CBTX, Inc. Reports First Quarter Financial Results

April 30, 2019 at 5:00 PM EDT

HOUSTON, April 30, 2019 (GLOBE NEWSWIRE) -- CBTX, Inc. (the “Company”) (NASDAQ: CBTX), the bank holding company for CommunityBank of Texas N.A., today announced net income of $10.5 million, or $0.42 per diluted share, for the quarter ended March 31, 2019, compared to $14.1 million, or $0.56 per diluted share, for the quarter ended December 31, 2018 and $9.1 million, or $0.37 per diluted share, for the quarter ended March 31, 2018.

Highlights

Loans, excluding loans held for sale, increased to $2.5 billion at March 31, 2019, compared to $2.4 billion at December 31, 2018 and $2.3 billion at March 31, 2018.

Net interest margin on a tax equivalent basis improved to 4.56% for the quarter ended March 31, 2019, compared to 4.42% for the fourth quarter of 2018 and 4.23% for the first quarter of 2018, primarily due to increased yields on loans.

The cost of our interest-bearing deposits remains low at 0.94% for the three months ended March 31, 2019, compared to 0.89% for the three months ended December 31, 2018, and 0.53% for the three months ended March 31, 2018.

Nonperforming assets remain low relative to total assets at 0.09% at March 31, 2019 compared to 0.11% of total assets at December 31, 2018 and 0.20% of total assets at March 31, 2018.

Increased quarterly per share cash dividend to $0.10 in March 2019, payable to shareholders in April 2019, an increase of $0.05 per share.

Opened full-service branch in Dallas, Texas market in January 2019.

“We are pleased with the performance of our ongoing operations during the first quarter of 2019,” said Robert Franklin, Jr., Chairman and Chief Executive Officer of the Company. “Our strong balance sheet and strong relationship funding have given us the ability to increase our net interest margin at a time of continued competitive pressure on deposit rates. We continue to steadily grow loans and our deposits remain strong in what has historically been a quarter with a seasonal outflow of deposits.”

Mr. Franklin added, “The Houston and East Texas markets continue to be strong markets for loans and deposits. We have had success in hiring new lenders and are excited at the quick progress we have made entering the Dallas market with the excellent staff that we have assembled so far, and we are encouraged by the opportunities in the Dallas market. We are excited about the opportunities that we have for the future.”

Operating Results

Net Interest Income

Net interest income was $33.3 million for the first quarter of 2019, compared to $33.2 million for the fourth quarter of 2018 and $29.0 million for the first quarter of 2018. The increase in net interest income in the first quarter of 2019 from the fourth quarter of 2018 was primarily due to higher average loans, higher average yields on loans and federal funds sold and the redemption of junior subordinated debt, partially offset by lower average federal funds sold and other interest-earning assets, short-term advances, higher rates on interest-bearing deposits and the impact of two fewer days in the first quarter of 2019 compared the fourth quarter of 2018.

The increase in net interest income in the first quarter of 2019 from the first quarter of 2018 was primarily due to higher average loans, higher average yields on loans and higher average federal funds sold, which was partially offset by the impact of higher rates on interest-bearing deposits.

Provision (Recapture) for Loan Losses

Provision for loan loss was $1.1 million for the first quarter of 2019, compared to a recapture of $2.2 million for the fourth quarter of 2018 and a provision of $865,000 for the first quarter of 2018. The provision in the first quarter of 2019 and 2018 reflect the increase in loans during those periods.

The allowance for loan losses was $24.6 million, or 0.97% of total loans, at March 31, 2019, compared to $23.7 million, or 0.97% of total loans, at December 31, 2018, and $25.3 million, or 1.08% of total loans, at March 31, 2018.

Noninterest Income

Noninterest income was $3.5 million for the first quarter of 2019, $3.9 million for the fourth quarter of 2018 and $3.4 million for the first quarter of 2018. Noninterest income was higher in the fourth quarter of 2018 compared to the first quarter of 2019 primarily due to higher deposit account service charges and gains on sales of loans during the fourth quarter of 2018. Noninterest income was $132,000 higher in the first quarter of 2019 compared to the first quarter of 2018 primarily due to increased deposit account service charges.

Noninterest Expense

Noninterest expense was $22.6 million for the first quarter of 2019, $21.8 million for the fourth quarter of 2018 and $20.3 million for the first quarter of 2018. Noninterest expense increased $829,000 during the first quarter of 2019 compared to the fourth quarter of 2018 primarily due to legal fees of $1.1 million included in professional and director fees in the first quarter.

Noninterest expense increased $2.3 million in the first quarter of 2019 compared to the first quarter of 2018. Salaries and benefits increased $1.1 million resulting from annual salary increases in 2019 and increased stock compensation expense due to grants of restricted stock made February 1, 2019. Professional and director fees increased $1.1 million due to increased legal fees referred to above.

Income Taxes

Income tax expense was $2.6 million for the first quarter of 2019, $3.4 million for the fourth quarter of 2018 and $2.1 million for the first quarter of 2018.

The effective tax rates were 19.9% for the first quarter of 2019, 19.3% for the fourth quarter of 2018 and 19.0% for the first quarter of 2018.

Balance Sheet Highlights:

Loans

Loans were $2.5 billion at March 31, 2019, $2.4 billion at December 31, 2018 and $2.3 billion at March 31, 2018. Loans increased 8.1% during the twelve months ended March 31, 2019.

Asset Quality

Nonperforming assets remain low relative to total assets at $3.0 million, or 0.09% of total assets, at March 31, 2019, $3.5 million, or 0.11% of total assets, at December 31, 2018 and $6.1 million, or 0.20% of total assets at March 31, 2018.

Annualized net charge-offs (recoveries) to average loans were 0.03% for the first quarter of 2019, (0.22%) for the fourth quarter of 2018 and 0.05% for the first quarter of 2018. The annualized charge-offs (recoveries) for the fourth quarter of 2018 reflects the impact of recoveries in that period.

Deposits and Borrowings

Total deposits were $2.8 billion at March 31, 2019 and $2.8 billion at December 31, 2018 and were $2.6 billion at March 31, 2018. Deposits increased 5.8% during the twelve months ended March 31, 2019.

We define total borrowings as the total of repurchase agreements, Federal Home Loan Bank (FHLB) advances and notes payable. Total borrowings were solely comprised of repurchase agreements at March 31, 2019, December 31, 2018 and March 31, 2018 and were $1.6 million, $2.5 million and $861,000, respectively.

Leases

The Company adopted Accounting Standards Update, or ASU 2016-02, Leases (Topic 842) on January 1, 2019, using the effective date as the date of initial adoption. At adoption, we recorded right-of-use assets totaling $13.2 million, which represented our right to use, or control the use of, a specified asset for their lease term and we recorded lease liabilities totaling $15.5 million which represented our liability to make the lease payments under these leases. Accrued lease obligations and lease incentive liabilities totaling $2.3 million that were in other liabilities at December 31, 2018 were reversed as part of the adoption. The ASU 2016-02 standard applied to all leases existing at the date of initial adoption and are comprised of operating leases of office space, stand-alone buildings and land. Our financial information contained in this earnings release was not updated for ASU 2016-02 for dates and periods before the date of adoption.

Capital

At March 31, 2019, the Company remained well capitalized under bank regulatory requirements.

Our ratio of tangible equity to tangible assets was 12.9% at March 31, 2019, 12.6% at December 31, 2018 and 12.2% at March 31, 2018. Tangible equity to tangible assets is a non‑GAAP financial measure. The most directly comparable GAAP financial measure to tangible equity to tangible assets is total shareholders’ equity to total assets, which was 15.2% at March 31, 2019, 14.9% at December 31, 2018 and 14.7% at March 31, 2018. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this earnings release.

Subsequent Event

On April 29, 2019, the Company received proceeds in the amount of $1.6 million as the owner and beneficiary under a bank-owned life insurance policy as the result of the death of a former employee. The Company recorded a gain of $1.2 million over the recorded value in April 2019.

About CBTX, Inc.

CBTX, Inc. is the bank holding company for CommunityBank of Texas, N.A., a $3.3 billion asset bank, offering commercial banking solutions to small and mid-sized businesses and professionals in Houston, Dallas, Beaumont and surrounding communities in Texas. Visit www.communitybankoftx.com for more information.

Forward-Looking Statements

This release may contain certain forward-looking statements within the meaning of the securities laws that are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about the Company and its subsidiary. Forward-looking statements include information regarding the Company’s future financial performance, business and growth strategy, projected plans and objectives, as well as projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to, whether the Company can: prudently manage and execute its growth strategy; manage risks associated with its acquisition and de novo branching strategy; maintain its asset quality; address the volatility and direction of market interest rates; continue to have access to debt and equity capital markets; avoid or address interruptions or breaches in the Company’s information system security; address the costs and effects of regulatory or other government inquiries, the results of regulatory examinations, investigations or reviews or the ability to obtain the required regulatory approvals; and achieve its performance goals. The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”) and other reports and statements that the Company has filed with the SEC. If one or more events related to these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, actual results may differ materially from what it anticipates. Accordingly, you should not place undue reliance on any such forward looking statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for the Company to predict which will arise. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Copies of the SEC filings for the Company are available for download free of charge from www.communitybankoftx.com under the Investor Relations tab.

CBTX, INC. AND SUBSIDIARY
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands)


Balance Sheet Data (at period end):	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018

Loans, excluding loans held for sale	$	2,544,709		$	2,446,823		$	2,463,197		$	2,404,132		$	2,356,053
Allowance for loan losses		(24,643	)		(23,693	)		(24,486	)		(25,746	)		(25,349	)
Loans, net		2,520,066			2,423,130			2,438,711			2,378,386			2,330,704

Cash and equivalents		276,515			382,070			281,640			245,265			279,915
Debt securities		228,684			229,964			222,493			230,393			221,183
Premises and equipment, net		51,453			51,622			52,032			52,607			53,135
Goodwill		80,950			80,950			80,950			80,950			80,950
Other intangible assets, net		5,538			5,775			6,038			6,276			6,521
Loans held for sale		852			-			384			560			113
Operating lease right-to-use asset		12,879			-			-			-			-
Other assets		106,525			105,585			108,205			106,323			102,269
Total Assets	$	3,283,462		$	3,279,096		$	3,190,453		$	3,100,760		$	3,074,790

Noninterest-bearing deposits	$	1,229,172		$	1,183,058		$	1,144,985		$	1,114,155		$	1,120,521
Interest-bearing deposits		1,521,827			1,583,224			1,545,095			1,447,119			1,479,181
Total deposits		2,750,999			2,766,282			2,690,080			2,561,274			2,599,702

Repurchase agreements		1,600			2,498			1,351			1,448			861
Federal Home Loan Bank advances		-			-			-			50,000			-
Junior subordinated debt		-			1,571			6,726			6,726			6,726
Operating lease liabilities		15,134			-			-			-			-
Other liabilities		17,076			21,120			20,445			20,117			15,930
Total Liabilities		2,784,809			2,791,471			2,718,602			2,639,565			2,623,219

Shareholders' Equity		498,653			487,625			471,851			461,195			451,571
Total Liabilities and Shareholders' Equity	$	3,283,462		$	3,279,096		$	3,190,453		$	3,100,760		$	3,074,790

CBTX, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Income (Unaudited)
(In thousands)


	Three Months Ended
	3/31/2019		12/31/2018			9/30/2018			6/30/2018		3/31/2018
Interest income
Interest and fees on loans	$	33,793	$	33,427		$	31,513		$	30,493	$	28,462
Securities		1,557		1,542			1,535			1,507		1,436
Federal Funds and other interest-earning assets		1,483		1,696			1,404			936		994
Equity investments		152		217			213			191		193
Total interest income		36,985		36,882			34,665			33,127		31,085
Interest expense
Deposits		3,584		3,551			2,961			2,126		1,948
FHLB advances and repurchase agreements		65		1			62			13		1
Note payable and junior subordinated debt		8		110			116			112		97
Total interest expense		3,657		3,662			3,139			2,251		2,046
Net interest income		33,328		33,220			31,526			30,876		29,039
Provision (recapture) for loan losses		1,147		(2,169	)		(1,142	)		690		865
Net interest income after provision (recapture) for loan losses		32,181		35,389			32,668			30,186		28,174
Noninterest income
Deposit account service charges		1,629		1,709			1,597			1,497		1,478
Net gain (loss) on sale of assets		88		168			152			210		130
Card interchange fees		864		921			922			971		927
Earnings on bank-owned life insurance		430		456			443			465		451
Other		482		605			412			363		375
Total noninterest income		3,493		3,859			3,526			3,506		3,361
Noninterest expense
Salaries and employee benefits		13,822		13,834			12,499			12,496		12,695
Net occupancy expense		2,267		2,268			2,428			2,433		2,265
Regulatory fees		464		507			488			513		545
Data processing		714		664			664			666		683
Software		440		408			400			403		365
Printing, stationery and office		353		303			291			303		264
Amortization of intangibles		232		237			245			248		255
Professional and director fees		2,091		1,123			809			686		919
Correspondent bank and customer related transaction expenses		65		64			66			68		67
Loan processing costs		95		153			102			75		118
Advertising, marketing and business development		440		406			437			475		506
Repossessed real estate and other asset expense		—		7			3			5		57
Security and protection expense		323		317			346			311		302
Telephone and communications		378		408			342			394		386
Other expenses		901		1,057			844			936		857
Total noninterest expense		22,585		21,756			19,964			20,012		20,284
Net income before income tax expense		13,089		17,492			16,230			13,680		11,251
Income tax expense		2,599		3,380			3,207			2,638		2,139
Net income	$	10,490	$	14,112		$	13,023		$	11,042	$	9,112

CBTX, INC. AND SUBSIDIARY
Financial Highlights (Unaudited)
(In thousands, except per share data and percentages)


	Three Months Ended
	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018
Profitability:
Net income	$	10,490		$	14,112		$	13,023		$	11,042		$	9,112
Basic earnings per share	$	0.42		$	0.57		$	0.52		$	0.44		$	0.37
Diluted earnings per share	$	0.42		$	0.56		$	0.52		$	0.44		$	0.37

Return on average assets ⁽¹⁾		1.3	%		1.7	%		1.6	%		1.4	%		1.2	%
Return on average shareholders' equity ⁽¹⁾		8.6	%		11.7	%		11.0	%		9.7	%		8.2	%
Net interest margin- tax equivalent ⁽¹⁾		4.6	%		4.4	%		4.3	%		4.4	%		4.2	%
Efficiency ratio ⁽²⁾		61.3	%		58.7	%		57.0	%		58.2	%		62.6	%

Liquidity and Capital Ratios:
Total shareholders' equity to total assets		15.2	%		14.9	%		14.8	%		14.9	%		14.7	%
Tangible equity to tangible assets ⁽³⁾		12.9	%		12.6	%		12.4	%		12.4	%		12.2	%
Common equity tier 1 capital ratio		14.5	%		14.7	%		14.3	%		14.1	%		14.1	%
Tier 1 risk-based capital ratio		14.5	%		14.8	%		14.5	%		14.3	%		14.4	%
Total risk-based capital ratio		15.4	%		15.6	%		15.4	%		15.3	%		15.4	%
Tier 1 leverage ratio		13.0	%		12.8	%		12.8	%		12.9	%		12.6	%

Other Data:
Weighted average common shares outstanding- Basic		24,910			24,886			24,859			24,858			24,833
Weighted average common shares outstanding- Diluted		25,054			25,046			25,060			24,997			24,954
Common shares outstanding at period end		24,918			24,907			24,859			24,859			24,833
Dividends per share	$	0.10		$	0.05		$	0.05		$	0.05		$	0.05
Book value per share	$	20.0		$	19.6		$	19.0		$	18.6		$	18.2
Tangible book value per share⁽³⁾	$	16.5		$	16.1		$	15.5		$	15.0		$	14.7
Employees - full-time equivalents		494			495			489			488			477

(1)   Quarterly ratios are annualized.
(2)   Efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income.
(3)   Non‑GAAP financial measure. The most directly comparable GAAP financial measure is book value per share. See the table captioned “Non‑GAAP to GAAP Reconciliation” at the end of this earnings release.

CBTX, INC. AND SUBSIDIARY
Net Interest Margin (Unaudited)
(In thousands, except percentages)


	Three Months Ended
	3/31/2019							12/31/2018							3/31/2018
				Interest							Interest							Interest
	Average			Earned/		Average		Average			Earned/		Average		Average			Earned/		Average
	Outstanding			Interest		Yield/		Outstanding			Interest		Yield/		Outstanding			Interest		Yield/
	Balance			Paid		Rate ⁽¹⁾		Balance			Paid		Rate ⁽¹⁾		Balance			Paid		Rate ⁽¹⁾
Assets
Interest-earnings assets:
Total loans ⁽²⁾	$	2,500,788		$	33,793	5.48	%	$	2,468,415		$	33,427	5.37	%	$	2,319,463		$	28,462	4.98	%
Debt securities		231,650			1,557	2.73	%		226,882			1,542	2.70	%		223,730			1,436	2.60	%
Federal funds sold and other interest-earning assets		239,281			1,483	2.51	%		293,299			1,696	2.30	%		252,722			994	1.60	%
Equity investments		12,285			152	5.02	%		14,789			217	5.79	%		14,701			193	5.32	%
Total interest-earning assets		2,984,004		$	36,985	5.03	%		3,003,385		$	36,882	4.87	%		2,810,616		$	31,085	4.49	%
Allowance for loan losses		(24,016	)						(24,305	)						(24,866	)
Noninterest-earnings assets		302,915							295,236							287,099
Total assets	$	3,262,903						$	3,274,316						$	3,072,849
Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
Interest-bearing deposits	$	1,544,039		$	3,584	0.94	%	$	1,578,146		$	3,551	0.89	%	$	1,491,613		$	1,948	0.53	%
FHLB advances and repurchase agreements		11,578			65	2.28	%		1,925			1	0.21	%		1,418			1	0.29	%
Note payable and junior subordinated debt		365			8	8.89	%		9,817			110	4.45	%		10,826			97	3.63	%
Total interest-bearing liabilities		1,555,982		$	3,657	0.95	%		1,589,888		$	3,662	0.91	%		1,503,857		$	2,046	0.55	%
Noninterest-bearing liabilities:
Noninterest-bearing deposits		1,177,086							1,181,035							1,097,085
Other liabilities		34,634							23,083							21,165
Total noninterest-bearing liabilities		1,211,720							1,204,118							1,118,250
Shareholders’ equity		495,201							480,310							450,742
Total liabilities and shareholders’ equity	$	3,262,903						$	3,274,316						$	3,072,849
Net interest income				$	33,328						$	33,220						$	29,039
Net interest spread ⁽³⁾						4.07	%						3.96	%						3.93	%
Net interest margin ⁽⁴⁾						4.53	%						4.39	%						4.19	%
Net interest margin—tax equivalent ⁽⁵⁾						4.56	%						4.42	%						4.23	%

(1)   Annualized.
(2)   Includes average outstanding balances of loans held for sale of $144,000, $642,000 and $544,000 for the quarter ended March 31, 2019, December 31, 2018 and March 31, 2018, respectively.
(3)   Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.
(4)   Net interest margin is equal to net interest income divided by average interest‑earning assets.
(5)   Tax equivalent adjustment of $255,000, $257,000 and $270,000 for the quarter ended March 31, 2019, December 31, 2018 and March 31, 2018, respectively, were computed using a federal income tax rate of 21%.

CBTX, INC. AND SUBSIDIARY
Yield Trend (Unaudited)


	Three Months Ended
	3/31/2019		12/31/2018		9/30/2018		6/30/2018		3/31/2018
Yield Trend - Annualized:
Interest-earnings assets:
Total loans	5.48	%	5.37	%	5.20	%	5.15	%	4.98	%
Debt securities	2.73	%	2.70	%	2.64	%	2.65	%	2.60	%
Federal funds sold and other interest-earning assets	2.51	%	2.30	%	2.04	%	1.86	%	1.60	%
Equity investments	5.02	%	5.79	%	5.01	%	5.17	%	5.32	%
Total interest-earning assets	5.03	%	4.87	%	4.70	%	4.71	%	4.49	%

Interest-bearing liabilities:
Interest-bearing deposits	0.94	%	0.89	%	0.77	%	0.58	%	0.53	%
FHLB advances and repurchase agreements	2.28	%	0.21	%	1.94	%	1.39	%	0.29	%
Note payable and junior subordinated debt	8.89	%	4.45	%	4.25	%	4.15	%	3.63	%
Total interest-bearing liabilities	0.95	%	0.91	%	0.80	%	0.60	%	0.55	%

Net interest spread ⁽¹⁾	4.07	%	3.96	%	3.90	%	4.11	%	3.93	%
Net interest margin ⁽²⁾	4.53	%	4.39	%	4.28	%	4.39	%	4.19	%
Net interest margin—tax equivalent ⁽³⁾	4.56	%	4.42	%	4.31	%	4.43	%	4.23	%

(1)   Net interest spread is the average yield on interest‑earning assets minus the average rate on interest‑bearing liabilities.
(2)   Net interest margin is equal to net interest income divided by average interest‑earning assets.
(3)   Tax equivalent adjustments were computed using a federal income tax rate of 21%.

CBTX, INC. AND SUBSIDIARY
Average Outstanding Balances (Unaudited)
(In thousands)


	Three Months Ended
	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018
Average Outstanding Balances:

Assets
Interest-earnings assets:
Total loans ⁽¹⁾	$	2,500,788		$	2,468,415		$	2,404,491		$	2,375,253		$	2,319,463
Debt securities		231,650			226,882			230,592			228,262			223,730
Federal funds sold and other interest-earning assets		239,281			293,299			272,739			201,906			252,722
Equity investments		12,285			14,789			16,799			14,823			14,701
Total interest-earning assets		2,984,004			3,003,385			2,924,621			2,820,244			2,810,616
Allowance for loan losses		(24,016	)		(24,305	)		(25,689	)		(25,392	)		(24,866	)
Noninterest-earnings assets		302,915			295,236			292,598			288,416			287,099
Total assets	$	3,262,903		$	3,274,316		$	3,191,530		$	3,083,268		$	3,072,849

Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
Interest-bearing deposits	$	1,544,039		$	1,578,146		$	1,530,077		$	1,478,016		$	1,491,613
FHLB advances and repurchase agreements		11,578			1,925			12,657			3,738			1,418
Note payable and junior subordinated debt		365			9,817			10,826			10,826			10,826
Total interest-bearing liabilities		1,555,982			1,589,888			1,553,560			1,492,580			1,503,857
Noninterest-bearing liabilities:
Noninterest-bearing deposits		1,177,086			1,181,035			1,145,516			1,111,736			1,097,085
Other liabilities		34,634			23,083			23,600			20,441			21,165
Total noninterest-bearing liabilities		1,211,720			1,204,118			1,169,116			1,132,177			1,118,250
Shareholders’ equity		495,201			480,310			468,854			458,511			450,742
Total liabilities and shareholders’ equity	$	3,262,903		$	3,274,316		$	3,191,530		$	3,083,268		$	3,072,849

(1) Includes average outstanding balances of loans held for sale.

CBTX, INC. AND SUBSIDIARY
Period End Balances (Unaudited)
(In thousands, except percentages)


	3/31/2019					12/31/2018					9/30/2018					6/30/2018					3/31/2018
	Amount			%		Amount			%		Amount			%		Amount			%		Amount			%

Loan Portfolio:
Commercial and industrial	$	559,882		21.9	%	$	519,779		21.2	%	$	569,334		23.1	%	$	565,850		23.5	%	$	559,070		23.7	%
Real estate:
Commercial real estate		811,742		31.8	%		795,733		32.4	%		776,439		31.4	%		780,224		32.4	%		767,108		32.5	%
Construction and development		572,861		22.5	%		515,533		21.0	%		487,289		19.7	%		449,390		18.6	%		436,260		18.5	%
1-4 family residential		281,502		11.0	%		282,011		11.5	%		288,737		11.7	%		279,227		11.6	%		260,580		11.0	%
Multi-family residential		213,582		8.4	%		221,194		9.0	%		236,907		9.6	%		229,609		9.5	%		236,000		10.0	%
Consumer		39,072		1.5	%		39,421		1.6	%		39,807		1.6	%		41,833		1.7	%		40,869		1.7	%
Agricultural		8,915		0.4	%		11,076		0.5	%		11,609		0.5	%		10,951		0.5	%		8,807		0.4	%
Other		64,215		2.5	%		68,382		2.8	%		59,484		2.4	%		53,376		2.2	%		52,382		2.2	%
Gross loans		2,551,771		100.0	%		2,453,129		100.0	%		2,469,606		100.0	%		2,410,460		100.0	%		2,361,076		100.0	%
Less deferred fees and unearned discount		(6,210	)				(6,306	)				(6,025	)				(5,768	)				(4,910	)
Less allowance for loan losses		(24,643	)				(23,693	)				(24,486	)				(25,746	)				(25,349	)
Less loans held for sale		(852	)				—					(384	)				(560	)				(113	)
Loans, net	$	2,520,066				$	2,423,130				$	2,438,711				$	2,378,386				$	2,330,704


Deposits:
Interest-bearing demand accounts	$	352,623		12.8	%	$	387,457		14.0	%	$	367,120		13.6	%	$	342,890		13.4	%	$	345,378		13.3	%
Money market accounts		695,968		25.3	%		737,770		26.7	%		722,382		26.9	%		650,747		25.4	%		717,548		27.6	%
Savings accounts		96,251		3.5	%		96,962		3.5	%		94,344		3.5	%		97,576		3.8	%		95,603		3.7	%
Certificates and other time deposits, $100,000 or greater		181,507		6.6	%		189,007		6.8	%		182,552		6.8	%		164,464		6.4	%		161,777		6.2	%
Certificates and other time deposits, less than $100,000		195,478		7.1	%		172,028		6.2	%		178,697		6.6	%		191,442		7.5	%		158,875		6.1	%
Total interest-bearing deposits		1,521,827		55.3	%		1,583,224		57.2	%		1,545,095		57.4	%		1,447,119		56.5	%		1,479,181		56.9	%
Noninterest-bearing deposits		1,229,172		44.7	%		1,183,058		42.8	%		1,144,985		42.6	%		1,114,155		43.5	%		1,120,521		43.1	%
Total deposits	$	2,750,999		100.0	%	$	2,766,282		100.0	%	$	2,690,080		100.0	%	$	2,561,274		100.0	%	$	2,599,702		100.0	%

CBTX, INC. AND SUBSIDIARY
Credit Quality (Unaudited)
(In thousands, except percentages)


	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018
Nonperforming assets (at period end):
Nonaccrual loans:
Commercial and industrial	$	1,390		$	1,317		$	2,161		$	1,734		$	2,533
Real estate:
Commercial real estate		862			1,517			2,751			2,092			2,217
Construction and development		—			—			13			225			233
1-4 family residential		635			656			677			738			765
Multi-family residential		—			—			—			—			—
Consumer		47			—			—			4			21
Agricultural		—			—			—			—			—
Nonaccrual loans		2,934			3,490			5,602			4,793			5,769
Accruing loans 90 or more days past due		—			—			—			—			—
Total nonperforming loans		2,934			3,490			5,602			4,793			5,769
Foreclosed assets:
Real estate		—			12			175			—			295
Other		41			—			—			137			—
Total foreclosed assets		41			12			175			137			295
Total nonperforming assets	$	2,975		$	3,502		$	5,777		$	4,930		$	6,064

Allowance for Loan Losses (at period end):
Commercial and industrial	$	8,416		$	7,719		$	8,763		$	7,648		$	7,439
Real estate:
Commercial real estate		6,784			6,730			6,913			10,930			10,742
Construction and development		4,700			4,298			3,606			3,335			3,356
1-4 family residential		2,249			2,281			2,454			1,404			1,329
Multi-family residential		1,457			1,511			1,630			1,479			1,520
Consumer		357			387			394			479			517
Agricultural		50			62			71			66			53
Other		630			705			655			405			393
Total allowance for loan losses	$	24,643		$	23,693		$	24,486		$	25,746		$	25,349

Credit Quality Ratios (at period end):
Nonperforming assets to total assets		0.09	%		0.11	%		0.18	%		0.16	%		0.20	%
Nonperforming loans to total loans		0.12	%		0.14	%		0.23	%		0.20	%		0.24	%
Allowance for loan losses to nonperforming loans		839.9	%		678.9	%		437.1	%		537.2	%		439.4	%
Allowance for loan losses to total loans		0.97	%		0.97	%		0.99	%		1.07	%		1.08	%

CBTX, INC. AND SUBSIDIARY
Allowance for Loan Losses (Unaudited)
(In thousands, except percentages)


	For the Months Ended
	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018
Analysis of Allowance for Loan Losses

Allowance for loan losses at beginning of period	$	23,693		$	24,486		$	25,746		$	25,349		$	24,778

Provision (recapture) for loan losses		1,147			(2,169	)		(1,142	)		690			865

Net (charge-offs) recoveries
Commercial and industrial		(206	)		1,521			(114	)		(301	)		(297	)
Real estate:
Commercial real estate		2			(156	)		(3	)		5			3
Construction and development		—			(1	)		—			—			—
1-4 family residential		1			—			4			—			(2	)
Consumer		6			1			(4	)		3			2
Agricultural		—			10			—			—			—
Other		—			1			(1	)		—			—
Total net (charge-offs) recoveries		(197	)		1,376			(118	)		(293	)		(294	)

Allowance for loan losses at end of period	$	24,643		$	23,693		$	24,486		$	25,746		$	25,349

Net charge-offs (recoveries) to average loans		0.03	%		(0.22	%)		0.02	%		0.05	%		0.05	%

CBTX, INC. AND SUBSIDIARY
Non‑GAAP to GAAP Reconciliation (Unaudited)
(In thousands, except per share data and percentages)

Our accounting and reporting policies conform to GAAP and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional non‑GAAP financial measures. We classify a financial measure as being a non‑GAAP financial measure if that financial measure excludes or includes amounts or is subject to adjustments that have the effect of excluding or including amounts, that are not included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non‑GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively financial measures calculated in accordance with GAAP. Non‑GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the way we calculate the non‑GAAP financial measures may differ from that of other companies reporting measures with similar names.

We calculate (1) tangible equity as total shareholders’ equity, less goodwill and other intangible assets, net of accumulated amortization, and (2) tangible book value per share as tangible equity divided by shares of common stock outstanding at the end of the relevant period. The most directly comparable GAAP financial measure for tangible book value per share is book value per share.

We calculate tangible assets as total assets less goodwill and other intangible assets, net of accumulated amortization. The most directly comparable GAAP financial measure for tangible equity to tangible assets is total shareholders’ equity to total assets.

We believe that tangible book value per share and tangible equity to tangible assets are measures that are important to many investors in the marketplace who are interested in book value per share and total shareholders’ equity to total assets, exclusive of change in intangible assets.

The following tables reconcile, as of the dates set forth below, total shareholders’ equity to tangible equity, total assets to tangible assets and presents book value per share, tangible book value per share, tangible equity to tangible assets and shareholders’ equity to total assets:


	3/31/2019			12/31/2018			9/30/2018			6/30/2018			3/31/2018
Tangible Equity
Total shareholders’ equity	$	498,653		$	487,625		$	471,851		$	461,195		$	451,571
Adjustments:
Goodwill		80,950			80,950			80,950			80,950			80,950
Other intangibles		5,538			5,775			6,038			6,276			6,521
Tangible equity	$	412,165		$	400,900		$	384,863		$	373,969		$	364,100
Tangible Assets
Total assets	$	3,283,462		$	3,279,096		$	3,190,453		$	3,100,760		$	3,074,790
Adjustments:
Goodwill		80,950			80,950			80,950			80,950			80,950
Other intangibles		5,538			5,775			6,038			6,276			6,521
Tangible assets	$	3,196,974		$	3,192,371		$	3,103,465		$	3,013,534		$	2,987,319

Common shares outstanding		24,918			24,907			24,859			24,859			24,833

Book value per share	$	20.0		$	19.6		$	19.0		$	18.6		$	18.2
Tangible book value per share	$	16.5		$	16.1		$	15.5		$	15.0		$	14.7
Total shareholders’ equity to total assets		15.2	%		14.9	%		14.8	%		14.9	%		14.7	%
Tangible equity to tangible assets		12.9	%		12.6	%		12.4	%		12.4	%		12.2	%

Investor Relations:

James L. Sturgeon
281.325.5013
investors@CBoTX.com

Media Contact:

Ashley Warren
713.210.7622
awarren@CBoTX.com

Source: CommunityBank of Texas, N.A.

News Release Details

CBTX, Inc. Reports First Quarter Financial Results