby and commercial letters of credit |
|
$ |
4,918 |
|
|
$ |
2,980 |
|
|
$ |
— |
|
|
$ |
1,680 |
|
|
$ |
9,578 |
|
Commitments to extend credit |
|
|
181,589 |
|
|
|
63,787 |
|
|
|
26,431 |
|
|
|
30,530 |
|
|
|
302,337 |
|
Total |
|
$ |
186,507 |
|
|
$ |
66,767 |
|
|
$ |
26,431 |
|
|
$ |
32,210 |
|
|
$ |
311,915 |
|
Standby and commercial letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. In the event of nonperformance by the customer, we have rights to the underlying collateral, which can include commercial real estate, physical plant and property, inventory, receivables, cash and/or marketable securities. Our credit risk associated with issuing letters of credit is essentially the same as the risk involved in extending
(Continued)
60.
loan facilities to our customers. Management evaluated the likelihood of funding the standby and commercial letters of credit as of September 30, 2024, and determined the likelihood to be improbable. Therefore, no ACL was recorded for standby and commercial letters of credit as of September 30, 2024.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being fully drawn upon, the total commitment amounts disclosed above do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if considered necessary by us, upon extension of credit, is based on management’s credit evaluation of the customer.
Loan agreements executed in connection with construction loans and commercial lines of credit have standard conditions which must be met prior to the Company being required to provide additional funding, including conditions precedent that typically include: (i) no event of default or potential default has occurred; (ii) that no material adverse events have taken place that would materially affect the borrower or the value of the collateral, (iii) that the borrower remains in compliance with all loan obligations and covenants and has made no misrepresentations; (iv) that the collateral has not been damaged or impaired; (v) that the project remains on budget and in compliance with all laws and regulations; and (vi) that all management agreements, lease agreements and franchise agreements that affect the value of the collateral remain in force. If the conditions precedent have not been met, the Company retains the option to cease current draws and/or future funding. As a result of these conditions within our loan agreements, management believes the credit risk of these off balance sheet items is minimal and we recorded no ACL with respect to these loan agreements as of September 30, 2024.
Interest Rate Sensitivity and Market Risk
As a financial institution, our primary component of market risk is interest rate volatility. Our asset liability and funds management policy provides management with the guidelines for effective funds management, and we have established a measurement system for monitoring our net interest rate sensitivity position. We have historically managed our sensitivity position within our established guidelines.
Inflation in the U.S. remains elevated but has improved from very high levels in recent years. The high inflation was primarily a result of lingering effects from the COVID-19 pandemic and related governmental policies, as well as other geo-political factors. However, unlike many industrial companies, substantially all of our assets and liabilities are monetary in nature, which means that interest rates have a more significant impact on our performance than the effects of general levels of inflation.
To combat record levels of inflation, the Federal Reserve approved its first interest rate increase in the current cycle in March 2022 and raised interest rates by 525 basis points over 15 months, before lowering rates by 50 basis points during the three months ended September 30, 2024. If the Federal Reserve continues to decrease interest rates, we expect those decreases to have a slightly positive impact on our net income in the short term due to timing differences in asset and liability repricing, and we expect a net positive impact on our net income, despite likely absolute increases in our operating expenses due to inflation.
Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on most of our assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair market values. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while at the same time maximizing income.
We manage our exposure to interest rates by structuring our balance sheet in the ordinary course of business. We do not enter into instruments such as leveraged derivatives, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets.
Our exposure to interest rate risk is managed by the asset-liability committee of the Bank, in accordance with policies approved by its board of directors. The committee formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the committee considers the impact on earnings and capital on the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The committee meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale
(Continued)
61.
activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the committee reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management employs methodologies to manage interest rate risk, which include an analysis of relationships between interest-earning assets and interest-bearing liabilities and an interest rate shock simulation model.
We use interest rate risk simulation models and shock analyses to test the interest rate sensitivity of net interest income and fair value of equity, and the impact of changes in interest rates on other financial metrics. Contractual maturities and re-pricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Average life of non-maturity deposit accounts are based on standard regulatory decay assumptions and are incorporated into the model. The assumptions used are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.
On a quarterly basis, we run two simulation models including a static balance sheet and dynamic growth balance sheet. These models test the impact on net interest income and fair value of equity from changes in market interest rates under various scenarios. Under the static and dynamic growth models, rates are shocked instantaneously and ramped rate changes over a twelve-month horizon based upon parallel and non-parallel yield curve shifts. Parallel shock scenarios assume instantaneous parallel movements in the yield curve compared to a flat yield curve scenario. Non-parallel simulation involves analysis of interest income and expense under various changes in the shape of the yield curve. Our internal policy regarding internal rate risk simulations currently specifies that for instantaneous parallel shifts of the yield curve, estimated net income at risk for the subsequent one-year period should not decline by more than 10.0% for a 100 basis point shift, 15.0% for a 200 basis point shift and 25.0% for a 300 basis point shift.
The following table summarizes the simulated change in net interest income and fair value of equity over a 12-month horizon as of:
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
||||||||||
Change in Interest Rates |
|
Percent Change |
|
|
Percent Change |
|
|
Percent Change |
|
|
Percent Change |
|
||||
+300 |
|
|
(1.52 |
%) |
|
|
(11.32 |
%) |
|
|
(2.31 |
%) |
|
|
(19.90 |
%) |
+200 |
|
|
(1.14 |
%) |
|
|
(6.22 |
%) |
|
|
(1.64 |
%) |
|
|
(12.07 |
%) |
+100 |
|
|
(0.91 |
%) |
|
|
(2.63 |
%) |
|
|
(1.13 |
%) |
|
|
(5.77 |
%) |
Base |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
-100 |
|
|
(0.52 |
%) |
|
|
0.73 |
% |
|
|
(0.57 |
%) |
|
|
2.67 |
% |
-200 |
|
|
(0.43 |
%) |
|
|
(1.11 |
%) |
|
|
0.07 |
% |
|
|
3.13 |
% |
The results are primarily due to behavior of demand, money market and savings deposits during such rate fluctuations. We have found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various strategies.
Impact of Inflation
Our consolidated financial statements and related notes included elsewhere in this Report have been prepared in accordance with GAAP. GAAP requires the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative value of money over time due to inflation or deflation.
Unlike many industrial companies, substantially all of our assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on our performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services. However, other operating expenses do reflect general levels of inflation.
(Continued)
62.
Non-GAAP Financial Measures
Our accounting and reporting policies conform to GAAP and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional financial measures discussed in this Report as being non-GAAP financial measures. We classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both. We consider the use of select non-GAAP financial measures and ratios to be useful for financial and 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 or by presenting certain metrics on a fully taxable equivalent basis. 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.
The non-GAAP financial measures that we discuss in this Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this Report may differ from that of other companies reporting measures with similar names. It is important to understand how other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures we have discussed in this Report when comparing such non-GAAP financial measures.
The following tables reconcile, as of and for the dates set forth below, the following financial measures:
Net Unrealized Loss on Securities, Tax Effected, as a Percentage of Total Equity
(dollars in thousands) |
|
September 30, 2024 |
|
|
Total equity(1) |
|
$ |
319,293 |
|
Less: net unrealized loss on HTM securities, tax effected |
|
|
(17,852 |
) |
Total equity, including net unrealized loss on AFS and HTM securities |
|
$ |
301,441 |
|
|
|
|
|
|
Net unrealized loss on AFS securities, tax effected |
|
|
8,374 |
|
Net unrealized loss on HTM securities, tax effected |
|
|
17,852 |
|
Net unrealized loss on AFS and HTM securities, tax effected |
|
$ |
26,226 |
|
|
|
|
|
|
Net unrealized loss on securities as % of total equity(1) |
|
|
8.2 |
% |
Total equity before impact of unrealized losses |
|
$ |
327,667 |
|
Net unrealized loss on securities as % of total equity before impact of unrealized losses |
|
|
8.0 |
% |
|
|
|
|
|
Total average assets |
|
$ |
3,066,380 |
|
Total equity to average assets |
|
|
10.4 |
% |
Total equity, adjusted for tax effected net unrealized loss, to average assets |
|
|
9.8 |
% |
|
|
|
|
|
(1) Includes the net unrealized loss on AFS securities of $8.4 million, tax effected. |
|
|
|
Cost of Total Deposits
|
|
Quarter Ended |
|
|||||||||
(dollars in thousands) |
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
September 30, 2023 |
|
|||
Total average interest-bearing deposits |
|
$ |
1,821,395 |
|
|
$ |
1,795,958 |
|
|
$ |
1,726,218 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|||
Noninterest-bearing deposits |
|
|
800,573 |
|
|
|
818,290 |
|
|
|
888,772 |
|
Total average deposits |
|
$ |
2,621,968 |
|
|
$ |
2,614,248 |
|
|
$ |
2,614,990 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total deposit-related interest expense |
|
$ |
15,243 |
|
|
$ |
14,824 |
|
|
$ |
13,069 |
|
|
|
|
|
|
|
|
|
|
|
|||
Average cost of interest-bearing deposits |
|
|
3.33 |
% |
|
|
3.32 |
% |
|
|
3.00 |
% |
Average cost of total deposits |
|
|
2.31 |
|
|
|
2.28 |
|
|
|
1.98 |
|
Cautionary Notice Regarding Forward-Looking Statements
(Continued)
63.
This Report, our other filings with the SEC, and other press releases, documents, reports and announcements that we make, issue or publish may contain statements that we believe are “forward-looking statements” within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance, including our future revenues, income, expenses, provision for taxes, effective tax rate, earnings per share and cash flows, our future capital expenditures and dividends, our future financial condition and changes therein, including changes in our loan portfolio and allowance for credit losses, our future capital structure or changes therein, the plan and objectives of management for future operations, our future or proposed acquisitions, the future or expected effect of acquisitions on our operations, results of the operations and financial condition, our future economic performance and the statements of the assumptions underlying any such statement. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following:
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this Report. If one or more events related to these or other risks or uncertainties materialize, or if our
(Continued)
64.
underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for us to predict which will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company manages market risk, which, as a financial institution is primarily interest rate volatility, through the Asset-Liability Committee of the Bank, in accordance with policies approved by its board of directors. The Company uses an interest rate risk simulation model and shock analysis to test the interest rate sensitivity of net interest income and fair value of equity, and the impact of changes in interest rates on other financial metrics. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Interest Rate Sensitivity and Market Risk” herein for a discussion of how we manage market risk.
Item 4. Controls and Procedures
Evaluation of disclosure controls and procedures:
As of the end of the period covered by this Report, the Company carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management was required to apply judgment in evaluating its controls and procedures. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective as of the end of the period covered by this Report.
Changes in internal control over financial reporting:
There were no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company is from time to time subject to claims and litigation arising in the ordinary course of business. These claims and litigation may include, among other things, allegations of violation of banking and other applicable regulations, competition law, labor laws and consumer protection laws, as well as claims or litigation relating to intellectual property, securities, breach of contract and tort. The Company intends to defend itself vigorously against any pending or future claims and litigation.
At this time, in the opinion of management, the likelihood is remote that the impact of such proceedings, either individually or in the aggregate, would have a material adverse effect on the Company’s combined results of operations, financial condition or cash flows. However, one or more unfavorable outcomes in any claim or litigation against the Company could have a material adverse effect for the period in which they are resolved. In addition, regardless of their merits or their ultimate outcomes, such matters are costly, divert management’s attention and may materially adversely affect the Company’s reputation, even if resolved in the Company’s favor.
Item 1A. Risk Factors
In evaluating an investment in the Company’s common stock, investors should consider carefully, among other things, the risk factors previously disclosed under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, and other risks included in the Company’s filings with the SEC. The Company’s business could be harmed by any of these risks. The trading price of the Company’s common stock could decline due to
(Continued)
65.
any of these risks, and you may lose all or part of your investment. There have been no material changes in the Company’s risk factors from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On April 21, 2022, the Company announced the adoption of a stock repurchase program that authorized the repurchase of up to 1,000,000 shares of the Company common stock, which was effective until April 21, 2024. On March 13, 2024, the Company approved a new stock repurchase program that authorized the repurchase of up to 1,250,000 shares of the Company common stock. The new stock repurchase program became effective on April 21, 2024 and will continue to be in effect until the earlier of April 21, 2026, or the date all shares authorized for repurchase under the program have been repurchased, unless shortened or extended by the board of directors. The repurchase plan permits shares to be acquired from time to time in the open market or negotiated transactions at prices management considers to be attractive and in the best interest of both the Company and its shareholders, subject to compliance with applicable laws and regulations, general market and economic conditions, the financial and regulatory condition of the Company, liquidity and other factors.
The table below contains information regarding all shares repurchased by the Company during the periods indicated.
Period |
|
Total |
|
|
Average Price |
|
|
Total Number of Shares |
|
|
Maximum Number of |
|
||||
July, 2024 |
|
|
18,302 |
|
|
$ |
30.42 |
|
|
|
18,302 |
|
|
|
867,271 |
|
August, 2024 |
|
|
41,694 |
|
|
|
30.75 |
|
|
|
41,694 |
|
|
|
825,577 |
|
September, 2024 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
825,577 |
|
Total |
|
|
59,996 |
|
|
$ |
30.65 |
|
|
|
59,996 |
|
|
|
|
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
(Continued)
66.
Item 6. Exhibits
Exhibit Number |
|
Description of Exhibit |
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
The other instruments defining the rights of the long-term debt securities of Guaranty Bancshares, Inc. and its subsidiaries are omitted pursuant to section (b)(4)(iii)(A) of Item 601 of Regulation S-K. Guaranty Bancshares, Inc. hereby agrees to furnish copies of these instruments to the SEC upon request. |
|
|
|
31.1* |
|
|
|
|
|
31.2* |
|
|
|
|
|
32.1** |
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.2** |
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
101.INS |
|
XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
101.SCH |
|
Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents* |
104 |
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)* |
______________________________
* |
Filed with this Quarterly Report on Form 10-Q |
** |
Furnished with this Quarterly Report on Form 10-Q |
(Continued)
67.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
GUARANTY BANCSHARES, INC. |
|
|
(Registrant) |
|
|
|
Date: November 6, 2024 |
|
/s/ Tyson T. Abston |
|
|
Tyson T. Abston |
|
|
Chairman of the Board & Chief Executive Officer |
|
|
|
Date: November 6, 2024 |
|
/s/ Shalene A. Jacobson |
|
|
Shalene A. Jacobson |
|
|
Chief Financial Officer |
68.