EX-99.1 2 gnty2017930exhibit991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

Press Release
For Immediate Release

         
    

Guaranty Bancshares, Inc. Reports
Third Quarter Financial Results

MOUNT PLEASANT, Texas, October 23, 2017 /GlobeNewswire/ -- Guaranty Bancshares, Inc. (NASDAQ: GNTY), the holding company for Guaranty Bank & Trust, N.A. today reported third quarter 2017 results. The company's net income available to common shareholders was $4.1 million, or $0.37 per basic share, for the quarter ended September 30, 2017, compared to $3.4 million, or $0.38 per basic share, for the quarter ended September 30, 2016. The growth in net income was primarily attributable to growth in net interest income, before the provision for loan losses, of $1.4 million and an increase in noninterest income of $300,000. Returns on average assets and average equity for the third quarter were 0.87% and 7.99%, respectively, compared to 0.75% and 9.20%, respectively, for the same period during 2016. The company's earnings per share and return on average equity were impacted by the issuance of 2,300,000 shares of common stock in the company's initial public offering, which closed in May 2017.

Net interest income for the third quarter of 2017 and 2016 was $15.1 million and $13.7 million, respectively, an increase of 10.5%. Net interest margin for the third quarter of 2017 and 2016 was 3.38% and 3.26%, respectively. Net interest income and net interest margin, on a taxable equivalent basis, was $15.5 million and 3.55%, respectively, for the third quarter of 2017.

The provision for loan losses was $800,000 in the third quarter of 2017, compared with $800,000 in the second quarter of 2017 and $840,000 in the third quarter of 2016. The provision for loan losses in the third quarter of 2017 remained consistent with the prior year's quarter despite loan portfolio growth of 6.35% from September 30, 2016, primarily because a large specific reserve was calculated in the third quarter of 2016 that resulted in a higher provision at that time. The level of provision during the third quarter of 2017 is primarily attributable to specific reserves calculated for certain impaired loans and a slight increase in general reserves due to minor increases in some qualitative factors. Nonperforming assets as a percentage of total loans were 0.78% at September 30, 2017, compared to 0.71% at June 30, 2017, and 0.94% at September 30, 2016.

Noninterest income increased 8.8% in the third quarter of 2017 to $3.7 million, compared to $3.4 million in the same quarter a year ago. Merchant and debit card fees increased 12.8% to $778,000, compared to $690,000 in the same quarter last year due to continued growth in net new accounts and debit cards. Gain on sales of loans increased 21.2%, from $486,000 during the third quarter of 2016 to $589,000 in the third quarter of 2017. Other categories of noninterest income increased with the continued growth of the bank.

Noninterest expense for the third quarter of 2017 totaled $12.2 million, compared to $11.5 million for the third quarter of 2016, an increase of 6.0%. The increase in noninterest expense in the third quarter of 2017 was primarily driven by a $359,000 increase in salary and employee benefit expense when compared to the same quarter a year ago, a $218,000 increase in occupancy expenses and a $211,000 increase in legal and professional fees. The increase was partially offset by decreases in FDIC insurance expense of $138,000 and other non-interest expenses of $168,000. The company's efficiency ratio in the third quarter of 2017 was 64.70%, compared to 67.51% in the same quarter last year.

For the nine months ended September 30, 2017, net income increased 36.1% to $11.6 million from $8.5 million for the same period a year ago. Basic earnings per share rose to $1.17 for the nine months ended September 30, 2017 from $0.95 during the same period last year. Net interest income increased 10.9% to $44.1 million for the nine months ended September 30, 2017 from $39.8 million during the same period a year ago. The provision for loan losses totaled $2.3 million, compared to $3.2 million for the nine months ended September 30, 2016. Noninterest income was $10.5 million for the nine months ended September 30, 2017, compared to $9.6 million a year ago. Noninterest expense was $36.1 million for the nine months ended September 30, 2017, compared to $34.3 million during the same period last year.

As of September 30, 2017, consolidated assets for the company totaled $1.9 billion, compared to $1.8 billion at December 31, 2016 and $1.8 billion at September 30, 2016. Loans totaled $1.3 billion at quarter end, compared to loans of $1.2 billion at December 31, 2016, and $1.2 billion at September 30, 2016. Deposits totaled $1.6 billion at September 30, 2017, compared to $1.6 billion at December 31, 2016, and $1.5 billion at September 30, 2016. Shareholders' equity rose to $207.3 million as of September 30, 2017, compared to $141.9 million at December 31, 2016, and $148.0 million at September 30, 2016, primarily as a result of operating earnings and the proceeds of the Company's initial public offering.

The company's Chairman and Chief Executive Officer, Ty Abston, said, "We are pleased with our third quarter and year-to-date results. During the third quarter, we also announced our expansion into the growth markets of Austin and Ft. Worth, Texas. We are very pleased with the initial reception we’ve received in these new markets and feel they will be additive to Guaranty’s future growth prospects."







Guaranty Bancshares, Inc.
Consolidated Financial Summary (Unaudited)
(In thousands, except share and per share data)
 
As of
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
33,736

 
$
36,389

 
$
32,576

 
$
39,605

 
$
31,233

Federal funds sold
34,250

 
17,700

 
83,175

 
60,600

 
61,175

Interest-bearing deposits
27,075

 
29,217

 
28,006

 
27,338

 
26,891

Total cash and cash equivalents
95,061

 
83,306

 
143,757

 
127,543

 
119,299

Securities available for sale
238,133

 
246,233

 
214,463

 
156,925

 
143,243

Securities held to maturity
179,081

 
182,248

 
185,837

 
189,371

 
193,083

Loans held for sale
3,400

 
2,435

 
1,446

 
2,563

 
3,086

Loans, net
1,294,847

 
1,284,318

 
1,241,215

 
1,233,651

 
1,218,175

Accrued interest receivable
6,440

 
7,631

 
6,304

 
7,419

 
5,904

Premises and equipment, net
43,958

 
44,491

 
44,823

 
44,810

 
45,043

Other real estate owned
1,929

 
1,733

 
1,637

 
1,692

 
1,384

Cash surrender value of life insurance
18,376

 
18,035

 
17,922

 
17,804

 
17,212

Deferred tax asset
4,267

 
4,121

 
4,426

 
4,892

 
3,650

Core deposit intangible, net
2,870

 
3,016

 
3,162

 
3,308

 
3,453

Goodwill
18,742

 
18,742

 
18,742

 
18,742

 
18,742

Other assets
16,949

 
16,160

 
17,465

 
19,616

 
20,681

Total assets
$
1,924,053

 
$
1,912,469

 
$
1,901,199

 
$
1,828,336

 
$
1,792,955

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Noninterest-bearing deposits
$
405,678

 
$
387,725

 
$
370,810

 
$
358,752

 
$
347,876

Interest-bearing deposits
1,211,624

 
1,258,648

 
1,300,361

 
1,218,039

 
1,187,485

Total deposits
1,617,302

 
1,646,373

 
1,671,171

 
1,576,791

 
1,535,361

Securities sold under agreements to repurchase
12,920

 
14,153

 
12,663

 
10,859

 
12,709

Accrued interest and other liabilities
7,601

 
7,921

 
7,595

 
6,006

 
6,753

Other debt

 

 
18,929

 
18,286

 
9,643

Federal Home Loan Bank advances
65,157

 
25,161

 
25,165

 
55,170

 
60,174

Subordinated debentures
13,810

 
14,310

 
19,310

 
19,310

 
20,310

Total liabilities
1,716,790

 
1,707,918

 
1,754,833

 
1,686,422

 
1,644,950

Commitments and contingent liabilities:
 
 
 
 
 
 
 
 
 
KSOP-owned shares

 

 
34,300

 
31,661

 
39,923

 
 
 
 
 
 
 
 
 
 
Shareholders' equity
207,263

 
204,551

 
146,366

 
141,914

 
148,005

Less: KSOP-owned shares

 

 
34,300

 
31,661

 
39,923

Total shareholders' equity
207,263

 
204,551

 
112,066

 
110,253

 
108,082

Total liabilities and shareholders' equity
$
1,924,053

 
$
1,912,469

 
$
1,901,199

 
$
1,828,336

 
$
1,792,955

 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
INCOME STATEMENTS
 
 
 
 
 
 
 
 
 
Interest income
$
18,165

 
$
17,792

 
$
17,136

 
$
16,717

 
$
16,427

Interest expense
3,063

 
2,993

 
2,895

 
2,692

 
2,759

Net interest income
15,102

 
14,799

 
14,241

 
14,025

 
13,668






Provision for loan losses
800

 
800

 
650

 
400

 
840

Net interest income after provision for loan losses
14,302

 
13,999

 
13,591

 
13,625

 
12,828

Noninterest income
3,702

 
3,516

 
3,282

 
3,414

 
3,402

Noninterest expense
12,166

 
11,906

 
12,045

 
12,040

 
11,480

Income before income taxes
5,838

 
5,609

 
4,828

 
4,999

 
4,750

Income tax provision
1,699

 
1,633

 
1,312

 
1,425

 
1,380

Net earnings
$
4,139

 
$
3,976

 
$
3,516

 
$
3,574

 
$
3,370

 
 
 
 
 
 
 
 
 
 
PER COMMON SHARE DATA
 
 
 
 
 
 
 
 
 
Earnings per common share, basic
$
0.37

 
$
0.40

 
$
0.40

 
$
0.40

 
$
0.38

Earnings per common share, diluted
0.37

 
0.39

 
0.40

 
0.40

 
0.38

Cash dividends per common share
0.13

 
0.26

 

 
0.26

 

Book value per common share - end of quarter
18.74

 
18.50

 
16.72

 
16.22

 
16.53

Tangible book value per common share - end of quarter(1)
16.79

 
16.53

 
14.22

 
13.70

 
14.05

Common shares outstanding - end of quarter
11,058,956

 
11,058,956

 
8,753,933

 
8,751,923

 
8,955,476

Weighted-average common shares outstanding, basic
11,058,956

 
10,019,049

 
8,751,945

 
8,968,262

 
8,955,476

Weighted-average common shares outstanding, diluted
11,164,429

 
10,106,825

 
8,784,410

 
8,976,328

 
8,965,057

 
 
 
 
 
 
 
 
 
 
PERFORMANCE RATIOS
 
 
 
 
 
 
 
 
 
Return on average assets (annualized)
0.87
%
 
0.85
%
 
0.76
%
 
0.79
%
 
0.75
%
Return on average equity (annualized)
7.99

 
8.85

 
9.72

 
9.68

 
9.20

Net interest margin (annualized)
3.38

 
3.40

 
3.24

 
3.32

 
3.26

Efficiency ratio (2)
64.70

 
65.10

 
68.74

 
69.04

 
67.51

 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
September 30,
 
 
 
 
 
 
 
2017
 
2016
 
 
 
 
 
 
INCOME STATEMENTS
 
 
 
 
 
 
 
 
 
Interest income
$
53,093

 
$
47,991

 
 
 
 
 
 
Interest expense
8,951

 
8,176

 
 
 
 
 
 
Net interest income
44,142

 
39,815

 
 
 
 
 
 
Provision for loan losses
2,250

 
3,240

 
 
 
 
 
 
Net interest income after provision for loan losses
41,892

 
36,575

 
 
 
 
 
 
Noninterest income
10,500

 
9,602

 
 
 
 
 
 
Noninterest expense
36,117

 
34,340

 
 
 
 
 
 
Income before income taxes
16,275

 
11,837

 
 
 
 
 
 
Income tax provision
4,644

 
3,290

 
 
 
 
 
 
Net earnings
$
11,631

 
$
8,547

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PER COMMON SHARE DATA
 
 
 
 
 
 
 
 
 
Earnings per common share, basic
$
1.17

 
$
0.95

 
 
 
 
 
 
Earnings per common share, diluted
1.16

 
0.95

 
 
 
 
 
 
Cash dividends per common share
0.39

 
0.26

 
 
 
 
 
 
Book value per common share - end of quarter
18.74

 
16.53

 
 
 
 
 
 
Common shares outstanding - end of quarter
11,058,956

 
8,955,476

 
 
 
 
 
 
Weighted-average common shares outstanding, basic
9,951,767

 
8,991,671

 
 
 
 
 
 
Weighted-average common shares outstanding, diluted
10,027,272

 
9,001,252

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PERFORMANCE RATIOS
 
 
 
 
 
 
 
 
 
Return on average assets
0.82
%
 
0.65
%
 
 
 
 
 
 
Return on average equity
8.74

 
7.89

 
 
 
 
 
 
Net interest margin
3.37

 
3.25

 
 
 
 
 
 
Efficiency ratio (2)
66.13

 
69.47

 
 
 
 
 
 
(1) See Reconciliation of non-GAAP Financial Measures table
(2) The efficiency ratio was calculated by dividing total noninterest expense by net interest income plus noninterest income, excluding securities gains or losses. Taxes are not part of this calculation.





Guaranty Bancshares, Inc.
Selected Financial Data (Unaudited)
(In thousands)
 
As of
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
LOAN PORTFOLIO COMPOSITION
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
192,663

 
$
217,497

 
$
205,903

 
$
223,997

 
$
224,617

Real estate:

 
 
 
 
 
 
 
 
Construction and development
201,067

 
177,600

 
152,760

 
129,366

 
125,045

Commercial real estate
393,314

 
378,722

 
372,855

 
367,656

 
360,676

Farmland
54,349

 
63,839

 
62,130

 
62,362

 
61,902

1-4 family residential
365,889

 
356,457

 
360,873

 
362,952

 
348,401

Multi-family residential
23,235

 
28,833

 
23,943

 
26,079

 
34,538

Consumer
51,711

 
51,677

 
52,816

 
53,505

 
54,345

Agricultural
24,449

 
21,854

 
21,473

 
18,901

 
19,223

Overdrafts
698

 
364

 
390

 
317

 
594

Total loans(1)
$
1,307,375

 
$
1,296,843

 
$
1,253,143

 
$
1,245,135

 
$
1,229,341

 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
ALLOWANCE FOR LOAN LOSSES
 
 

 
 
 
 
 
 
Balance at beginning of period
$
12,525

 
$
11,928

 
$
11,484

 
$
11,166

 
$
11,606

Loans charged-off
(929
)
 
(302
)
 
(248
)
 
(243
)
 
(1,330
)
Recoveries
132

 
99

 
42

 
161

 
50

Net charge-offs
(797
)
 
(203
)
 
(206
)
 
(82
)
 
(1,280
)
Provision for loan losses
800

 
800

 
650

 
400

 
840

Balance at end of period
$
12,528

 
$
12,525

 
$
11,928

 
$
11,484

 
$
11,166

 
 
 
 
 
 
 
 
 
 
Allowance for loan losses / period-end loans
0.96
%
 
0.97
%
 
0.95
%
 
0.92
%
 
0.91
%
Allowance for loan losses / nonperforming loans
217.7

 
316.4

 
389.0

 
260.5

 
179.4

Net charge-offs / average loans (annualized)
0.25

 
0.06

 
0.07

 
0.03

 
0.42

 
 
 
 
 
 
 
 
 
 
NON-PERFORMING ASSETS
 
 

 
 
 
 
 
 
Non-performing loans(2)
$
5,755

 
$
3,958

 
$
3,066

 
$
4,409

 
$
6,223

Other real estate owned
1,929

 
1,733

 
1,637

 
1,692

 
1,384

Repossessed assets owned
2,479

 
3,501

 
3,526

 
3,530

 
3,973

Total non-performing assets
$
10,163

 
$
9,192

 
$
8,229

 
$
9,631

 
$
11,580

 
 
 
 
 
 
 
 
 
 
Non-performing assets as a percentage of:
 
 
 
 
 
 
 
 
 
Total loans(1)
0.78
%
 
0.71
%
 
0.66
%
 
0.77
%
 
0.94
%
Total assets
0.53
%
 
0.48
%
 
0.43
%
 
0.53
%
 
0.65
%
 
 
 
 
 
 
 
 
 
 
Restructured loans-nonaccrual

 

 
42

 
43

 
42

Restructured loans-accruing
316

 
323

 
330

 
462

 
1,354

 
 
 
 
 
 
 
 
 
 





 
Quarter Ended
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
NONINTEREST INCOME
 
 
 
 
 
 
 
 
 
Service charges
$
986

 
$
938

 
$
877

 
$
905

 
$
914

Net realized gain (loss) on securities transactions

 
25

 

 

 
64

Net realized gain on sale of loans
589

 
472

 
429

 
487

 
486

Fiduciary income
362

 
343

 
350

 
347

 
364

Bank-owned life insurance income
116

 
114

 
117

 
116

 
112

Merchant and debit card fees
778

 
791

 
732

 
715

 
690

Loan processing fee income
146

 
163

 
145

 
149

 
161

Other noninterest income
725

 
670

 
632

 
695

 
611

Total noninterest income
$
3,702

 
$
3,516

 
$
3,282

 
$
3,414

 
$
3,402

 
 
 
 
 
 
 
 
 
 
NONINTEREST EXPENSE
 
 
 
 
 
 
 
 
 
Employee compensation and benefits
$
6,729

 
$
6,440

 
$
6,987

 
$
6,554

 
$
6,370

Occupancy expenses
1,938

 
1,866

 
1,748

 
1,674

 
1,720

Legal and professional fees
692

 
419

 
361

 
577

 
481

Software and technology
533

 
517

 
483

 
502

 
451

Amortization
258

 
259

 
264

 
261

 
240

Director and committee fees
253

 
248

 
259

 
260

 
222

Advertising and promotions
303

 
335

 
241

 
263

 
278

ATM and debit card expense
253

 
264

 
249

 
228

 
203

Telecommunication expense
128

 
141

 
143

 
171

 
130

FDIC insurance assessment fees
162

 
174

 
191

 
300

 
300

Other noninterest expense
917

 
1,243

 
1,119

 
1,250

 
1,085

Total noninterest expense
$
12,166

 
$
11,906

 
$
12,045

 
$
12,040

 
$
11,480

 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
September 30,
 
 
 
 
 
 
 
2017
 
2016
 
 
 
 
 
 
NONINTEREST INCOME
 
 
 
 
 
 
 
 
 
Service charges
$
2,801

 
$
2,625

 
 
 
 
 
 
Net realized gain (loss) on securities transactions
25

 
82

 
 
 
 
 
 
Net realized gain on sale of loans
1,490

 
1,231

 
 
 
 
 
 
Fiduciary income
1,055

 
1,058

 
 
 
 
 
 
Bank-owned life insurance income
347

 
337

 
 
 
 
 
 
Merchant and debit card fees
2,301

 
2,026

 
 
 
 
 
 
Loan processing fee income
454

 
473

 
 
 
 
 
 
Other noninterest income
2,027

 
1,770

 
 
 
 
 
 
Total noninterest income
$
10,500

 
$
9,602

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





NONINTEREST EXPENSE
 
 
 
 
 
 
 
 
 
Employee compensation and benefits
$
20,156

 
$
19,057

 
 
 
 
 
 
Occupancy expenses
5,552

 
5,196

 
 
 
 
 
 
Legal and professional fees
1,472

 
1,358

 
 
 
 
 
 
Software and technology
1,533

 
1,368

 
 
 
 
 
 
Amortization
781

 
719

 
 
 
 
 
 
Director and committee fees
760

 
680

 
 
 
 
 
 
Advertising and promotions
879

 
752

 
 
 
 
 
 
ATM and debit card expense
766

 
705

 
 
 
 
 
 
Telecommunication expense
412

 
438

 
 
 
 
 
 
FDIC insurance assessment fees
527

 
900

 
 
 
 
 
 
Other noninterest expense
3,279

 
3,167

 
 
 
 
 
 
Total noninterest expense
$
36,117

 
$
34,340

 
 
 
 
 
 
(1) Excludes outstanding balances of loans held for sale of $3.4 million, $2.4 million, $1.4 million, $2.6 million and $3.1 million as of September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively.
(2) Restructured loans-nonaccrual are included in nonaccrual loans which are a component of nonperforming loans.


Guaranty Bancshares, Inc.
Selected Financial Data (Unaudited)
(In thousands)
 
For the Three Months Ended September 30,
 
2017
 
2016
 
Average Outstanding Balance
 
Interest Earned/ Interest Paid
 
Average Yield/ Rate
 
Average Outstanding Balance
 
Interest Earned/ Interest Paid
 
Average Yield/ Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Interest-earnings assets:
 
 
 
 
 
 
 
 
 
 
 
Total loans(1)
$
1,300,307

 
$
15,486

 
4.72
%
 
$
1,223,611

 
$
14,294

 
4.65
%
Securities available for sale
245,409

 
1,376

 
2.22
%
 
163,563

 
709

 
1.72
%
Securities held to maturity
180,737

 
1,088

 
2.39
%
 
196,003

 
1,252

 
2.54
%
Nonmarketable equity securities
6,541

 
59

 
3.58
%
 
8,816

 
61

 
2.75
%
Interest-bearing deposits in other banks
40,997

 
156

 
1.51
%
 
75,112

 
111

 
0.59
%
Total interest-earning assets
1,773,991

 
$
18,165

 
4.06
%
 
1,667,105

 
$
16,427

 
3.92
%
Allowance for loan losses
(12,492
)
 
 
 
 
 
(11,843
)
 
 
 
 
Noninterest-earnings assets
145,958

 
 
 
 
 
140,087

 
 
 
 
Total assets
$
1,907,457

 
 
 
 
 
$
1,795,349

 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
$
1,224,991

 
$
2,730

 
0.88
%
 
$
1,162,060

 
$
2,329

 
0.80
%
Advances from FHLB and fed funds purchased
50,420

 
157

 
1.24
%
 
93,001

 
97

 
0.41
%
Other debt

 

 
%
 
10,000

 
104

 
4.14
%
Subordinated debentures
13,821

 
164

 
4.71
%
 
20,310

 
217

 
4.25
%
Securities sold under agreements to repurchase
14,262

 
12

 
0.33
%
 
11,952

 
12

 
0.40
%
Total interest-bearing liabilities
1,303,494

 
$
3,063

 
0.93
%
 
1,297,323

 
$
2,759

 
0.85
%
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing deposits
390,043

 
 
 
 
 
344,721

 
 
 
 
Accrued interest and other liabilities
6,798

 
 
 
 
 
6,752

 
 
 
 
Total noninterest-bearing liabilities
396,841

 
 
 
 
 
351,473

 
 
 
 
Shareholders’ equity
207,122

 
 
 
 
 
146,553

 
 
 
 
Total liabilities and shareholders’ equity
$
1,907,457

 
 
 
 
 
$
1,795,349

 
 
 
 
Net interest rate spread(2)
 
 
 
 
3.13
%
 
 
 
 
 
3.07
%
Net interest income
 
 
$
15,102

 
 
 
 
 
$
13,668

 
 
Net interest margin(3)
 
 
 
 
3.38
%
 
 
 
 
 
3.26
%





(1) Includes average outstanding balances of loans held for sale of $2.1 million and $1.7 million for the three months ended September 30, 2017 and 2016, 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.


 
For the Nine Months Ended September 30,
 
2017
 
2016
 
Average Outstanding Balance
 
Interest Earned/ Interest Paid
 
Average Yield/ Rate
 
Average Outstanding Balance
 
Interest Earned/ Interest Paid
 
Average Yield/ Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Interest-earnings assets:
 
 
 
 
 
 
 
 
 
 
 
Total loans(1)
$
1,269,387

 
$
45,115

 
4.75
%
 
$
1,158,807

 
$
40,857

 
4.71
%
Securities available for sale
216,908

 
3,678

 
2.27
%
 
216,744

 
3,057

 
1.88
%
Securities held to maturity
184,269

 
3,340

 
2.42
%
 
179,963

 
3,549

 
2.63
%
Nonmarketable equity securities
7,012

 
379

 
7.23
%
 
8,452

 
193

 
3.05
%
Interest-bearing deposits in other banks
72,948

 
581

 
1.06
%
 
74,525

 
335

 
0.60
%
Total interest-earning assets
1,750,524

 
$
53,093

 
4.06
%
 
1,638,491

 
$
47,991

 
3.91
%
Allowance for loan losses
(12,040
)
 
 
 
 
 
(10,654
)
 
 
 
 
Noninterest-earnings assets
144,937

 
 
 
 
 
137,796

 
 
 
 
Total assets
$
1,883,421

 
 
 
 
 
$
1,765,633

 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
$
1,243,536

 
$
7,761

 
0.83
%
 
$
1,169,468

 
$
6,791

 
0.78
%
Advances from FHLB and fed funds purchased
41,661

 
294

 
0.94
%
 
65,503

 
240

 
0.49
%
Other debt
8,973

 
300

 
4.48
%
 
13,650

 
452

 
4.42
%
Subordinated debentures
16,607

 
559

 
4.50
%
 
20,642

 
656

 
4.25
%
Securities sold under agreements to repurchase
12,937

 
37

 
0.38
%
 
12,264

 
37

 
0.40
%
Total interest-bearing liabilities
1,323,714

 
$
8,951

 
0.90
%
 
1,281,527

 
$
8,176

 
0.85
%
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing deposits
375,655

 
 
 
 
 
333,640

 
 
 
 
Accrued interest and other liabilities
6,650

 
 
 
 
 
5,939

 
 
 
 
Total noninterest-bearing liabilities
382,305

 
 
 
 
 
339,579

 
 
 
 
Shareholders’ equity
177,402

 
 
 
 
 
144,527

 
 
 
 
Total liabilities and shareholders’ equity
$
1,883,421

 
 
 
 
 
$
1,765,633

 
 
 
 
Net interest rate spread(2)
 
 
 
 
3.15
%
 
 
 
 
 
3.06
%
Net interest income
 
 
$
44,142

 
 
 
 
 
$
39,815

 
 
Net interest margin(3)
 
 
 
 
3.37
%
 
 
 
 
 
3.25
%
(1) Includes average outstanding balances of loans held for sale of $3.5 million and $3.2 million for the nine months ended September 30, 2017 and 2016, 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.







Guaranty Bancshares, Inc.
Reconciliation of Non-GAAP Financial Measures (Unaudited)
(In thousands, except share and per share data)
 
As of
 
2017
 
2016
 
September 30
 
June 30
 
March 31
 
December 31
 
September 30
Total shareholders’ equity, including KSOP-owned shares
$
207,263

 
$
204,551

 
$
146,366

 
$
141,914

 
$
148,005

Adjustments:
 
 
 
 
 
 
 
 
 
Goodwill
(18,742
)
 
(18,742
)
 
(18,742
)
 
(18,742
)
 
(18,742
)
Core deposit and other intangibles
(2,870
)
 
(3,016
)
 
(3,162
)
 
(3,308
)
 
(3,453
)
Total tangible common equity
$
185,651

 
$
182,793

 
$
124,462

 
$
119,864

 
$
125,810

Common shares outstanding - end of period(1)
11,058,956

 
11,058,956

 
8,753,933

 
8,751,923

 
8,955,476

Book value per common share
$
18.74

 
$
18.50

 
$
16.72

 
$
16.22

 
$
16.53

Tangible book value per common share
$
16.79

 
$
16.53

 
$
14.22

 
$
13.70

 
$
14.05

(1) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options.







About Non-GAAP Financial Measures

Certain of the financial measures and ratios we present, including “tangible book value per share” are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” 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.

These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

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

About Guaranty Bancshares, Inc.

Guaranty Bancshares, Inc. is a bank holding company that conducts banking activities through its wholly-owned subsidiary, Guaranty Bank & Trust, N.A. As one of the oldest regional community banks in Texas, Guaranty Bank & Trust provides its customers with a full array of relationship-driven commercial and consumer banking products and services, as well as mortgage, trust, and wealth management products and services that are tailored to meet the needs of small and medium-sized businesses, professionals, and individuals. Guaranty Bank & Trust has 26 banking locations across 18 Texas communities located within the East Texas, Dallas/Fort Worth and Central Texas regions of the state. Visit www.gnty.com for more information.

Cautionary Statement Regarding Forward-Looking Information

This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our results of operations, financial condition and financial performance. 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 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. Such factors include, without limitation, the “Risk Factors” referenced in our Registration Statement on Form S-1 filed with the Securities and Exchange Commission (SEC), other risks





and uncertainties listed from time to time in our reports and documents filed with the SEC, including our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, and the following factors: business and economic conditions generally and in the financial services industry, nationally and within our current and future geographic market areas; economic, market, operational, liquidity, credit and interest rate risks associated with our business; the composition of our loan portfolio, including deteriorating asset quality and higher loan charge-offs; the laws and regulations applicable to our business; our ability to achieve organic loan and deposit growth and the composition of such growth; increased competition in the financial services industry, nationally, regionally or locally; our ability to maintain our historical earnings trends; our ability to raise additional capital to execute our business plan; acquisitions and integrations of acquired businesses; systems failures or interruptions involving our information technology and telecommunications systems or third-party servicers; the composition of our management team and our ability to attract and retain key personnel; the fiscal position of the U.S. federal government and the soundness of other financial institutions; and the amount of nonperforming and classified assets we hold. We can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements. The forward-looking statements are made as of the date of this communication, and we do not intend, and assume no obligation, to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.



Contact:
Cappy A. Payne
Senior Executive Vice President and Chief Financial Officer
(888) 572-9881
investors@gnty.com
 


Source: Guaranty Bancshares, Inc.