Biggest changeThe table below presents a summary of the Company’s net loan loss experience and provisions to the ALLL for the period indicated: (In thousands, except percentages) 2022 2021 2020 2019 2018 Balance at January 1, $ 4,152 $ 2,941 $ 1,408 $ 874 $ 386 Charge-offs: Commercial and industrial 337 - - 214 1 Consumer installment - - - - - SBA 7(a) 43 952 218 858 266 Factored receivables 617 168 - - - Total charge-offs 997 1,120 218 1,072 267 Recoveries: Commercial and industrial 31 37 33 30 - Consumer installment - - - - - Real estate – construction and land - - - - - SBA 7(a) 22 20 9 21 30 Factored receivables 41 60 - - - Total recoveries 94 117 42 51 30 Net charge-offs 903 1,003 176 1,021 237 Provision for loan losses 1,264 2,214 1,709 1,555 725 Balance at December 31, $ 4,513 $ 4,152 $ 2,941 $ 1,408 $ 874 Loans at year-end $ 450,332 $ 428,747 $ 400,542 $ 291,079 $ 234,907 Average loans 458,980 448,284 376,088 275,025 231,385 Net charge-offs/average loans 0.20 % 0.22 % 0.05 % 0.37 % 0.10 % Allowance for loan losses/year-end loans 1.00 0.97 0.73 0.48 0.37 Total provision for loan losses/average loans 0.28 0.49 0.45 0.57 0.31 76 Table of Contents The following tables set forth the allocation of the allowance as of the date indicated and the percentage of loans in each category to total gross loans as of the date indicated: At December 31, 2022 2021 2020 2019 2018 (In thousands, except percentages) Allowance Amount Allowance Amount Allowance Amount Allowance Amount Allowance Amount Commercial and industrial $ 1,301 $ 1,154 $ 928 $ 501 $ 419 Consumer installment 14 15 91 27 27 Real estate – residential 79 76 52 22 27 Real estate – commercial 899 869 527 347 210 Real estate – construction and land 55 40 100 76 34 SBA 1,505 1,324 1,225 435 157 USDA 52 20 18 - - Factored receivables 608 654 - - - Total allowance for loan losses $ 4,513 $ 4,152 $ 2,941 $ 1,408 $ 874 2022 2021 2020 2019 2018 %(1) %(1) %(1) %(1) %(1) Commercial and industrial 20.6 % 19.4 % 19.9 % 29.4 % 37.9 % Consumer installment 0.2 0.3 2.6 1.2 1.5 Real estate – residential 1.2 1.3 1.1 1.8 3.2 Real estate – commercial 14.2 14.7 11.1 16.1 15.0 Real estate – construction and land 0.9 0.6 2.1 2.7 2.0 SBA 57.4 54.5 63.0 48.0 39.0 USDA 0.5 0.2 0.2 0.8 1.4 Factored receivables 5.0 9.0 - - - Total allowance for loan losses 100 % 100 % 100 % 100 % 100 % (1) Percentage of loans in each category to total loans Deposits Deposits are attracted principally from our primary geographic market area with the exception of time deposits, which, due to the Company’s attractive rates, are attracted from across the nation.
Biggest changeThe following table sets forth the allocation of the allowance for credit losses, the percentage of loans in each category to total gross loans and the ratio of allowance allocated to loans in each category as of the date indicated: December 31, 2023 December 31, 2022 (In thousands, except percentages) Allocated Allowance % of Loan Portfolio ACL to Loans Allocated Allowance % of Loan Portfolio ACL to Loans Commercial and industrial $ 2,495 16.5 % 3.0 % $ 1,301 20.6 % 1.4 % Consumer installment 18 0.2 2.0 14 0.2 1.3 Real estate – residential 71 1.6 0.9 79 1.2 1.4 Real estate – commercial 616 13.7 0.9 899 14.2 1.4 Real estate – construction and land 143 8.9 0.3 55 0.9 1.4 SBA 2,484 53.7 0.9 1,505 57.4 0.6 USDA 19 0.4 0.9 52 0.5 2.3 Factored receivables 462 5.0 1.8 608 5.0 2.7 Total Loans $ 6,308 100.0 % 1.3 % $ 4,513 100.0 % 1.0 % The table below presents a summary of the Company’s net loan credit experience and provisions to the allowance for credit losses for the period indicated: As of and for the Year Ended December 31 (In thousands, except percentages) 2023 2022 Average loans outstanding $ 491,448 $ 458,980 Gross loans held for investment outstanding at end of period $ 501,095 $ 450,332 Allowance for credit losses at beginning of period $ 4,513 $ 4,152 Impact of adopting ASC 326 1,390 - Provision for credit losses 1,333 1,264 Charge offs: Commercial and industrial (214 ) (337 ) SBA 7(a) (329 ) (43 ) Factored Receivables (637 ) (617 ) Total charge-offs (1,180 ) (997 ) Recoveries: Commercial and industrial 14 31 SBA 7(a) 69 22 Factored Receivables 169 41 Total recoveries 252 94 Net charge-offs (928 ) (903 ) Allowance for credit losses at end of period $ 6,308 $ 4,513 Ratio of allowance to end of period loans 1.26 % 1.00 % Ratio of net charge-offs to average loans 0.19 % 0.20 % Deposits Deposits are attracted principally from our primary geographic market area with the exception of time deposits, which, due to the Company’s attractive rates, are attracted from across the nation.
The gain on sale of loans primarily reflects the gain from the sale of the guaranteed portion of SBA 7(a) and USDA loans originated by the Bank’s SBA lending group.
Gain on sale of loans. The gain on sale of loans primarily reflects the gain from the sale of the guaranteed portion of SBA 7(a) and USDA loans originated by the Bank’s SBA lending group.
Our primary operating segments are Banking and Other Financial Services. Our Banking operating segment includes both commercial and consumer banking services. Commercial banking services are provided primarily to small- to medium-sized businesses and their employees, which includes a wide array of lending and cash management products. Consumer banking services include lending and depository services.
Our primary operating segments are Banking and Other Financial Services. Our Banking operating segment includes both commercial and consumer banking services, which includes Integra. Commercial banking services are provided primarily to small- to medium-sized businesses and their employees, which includes a wide array of lending and cash management products. Consumer banking services include lending and depository services.
Foreclosed assets are recorded at estimated fair value, less estimated selling costs, at the time of foreclosure. Write-downs occurring at foreclosure are charged against the allowance for possible loan losses. On an ongoing basis, properties are appraised as required by market indications and applicable regulations.
Foreclosed assets are recorded at estimated fair value, less estimated selling costs, at the time of foreclosure. Write-downs occurring at foreclosure are charged against the allowance for possible credit losses. On an ongoing basis, properties are appraised as required by market indications and applicable regulations.
The following table presents our regulatory capital ratios, as well as those of the Bank, as of the dates indicated: (In thousands) December 31, 2022 December 31, 2021 Amount Ratio Amount Ratio Tectonic Financial, Inc.
The following table presents our regulatory capital ratios, as well as those of the Bank, as of the dates indicated: (In thousands) December 31, 2023 December 31, 2022 Amount Ratio Amount Ratio Tectonic Financial, Inc.
Changes in the various components of non-interest income are discussed below. 67 Table of Contents Salaries and employee benefits. Salaries and employee benefits include employee payroll expense, incentive compensation, health insurance, benefit plans and payroll taxes.
Changes in the various components of non-interest income are discussed below. 70 Table of Contents Salaries and employee benefits. Salaries and employee benefits include employee salaries and related payroll expense, incentive compensation, health insurance, benefit plans and payroll taxes.
The increase in net interest income was primarily due to an increase in the average yield and average volume on total earning assets, partly offset by an increase in the average rate paid on money market deposit accounts and time deposits and an increase in the average volume of deposits.
The increase in net interest income was primarily due to an increase in the average yield and average volume on total earning assets, partly offset by an increase in the average rate paid on interest-bearing deposit accounts and an increase in the average volume of deposits.
As of December 31, 2022, non-performing assets consisted of SBA non-accrual loans totaling $2.4 million, of which all except $100,000 was guaranteed by the SBA, and commercial real estate loans totaling $138,000. Loans are considered past due when principal and interest payments have not been received as of the date such payments are contractually due.
As of December 31, 2023, non-performing assets consisted of SBA non-accrual loans totaling $2.4 million, of which all except $251,000 was guaranteed by the SBA, and commercial real estate loans totaling $221,000. Loans are considered past due when principal and interest payments have not been received as of the date such payments are contractually due.
The Bank also offers lending services, including commercial loans to small-to medium-sized businesses and professional concerns, as well as consumers, The Nolan Company (“Nolan”), operating from its office in Overland Park, Kansas as a division within the Bank, offers third party administration (“TPA”) services, and Integra Funding Solutions, LLC (“Integra”), operating from its Fort Worth, Texas office as a division within the Bank, offers factoring services.
The Bank also offers lending services, including commercial loans to small-to medium-sized businesses and professional concerns, as well as consumers, Nolan, operating from its office in Overland Park, Kansas as a division within the Bank, offers third party administration (“TPA”) services, and Integra, operating from its Fort Worth, Texas office as a division within the Bank, offers factoring services.
The Company determines its borrowing needs and renews the advances accordingly at varying terms. The Company had no borrowings with FHLB as of December 31, 2022 and 2021. The Company also has a credit line with the FRB with borrowing capacity of $30.0 million, which is secured by commercial loans.
The Company determines its borrowing needs and renews the advances accordingly at varying terms. The Company had no borrowings with FHLB as of December 31, 2023 and 2022. The Company also has a credit line with the FRB with borrowing capacity of $43.5 million, which is secured by commercial loans.
The Bank offers a broad range of commercial and consumer banking and trust services primarily to small- to medium-sized businesses and their employees, and other institutions. The Bank’s traditional fiduciary services clients primarily consist of clients of Cain Watters & Associates L.L.C. (“Cain Watters”).
The Bank offers a broad range of commercial and consumer banking and trust services primarily to small- to medium-sized businesses and their employees, and other institutions. The Bank’s traditional fiduciary services clients primarily consist of clients of Cain Watters.
Salaries, bonuses and payroll taxes at the Bank’s Nolan division increased $862,000 related to staff increases to accommodate the increase in the number of plans administered and merit increases.
Salaries, bonuses and payroll taxes at the Bank’s Nolan division increased $347,000 related to staff increases and overtime pay to accommodate the increase in the number of plans administered and merit increases.
Loans past due 90 days or more and still accruing interest totaled $206,000 in residential real estate and $132,000 in factored receivables as of December 31, 2022, compared to $400,000 as of December 31, 2021, which solely included factored receivables. Foreclosed assets represent property acquired as the result of borrower defaults on loans.
Loans past due 90 days or more and still accruing interest totaled $147,000 in factored receivables as of December 31, 2023, compared to $206,000 in residential real estate and $132,000 in factored receivables as of December 31, 2022. Foreclosed assets represent property acquired as the result of borrower defaults on loans.
Changes in net interest income result from changes in volume and spread, and are reflected in the net interest margin, as well as changes in average interest rates. Volume refers to the average dollar level of interest-earning assets and interest-bearing liabilities. Spread refers to the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
Changes in net interest income result from changes in volume and spread, and are reflected in the net interest margin, as well as changes in average interest rates. Volume refers to the average dollar level of interest-earning assets and interest-bearing liabilities.
The Company will maintain investments in liquid assets based upon management’s assessment of (1) the need for funds, (2) expected deposit flows, (3) yields available on short-term liquid assets, and (4) objectives of the asset/liability management program. The Company had cash and cash equivalents of $42.2 million, or 6.9% of total assets, as of December 31, 2022.
The Company will maintain investments in liquid assets based upon management’s assessment of (1) the need for funds, (2) expected deposit flows, (3) yields available on short-term liquid assets, and (4) objectives of the asset/liability management program. The Company had cash and cash equivalents of $58.8 million, or 8.7% of total assets, as of December 31, 2023.
Loans held for sale totaled $33.9 million and $33.8 million at December 31, 2022 and 2021, respectively. During the year ended December 31, 2022, the Company elected to reclassify $55.4 million of the SBA loans held for sale to held for investment. The Company determined that holding these loans provides better long-term risk adjusted returns than selling the loans.
Loans held for sale totaled $26.6 million and $33.9 million at December 31, 2023 and 2022, respectively. During the year ended December 31, 2023, the Company elected to reclassify $52.6 million of the SBA loans held for sale to held for investment. The Company determined that holding these loans provides better long-term risk adjusted returns than selling the loans.
As of December 31, 2022 and 2021, the Company had subordinated notes totaling $12.0 million, consisting of $8.0 million issued in 2017 bearing an interest rate of three month LIBOR plus 5.125%, with interest payable quarterly and maturing on July 20, 2027, at which all principal is due, and $4.0 million issued in 2018 bearing interest rate of 7.125% payable semi-annually up to July 17, 2023, after which it converts to three month LIBOR plus 5.125%, with interest payable quarterly and maturing on March 31, 2028, at which all principal is due.
The Company had $21.0 million of borrowings related to the BTFP as of December 31, 2023. 82 Table of Contents As of December 31, 2023 and 2022, T Bancshares had subordinated notes totaling $12.0 million, consisting of $8.0 million issued in 2017 bearing an interest rate of three month LIBOR plus 5.125%, with interest payable quarterly and maturing on July 20, 2027, at which all principal is due, and $4.0 million issued in 2018 bearing interest rate of 7.125% payable semi-annually up to July 17, 2023, after which it converted to three month LIBOR plus 5.125%, with interest payable quarterly and maturing on March 31, 2028, at which all principal is due.
See the analysis of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion. Other Financial Services Income before taxes for the year ended December 31, 2022 increased $617,000, or 5.9%, compared to the year ended December 31, 2021.
See the analysis of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion. Other Financial Services Income before taxes for the year ended December 31, 2023, increased $1.1 million, or 9.9%, compared to the year ended December 31, 2022.
Changes in the various components of non-interest income are discussed below. Trust Income. Trust income is earned from trust services on the value of managed and non-managed assets held in custody. The volatility of the bond and equity markets impacts the market value of trust assets and the related fees.
Changes in the various components of non-interest income are discussed below. Trust Income. Trust income is earned from trust services provided by the Bank on the value of managed and non-managed assets held in custody. Changes in asset values and the volatility of the bond and equity markets impact the market value of trust assets and the related fees.
Loans are placed on non-accrual status when management has concerns relating to the ability to collect the loan interest and generally when such loans are 90 days or more past due. Accrued interest is charged off and no further interest is accrued. Subsequent payments received on non-accrual loans are recorded as reductions of principal.
Loans are placed on non-accrual status when management has concerns relating to the ability to collect the loan interest and generally when such loans are 90 days or more past due. Accrued interest is charged off and no further interest is accrued.
Performance-based fees, though the agreements may remain in place from year to year, are far less predictable, given the uncertainty of the ability to achieve an increase of the same level as in prior periods, or at all. For the year ended December 31, 2022, advisory income increased $77,000, or 0.6%, compared to the year ended December 31, 2021.
Performance-based fees, though the agreements may remain in place from year to year, are far less predictable, given the uncertainty of the ability to achieve an increase of the same level as in prior periods, or at all. For the year ended December 31, 2023, advisory income increased $1.4 million, or 10%, compared to the year ended December 31, 2022.
See the section entitled Segment Reporting, below, for more information. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, T Bancshares, the Bank, Tectonic Advisors, Sanders Morris, and through Sanders Morris, HWG. All intercompany transactions and balances are eliminated in consolidation.
See the section entitled Segment Reporting, below, for more information. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, T Bancshares, the Bank, Tectonic Advisors, Sanders Morris, and through Sanders Morris, HWG.
See the analysis of non-interest income included in the section captioned “Non-Interest Income” above in this discussion. Non-interest expense for the year ended December 31, 2022 increased $2.7 million, or 11.0%, compared to the year ended December 31, 2021.
See the analysis of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion. Non-interest expense for the year ended December 31, 2023, increased $2.1 million, or 14.0%, compared to the year ended December 31, 2022.
Brokerage revenue is dependent on the volume of trading, cash held in brokerage accounts which funds margin lending, and on private placement and syndication activity during the period. Brokerage income for the year ended December 31, 2022, increased $2.1 million, or 21.9%, compared to the year ended December 31, 2021.
Brokerage revenue is dependent on the volume of trading, cash held in brokerage accounts which funds margin lending, and on private placement and syndication activity during the period. Brokerage income for the year ended December 31, 2023, decreased $4.2 million, or 36.0%, compared to the year ended December 31, 2022.
PID/TIRZ assessments are used to pay for the development costs of a residential subdivision. Generally, as a property assessment, the total assessment is repaid in installments over a period of 5 to 32 years by the then current property owner(s). Each installment is collected by the County or City Tax Collector where the property is located.
Generally, as a property assessment, the total assessment is repaid in installments over a period of 5 to 32 years by the then current property owner(s). Each installment is collected by the County or City Tax Collector where the property is located. The assessments are an obligation of the property.
We provide a wide array of financial products and services including banking, trust, investment advisory, securities brokerage, factoring, third-party administration, qualified plan recordkeeping and insurance services to individuals, small businesses and institutions across the United States. We operate through four main direct and indirect subsidiaries: (i) T Bancshares, Inc.
We provide a wide array of financial products and services including banking, trust, investment advisory, securities brokerage, factoring, third-party administration, qualified plan recordkeeping and insurance services to individuals, small businesses and institutions across the United States.
Critical Accounting Policies and Estimates We prepare consolidated financial statements based on GAAP and to customary practices within the financial services industry. These policies, in certain areas, require management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.
All intercompany transactions and balances are eliminated in consolidation. 64 Table of Contents Critical Accounting Policies and Estimates We prepare consolidated financial statements based on GAAP and customary practices within the financial services industry. These policies, in certain areas, require management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.
Since many of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of credit extended is based on management’s credit evaluation of the customer and, if deemed necessary, may require collateral.
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 amount of credit extended is based on management’s credit evaluation of the customer and, if deemed necessary, may require collateral.
While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates. 61 Table of Contents We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain at the time we make the accounting estimate and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the financial statements.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain at the time we make the accounting estimate and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the financial statements.
Tier 1 Capital (to Average Assets) $ 76,767 13.47 % $ 63,302 12.06 % Common Equity Tier 1 (to Risk Weighted Assets) 76,767 19.29 63,302 17.70 Tier 1 Capital (to Risk Weighted Assets) 76,767 19.29 63,302 17.70 Total Capital (to Risk Weighted Assets) 81,279 20.42 67,454 18.87 In addition to the regulatory requirements of the federal banking agencies, Sanders Morris is subject to the regulatory framework applicable to registered investment advisors under the SEC’s Division of Investment Management.
Tier 1 Capital (to Average Assets) $ 87,488 13.97 % $ 76,767 13.47 % Common Equity Tier 1 (to Risk Weighted Assets) 87,488 20.04 76,767 19.29 Tier 1 Capital (to Risk Weighted Assets) 87,488 20.04 76,767 19.29 Total Capital (to Risk Weighted Assets) 92,957 21.29 81,279 20.42 In addition to the regulatory requirements of the federal banking agencies, Sanders Morris is subject to the regulatory framework applicable to registered investment advisors under the SEC’s Division of Investment Management.
The increase was primarily from a increase in incentive bonuses at Sanders Morris related to traditional brokerage, private placement, and syndicated offerings activity of $1.6 million, offset by a decrease in commission salaries of $559,000, and an increase in salaries, payroll taxes, and other benefits of $543,000 at Tectonic Advisors and $213,000 at Sanders Morris.
The decrease was primarily from a decrease in incentive bonuses at Sanders Morris related to decreases in traditional brokerage, private placement, and syndicated offerings activity of $2.4 million, offset by an increase in commission salaries of $64,000, and an increase in salaries, payroll taxes, and other benefits of $196,000.
See also the analysis of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion. 70 Table of Contents HoldCo The net loss before taxes at the HoldCo operating segment increased by $503,000 during the year ended December 31, 2022 compared to the year ended December 31, 2021.
See also the analysis of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion. HoldCo The net loss before taxes at the HoldCo operating segment increased by $2.3 million, or 82.3%, during the year ended December 31, 2023, compared to the year ended December 31, 2022.
This increase during the year ended December 31, 2022, was primarily due an increase in advisory fees based on a percentage of the underlying assets at Tectonic Advisors totaling $378,000, partially offset by a decrease in advisory fees based on a percentage of underlying assets at Sanders Morris Harris totaling $301,000. Brokerage income.
This increase during the year ended December 31, 2023, was primarily due an increase in advisory fees based on a percentage of the underlying assets at Tectonic Advisors totaling $1.1 million and an increase in advisory fees based on a percentage of underlying assets at Sanders Morris totaling $261,000. Brokerage income.
Commercial and construction real estate loans totaled $67.8 million, or 15.1% of the total loans at December 31, 2022, compared to $65.6 million, or 15.3% (16.6% excluding PPP), of the total loans at December 31, 2021.
Commercial and construction real estate loans totaled $113.5 million, or 22.6%, of the total loans at December 31, 2023, compared to $67.8 million, or 15.1%, of the total loans at December 31, 2022.
We believe these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, provide meaningful supplemental information regarding our performance. We believe investors benefit from referring to these non-GAAP measures and ratios in assessing our operating results and related trends, and when planning and forecasting future periods.
We believe investors benefit from referring to these non-GAAP measures and ratios in assessing our operating results and related trends, and when planning and forecasting future periods.
As of December 31, 2022, the Bank qualified as “well capitalized” under the prompt corrective action regulations of Basel III and the OCC. 78 Table of Contents Quantitative measures established by regulations to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined in the regulations), common equity Tier 1 capital (as defined in the regulations) to risk-weighted assets, and of Tier 1 capital (as defined in the regulations) to average assets (as defined in the regulations).
Quantitative measures established by regulations to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined in the regulations), common equity Tier 1 capital (as defined in the regulations) to risk-weighted assets, and of Tier 1 capital (as defined in the regulations) to average assets (as defined in the regulations).
Non-Interest Expense The components of non-interest expense were as follows: Year Ended December 31, (In thousands) 2022 2021 Salaries and employee benefits $ 31,093 $ 24,947 Occupancy and equipment 1,707 1,837 Trust expenses 2,243 2,416 Brokerage and advisory direct costs 2,015 2,051 Professional fees 1,480 1,539 Data processing 794 964 Other expense 5,473 4,576 Total $ 44,805 $ 38,330 Total non-interest expense for the year ended December 31, 2022 increased $6.5 million, or 16.9%, compared to the year ended December 31, 2021.
Non-Interest Expense The components of non-interest expense were as follows: Year Ended December 31, (In thousands) 2023 2022 Salaries and employee benefits $ 31,288 $ 31,093 Occupancy and equipment 1,984 1,707 Trust expenses 2,265 2,243 Brokerage and advisory direct costs 1,936 2,015 Professional fees 1,813 1,480 Data processing 941 794 Other expense 6,594 5,473 Total $ 46,821 $ 44,805 Total non-interest expense for the year ended December 31, 2023, increased $2.0 million, or 4.5%, compared to the year ended December 31, 2022.
Treasuries $ 1,990 $ 1,953 $ - $ - U.S. government agencies 15,715 13,088 15,847 15,402 Mortgage-backed securities 5,925 5,592 1,724 1,754 Total securities available for sale $ 23,630 $ 20,633 $ 17,571 $ 17,156 Securities held to maturity : Property assessed clean energy $ 1,596 $ 1,722 $ 2,731 $ 2,731 Public improvement district/TIRZ 23,666 24,760 16,942 16,942 Total securities held to maturity $ 25,262 $ 26,482 $ 19,673 $ 19,673 Securities, restricted: Other $ 3,496 $ 3,496 $ 2,432 $ 2,432 Securities not readily marketable $ 100 $ 100 $ 100 $ 100 71 Table of Contents The following table summarizes the maturity distribution schedule with corresponding weighted-average yields of securities available for sale and securities held to maturity as of December 31, 2022.
Treasuries $ 3,906 $ 3,894 $ 1,990 $ 1,953 U.S. government agencies 15,644 13,627 15,715 13,088 Mortgage-backed securities 5,731 5,456 5,925 5,592 Total securities available for sale $ 25,281 $ 22,977 $ 23,630 $ 20,633 Securities held to maturity : Property assessed clean energy $ 1,326 $ 1,254 $ 1,596 $ 1,722 Public improvement district/TIRZ 22,868 22,595 23,666 24,760 Total securities held to maturity $ 24,194 $ 23,849 $ 25,262 $ 26,482 Securities, restricted: Other $ 4,176 $ 4,176 $ 3,496 $ 3,496 Securities not readily marketable $ - $ - $ 100 $ 100 75 Table of Contents The following table summarizes the maturity distribution schedule with corresponding weighted-average yields of securities available for sale and securities held to maturity as of December 31, 2023.
(“T Bancshares”) which was incorporated under the laws of the State of Texas on December 23, 2002 to serve as the bank holding company for the Bank, (ii) Sanders Morris Harris LLC (“Sanders Morris”), a registered broker-dealer with FINRA, and registered investment advisor with the SEC, (iii) Tectonic Advisors, LLC (“Tectonic Advisors”) a registered investment advisor registered with the SEC focused generally on managing money for relatively large, affiliated institutions and investment advisors, as well as for their clients, and (iv) HWG Insurance Agency LLC (“HWG”), an insurance agency registered with the Texas Department of Insurance (“TDI”).
We operate through four main direct and indirect subsidiaries: (i) T Bancshares, Inc. which was incorporated under the laws of the State of Texas on December 23, 2002 to serve as the bank holding company for the Bank, (ii) Sanders Morris, a registered broker-dealer with FINRA, and registered investment advisor with the SEC, (iii) Tectonic Advisors a registered investment advisor registered with the SEC focused generally on managing money for relatively large, affiliated institutions and investment advisors, as well as for their clients, and (iv) HWG, an insurance agency registered with the TDI.
Securities not readily marketable consists of an income interest in a private investment. The following presents the amortized cost and fair values of the securities portfolio as of the dates indicated: As of December 31, 2022 As of December 31, 2021 (In thousands) Amortized Cost Estimated Fair Value Amortized Cost Estimated Fair Value Securities available for sale : U.S.
The following presents the amortized cost and fair values of the securities portfolio as of the dates indicated: As of December 31, 2023 As of December 31, 2022 (In thousands) Amortized Cost Estimated Fair Value Amortized Cost Estimated Fair Value Securities available for sale : U.S.
As of December 31, 2022, 60.8% of the loan portfolio, or $274.0 million, matured or re-priced within one year or less.
As of December 31, 2023, 65.8% of the loan portfolio, or $329.5 million, matured or re-priced within one year or less.
Write-downs are provided for subsequent declines in value and are included in other non-interest expense along with other expenses related to maintaining the properties.
Write-downs are provided for subsequent declines in value and are included in other non-interest expense along with other expenses related to maintaining the properties. There were no foreclosed assets as of December 31, 2023, and 2022.
The increase was offset by a decrease in brokerage and advisory direct costs at Sanders Morris and HWG of $72,000, related to a decrease in clearing firm service fees, fees on advisory assets and referral fees of $97,000, offset by an increase in information services and service fees of $25,000. Professional fees .
The decrease in brokerage and advisory direct costs related to decreases at Sanders Morris and HWG of $73,000, related to a decrease in exchange clearing fees, advisory clearing fees and referral fees of $177,000, offset by an increase in clearing firm service fees, execution charges, information services and service fees of $104,000.
The decrease was primarily the result of a $3.4 million increase in non-interest expense, partly offset by a $1.7 million increase in net interest income, a $247,000 increase in non-interest income, and a $950,000 decrease in the provision for loan losses.
The decrease was primarily the result of a $2.1 million increase in non-interest expense and a $24,000 increase in the provision for credit losses, partly offset by a $166,000 increase in net interest income and an $812,000 increase in non-interest income.
Construction and land development loans are evaluated based on the borrower’s and guarantor’s credit worthiness, past experience in the industry, track record and experience with the type of project being considered, and other factors. Collateral value is determined generally by independent appraisal utilizing multiple approaches to determine value based on property type.
Construction and land development loans are evaluated based on the borrower’s and guarantor’s credit worthiness, past experience in the industry, track record and experience with the type of project being considered, and other factors.
Sanders Morris is also regulated by FINRA, which, among other requirements, imposes minimums on its net regulatory capital. As of December 31, 2022, Sanders Morris is in compliance with FINRA’s net regulatory capital requirements. Liquidity Our liquidity relates to our ability to maintain a steady flow of funds to support our ongoing operating, investing and financing activities.
As of December 31, 2023, Sanders Morris is in compliance with FINRA’s net regulatory capital requirements. 83 Table of Contents Liquidity Our liquidity relates to our ability to maintain a steady flow of funds to support our ongoing operating, investing and financing activities.
The average interest rate paid on interest-bearing liabilities increased 64 basis points from 0.90% for the year ended December 31, 2021, to 1.54% for the year ended December 31, 2022. The average interest rate paid on interest-bearing deposits increased 58 basis points from 0.78% for the year ended December 31, 2021, to 1.36% for the year ended December 31, 2022.
The average interest rate paid on interest-bearing liabilities increased 285 basis points from 1.54% for the year ended December 31, 2022, to 4.39% for the year ended December 31, 2023. The average interest rate paid on interest-bearing deposits increased 287 basis points from 1.36% for the year ended December 31, 2022, to 4.23% for the year ended December 31, 2023.
Salaries and employee benefits increased $6.1 million, or 24.6%, from $24.9 million for the year ended December 31, 2021 to $31.1 million for the year ended December 31, 2022. In our other financial services segment, salaries and employee benefits increased $2.8 million.
Salaries and employee benefits for the year ended December 31, 2023, increased $195,000, or 0.6%, compared to the year ended December 31, 2022. In our Other Financial Services segment, salaries and employee benefits decreased $2.2 million.
Non-interest income for the year ended December 31, 2022 increased $247,000, or 24.9%, compared to the year ended December 31, 2021.
Non-interest income for the year ended December 31, 2023, increased $812,000, or 65.6%, compared to the year ended December 31, 2022.
Trust expenses are incurred in our other financial services segment, and include advisory fees paid on the common trust funds managed by the Company based on the value of the assets held in custody. The volatility of the bond and equity markets impacts the market value of trust assets and the related expenses.
The remaining variances in our occupancy and equipment expense were individually immaterial. Trust expenses . Trust expenses are incurred in our Other Financial Services segment, and include advisory fees paid on the common trust funds managed by the Company based on the value of the assets held in custody.
The increase was primarily the result of a $3.4 million increase in non-interest income partly offset by a $2.8 million increase in non-interest expense. Non-interest income for the year ended December 31, 2022 increased $3.4 million, or 9.5%, compared to the year ended December 31, 2021.
The increase was primarily the result of a $934,000 decrease in non-interest income which was offset by a $2.0 million decrease in non-interest expense. Non-interest income for the year ended December 31, 2023 decreased $934,000, or 2.4%, compared to the year ended December 31, 2022.
The increase includes $60.0 million for non-PPP SBA loans, $9.6 million for commercial and industrial loans and $2.4 million for real estate loans. The increases were partly offset by a $34.1 million decrease for SBA PPP loans and a $16.2 million decrease in factored receivables.
The increase includes $10.6 million for SBA loans, $48.3 million for real estate loans and $2.6 million increase in factored receivables. The increases were partly offset by a $10.5 million decrease in commercial and industrial loans.
Trust income for the year ended December 31, 2022, decreased $154,000, or 2.5%, compared to the year ended December 31, 2021.
Trust income for the year ended December 31, 2023, increased $344,000, or 5.6%, compared to the year ended December 31, 2022.
Net interest income for the year ended December 31, 2022 increased $1.7 million, or 6.5%, compared to the year ended December 31, 2021.
Net interest income for the year ended December 31, 2023, increased $166,000, or 0.6%, compared to the year ended December 31, 2022.
Securities available for sale are carried at fair value, with unrealized holding gains and losses reported as a separate component of stockholders’ equity as other comprehensive income (loss), net of tax. Securities are classified as held to maturity and carried at amortized cost when management has the positive intent and ability to hold them to maturity.
Securities are classified as available for sale when we intend to hold for an indefinite period of time but might be sold before maturity. Securities available for sale are carried at fair value, with unrealized holding gains and losses reported as a separate component of stockholders’ equity as other comprehensive income (loss), net of tax.
The following table presents the changes in net interest income and identifies the changes due to differences in the average volume of interest-earning assets and interest–bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities.
As of December 31, 2023, the target range for the federal funds rate was 5.25% to 5.50%. 66 Table of Contents The following table presents the changes in net interest income and identifies the changes due to differences in the average volume of interest-earning assets and interest–bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities.
These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the accompanying balance sheets.
These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the accompanying balance sheets. Our exposure to credit loss in the event of non-performance by the other party to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments.
Results of Operations Details of the changes in the various components of net income are discussed below. 63 Table of Contents Net Interest Income Net interest income is the difference between interest income on interest-earning assets, such as loans, investment securities, and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings.
Net Interest Income Net interest income is the difference between interest income on interest-earning assets, such as loans, investment securities, and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings.
Commercial and industrial loans totaled $92.9 million, or 20.6% of the total loans at December 31, 2022, compared to $83.3 million, or 19.4% (21.1% excluding PPP) of the total loans at December 31, 2021.
Commercial and industrial loans totaled $82.5 million, or 16.5%, of the total loans at December 31, 2023, compared to $92.9 million, or 20.6%, of the total loans at December 31, 2022.
The following table presents key metrics related to our segments: Year Ended December 31, 2022 (In thousands) Banking Other Financial Services HoldCo Consolidated Revenue(1) $ 29,630 $ 38,788 $ (897 ) $ 67,521 Net income (loss) before taxes $ 13,106 $ 11,164 $ (2,818 ) $ 21,452 Year Ended December 31, 2021 ( In thousands ) Banking Other Financial Services HoldCo Consolidated Revenue(1) $ 27,639 $ 35,428 $ (686 ) $ 62,381 Net income (loss) before taxes $ 13,605 $ 10,547 $ (2,315 ) $ 21,837 (1) Net interest income plus non-interest income 69 Table of Contents Banking Income before taxes for the year ended December 31, 2022 decreased $499,000, or 3.7%, compared to the year ended December 31, 2021.
The following table presents key metrics related to our segments: Year Ended December 31, 2023 (In thousands) Banking Other Financial Services HoldCo Consolidated Revenue(1) $ 30,608 $ 37,854 $ (1,297 ) $ 67,165 Net income (loss) before taxes $ 11,920 $ 12,273 $ (5,137 ) $ 19,056 Year Ended December 31, 2022 ( In thousands ) Banking Other Financial Services HoldCo Consolidated Revenue(1) $ 29,630 $ 38,788 $ (897 ) $ 67,521 Net income (loss) before taxes $ 13,106 $ 11,164 $ (2,818 ) $ 21,452 (1) Net interest income plus non-interest income 72 Table of Contents Banking Income before taxes for the year ended December 31, 2023, decreased $1.2 million, or 9.0%, compared to the year ended December 31, 2022.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party.
Salaries, taxes and other benefits in our trust group within our other financial services segment increased $186,000 related to staffing additions to accommodate additional recordkeeping clients, as well as a decrease in reliance on third-party consultants.
Salaries, taxes and other benefits in our trust group within our Other Financial Services segment increased $222,000 related to staffing additions to accommodate additional recordkeeping clients and duplication of personnel during staff changes as well as retention bonuses.
Non-Interest Income The components of non-interest income were as follows: Year Ended December 31, (In thousands) 2022 2021 Trust income $ 6,098 $ 6,252 Gain on sale of loans - 101 Advisory income 13,549 13,472 Brokerage income 11,754 9,644 Service fees and other income 8,293 6,790 Rental income 346 365 Total $ 40,040 $ 36,624 Total non-interest income for the year ended December 31, 2022, increased $3.4 million, or 9.3%, as compared to the year ended December 31, 2021.
Non-Interest Income The components of non-interest income were as follows: Year Ended December 31, (In thousands) 2023 2022 Trust income $ 6,442 $ 6,098 Gain on sale of loans 581 - Advisory income 14,910 13,549 Brokerage income 7,527 11,754 Service fees and other income 10,037 8,293 Rental income 307 346 Total $ 39,804 $ 40,040 Total non-interest income for the year ended December 31, 2023, decreased $236,000, or 0.6%, as compared to the year ended December 31, 2022.
Under the accounting model for acquired loans, the excess of cash flows expected to be collected over the carrying amount of the loans, referred to as the “accretable yield,” is accreted into interest income over the life of the loans.
Under the accounting model for acquired loans, the excess of cash flows expected to be collected over the carrying amount of the loans, referred to as the “accretable yield,” is accreted into interest income over the life of the loans. 78 Table of Contents Non-performing Assets Our primary business segments are banking and other financial services, and as outlined above, the banking segment’s primary business is lending.
Occupancy and equipment expenses include building, furniture, fixtures and equipment depreciation and maintenance costs. Occupancy and equipment expenses decreased $130,000, or 7.1%, from $1.8 million for the year ended December 31, 2021 to $1.7 million for the year ended December 31, 2022.
Occupancy and equipment expense . Occupancy and equipment expenses include building, furniture, fixtures and equipment depreciation and maintenance costs. Occupancy and equipment expenses for the year ended December 31, 2023, increased $277,000, or 16.2%, compared to the year ended December 31, 2022.
PPP loans had a zero balance at December 31, 2022, compared to $34.1 million at December 31, 2021. SBA loans comprise the largest group of loans in our portfolio totaling $258.3 million, or 57.4% of the total loans at December 31, 2022, compared to $233.9 million, or 54.5% (50.6% excluding PPP) of the total loans at December 31, 2021.
SBA loans comprise the largest group of loans in our portfolio totaling $268.9 million, or 53.7% of the total loans at December 31, 2023, compared to $258.3 million, or 57.4%, of the total loans at December 31, 2022.
As of December 31, 2022, the Company and the Bank met all capital adequacy requirements to which they were subject.
As of December 31, 2023, the Company and the Bank met all capital adequacy requirements to which they were subject. As of December 31, 2023, the Bank qualified as “well capitalized” under the prompt corrective action regulations of Basel III and the OCC.
Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets. While scheduled loan repayments and maturing investments are relatively predictable, deposit flows and loan prepayments are more influenced by interest rates, general economic conditions, and competition.
While scheduled loan repayments and maturing investments are relatively predictable, deposit flows and loan prepayments are more influenced by interest rates, general economic conditions, and competition.
In addition to the on balance sheet liquidity available, the Company has lines of credit with the FHLB and the FRB, which provide the Company with a source of off-balance sheet liquidity. As of December 31, 2022, the Company’s borrowing capacity with the FHLB was $56.0 million, or 9.2% of assets, none of which was utilized.
In addition to the on balance sheet liquidity available, the Company has lines of credit with the FHLB and the FRB, which provide the Company with a source of off-balance sheet liquidity.
In addition, the Bank serves the small business community by offering loans guaranteed by the Small Business Administration (“SBA”) and the U.S. Department of Agriculture (“USDA”).
In addition, the Bank serves the small business community by offering loans guaranteed by the SBA and the USDA.
The assessments are an obligation of the property. Restricted securities consisted of FRB stock, having an amortized cost and fair value of $2.2 million and $1.2 million as of December 31, 2022 and 2021, respectively, and FHLB stock, having an amortized cost and fair value of $1.3 million as of December 31, 2022 and 2021.
Restricted securities consisted of FRB stock, having an amortized cost and fair value of $2.2 million as of December 31, 2023 and 2022, and FHLB stock, having an amortized cost and fair value of $2.0 million and $1.3 million as of December 31, 2023 and 2022, respectively. Securities not readily marketable consists of an income interest in a private investment.
A loan is considered impaired when it is probable that not all principal and interest amounts will be collected according to the original loan contract.
Subsequent payments received on non-accrual loans are recorded as reductions of principal, and interest income is recorded only after principal recovery is reasonably assured. A loan is considered impaired when it is probable that not all principal and interest amounts will be collected according to the original loan contract.
Net interest income increased $1.7 million, or 6.6% from $25.8 million for the year ended December 31, 2021, to $27.5 million for year ended December 31, 2022. Net interest margin for the year ended December 31, 2022 and 2021 was 5.06% and 4.96%, respectively, an increase of 10 basis points.
Net interest income decreased $120,000, or 0.4% from $27.5 million for the year ended December 31, 2022, to $27.4 million for year ended December 31, 2023. Net interest margin for the year ended December 31, 2023 and 2022 was 4.58% and 5.06%, respectively, a decrease of 48 basis points.
See also the analysis of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion. Financial Condition Investment Securities The primary purpose of the Company’s investment portfolio is to provide a source of earnings for liquidity management purposes, to provide collateral to pledge against borrowings, and to control interest rate risk.
Financial Condition Investment Securities The primary purpose of the Company’s investment portfolio is to provide a source of earnings for liquidity management purposes, to provide collateral to pledge against borrowings, and to control interest rate risk. In managing the portfolio, the Company seeks to attain the objectives of safety of principal, liquidity, diversification, and maximized return on investment.
The following table reconciles net income to income available to common shareholders and presents the calculation of return on average tangible common equity: (In thousands, except percentages) As of and for the Year Ended December 31, 2022 As of and for the Year Ended December 31, 2021 Income available to common shareholders $ 15,478 $ 15,482 Average shareholders’ equity $ 90,194 $ 68,156 Less: average goodwill 21,440 16,129 Less: average core deposit intangible 681 885 Less: average preferred stock 17,250 17,250 Average tangible common equity $ 50,823 $ 33,892 Return on average tangible common equity 30.45 % 45.68 % Total assets grew by $27.5 million, or 4.7%, to $612.5 million as of December 31, 2022, from $585.0 million as of December 31, 2021.
However, these non-GAAP measures and ratios should be considered in addition to, and not as a substitute for or preferable to, measures and ratios prepared in accordance with GAAP. 65 Table of Contents The following table reconciles net income to income available to common shareholders and presents the calculation of return on average tangible common equity: (In thousands, except percentages) As of and for the Year Ended December 31, 2023 As of and for the Year Ended December 31, 2022 Income available to common shareholders $ 13,667 $ 15,478 Average shareholders’ equity $ 101,176 $ 90,194 Less: average goodwill 21,440 21,440 Less: average core deposit intangible 472 681 Less: average preferred stock 17,250 17,250 Average tangible common equity $ 62,014 $ 50,823 Return on average tangible common equity 22.04 % 30.45 % Total assets grew by $64.8 million, or 10.6%, to $677.3 million as of December 31, 2023, from $612.5 million as of December 31, 2022.
The borrowing capacity with the FRB was $30.0 million, or 4.9% of assets, of which none was utilized or outstanding as of December 31, 2022.
As of December 31, 2023, the Company’s borrowing capacity with the FHLB was $56.8 million, or 8.4% of assets, none of which was utilized, and borrowing capacity with the FRB was $43.5 million, or 6.4% of assets.
Tier 1 Capital (to Average Assets) $ 76,805 13.27 % $ 62,794 11.82 % Common Equity Tier 1 (to Risk Weighted Assets) 59,555 14.80 45,544 12.62 Tier 1 Capital (to Risk Weighted Assets) 76,805 19.09 62,794 17.40 Total Capital (to Risk Weighted Assets) 81,317 20.21 66,946 18.55 T Bank, N.A.
Tier 1 Capital (to Average Assets) $ 86,847 13.97 % $ 76,805 13.27 % Common Equity Tier 1 (to Risk Weighted Assets) 69,597 15.74 59,555 14.80 Tier 1 Capital (to Risk Weighted Assets) 86,847 19.65 76,805 19.09 Total Capital (to Risk Weighted Assets) 92,385 20.90 81,317 20.21 T Bank, N.A.
The average yield on interest-earning assets increased 49 basis points from 5.66% for the year ended December 31, 2021 to 6.15% for the year ended December 31, 2022.
The average yield for loans increased 174 basis points from 6.73% for the year ended December 31, 2022, to 8.47% for the year ended December 31, 2023. The average yield on interest-bearing deposits increased 339 basis points from 1.66% for the year ended December 31, 2022, to 5.05% for the year ended December 31, 2023.
The average volume of interest-bearing deposits increased $43.3 million, or 13.6%, from $319.1 million for the year ended December 31, 2021, to $362.5 million for the year ended December 31, 2022.
The average volume of interest-earning assets increased $54.5 million, or 10.0%, from $542.6 million for the year ended December 31, 2022, to $597.1 million for the year ended December 31, 2023.
Our brokerage and advisory assets experienced a decrease of approximately $409.8 million, or 7.3%, and an increase of $1.1 billion, or 24.0%, during the years ended December 31, 2022 and 2021, respectively.
Our brokerage and advisory assets experienced an increase of approximately $1.7 billion, or 33.5%, and an increase of $409.8 million, or 7.3%, during the years ended December 31, 2023 and 2022, respectively. The increase for the year ended December 31, 2023 was related to market appreciation of $821 million, or 15.8%, and positive net flows of $869 million, or 16.7%.