10-Q 1 d15083e10vq.htm FROM 10-Q e10vq
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

     
x
  Quarterly Report pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934.

For the quarterly period ended March 31, 2004

     
o
  Transition Report pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934.

For the transition period from ________________ to ________________

Commission file number 0-30533

TEXAS CAPITAL BANCSHARES, INC.

(Exact Name of Registrant as Specified in Its Charter)
     
Delaware   75-2679109
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification Number)
     
2100 McKinney Avenue, Suite 900, Dallas, Texas, U.S.A.   75201
(Address of principal executive officers)   (Zip Code)

214/932-6600
(Registrant’s telephone number,
including area code)

N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last
Report)

     Indicate by checkmark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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. Yes x No o

     Indicate by checkmark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No o

APPLICABLE ONLY TO CORPORATE ISSUERS:

     On April 30, 2004, the number of shares set forth below was outstanding with respect to each of the issuer’s classes of common stock:

   
Common Stock
24,906,908
Series A-1 Non-voting Common Stock
286,934


Texas Capital Bancshares, Inc.
Form 10-Q
Quarter Ended March 31, 2004

Index

             
Part I. Financial Information        
  Financial Statements        
 
  Consolidated Statements of Operations — Unaudited     3  
 
  Consolidated Balance Sheets     4  
 
  Consolidated Statements of Changes in Stockholders’ Equity     5  
 
  Consolidated Statements of Cash Flows — Unaudited     6  
 
  Notes to Consolidated Financial Statements — Unaudited     7  
 
  Financial Summaries — Unaudited     10  
  Management’s Discussion and Analysis of Financial Condition and Results of Operations     11  
  Quantitative and Qualitative Disclosures about Market Risk     20  
  Controls and Procedures     21  
Part II. Other Information        
  Exhibits and Reports on Form 8-K     22  
 Certification Pursuant to Section 302
 Certification Pursuant to Section 302
 Certification Pursuant to Section 906
 Certification Pursuant to Section 906

2


Table of Contents

ITEM 1. FINANCIAL STATEMENTS

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(Dollars in thousands except per share data)
                 
    Three months ended March 31
    2004
  2003
Interest income
               
Interest and fees on loans
  $ 16,706     $ 14,696  
Securities
    7,551       5,360  
Federal funds sold
    15       87  
Deposits in other banks
    2       3  
 
   
 
     
 
 
Total interest income
    24,274       20,146  
Interest expense
               
Deposits
    4,743       5,382  
Federal funds purchased
    320       440  
Repurchase agreements
    2,085       2,359  
Other borrowings
    226       86  
Long-term debt
    256       137  
 
   
 
     
 
 
Total interest expense
    7,630       8,404  
 
   
 
     
 
 
Net interest income
    16,644       11,742  
Provision for loan losses
    750       1,250  
 
   
 
     
 
 
Net interest income after provision for loan losses
    15,894       10,492  
Non-interest income
               
Service charges on deposit accounts
    857       843  
Trust fee income
    437       281  
Gain on sale of securities
          341  
Cash processing fees
    587       900  
Bank owned life insurance (BOLI) income
    321       414  
Mortgage warehouse fees
    238       279  
Gain on sale of mortgage loans
    463        
Other
    409       269  
 
   
 
     
 
 
Total non-interest income
    3,312       3,327  
Non-interest expense
               
Salaries and employee benefits
    8,123       5,379  
Net occupancy expense
    1,332       1,187  
Advertising and affinity payments
    285       193  
Legal and professional
    789       579  
Communications and data processing
    859       720  
Franchise taxes
    97       37  
Other
    1,844       1,283  
 
   
 
     
 
 
Total non-interest expense
    13,329       9,378  
 
   
 
     
 
 
Income before income taxes
    5,877       4,441  
Income tax expense
    1,940       1,410  
 
   
 
     
 
 
Net income
    3,937       3,031  
Preferred stock dividends
          (274 )
 
   
 
     
 
 
Income available to common stockholders
  $ 3,937     $ 2,757  
 
   
 
     
 
 
Earnings per share:
               
Basic
  $ .16     $ .14  
Diluted
  $ .15     $ .14  

See accompanying notes to consolidated financial statements.

3


Table of Contents

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS
(Dollars in thousands except per share data)
                 
    March 31,   December 31,
    2004
  2003
    (Unaudited)        
Assets
               
Cash and due from banks
  $ 55,203     $ 69,551  
Federal funds sold
    4,620        
Securities, available-for-sale
    752,861       775,338  
Loans, net
    1,293,500       1,212,046  
Loans held for sale
    72,789       80,780  
Premises and equipment, net
    4,635       4,672  
Accrued interest receivable and other assets
    48,031       48,992  
Goodwill, net
    1,496       1,496  
 
   
 
     
 
 
Total assets
  $ 2,233,135     $ 2,192,875  
 
   
 
     
 
 
Liabilities and Stockholders’ Equity
               
Liabilities:
               
Deposits:
               
Non-interest bearing
  $ 309,927     $ 301,886  
Interest bearing
    1,131,598       1,094,534  
Interest bearing in foreign branches
    54,366       48,610  
 
   
 
     
 
 
Total deposits
    1,495,891       1,445,030  
Accrued interest payable
    2,226       3,468  
Other liabilities
    7,309       6,247  
Federal funds purchased
    90,203       78,961  
Repurchase agreements
    432,291       432,255  
Other borrowings
    2,008       34,538  
Long-term debt
    20,620       20,620  
 
   
 
     
 
 
Total liabilities
    2,050,548       2,021,119  
Stockholders’ equity:
               
Common stock, $.01 par value:
               
Authorized shares – 100,000,000
               
Issued shares – 24,858,683 and 24,715,607 at March 31, 2004 and December 31, 2003, respectively
    248       247  
Series A-1 non-voting common stock, $.01 par value:
               
Issued shares – 286,934 and 293,918 at March 31, 2004 and December 31, 2003, respectively
    3       3  
Additional paid-in capital
    169,074       167,751  
Retained earnings
    4,424       487  
Treasury stock (shares at cost: 84,274 at March 31, 2004 and December 31, 2003)
    (573 )     (573 )
Deferred compensation
    573       573  
Accumulated other comprehensive income
    8,838       3,268  
 
   
 
     
 
 
Total stockholders’ equity
    182,587       171,756  
 
   
 
     
 
 
Total liabilities and stockholders’ equity
  $ 2,233,135     $ 2,192,875  
 
   
 
     
 
 

See accompanying notes to consolidated financial statements.

4


Table of Contents

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Dollars in thousands except share data)
                                                 
    Series A                   Series A-1
    Convertible                   Non-voting
    Preferred Stock
  Common Stock
  Common Stock
    Shares
  Amount
  Shares
  Amount
  Shares
  Amount
Balance at December 31, 2002
    1,057,142     $ 11       18,500,812     $ 185       695,516     $ 7  
Comprehensive income:
                                               
Net income
                                   
Change in unrealized gain (loss) on available-for-sale securities, net of taxes of $1,760, net of reclassification amount of $666
                                   
Total comprehensive income
                                               
Tax benefit related to exercise of stock options
                                   
Issuance of common stock
                3,698,913       37              
Conversion of preferred stock
    (1,057,142 )     (11 )     2,114,284       21              
Preferred dividends
                                   
Transfers
                401,598       4       (401,598 )     (4 )
Sale of treasury stock
                                   
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balance at December 31, 2003
                24,715,607       247       293,918       3  
Comprehensive income:
                                               
Net income (unaudited)
                                   
Change in unrealized gain (loss) on available-for-sale securities, net of taxes of $2,999 (unaudited)
                                   
Total comprehensive income
                                               
Tax benefit related to exercise of stock options (unaudited)
                                   
Issuance of common stock (unaudited)
                136,092       1              
Transfers (unaudited)
                6,984             (6,984 )      
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balance at March 31, 2004 (unaudited)
        $       24,858,683     $ 248       286,934     $ 3  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

     

[Additional columns below]

[Continued from above table, first column(s) repeated]

                                                         
                                            Accumulated    
                                            Other    
            Retained                           Compre-    
    Additional   Earnings   Treasury Stock           hensive    
    Paid-in   (Accumulated  
  Deferred   Income    
    Capital
  Deficit)
  Shares
  Amount
  Compensation
  (Loss)
  Total
Balance at December 31, 2002
  $ 131,881     $ (13,347 )     (97,246 )   $ (668 )   $ 573     $ 6,334     $ 124,976  
Comprehensive income:
                                                       
Net income
          13,834                               13,834  
Change in unrealized gain (loss) on available-for-sale securities, net of taxes of $1,760, net of reclassification amount of $666
                                  (3,066 )     (3,066 )
 
                                                   
 
 
Total comprehensive income
                                                    10,768  
Tax benefit related to exercise of stock options
    412                                     412  
Issuance of common stock
    36,167                                     36,204  
Conversion of preferred stock
    (10 )                                    
Preferred dividends
    (699 )                                   (699 )
Transfers
                                         
Sale of treasury stock
                12,972       95                   95  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Balance at December 31, 2003
    167,751       487       (84,274 )     (573 )     573       3,268       171,756  
Comprehensive income:
                                                       
Net income (unaudited)
          3,937                               3,937  
Change in unrealized gain (loss) on available-for-sale securities, net of taxes of $2,999 (unaudited)
                                  5,570       5,570  
 
                                                   
 
 
Total comprehensive income
                                                    9,507  
Tax benefit related to exercise of stock options (unaudited)
    428                                     428  
Issuance of common stock (unaudited)
    895                                     896  
Transfers (unaudited)
                                         
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Balance at March 31, 2004 (unaudited)
  $ 169,074     $ 4,424       (84,274 )   $ (573 )   $ 573     $ 8,838     $ 182,587  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 

See accompanying notes to consolidated financial statements.

5


Table of Contents

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED
(Dollars in thousands)
                 
    Three months ended March 31
    2004
  2003
Operating activities
               
Net income
  $ 3,937     $ 3,031  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
Provision for loan losses
    750       1,250  
Depreciation and amortization
    394       366  
Amortization and accretion on securities
    1,376       1,975  
Bank owned life insurance (BOLI) income
    (321 )     (414 )
Gain on sale of securities
          (341 )
Originations of loans held for sale
    (359,016 )     (452,891 )
Proceeds from sales of loans held for sale
    367,166       446,047  
Changes in operating assets and liabilities:
               
Accrued interest receivable and other assets
    1,282       (1,735 )
Accrued interest payable and other liabilities
    (2,751 )     (1,867 )
 
   
 
     
 
 
Net cash provided by (used in) operating activities
    12,817       (4,579 )
Investing activities
               
Purchases of available-for-sale securities
    (11,552 )     (145,660 )
Proceeds from sales of available-for-sale securities
          10,694  
Maturities and calls of available-for-sale securities
    1,800       1,800  
Principal payments received on securities
    39,422       63,550  
Net increase in loans
    (82,420 )     (50,408 )
Purchase of premises and equipment, net
    (300 )     5  
 
   
 
     
 
 
Net cash used in investing activities
    (53,050 )     (120,019 )
Financing activities
               
Net increase in checking, money market and savings accounts
    118,065       65,503  
Net increase (decrease) in certificates of deposit
    (67,204 )     34,108  
Issuance of common stock
    896       100  
Net other borrowings
    (32,494 )     (10,418 )
Net federal funds purchased
    11,242       65,100  
Dividends paid
          (280 )
 
   
 
     
 
 
Net cash provided by financing activities
    30,505       154,113  
 
   
 
     
 
 
Net increase (decrease) in cash and cash equivalents
    (9,728 )     29,515  
Cash and cash equivalents at beginning of period
    69,551       88,744  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 59,823     $ 118,259  
 
   
 
     
 
 
Supplemental disclosures of cash flow information:
               
Cash paid during the period for interest
  $ 8,872     $ 9,380  
Cash paid during the period for income taxes
    200        
Non-cash transactions:
               
Transfers from loans/leases to other repossessed assets
          16  
Transfers from loans/leases to premises and equipment
    57       40  

See accompanying notes to consolidated financial statements.

6


Table of Contents

TEXAS CAPITAL BANCSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — UNAUDITED

(1) ACCOUNTING POLICIES

Basis of Presentation

The accounting and reporting policies of Texas Capital Bancshares, Inc. (the “Company”) conform to accounting principles generally accepted in the United States and to generally accepted practices within the banking industry. The Consolidated Financial Statements of the Company include the accounts of the Company and its subsidiary, Texas Capital Bank, National Association (the “Bank”). Certain prior period balances have been reclassified to conform with the current period presentation.

The consolidated interim financial statements have been prepared without audit. Certain information and footnote disclosures presented in accordance with accounting principles generally accepted in the United States have been condensed or omitted. In the opinion of management, the interim financial statements include all normal and recurring adjustments and the disclosures made are adequate to make interim financial information not misleading.

Stock-Based Compensation

At March 31, 2004, the Company had a stock-based employee compensation plan. The Company accounts for the plan under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. No stock-based employee compensation cost for options is reflected in net income, as all options granted under the plan had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

                 
    Three months ended March 31
    2004
  2003
Net income as reported
  $ 3,937     $ 3,031  
Add: Total stock-based employee compensation recorded, net of related tax effects
    175       61  
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects
    (370 )     (238 )
 
   
 
     
 
 
Pro forma net income
  $ 3,742     $ 2,854  
 
   
 
     
 
 
Basic income per share:
               
As reported
  $ .16     $ .14  
Pro forma
  $ .15     $ .13  
Diluted income per share:
               
As reported
  $ .15     $ .14  
Pro forma
  $ .14     $ .13  

The fair value of these options was estimated at the date of grant using a Black-Scholes value option pricing model with the following weighted average assumptions used for 2004 and 2003, respectively: a risk free interest rate of 3.56% and 2.85%, a dividend yield of 0%, a volatility factor of .286 and .001, and an estimated life of five years.

7


Table of Contents

(1) ACCOUNTING POLICIES (continued)

The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.

(2) EARNINGS PER SHARE

The following table presents the computation of basic and diluted earnings per share (dollars in thousands except per share data):

                 
    Three months ended March 31
    2004
  2003
Numerator:
               
Net income
  $ 3,937     $ 3,031  
Preferred stock dividends
          (274 )
 
   
 
     
 
 
Numerator for basic earnings per share-income available to common stockholders
    3,937       2,757  
Effective of dilutive securities:
               
Preferred stock dividends
          274  
 
   
 
     
 
 
Numerator for dilutive earnings per share-income available to common stockholders and assumed conversion
  $ 3,937     $ 3,031  
 
   
 
     
 
 
Denominator:
               
Denominator for basic earnings per share-weighted average shares
    25,108,746       19,194,023  
Effective of dilutive securities:
               
Employee benefit plans (1)
    967,009       125,053  
Convertible preferred stock
          2,114,284  
 
   
 
     
 
 
Dilutive potential common shares
    967,009       2,239,337  
 
   
 
     
 
 
Denominator for dilutive earnings per share-adjusted weighted average shares and assumed conversions
    26,075,755       21,433,360  
 
   
 
     
 
 
Basic earnings per share
  $ .16     $ .14  
Diluted earnings per share
  $ .15     $ .14  

(1)   Excludes employee stock options with exercise price equal to or greater than average market price of $15.75 for 2004 and $7.25 for 2003.

8


Table of Contents

(3) FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit which involve varying degrees of credit risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the borrower.

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 may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s credit-worthiness on a case-by-case basis.

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

         
(Dollars in thousands)
  March 31, 2004
Financial instruments whose contract amounts represent credit risk:
       
Commitments to extend credit
  $ 464,973  
Standby letters of credit
    24,997  

9


Table of Contents

QUARTERLY FINANCIAL SUMMARY – UNAUDITED

Consolidated Daily Average Balances, Average Yields and Rates
(Dollars in thousands except per share data)
                                                 
    For the three months ended   For the three months ended
    March 31, 2004
  March 31, 2003
    Average   Revenue/   Yield/   Average   Revenue/   Yield/
    Balance
  Expense (1)
  Rate
  Balance
  Expense (1)
  Rate
Assets
                                               
Securities
  $ 758,966     $ 7,551       4.00 %   $ 546,120     $ 5,360       3.98 %
Federal funds sold
    6,058       15       1.00 %     29,394       87       1.20 %
Deposits in other banks
    829       2       0.97 %     979       3       1.24 %
Loans held for sale
    61,177       1,157       7.61 %     100,177       1,460       5.91 %
Loans
    1,265,840       15,549       4.94 %     1,019,507       13,236       5.27 %
Less reserve for loan losses
    17,720                   14,944              
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Loans, net of reserve
    1,309,297       16,706       5.13 %     1,104,740       14,696       5.39 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total earning assets
    2,075,150       24,274       4.70 %     1,681,233       20,146       4.86 %
Cash and other assets
    146,414                       144,205                  
 
   
 
                     
 
                 
Total assets
  $ 2,221,564                     $ 1,825,438                  
 
   
 
                     
 
                 
Liabilities and Stockholders’ Equity
                                               
Transaction deposits
  $ 88,635     $ 132       .60 %   $ 59,584     $ 112       0.76 %
Savings deposits
    504,530       1,499       1.19 %     381,587       1,640       1.74 %
Time deposits
    534,981       3,112       2.34 %     524,622       3,630       2.81 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total interest bearing deposits
    1,128,146       4,743       1.69 %     965,793       5,382       2.26 %
Other borrowings
    620,982       2,631       1.70 %     496,617       2,885       2.36 %
Long-term debt
    20,620       256       4.99 %     10,310       137       5.39 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total interest bearing liabilities
    1,769,748       7,630       1.73 %     1,472,720       8,404       2.31 %
Demand deposits
    265,039                       213,991                  
Other liabilities
    10,013                       11,784                  
Stockholders’ equity
    176,764                       126,943                  
 
   
 
                     
 
                 
Total liabilities and stockholders’ equity
  $ 2,221,564                     $ 1,825,438                  
 
   
 
                     
 
                 
Net interest income
          $ 16,644                     $ 11,742          
Net interest income to earning assets
                    3.23 %                     2.83 %
 
                   
 
                     
 
 
Provision for loan losses
            750                       1,250          
Non-interest income
            3,312                       3,327          
Non-interest expense
            13,329                       9,378          
 
           
 
                     
 
         
Income before taxes
            5,877                       4,441          
Income tax expense
            1,940                       1,410          
 
           
 
                     
 
         
Net income
          $ 3,937                     $ 3,031          
 
           
 
                     
 
         
Earnings per share:
                                               
Net income
                                               
Basic
          $ .16                     $ .14          
Diluted
          $ .15                     $ .14          
Return on average equity
            8.96 %                     9.68 %        
Return on average assets
            .71 %                     .67 %        
Equity to assets
            7.96 %                     6.95 %        

(1)   The loan averages include loans on which the accrual of interest has been discontinued and are stated net of unearned income.

10


Table of Contents

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward Looking Statements

Statements and financial analysis contained in this document that are not historical facts are forward looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward looking statements describe our future plans, strategies and expectations and are based on certain assumptions. As a result, these forward looking statements involve substantial risks and uncertainties, many of which are beyond our control. The important factors that could cause actual results to differ materially from the forward looking statements include the following:

  (1)   Changes in interest rates
 
  (2)   Changes in the levels of loan prepayments, which could affect the value of our loans or investment securities
 
  (3)   Changes in general economic and business conditions in areas or markets where we compete
 
  (4)   Competition from banks and other financial institutions for loans and customer deposits
 
  (5)   The failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses
 
  (6)   The loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels
 
  (7)   Changes in government regulations

We have no obligation to update or revise any forward looking statements as a result of new information or future events. In light of these assumptions, risks and uncertainties, the events discussed in any forward looking statements in this quarterly report might not occur.

Results of Operations

Summary of Performance

The Company recorded net income of $3.9 million or $.15 per diluted common share for the first quarter of 2004 compared to $3.0 million or $.14 per diluted common share for the first quarter of 2003. Return on average equity was 8.96% and return on average assets was .71% for the first quarter of 2004 compared to 9.68% and .67%, respectively, for the first quarter of 2003.

The increase in net income and improvement in return on assets in 2004 are attributed to growth in net interest income, which came from continued earning asset growth, as well as an improvement in net interest margin. The reduction in return on equity resulted from the effect of the $34 million increase in stockholders’ equity from the initial public offering of our common stock completed during the third quarter of 2003. Net interest income for the first quarter of 2004 increased by $4.9 million or 41.7% from $11.7 million to $16.6 million over the first quarter of 2003. The increase in net interest income was due to an increase in average earning assets of $393.9 million or 23.4%, with a 40 basis point increase in net interest margin.

Non-interest income, excluding gain on sale of securities, increased $326,000 or 10.9% compared to the first quarter of 2003. The Company benefited from growth in fees related to deposits and wealth management, and gain on sale of mortgage loans, which is related to our residential mortgage lending division that was started in the third quarter of 2003.

11


Table of Contents

Non-interest expense increased $4.0 million or 42.1% compared to the first quarter of 2003. Salaries and employee benefits increased by $2.7 million or 51.0%. Total full time employees increased from 224 at March 31, 2003 to 355 at March 31, 2004; the increase related to continued growth, staffing for the new Houston office and the start-up of the residential mortgage lending division.

Net Interest Income

Net interest income was $16.6 million for the first quarter of 2004, compared to $11.7 million for the first quarter of 2003. The increase was due to an increase in average earning assets of $393.9 million as compared to the first quarter of 2003 and a 40 basis point increase in net interest margin. The increase in average earning assets included a $204.6 million increase in average net loans and a $212.8 million increase in average securities. For the quarter ended March 31, 2004, average net loans and securities represented 63% and 37%, respectively, of average earning assets compared to 66% and 32% in the same quarter of 2003. The decrease in loan percentage reflects management’s decision to tighten lending standards beginning in 2001 and continuing during 2003 pending clearer signs of improvement in the U.S. economy. While we continue to apply prudent lending standards, loan growth in the first quarter of 2004 in our core loan portfolio (excluding loans held for sale) totaled $82.0 million. Our securities percentage has increased as we have continued to use additional securities to increase our earnings and improve our return on equity by taking advantage of market spreads.

Average interest bearing liabilities increased $297.0 million from the first quarter of 2003, which included a $162.4 million increase in interest bearing deposits and a $124.4 million increase in other borrowings. The increase in average borrowings was primarily related to an increase in securities sold under repurchase agreements and was used to supplement deposits in funding loan growth and securities purchases. The average cost of interest bearing liabilities decreased from 2.31% for the quarter ended March 31, 2003 to 1.73% for the same period of 2004, reflecting the reduction in market interest rates.

TABLE 1 — VOLUME/RATE ANALYSIS
(Dollars in thousands)

                         
    Three months ended March 31, 2004/2003
            Change Due To (1)
    Change
  Volume
  Yield/Rate
Interest income:
                       
Securities
  $ 2,191     $ 2,151     $ 40  
Loans held for sale
    (303 )     (561 )     258  
Loans
    2,313       3,336       (1,023 )
Federal funds sold
    (72 )     (69 )     (3 )
Deposits in other banks
    (1 )           (1 )
 
   
 
     
 
     
 
 
Total
    4,128       4,857       (729 )
Interest expense:
                       
Transaction deposits
    20       56       (36 )
Savings deposits
    (141 )     522       (663 )
Time deposits
    (518 )     103       (621 )
Borrowed funds
    (135 )     736       (871 )
 
   
 
     
 
     
 
 
Total
    (774 )     1,417       (2,191 )
 
   
 
     
 
     
 
 
Net interest income
  $ 4,902     $ 3,440     $ 1,462  
 
   
 
     
 
     
 
 

(1)   Changes attributable to both volume and yield/rate are allocated to both volume and yield/rate on an equal basis.

Net interest margin, the ratio of net interest income to average earning assets, was 3.23% for the first quarter of 2004 compared to 2.83% for the first quarter of 2003. The increase was due to a slight decrease in the earning asset yield from the first quarter of 2003, and a much larger decrease in the cost of liabilities.

12


Table of Contents

Non-interest Income

Non-interest income, excluding gain on sale of securities, increased $326,000 compared to the same quarter of 2003. This increase was due to the increase in deposits, which resulted in a higher volume of transactions. Trust fee income increased $156,000, due to continued growth of trust assets in 2003 and 2004. Gain on sale of mortgage loans totaled $463,000 and relates to our newly created residential mortgage lending division. Cash processing fees totaled $587,000 for the first quarter of 2004 compared to $900,000 for the same quarter of 2003. These fees are related to a special project that has occurred in the first quarter of 2002, 2003 and 2004. 2004 fees are lower than 2003 fees due to smaller participation and more competitive pricing.

While management expects continued growth in non-interest income, the future rate of growth could be affected by increased competition from nationwide and regional financial institutions. In order to achieve continued growth in non-interest income, we may need to introduce new products or enter into new markets. Any new product introduction or new market entry would likely place additional demands on capital and managerial resources.

TABLE 2 – NON-INTEREST INCOME
(Dollars in thousands)

                 
    Three months ended March 31
    2004
  2003
Service charges on deposit accounts
  $ 857     $ 843  
Trust fee income
    437       281  
Gain on sale of securities
          341  
Cash processing fees
    587       900  
Bank owned life insurance (BOLI) income
    321       414  
Mortgage warehouse fees
    238       279  
Gain on sale of mortgage loans
    463        
Other
    409       269  
 
   
 
     
 
 
Total non-interest income
  $ 3,312     $ 3,327  
 
   
 
     
 
 

Non-interest Expense

Non-interest expense for the first quarter of 2004 increased $4.0 million or 42.1% compared to the first quarter of 2003. Salaries and employee benefits increased by $2.7 million or 51.0%. Total full time employees increased from 224 at March 31, 2003 to 355 at March 31, 2004. Additional employees include employees hired in the new Houston office, employees in our recently created residential mortgage lending division as well as additional employees in our lending and support functions.

Advertising expense increased $92,000 or 47.7%. Advertising expense for the three months ended March 31, 2004 included $27,000 of direct marketing and branding and $258,000 for the purchase of miles related to the American Airlines AAdvantage® program, compared to $31,000 of direct marketing and branding and $162,000 for the purchase of miles during the same period for 2003.

Net occupancy expense for the three months ended March 31, 2004 increased by $145,000 or 12.2% compared to the same quarter in 2003 and is related to our continued growth, the new Houston office and the start-up of the residential mortgage lending division. Legal and professional expense for the three months ended March 31, 2004 increased $210,000 or 36.3% compared to the same quarter in 2003. Communications and data processing expense for the three months ended March 31, 2004 increased $139,000 or 19.3% compared to the same quarter in 2003. Both increases are due to continued growth.

13


Table of Contents

TABLE 3 – NON-INTEREST EXPENSE
(Dollars in thousands)

                 
    Three months ended March 31
    2004
  2003
Salaries and employee benefits
  $ 8,123     $ 5,379  
Net occupancy expense
    1,332       1,187  
Advertising and affinity payments
    285       193  
Legal and professional
    789       579  
Communications and data processing
    859       720  
Franchise taxes
    97       37  
Other
    1,844       1,283  
 
   
 
     
 
 
Total non-interest expense
  $ 13,329     $ 9,378  
 
   
 
     
 
 

Analysis of Financial Condition

The aggregate loan portfolio at March 31, 2004 increased $73.8 million from December 31, 2003 to $1.39 billion. Commercial loans increased $44.9 million and real estate loans increased $17.4 million. Construction loans and consumer loans increased $18.5 million and $2.8 million, respectively, and leases decreased $1.8 million.

TABLE 4 – LOANS
(Dollars in thousands)

                 
    March 31,   December 31,
    2004
  2003
Commercial
  $ 653,458     $ 608,542  
Construction
    274,597       256,134  
Real estate
    356,511       339,069  
Consumer
    19,349       16,564  
Leases
    11,363       13,152  
Loans held for sale
    72,789       80,780  
 
   
 
     
 
 
Total
  $ 1,388,067     $ 1,314,241  
 
   
 
     
 
 

We continue to lend primarily in Texas. As of March 31, 2004, a substantial majority of the principal amount of the loans in our portfolio was to businesses and individuals in Texas. This geographic concentration subjects the loan portfolio to the general economic conditions within this area. We originate substantially all of the loans in our portfolio, except in certain instances we have purchased individual leases and loan and lease pools (primarily commercial and industrial equipment and vehicles), as well as selected loan participations and USDA government guaranteed loans.

14


Table of Contents

Summary of Loan Loss Experience

The reserve for loan losses, which is available to absorb losses inherent in the loan portfolio, totaled $18.0 million at March 31, 2004, $17.7 million at December 31, 2003 and $15.9 million at March 31, 2003. This represents 1.30%, 1.35% and 1.35% of total loans at March 31, 2004, December 31, 2003 and March 31, 2003, respectively.

The provision for loan losses is a charge to earnings to maintain the reserve for loan losses at a level consistent with management’s assessment of the loan portfolio in light of current economic conditions and market trends. The Company recorded a provision of $750,000 for the quarter ended March 2004 and $1.3 million for the same quarter in 2003. These provisions were made to reflect management’s assessment of the risk of loan losses specifically including the significant growth in outstanding loans during each of these periods.

The reserve for loan losses is comprised of specific reserves for impaired loans and an estimate of losses inherent in the portfolio at the balance sheet date, but not yet identified with specified loans. We regularly evaluate our reserve for loan losses to maintain an adequate level to absorb estimated loan losses inherent in the loan portfolio. Factors contributing to the determination of specific reserves include the credit worthiness of the borrower, changes in the value of pledged collateral, and general economic conditions. All loan commitments rated substandard or worse and greater than $1,000,000 are specifically reviewed and a specific allocation is assigned based on the losses expected to be realized from those loans. For purposes of determining the general reserve, the portfolio is segregated by product types to recognize differing risk profiles among categories, and then further segregated by credit grades. Credit grades are assigned to all loans greater than $50,000. Each credit grade is assigned a risk factor, or reserve allocation percentage. These risk factors are multiplied by the outstanding principal balance and risk-weighted by product type to calculate the required reserve. A similar process is employed to calculate that portion of the required reserve assigned to unfunded loan commitments.

The reserve allocation percentages assigned to each credit grade have been developed based on an analysis of the Company’s historical loss rates and historical loss rates at selected peer banks, adjusted for certain qualitative factors. Qualitative adjustments for such things as general economic conditions, changes in credit policies and lending standards, and changes in the trend and severity of problem loans, can cause the estimation of future losses to differ from past experience. The unallocated portion of the general reserve serves to compensate for additional areas of uncertainty and considers industry trends. In addition, the reserve considers the results of reviews performed by independent third party reviewers as reflected in their confirmations of assigned credit grades within the portfolio.

The methodology used in the periodic review of reserve adequacy, which is performed at least quarterly, is designed to be dynamic and responsive to changes in portfolio credit quality and anticipated future credit losses. The changes are reflected in the general reserve and in specific reserves as the collectibility of larger classified loans is continuously recalculated with new information. As our portfolio matures, historical loss ratios are being closely monitored, and our reserve adequacy will rely primarily on our loss history. Currently, the review of reserve adequacy is performed by executive management and presented to our board of directors for their review, consideration and ratification on a quarterly basis.

15


Table of Contents

TABLE 5 – SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)

                         
    Three months ended   Three months ended   Year ended
    March 31,   March 31,   December 31,
    2004
  2003
  2003
Beginning balance
  $ 17,727     $ 14,538     $ 14,538  
Loans charged-off:
                       
Commercial
                50  
Real estate
                402  
Consumer
                5  
Leases
    493       13       618  
 
   
 
     
 
     
 
 
Total
    493       13       1,075  
Recoveries:
                       
Commercial
          78       78  
Leases
    27       40       161  
 
   
 
     
 
     
 
 
Total recoveries
    27       118       239  
 
   
 
     
 
     
 
 
Net charge-offs (recoveries)
    466       (105 )     836  
Provision for loan losses
    750       1,250       4,025  
 
   
 
     
 
     
 
 
Ending balance
  $ 18,011     $ 15,893     $ 17,727  
 
   
 
     
 
     
 
 
Reserve for loan losses to loans outstanding at end of period
    1.30 %     1.35 %     1.35 %
Net charge-offs (recoveries) to average loans (1)
    .14 %     (.04 )%     .07 %
Provision for loan losses to average loans (1)
    .23 %     .45 %     .33 %
Recoveries to gross charge-offs
    5.48 %     907.69 %     22.23 %
Reserve as a multiple of net charge-offs
    38.7 x           21.2 x
Non-performing and renegotiated loans:
                       
Loans past due (90 days) (2)
  $ 6,250     $ 38     $ 7  
Non-accrual
    6,953       3,769       10,217  
 
   
 
     
 
     
 
 
Total
  $ 13,203     $ 3,807     $ 10,224  
 
   
 
     
 
     
 
 
Reserve as a percent of non-performing and renegotiated loans (2)
    136.42 %     417.47 %     173.39 %

(1)   Interim period ratios are annualized.

(2)   Subsequent to March 31, 2004, a $6.0 million past due loan was refinanced resulting in a reduction of total non-performing loans to $7.2 million and increasing the allowance to non-performing loans ratio from 136.42% to 250.05%.

16


Table of Contents

Non-performing Assets

Non-performing assets include non-accrual loans and leases, accruing loans 90 or more days past due, restructured loans, and other repossessed assets. The table below summarizes our non-accrual loans by type:

                         
    March 31,   December 31,   March 31,
    2004
  2003
  2003
    (In thousands)
Non-accrual loans:
                       
Commercial
  $ 157     $ 4,124     $ 815  
Construction
    5,191       4,562       95  
Real estate
    375       375       1,261  
Consumer
    142       105       12  
Leases
    1,088       1,051       1,586  
 
   
 
     
 
     
 
 
Total non-accrual loans
  $ 6,953     $ 10,217     $ 3,769  
 
   
 
     
 
     
 
 

At March 31, 2004, we had $6,250,000 in loans past due 90 days and still accruing interest. Subsequent to March 31, 2004, a $6.0 million past due loan was refinanced resulting in a reduction of total non-performing loans. At March 31, 2004, we had $64,000 in other repossessed assets.

Generally, we place loans on non-accrual when there is a clear indication that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan is 90 days past due. When a loan is placed on non-accrual status, all previously accrued and unpaid interest is reversed. Interest income is subsequently recognized on a cash basis as long as the remaining unpaid principal amount of the loan is deemed to be fully collectible. If collectibility is questionable, then cash payments are applied to principal. As of March 31, 2004, approximately $4.0 million of our non-accrual loans were earning on a cash basis.

A loan is considered impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due (both principal and interest) according to the terms of the loan agreement. Reserves on impaired loans are measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate or the fair value of the underlying collateral.

Liquidity and Capital Resources

In general terms, liquidity is a measurement of our ability to meet our cash needs. Our objective in managing our liquidity is to maintain our ability to meet loan commitments, purchase securities or repay deposits and other liabilities in accordance with their terms, without an adverse impact on our current or future earnings. Our liquidity strategy is guided by policies, which are formulated and monitored by our senior management and our bank’s Balance Sheet Management Committee (BSMC), and which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. We regularly evaluate all of our various funding sources with an emphasis on accessibility, stability, reliability and cost-effectiveness. For the year ended December 31, 2003 and for the three months ended March 31, 2004, our principal source of funding has been our customer deposits, supplemented by our short-term and long-term borrowings, primarily from securities sold under repurchase agreements and federal funds purchased from our downstream correspondent bank relationships (which consist of banks that are considered to be smaller than our bank).

Since early 2001, our liquidity needs have primarily been fulfilled through growth in our core customer deposits. Our goal is to obtain as much of our funding as possible from deposits of these core customers, which as of March 31, 2004, comprised $1,405.8 million, or 94.0%, of total deposits. These deposits are generated principally through development of long-term relationships with customers and stockholders and our retail network which is mainly through BankDirect, our internet banking facility.

In addition to deposits from our core customers, we also have access to incremental deposits through brokered retail certificates of deposit, or CDs. As of March 31, 2004, brokered retail CDs comprised $90.1 million, or 6.0%, of total deposits. Our dependence on retail brokered CDs is limited by our internal funding guidelines, which as of March 31, 2004, limited borrowing from this source to 10-20% of total deposits.

17


Table of Contents

Additionally, we have borrowing sources available to supplement deposits and meet our funding needs. These borrowing sources include federal funds purchased from our downstream correspondent bank relationships (which consist of banks that are smaller than our bank) and from our upstream correspondent bank relationships (which consist of banks that are larger than our bank), securities sold under repurchase agreements, treasury, tax and loan notes, and advances from the Federal Home Loan Bank, or FHLB. As of March 31, 2004, our borrowings consisted of a total of $416.4 million of securities sold under repurchase agreements, $90.2 million of downstream federal funds purchased, $15.9 million from customer repurchase agreements, and $2.0 million of treasury, tax and loan notes. Credit availability from the FHLB is based on our bank’s financial and operating condition and borrowing collateral we hold with the FHLB. At March 31, 2004, we had no borrowings from the FHLB. Our unused FHLB borrowing capacity at March 31, 2004 was approximately $200.0 million. As of March 31, 2004, we had unused upstream federal fund lines available from commercial banks of approximately $72.6 million. During the three months ended March 31, 2004, our average other borrowings from these sources were $621.0 million or 28.0% of average assets, which is well within our internal funding guidelines, which limit our dependence on borrowing sources to 25-30% of total assets. The maximum amount of borrowed funds outstanding at any month-end during the first three months of 2004 was $622.5 million, or 27.8%, of total assets.

As of March 31, 2004, our significant fixed and determinable contractual obligations to third parties were as follows:

                                         
            After One   After Three        
    Within   but Within   but Within   After Five    
(Dollars in thousands)
  One Year
  Three Years
  Five Years
  Years
  Total
Deposits without a stated maturity (1)
  $ 955,760     $     $     $     $ 955,760  
Time deposits (1)
    405,395       114,948       19,788             540,131  
Federal funds purchased
    90,203                         90,203  
Securities sold under repurchase agreements
    267,016       138,150       11,200             416,366  
Customer repurchase agreements
    15,925                         15,925  
Treasury, tax and loan notes
    2,008                         2,008  
Operating lease obligations
    3,178       6,429       6,120       4,203       19,930  
Long-term debt
                      20,620       20,620  
 
   
 
     
 
     
 
     
 
     
 
 
Total contractual obligations
  $ 1,739,485     $ 259,527     $ 37,108     $ 24,823     $ 2,060,943  
 
   
 
     
 
     
 
     
 
     
 
 

(1) Excludes interest

     The contractual amount of our financial instruments with off-balance sheet risk expiring by period at March 31, 2004 is presented below:

                                         
            After One   After Three        
    Within   but Within   but Within   After Five    
(Dollars in thousands)
  One Year
  Three Years
  Five Years
  Years
  Total
Commitments to extend credit
  $ 263,108     $ 171,270     $ 19,493     $ 11,102     $ 464,973  
Standby letters of credit
    22,038       2,959                   24,997  
 
   
 
     
 
     
 
     
 
     
 
 
Total financial instruments with off-balance sheet risk
  $ 285,146     $ 174,229     $ 19,493     $ 11,102     $ 489,970  
 
   
 
     
 
     
 
     
 
     
 
 

Due to the nature of our unfunded loan commitments, including unfunded lines of credit, the amounts presented in the table above do not necessarily represent amounts that we anticipate funding in the periods presented above.

Our equity capital averaged $176.8 million for the three months ended March 31, 2004 as compared to $126.9 million for the same period in 2003. This increase reflects our retention of net earnings during this period and the IPO proceeds. We have not paid any cash dividends on our common stock since we commenced operations and have no plans to do so in the near future.

18


Table of Contents

TABLE 6 – CAPITAL RATIOS

                 
    March 31,   March 31,
    2004
  2003
Risk-based capital:
               
Tier 1 capital
    11.73 %     9.69 %
Total capital
    12.84 %     10.88 %
Leverage
    8.67 %     7.15 %

Critical Accounting Policies

The Securities and Exchange Commission (SEC) recently issued guidance for the disclosure of “critical accounting policies.” The SEC defines “critical accounting policies” as those that are most important to the presentation of a company’s financial condition and results, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

We follow financial accounting and reporting policies that are in accordance with accounting principles generally accepted in the United States. The more significant of these policies are summarized in Note 1 to the consolidated financial statements in our 2003 Form 10K filed with the SEC. Not all these significant accounting policies require management to make difficult, subjective, or complex judgments. However, the policies noted below could be deemed to meet the SEC’s definition of critical accounting policies.

Management considers the policies related to the allowance for loan losses as the most critical to the financial statement presentation. The total allowance for loan losses includes activity related to allowances calculated in accordance with Statement of Financial Accounting Standards (SFAS) No. 114, Accounting by Creditors for Impairment of a Loan, and SFAS No. 5, Accounting for Contingencies. The allowance for loan losses is established through a provision for loan losses charged to current earnings. The amount maintained in the allowance reflects management’s continuing evaluation of the loan losses inherent in the loan portfolio. The allowance for loan losses is comprised of specific reserves assigned to certain classified loans and general reserves. Factors contributing to the determination of specific reserves include the credit-worthiness of the borrower, and more specifically, changes in the expected future receipt of principal and interest payments and/or in the value of pledged collateral. 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 the collateral for certain collateral dependent loans. For purposes of determining the general reserve, the portfolio is segregated by product types in order to recognize differing risk profiles among categories, and then further segregated by credit grades. See “Summary of Loan Loss Experience” for further discussion of the risk factors considered by management in establishing the allowance for loan losses.

Management considers the policies related to income taxes to be critical to the financial statement presentation. The Company utilizes the liability method in accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based upon the difference between the values of the assets and liabilities as reflected in the financial statements and their related tax basis using enacted tax rates in effect for the year in which the differences are expected to be recovered or settled. As changes in tax law or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. A valuation reserve is provided against deferred tax assets unless it is more likely than not that such deferred tax assets will be realized. In 2003, as a result of a reassessment of our ability to generate sufficient earnings to allow the utilization of our deferred tax assets, we believed it was more likely than not that the deferred tax assets will be realized. Accordingly, in compliance with SFAS No. 109, we reversed the valuation allowance and certain related tax reserves during the period.

19


Table of Contents

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is a broad term for the risk of economic loss due to adverse changes in the fair value of a financial instrument. These changes may be the result of various factors, including interest rates, foreign exchange rates, commodity prices, or equity prices. Additionally, the financial instruments subject to market risk can be classified either as held for trading purposes or held for other than trading.

The Company is subject to market risk primarily through the effect of changes in interest rates on its portfolio of assets held for purposes other than trading. The effect of other changes, such as foreign exchange rates, commodity prices, and/or equity prices do not pose significant market risk to the Company.

The responsibility for managing market risk rests with the BSMC, which operates under policy guidelines established by our board of directors. The negative acceptable variation in net interest revenue due to a 200 basis point increase or decrease in interest rates is generally limited by these guidelines to +/- 10%. These guidelines also establish maximum levels for short-term borrowings, short-term assets, and public and brokered deposits. They also establish minimum levels for unpledged assets, among other things. Compliance with these guidelines is the ongoing responsibility of the BSMC, with exceptions reported to the full board of directors on a quarterly basis.

Interest Rate Risk Management

We perform a sensitivity analysis to identify interest rate risk exposure on net interest income. We quantify and measure interest rate risk exposure using a model to dynamically simulate the effect of changes in net interest income relative to changes in interest rates over the next twelve months based on three interest rate scenarios. These are a “most likely” rate scenario and two “shock test” scenarios.

The “most likely” rate scenario is based on the consensus forecast of future interest rates published by independent sources. These forecasts incorporate future spot rates and relevant spreads of instruments that are actively traded in the open market. The Federal Reserve’s Federal Funds target affects short-term borrowing; the prime lending rate and the London Interbank Offering Rate are the basis for most of our variable-rate loan pricing.

The 10-year mortgage rate is also monitored because of its effect on prepayment speeds for mortgage-backed securities. These are our primary interest rate exposures. We are currently not using derivatives to manage our interest rate exposure.

The two “shock test” scenarios assume a sustained parallel 200 basis point increase or decrease, respectively, in interest rates. As short-term rates have continued to fall since 2001 we could not assume interest rate changes of 200 basis points as the results of the decreasing rates scenario would be negative rates. Therefore, our “shock test” scenarios with respect to decreases in rates now assume a decrease of 100 basis points in the current interest rate environment. We will continue to evaluate these scenarios as interest rates change, until short term rates rise above 2.0%.

Our interest rate risk exposure model incorporates assumptions regarding the level of interest rate or balance changes on indeterminable maturity deposits (demand deposits, interest bearing transaction accounts and savings accounts) for a given level of market rate changes. These assumptions have been developed through a combination of historical analysis and future expected pricing behavior. Changes in prepayment behavior of mortgage-backed securities, residential, and commercial mortgage loans in each rate environment are captured using industry estimates of prepayment speeds for various coupon segments of the portfolio. The impact of planned growth and new business activities is factored into the simulation model.

20


Table of Contents

This modeling indicated interest rate sensitivity is as follows:

TABLE 7 – INTEREST RATE SENSITIVITY
(Dollars in thousands)

                 
    Anticipated Impact Over the Next Twelve Months
    as Compared to Most Likely Scenario
    200 bp Increase   100 bp Decrease
    March 31, 2004
  March 31, 2004
Change in net interest income
  $ 10,343     $ (5,825 )

The estimated changes in interest rates on net interest income are within guidelines established by our board of directors for all interest rate scenarios.

The simulations used to manage market risk are based on numerous assumptions regarding the effect of changes in interest rates on the timing and extent of repricing characteristics, future cash flows, and customer behavior. These assumptions are inherently uncertain and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies, among other factors.

We expect our balance sheet will continue to be asset sensitive over the next twelve months, largely due to the concentration of assets in variable rate loans. If, as we expect will occur, interest rates rise in 2004, this asset-sensitivity will tend to result in an increase in our interest margin, all other factors being equal. In the event of a rising rate environment, management may choose to fund investment securities purchased with term liabilities/deposits to lock in a return. Investment securities are generally held in the “available-for-sale” category so that gains and losses can be realized as appropriate. At certain times, we use the “held-to-maturity” category if we are not planning to sell these securities before maturity.

ITEM 4. CONTROLS AND PROCEDURES

Our management, including our chief executive officer and chief financial officer have evaluated our disclosure controls and procedures as of March 31, 2004 and concluded that those disclosure controls and procedures are effective. There have been no changes in our internal controls or in other factors known to us that could significantly affect these controls subsequent to their evaluation, nor any corrective actions with regard to significant deficiencies and material weaknesses. While we believe that our existing disclosure controls and procedures have been effective to accomplish these objectives, we intend to continue to examine, refine and formalize our disclosure controls and procedures and to monitor ongoing developments in this area.

21


Table of Contents

PART II — OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

  (a)   Exhibits

             
    31.1     Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.
 
           
    31.2     Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.
 
           
    32.1     Certification of Chief Executive Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003, filed herewith.
 
           
    32.2     Certification of Chief Financial Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003, filed herewith.

  (b)   Report on Form 8-K
 
      Current report filed on Form 8-K regarding Item 7 (Financial Statements, Pro Forma Financial Information and Exhibits) and Item 12 (Results of Operations and Financial Condition) dated January 27, 2004.

22


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

     
  TEXAS CAPITAL BANCSHARES, INC.
 
   
Date: May 10, 2004
  /s/Peter B. Bartholow
Peter B. Bartholow
Chief Financial Officer
(Duly authorized officer and principal
financial officer)

23


Table of Contents

EXHIBIT INDEX

Exhibit Number

     
31.1
  Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.
 
   
31.2
  Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003.
 
   
32.1
  Certification of Chief Executive Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003, filed herewith.
 
   
32.2
  Certification of Chief Financial Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003, filed herewith.

24