EX-99.1 2 d67368exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
(TEXAS CAPITAL BANCSHARES LOGO)
For immediate release
April 22, 2009
INVESTOR CONTACT
Myrna Vance, 214.932.6646
myrna.vance@texascapitalbank.com
TEXAS CAPITAL BANCSHARES ANNOUNCES OPERATING RESULTS FOR Q1 2009
DALLAS — April 22, 2009 — Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the first quarter of 2009.
    Loans held for investment were flat and total loans decreased 2% on a linked quarter basis and grew 15% and 19%, respectively, from Q1 2008
 
    Demand deposits grew 4% and total deposits declined 10% on a linked quarter basis and grew 21% and declined 5%, respectively, from Q1 2008
 
    Net income increased 76% on a linked quarter basis and decreased 24% from Q1 2008
 
    Net income available to common shareholders increased 49% on a linked quarter basis and decreased 35% from Q1 2008
 
    EPS increased 55% on a linked quarter basis and decreased 43% from Q1 2008
“We are pleased with the results for this quarter, especially in light of the challenging economic environment,” said George Jones, CEO. “We are taking advantage of some unique opportunities presented by these circumstances. We are glad we are in Texas, as economists believe Texas will emerge from this downturn faster and better positioned than the rest of the country.”
FINANCIAL SUMMARY
(dollars and shares in thousands)
                         
    Q1 2009   Q1 2008   % Change
QUARTERLY OPERATING RESULTS
                       
Net Income(1)
  $ 6,125     $ 8,030       (24 %)
Net Income Available to Common Shareholders(1)
  $ 5,195     $ 8,030       (35 %)
Diluted EPS(1)
  $ .17     $ .30       (43 %)
ROA(1)
    .48 %     .76 %        
ROE(1)
    5.44 %     10.64 %        
Diluted Shares
    31,072       26,528          
                         
    2009   2008   % Change
BALANCE SHEET
                       
Total Assets(1)
  $ 5,009,931     $ 4,351,514       15 %
Demand Deposits
    608,939       503,554       21 %
Total Deposits
    3,010,960       3,155,313       (5 )%
Loans Held for Investment
    4,019,247       3,493,631       15 %
Total Loans(1)
    4,446,229       3,733,491       19 %
Stockholders’ Equity
    471,990       312,016       51 %
 
(1)   From continuing operations

1


 

DETAILED FINANCIALS
Texas Capital Bancshares, Inc. reported net income available to common shareholders from continuing operations of $5.2 million for the quarter ended March 31, 2009 compared to $8.0 million for the first quarter of 2008. On a fully diluted basis, earnings per common share from continuing operations were $.17 for the three months ended March 31, 2009, compared to $.30 for the same quarter last year. The effect of the TARP preferred stock dividends net of income earned on the TARP proceeds reduced earnings per share by $.03 for the three months ended March 31, 2009. Shares for the first quarter of 2009 were affected by the issuance of 4 million shares in September 2008. Results of discontinued operations were net losses of $95,000 and $148,000 for the first quarter 2009 and 2008, respectively. The discussion below relates only to continuing operations.
Return on average equity was 5.44 percent and return on average assets was .48 percent for the first quarter of 2009, compared to 10.64 percent and .76 percent, respectively for the first quarter of 2008. The reduction in the ROE resulted primarily from the 51 percent increase in stockholders’ equity since March 31, 2008.
Net interest income was $41.2 million for the first quarter of 2009, compared to $36.6 million for the first quarter of 2008. The increase was due to an increase in average earning assets of $900.5 million over levels reported in the first quarter of 2008. The increase in average earning assets included a $538.3 million increase in average loans held for investment and an increase of $415.7 million in average loans held for sale, offset by a decrease of $60.5 million in average securities. The net interest margin in the first quarter of 2009 was 3.39 percent, a 26 basis point decrease from the first quarter of 2008 and a 2 basis point decrease from the fourth quarter of 2008 due to asset sensitivity, funding costs associated with growth and the impact of the increase in non-accrual loans.
Average total deposits increased by $182.4 million from the first quarter of 2008 and decreased by $125.7 million from the fourth quarter of 2008. For the same periods, the average balance of demand deposits increased by $167.4 million or 36 percent to $636.7 million from $469.3 million during the first quarter of 2008 and increased $70.2 million, or 12 percent, from the fourth quarter of 2008.
As a result of the overall economic downturn, we have experienced increases in levels of non-performing assets. In the first quarter of 2009, net charge-offs were $2.6 million, compared to net charge-offs of $2.6 million in the first quarter of 2008 and net charge-offs of $5.2 million in the fourth quarter of 2008. Non-accrual loans were $50.7 million or 1.26 percent of loans at the end of the first quarter of 2009, compared to $13.6 million, or .39 percent of loans at the end of the first quarter of 2008, and $47.5 million, or 1.18 percent of loans at the end of the fourth quarter of 2008. Loans 90 days past due and still accruing were $4.6 million at the end of the first quarter of 2009 compared to $5.2 million at the end of the first quarter of 2008, and $4.1 million at the end of the fourth quarter of 2008. At March 31, 2009, the $4.6 million of past due loans included $1.7 million in premium finance loans. At March 31, 2009, total other real estate owned was $27.5 million compared to $3.1 million at the end of the first quarter of 2008, and $25.9 million at the end of the fourth quarter of 2008. The Company recorded an $8.5 million provision for loan losses in the first quarter of 2009, compared to $3.8 million in the first quarter of 2008 and $11.0 million in the fourth quarter of 2008. The first quarter provision resulted in an increase in the reserve to 1.31 percent of loans held for investment as compared to .97 percent at March 31, 2008, and 1.16 percent at the end of the fourth quarter of 2008. In management’s opinion, the reserve is adequate and is derived from consistent application of the methodology for establishing the adequacy of reserves for Texas Capital Bank’s loan portfolio.
Non-interest income for the first quarter of 2009 increased $1.2 million, or 21 percent, to $6.9 million from $5.7 million in the first quarter of 2008. The increase is primarily related to a $1.4 million increase in brokered loan fees, a $408,000 increase in service charge income, and offset by a $332,000 decrease in trust fee income.

2


 

Non-interest expense for the first quarter of 2009 increased $4.0 million, or 15 percent, to $30.3 million from $26.3 million in the first quarter of 2008. The increase is primarily related to an $877,000 increase in salaries and employee benefits to $16.2 million from $15.3 million, which was primarily due to general business growth. Additionally, other non-interest expense increased $2.7 million to $6.7 million and included an increase in OREO-related expenses of approximately $1.1 million and an increase in FDIC assessment expense of $1.2 million.
Stockholders equity increased by 51 percent from $312.0 million in March 2008 to $472.0 million at the end of the first quarter of 2009. Contributing to the increase was retained net income of $23.0 million and proceeds of sales of common and preferred stock totaling $130.0 million. In September 2008, we raised $55.0 million in common equity from institutional investors. On January 16, 2009, we completed the issuance of $75.0 million of perpetual preferred stock and related warrants under the U.S. Department of Treasury’s voluntary Capital Purchase Program (“the Program”). In November 2008, we applied for up to $130.0 million of additional capital under the Program. After receiving approval for the $130.0 million, we determined that we would accept $75.0 million under the Program, strengthening our position in a difficult economic environment. We were well capitalized under regulatory guidelines prior to the capital additions, but the $130 million from the two transactions strengthened our already well-capitalized position. At March 31, 2009, our ratio of tangible common equity to total tangible assets was 7.8%.
On April 15, 2009, we filed a universal shelf registration on Form S-3 which allows us to issue from time to time up to $150 million of various debt and equity securities such as senior debt securities, subordinated debt securities, convertible debt, preferred stock, common stock, warrants, and units.
ABOUT TEXAS CAPITAL BANCSHARES, INC.
Texas Capital Bancshares, Inc. (NASDAQ: TCBI) is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and private clients. Headquartered in Dallas, the Bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio.
This release contains forward-looking statements, which are subject to risks and uncertainties. A number of factors, many of which are beyond Texas Capital Bancshares’ control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include the risk of adverse impacts from general economic conditions, competition, interest rate sensitivity and exposure to regulatory and legislative changes. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in the Form 10-K and other filings made by Texas Capital Bancshares with the Securities and Exchange Commission.

3


 

TEXAS CAPITAL BANCSHARES, INC.
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(Dollars in thousands except per share data)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2009   2008   2008   2008   2008
             
CONSOLIDATED STATEMENT OF INCOME
                                       
Interest income
  $ 55,806     $ 58,873     $ 62,240     $ 61,008     $ 66,809  
Interest expense
    14,589       20,161       23,974       22,848       30,210  
             
Net interest income
    41,217       38,712       38,266       38,160       36,599  
Provision for loan losses
    8,500       11,000       4,000       8,000       3,750  
             
Net interest income after provision for loan losses
    32,717       27,712       34,266       30,160       32,849  
Non-interest income
    6,900       5,950       4,885       5,952       5,683  
Non-interest expense
    30,306       28,443       27,675       27,256       26,277  
             
Income from continuing operations before income taxes
    9,311       5,219       11,476       8,856       12,255  
Income tax expense
    3,186       1,732       3,911       3,056       4,225  
             
Income from continuing operations
    6,125       3,487       7,565       5,800       8,030  
Loss from discontinued operations (after-tax)
    (95 )     (100 )     (252 )     (116 )     (148 )
             
Net income
    6,030       3,387       7,313       5,684       7,882  
Preferred stock dividends
    930                          
             
Net income available to common shareholders
  $ 5,100     $ 3,387     $ 7,313     $ 5,684     $ 7,882  
     
Diluted EPS from continuing operations
  $ .17     $ .11     $ .27     $ .22     $ .30  
Diluted EPS
  $ .16     $ .11     $ .26     $ .21     $ .30  
 
                                       
Diluted shares
    31,072,444       31,037,610       27,792,938       26,805,358       26,527,904  
 
                                       
CONSOLIDATED BALANCE SHEET DATA
                                       
Total assets
  $ 5,009,931     $ 5,139,564     $ 4,742,043     $ 4,662,507     $ 4,351,514  
Loans held for investment
    4,019,247       4,027,871       3,840,172       3,704,262       3,493,631  
Loans held for sale
    426,982       496,351       343,002       328,838       239,860  
Securities
    361,898       378,752       365,145       390,223       425,513  
Demand deposits
    608,939       587,161       561,227       610,629       503,554  
Total deposits
    3,010,960       3,333,187       3,388,963       3,593,077       3,155,313  
Other borrowings
    1,386,783       1,280,607       835,025       621,127       751,482  
Long-term debt
    113,406       113,406       113,406       113,406       113,406  
Stockholders’ equity
    471,990       387,073       380,858       314,917       312,016  
 
                                       
End of period shares
    31,014,575       30,971,189       30,844,202       26,780,386       26,631,763  
Book value (excluding securities gains/losses)
  $ 12.64     $ 12.44     $ 12.33     $ 11.80     $ 11.55  
Tangible book value (excluding securities gains/losses)
  $ 12.39     $ 12.19     $ 12.08     $ 11.51     $ 11.26  
 
                                       
SELECTED FINANCIAL RATIOS
                                       
From continuing operations
                                       
Net interest margin
    3.39 %     3.41 %     3.47 %     3.65 %     3.65 %
Return on average assets
    .48 %     .29 %     .65 %     .53 %     .76 %
Return on average equity
    5.44 %     3.61 %     9.12 %     7.40 %     10.64 %
Non-interest income to earning assets
    .56 %     .52 %     .44 %     .57 %     .56 %
Efficiency ratio
    63.0 %     63.7 %     64.1 %     61.8 %     62.1 %
Non-interest expense to earning assets
    2.48 %     2.49 %     2.49 %     2.59 %     2.61 %
From consolidated
                                       
Net interest margin
    3.39 %     3.41 %     3.47 %     3.65 %     3.65 %
Return on average assets
    .47 %     .28 %     .63 %     .52 %     .74 %
Return on average equity
    5.36 %     3.50 %     8.81 %     7.25 %     10.45 %
 
                                       
Tier 1 capital ratio
    11.9 %     10.0 %     10.5 %     9.3 %     9.7 %
Total capital ratio
    13.0 %     10.9 %     11.4 %     10.3 %     10.8 %
Tier 1 leverage ratio
    11.0 %     10.2 %     10.5 %     9.3 %     9.4 %

4


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
                         
    March 31,   March 31,   %
    2009   2008   Change
         
Assets
                       
Cash and due from banks
  $ 60,631     $ 78,975       (23 )%
Federal funds sold
    10,000             100 %
Securities, available-for-sale
    361,898       425,513       (15 )%
Loans held for sale
    426,982       239,860       78 %
Loans held for sale from discontinued operations
    591       730       (19 )%
Loans held for investment (net of unearned income)
    4,019,247       3,493,631       15 %
Less: Allowance for loan losses
    52,727       34,021       55 %
         
Loans held for investment, net
    3,966,520       3,459,610       15 %
Premises and equipment, net
    8,457       6,092       39 %
Accrued interest receivable and other assets
    167,795       133,654       26 %
Goodwill and intangibles, net
    7,648       7,810       (2 )%
         
Total assets
  $ 5,010,522     $ 4,352,244       15 %
     
 
                       
Liabilities and Stockholders’ Equity
                       
Liabilities:
                       
Deposits:
                       
Non-interest bearing
  $ 608,939     $ 503,554       21 %
Interest bearing
    1,984,946       1,718,339       16 %
Interest bearing in foreign branches
    417,075       933,420       (55 )%
         
Total deposits
    3,010,960       3,155,313       (5 )%
 
                       
Accrued interest payable
    5,181       5,742       (10 )%
Other liabilities
    22,202       14,285       55 %
Federal funds purchased
    514,270       312,212       65 %
Repurchase agreements
    62,892       8,964       602 %
Other short-term borrowings
    809,621       430,306       88 %
Trust preferred subordinated debentures
    113,406       113,406        
         
Total liabilities
    4,538,532       4,040,228       12 %
 
                       
Stockholders’ equity:
                       
Preferred stock, $.01 par value, $1,000 liquidation value
                       
Authorized shares — 10,000,000
                       
Issued shares — 75,000 at March 31, 2009
    70,984             100 %
Common stock, $.01 par value:
                       
Authorized shares — 100,000,000
                       
Issued shares — 31,014,575 and 26,631,763 at March 31, 2009 and March 31, 2008, respectively
    310       266       17 %
Additional paid-in capital
    260,647       193,917       34 %
Retained earnings
    134,951       113,467       19 %
Treasury stock (shares at cost: 417 at March 31, 2009 and 84,691 at March 31, 2008)
    (8 )     (581 )     (99 )%
Deferred compensation
          573       (100 )%
Accumulated other comprehensive income, net of taxes
    5,106       4,374       17 %
         
Total stockholders’ equity
    471,990       312,016       51 %
         
Total liabilities and stockholders’ equity
  $ 5,010,522     $ 4,352,244       15 %
     

5


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share data)
                 
    Three Months Ended
    March 31
    2009   2008
       
Interest income
               
Interest and fees on loans
  $ 51,912     $ 61,897  
Securities
    3,851       4,860  
Federal funds sold
    15       40  
Deposits in other banks
    28       12  
       
Total interest income
    55,806       66,809  
Interest expense
               
Deposits
    11,579       21,724  
Federal funds purchased
    618       2,950  
Repurchase agreements
    14       322  
Other borrowings
    1,178       3,327  
Trust preferred subordinated debentures
    1,200       1,887  
       
Total interest expense
    14,589       30,210  
       
Net interest income
    41,217       36,599  
Provision for loan losses
    8,500       3,750  
       
Net interest income after provision for loan losses
    32,717       32,849  
Non-interest income
               
Service charges on deposit accounts
    1,525       1,117  
Trust fee income
    884       1,216  
Bank owned life insurance (BOLI) income
    274       311  
Brokered loan fees
    1,906       473  
Equipment rental income
    1,456       1,516  
Other
    855       1,050  
       
Total non-interest income
    6,900       5,683  
Non-interest expense
               
Salaries and employee benefits
    16,219       15,342  
Net occupancy expense
    2,754       2,365  
Leased equipment depreciation
    1,123       1,193  
Marketing
    555       677  
Legal and professional
    2,071       1,826  
Communications and data processing
    836       854  
Other
    6,748       4,020  
       
Total non-interest expense
    30,306       26,277  
       
Income from continuing operations before income taxes
    9,311       12,255  
Income tax expense
    3,186       4,225  
       
Income from continuing operations
    6,125       8,030  
Loss from discontinued operations (after-tax)
    (95 )     (148 )
       
Net income
    6,030       7,882  
Preferred stock dividends
    930        
       
Net income available to common stockholders
  $ 5,100     $ 7,882  
     
 
               
Basic earnings per common share:
               
Income from continuing operations
  $ .17     $ .30  
Net income
  $ .16     $ .30  
 
               
Diluted earnings per common share:
               
Income from continuing operations
  $ .17     $ .30  
Net income
  $ .16     $ .30  

6


 

TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2009   2008   2008   2008   2008
     
Beginning balance
  $ 46,835     $ 40,998     $ 38,460     $ 34,021     $ 32,821  
Loans charged-off:
                                       
Commercial
    1,695       535       592       3,165       3,086  
Real estate — construction
    60       1,195       553       118        
Real estate — term
    236       3,432       267       464       5  
Consumer
    419       64       129              
Leases
    226                         29  
     
Total
    2,636       5,226       1,541       3,747       3,120  
Recoveries:
                                       
Commercial
    21       43       27       165       524  
Consumer
                13              
Leases
    7             12       21       46  
Real estate — term
          20       27              
     
Total recoveries
    28       63       79       186       570  
     
Net charge-offs
    2,608       5,163       1,462       3,561       2,550  
Provision for loan losses
    8,500       11,000       4,000       8,000       3,750  
     
Ending balance
  $ 52,727     $ 46,835     $ 40,998     $ 38,460     $ 34,021  
     
 
                                       
Reserve to loans held for investment (2)
    1.31 %     1.16 %     1.07 %     1.04 %     .97 %
Reserve to average loans held for investment (2)
    1.31 %     1.21 %     1.08 %     1.07 %     .98 %
Net charge-offs to average loans (1) (2)
    .26 %     .53 %     .15 %     .40 %     .29 %
Net charge-offs to average loans for last twelve months(1) (2)
    .34 %     .35 %     .28 %     .25 %     .16 %
Provision for loan losses to average loans (1) (2)
    .85 %     1.13 %     .42 %     .89 %     .43 %
 
Non-performing loans:
                                       
Loans past due 90 days and still accruing (3) (4)
  $ 4,637     $ 4,115     $ 2,970     $ 22,763     $ 5,199  
Non-accrual (4)
    50,683       47,499       46,579       16,753       13,564  
     
Total
  $ 55,320     $ 51,614     $ 49,549     $ 39,516     $ 18,763  
     
 
                                       
Other real estate owned
  $ 27,501     $ 25,904     $ 5,792     $ 5,615     $ 3,126  
 
                                       
Reserve to non-performing loans
    1.0x       .9x       .8x       1.0x       1.8x  
Reserve to non-accrual loans
    1.0x       1.0x       .9x       2.3x       2.5x  
Reserve to non-performing assets
    .6x       .6x       .7x       .9x       1.6x  
Non-accrual loans to loans (2)
    1.26 %     1.18 %     1.21 %     .45 %     .39 %
Loans past due 90 days to loans (2)
    .12 %     .10 %     .08 %     .61 %     .15 %
Non-performing loans to loans (2)
    1.38 %     1.28 %     1.29 %     1.07 %     .54 %
 
(1)   Interim period ratios are annualized.
 
(2)   Excludes loans held for sale.
 
(3)   At March 31, 2009, loans past due 90 days and still accruing includes premium finance loans of $1.7 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.
 
(4)   At March 31, 2009, non-performing assets include $4.0 million of mortgage warehouse loans which were transferred to the loans held for investment portfolio at lower of cost or market, and some were subsequently moved to other real estate owned.

7


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
(Dollars in thousands)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2009   2008   2008   2008   2008
     
Interest income
                                       
Interest and fees on loans
  $ 51,912     $ 54,814     $ 57,909     $ 56,389     $ 61,897  
Securities
    3,851       4,031       4,281       4,550       4,860  
Federal funds sold
    15       27       40       61       40  
Deposits in other banks
    28       1       10       8       12  
     
Total interest income
    55,806       58,873       62,240       61,008       66,809  
Interest expense
                                       
Deposits
    11,579       16,075       18,338       16,715       21,724  
Federal funds purchased
    618       1,046       2,273       1,963       2,950  
Repurchase agreements
    14       79       86       54       322  
Other borrowings
    1,178       1,353       1,791       2,652       3,327  
Trust preferred subordinated debentures
    1,200       1,608       1,486       1,464       1,887  
     
Total interest expense
    14,589       20,161       23,974       22,848       30,210  
     
Net interest income
    41,217       38,712       38,266       38,160       36,599  
Provision for loan losses
    8,500       11,000       4,000       8,000       3,750  
     
Net interest income after provision for loan losses
    32,717       27,712       34,266       30,160       32,849  
Non-interest income
                                       
Service charges on deposit accounts
    1,525       1,133       1,161       1,288       1,117  
Trust fee income
    884       1,036       1,234       1,206       1,216  
Bank owned life insurance (BOLI) income
    274       315       299       315       311  
Brokered loan fees
    1,906       1,074       1,024       671       473  
Equipment rental income
    1,456       1,482       1,487       1,510       1,516  
Other
    855       910       (320 )     962       1,050  
     
Total non-interest income
    6,900       5,950       4,885       5,952       5,683  
Non-interest expense
                                       
Salaries and employee benefits
    16,219       14,688       16,039       15,369       15,342  
Net occupancy expense
    2,754       2,534       2,300       2,432       2,365  
Leased equipment depreciation
    1,123       1,142       1,153       1,179       1,193  
Marketing
    555       882       521       649       677  
Legal and professional
    2,071       2,793       2,358       2,645       1,826  
Communications and data processing
    836       832       858       770       854  
Other
    6,748       5,572       4,446       4,212       4,020  
     
Total non-interest expense
    30,306       28,443       27,675       27,256       26,277  
     
Income from continuing operations before income taxes
    9,311       5,219       11,476       8,856       12,255  
Income tax expense
    3,186       1,732       3,911       3,056       4,225  
     
Income from continuing operations
    6,125       3,487       7,565       5,800       8,030  
Loss from discontinued operations (after-tax)
    (95 )     (100 )     (252 )     (116 )     (148 )
     
Net income
    6,030       3,387       7,313       5,684       7,882  
Preferred stock dividends
    930                          
     
Net income available to common stockholders
  $ 5,100     $ 3,387     $ 7,313     $ 5,684     $ 7,882  
     

8


 

     
TEXAS CAPITAL BANCSHARES, INC.
QUARTERLY FINANCIAL SUMMARY — UNAUDITED
Consolidated Daily Average Balances, Average Yields and Rates
Continuing Operations
(Dollars in thousands)
                                                                                                                         
    1st Quarter 2009     4th Quarter 2008     3rd Quarter 2008     2nd Quarter 2008     1st Quarter 2008  
    Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/     Average     Revenue/     Yield/  
    Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate     Balance     Expense (1)     Rate  
                 
Assets
                                                                                                                       
Securities — Taxable
  $ 321,802     $ 3,431       4.32 %   $ 313,992     $ 3,610       4.57 %   $ 325,317     $ 3,852       4.71 %   $ 356,445     $ 4,114       4.64 %   $ 380,257     $ 4,424       4.68 %
Securities — Non-taxable(2)
    46,055       646       5.69 %     46,272       648       5.57 %     47,271       660       5.55 %     48,129       671       5.61 %     48,144       671       5.61 %
Federal funds sold
    14,923       15       0.41 %     23,050       27       0.47 %     8,001       40       1.99 %     11,127       61       2.20 %     4,714       40       3.41 %
Deposits in other banks
    11,207       28       1.01 %     5,761       1       0.07 %     2,554       10       1.56 %     1,103       8       2.92 %     1,251       12       3.86 %
Loans held for sale
    587,401       6,487       4.48 %     316,409       4,441       5.58 %     288,103       4,137       5.78 %     246,026       3,654       5.97 %     171,672       2,610       6.11 %
Loans held for investment
    4,022,180       45,425       4.58 %     3,875,586       50,373       5.17 %     3,781,289       53,772       5.66 %     3,597,342       52,735       5.90 %     3,483,840       59,287       6.84 %
Less reserve for loan losses
    46,686                   38,145                   38,180                   33,181                   33,519              
                     
Loans, net of reserve
    4,562,895       51,912       4.61 %     4,153,850       54,814       5.25 %     4,031,212       57,909       5.71 %     3,810,187       56,389       5.95 %     3,621,993       61,897       6.87 %
                     
Total earning assets
    4,956,882       56,032       4.58 %     4,542,925       59,100       5.18 %     4,414,355       62,471       5.63 %     4,226,991       61,243       5.83 %     4,056,359       67,044       6.65 %
Cash and other assets
    238,723                       218,335                       201,589                       198,946                       207,595                  
 
                                                                                                             
Total assets
  $ 5,195,605                     $ 4,761,260                     $ 4,615,944                     $ 4,425,937                     $ 4,263,954                  
 
                                                                                                             
 
                                                                                                                       
Liabilities and Stockholders’ Equity
                                                                                                                       
Transaction deposits
  $ 129,850     $ 44       0.14 %   $ 103,111     $ 67       0.26 %   $ 103,905     $ 122       0.47 %   $ 111,587     $ 129       0.46 %   $ 108,349     $ 145       0.54 %
Savings deposits
    745,355       1,420       0.77 %     729,337       2,350       1.28 %     778,956       3,371       1.72 %     840,933       3,563       1.70 %     790,185       5,118       2.61 %
Time deposits
    1,277,824       8,066       2.56 %     1,405,426       10,603       3.00 %     1,275,798       10,524       3.28 %     930,698       8,345       3.61 %     727,494       7,875       4.35 %
Deposits in foreign branches
    444,549       2,049       1.87 %     555,573       3,055       2.19 %     720,211       4,321       2.39 %     755,593       4,678       2.49 %     956,603       8,586       3.61 %
                     
Total interest bearing deposits
    2,597,578       11,579       1.81 %     2,793,447       16,075       2.29 %     2,878,870       18,338       2.53 %     2,638,811       16,715       2.55 %     2,582,631       21,724       3.38 %
Other borrowings
    1,367,691       1,810       0.54 %     881,868       2,478       1.12 %     709,157       4,150       2.33 %     830,482       4,669       2.26 %     773,149       6,599       3.43 %
Trust preferred subordinated debentures
    113,406       1,200       4.29 %     113,406       1,608       5.64 %     113,406       1,486       5.21 %     113,406       1,464       5.19 %     113,406       1,887       6.69 %
                     
Total interest bearing liabilities
    4,078,675       14,589       1.45 %     3,788,721       20,161       2.12 %     3,701,433       23,974       2.58 %     3,582,699       22,848       2.56 %     3,469,186       30,210       3.50 %
Demand deposits
    636,704                       566,513                       567,914                       513,327                       469,299                  
Other liabilities
    23,619                       21,323                       16,452                       14,613                       22,071                  
Stockholders’ equity
    456,607                       384,703                       330,145                       315,298                       303,398                  
 
                                                                                                             
Total liabilities and stockholders’ equity
  $ 5,195,605                     $ 4,761,260                     $ 4,615,944                     $ 4,425,937                     $ 4,263,954                  
 
                                                                                                             
 
                                                                                                                       
Net interest income
          $ 41,443                     $ 38,939                     $ 38,497                     $ 38,395                     $ 36,834          
Net interest margin
                    3.39 %                     3.41 %                     3.47 %                     3.65 %                     3.65 %
 
(1)   The loan averages include loans on which the accrual of interest has been discontinued and are stated net of unearned income.
(2)   Taxable equivalent rates used where applicable.

9