Red River Bancshares, Inc. Reports First Quarter 2025 Financial Results
Net income for the first quarter of 2025 was
First Quarter 2025 Performance and Operational Highlights
The Company had solid financial results for the first quarter of 2025. The net interest margin, net interest income, and net income increased. The balance sheet reflects good loan growth, while deposits and assets had slight increases. We increased the quarterly cash dividend paid to shareholders by 33.3% to
- Net income for the first quarter of 2025 was
$10 .4 million, which was$1.0 million , or 11.2%, higher than the prior quarter. Net income for the first quarter increased due to having higher net interest income, along with approximately$620,000 of periodic items that reduced operating expenses. These operating expense reductions benefited EPS by approximately$0.07 . - Net interest income and net interest margin FTE increased for the first quarter of 2025 compared to the prior quarter. Net interest income for the first quarter of 2025 was
$24 .6 million, which was$923,000 , or 3.9%, higher than the prior quarter. Net interest margin FTE increased 13 basis points (“bp(s)”) to 3.22% for the first quarter of 2025, compared to 3.09% for the prior quarter. These improvements resulted from higher securities yields and lower deposit rates. - As of
March 31, 2025 , assets were$3 .19 billion, which was$36 .8 million, or 1.2%, higher thanDecember 31, 2024 . The increase was mainly due to a$20 .6 million increase in deposits. - Deposits totaled
$2 .83 billion as ofMarch 31, 2025 , an increase of$20 .6 million, or 0.7%, compared to$2 .81 billion as ofDecember 31, 2024 . This increase was mainly due to higher balances in consumer and commercial customer deposit accounts, partially offset by the seasonal outflow of funds from public entity customers. - As of
March 31, 2025 , loans held for investment (“HFI”) were$2 .11 billion, which was$39.7 million , or 1.9%, higher than$2 .08 billion as ofDecember 31, 2024 . In the first quarter of 2025, we had steady new loan closing activity, combined with funding of loan construction commitments. - As of
March 31, 2025 , total securities were$699 .5 million, which was$14.7 million , or 2.1%, higher thanDecember 31, 2024 . Securities increased mainly due to the purchase of new securities, combined with a smaller net unrealized loss on securities available-for-sale (“AFS”). - As of
March 31, 2025 , liquid assets, which are cash and cash equivalents, were$252 .2 million, and the liquid assets to assets ratio was 7.91%. We do not have any borrowings, brokered deposits, or internet-sourced deposits. - The provision for credit losses was
$450,000 for the first quarter of 2025, compared to$300,000 for the prior quarter. The$150,000 increase was due to loan growth and uncertainty regarding tariffs and trade. - As of
March 31, 2025 , nonperforming assets (“NPA(s)”) were$5 .2 million, or 0.16% of assets, and the allowance for credit losses (“ACL”) was$21 .8 million, or 1.03% of loans HFI. - In the first quarter of 2025, the quarterly cash dividend increased by 33.3% to
$0.12 per common share, up from$0.09 per common share for each quarter in 2024. - The 2025 stock repurchase program authorizes us to purchase up to
$5.0 million of our outstanding shares of common stock fromJanuary 1, 2025 throughDecember 31, 2025 . As ofMarch 31, 2025 , the 2025 stock repurchase program had$5.0 million of available capacity. - In the first quarter of 2025, Red River Bank’s online, mobile banking, and bill payment systems were upgraded in order to improve our digital services for all customers.
- In the first quarter of 2025,
S&P Global Market Intelligence ranked the Bank 14th of the top 50 best deposit franchises in 2024 for banks with assets between$3.0 and$10.0 billion . - On
March 14, 2025 , our board of directors and executive management had the privilege of ringing the closing bell at the Nasdaq Market Site inNew York to commemorate being a public company for 6 years.
“We continue to be very focused on net interest margin improvement and managing our cost of deposits, while also focusing on redeploying assets into higher yielding assets. In the first quarter of 2025, our net interest margin FTE increased by 13 bps, net interest income increased by 3.9%, and net income increased by 11.2%.
“We remain pleased with the level of our customer banking activity across
“Despite this optimism, as result of the
“Since the Company was founded in 1998, we have focused on having a consistent, conservative, and prudent banking philosophy and strategy. We remain focused on these principles, while also striving daily to build customer relationships, expand market share, and create value for our shareholders.”
Net Interest Income and Net Interest Margin FTE
Net interest income and net interest margin FTE increased in the first quarter of 2025 compared to the prior quarter. These measures were both primarily impacted by improved yields on securities and lower deposit rates. The
Net interest income for the first quarter of 2025 was
The net interest margin FTE increased 13 bps to 3.22% for the first quarter of 2025, compared to 3.09% for the prior quarter. This increase was due to improved yields on securities and loans, combined with lower deposit costs. The yield on securities increased 11 bps, primarily due to reinvesting lower yielding securities cash flows into higher yielding securities. The yield on loans increased 7 bps due to higher rates on new and renewed loans compared to the existing portfolio yield. The average rate on new and renewed loans was 7.02% for the first quarter of 2025 and 7.25% for the prior quarter. The cost of deposits decreased 10 bps to 1.61% for the first quarter of 2025, compared to 1.71% for the previous quarter, mainly due to lowering selected time deposit rates. As a result of this change, there was a 37 bp decrease on time deposits during the first quarter.
The
Provision for Credit Losses
The provision for credit losses for the first quarter of 2025 was
Noninterest Income
Noninterest income totaled
Brokerage income was
Equity securities are an investment in a Community Reinvestment Act (“CRA”) mutual fund consisting primarily of bonds. The gain or loss on equity securities is a fair value adjustment primarily driven by changes in the interest rate environment. Due to the fluctuations in market rates between quarters, equity securities had a gain of
Mortgage loan income totaled
SBIC income was
Operating Expenses
Operating expenses totaled
Data processing expense totaled
Loan and deposit expenses totaled
Personnel expenses totaled
Asset Overview
As of
Securities
Total securities as of
The estimated fair value of securities AFS totaled
As of
Loans
Loans HFI as of
| Loans HFI by Category | ||||||||||||||||||
| Change from | ||||||||||||||||||
| (dollars in thousands) | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||
| Real estate: | ||||||||||||||||||
| Commercial real estate | $ | 892,205 | 42.2 | % | $ | 884,641 | 42.6 | % | $ | 7,564 | 0.9 | % | ||||||
| One-to-four family residential | 617,679 | 29.2 | % | 614,551 | 29.6 | % | 3,128 | 0.5 | % | |||||||||
| Construction and development | 175,575 | 8.3 | % | 155,229 | 7.5 | % | 20,346 | 13.1 | % | |||||||||
| Commercial and industrial | 339,115 | 16.0 | % | 327,086 | 15.8 | % | 12,029 | 3.7 | % | |||||||||
| Tax-exempt | 61,722 | 2.9 | % | 64,930 | 3.1 | % | (3,208 | ) | (4.9 | %) | ||||||||
| Consumer | 28,446 | 1.4 | % | 28,576 | 1.4 | % | (130 | ) | (0.5 | %) | ||||||||
| Total loans HFI | $ | 2,114,742 | 100.0 | % | $ | 2,075,013 | 100.0 | % | $ | 39,729 | 1.9 | % | ||||||
Commercial real estate (“CRE”) loans are collateralized by owner occupied and non-owner occupied properties mainly in
Health care loans are our largest industry concentration and are made up of a diversified portfolio of health care providers. As of
Asset Quality and Allowance for Credit Losses
NPAs totaled
As of
Deposits
As of
| Deposits by Account Type | ||||||||||||||||||
| Change from | ||||||||||||||||||
| (dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | ||||||||||||
| Noninterest-bearing demand deposits | $ | 906,540 | 32.1 | % | $ | 866,496 | 30.9 | % | $ | 40,044 | 4.6 | % | ||||||
| Interest-bearing deposits: | ||||||||||||||||||
| Interest-bearing demand deposits | 147,343 | 5.2 | % | 154,720 | 5.5 | % | (7,377 | ) | (4.8 | %) | ||||||||
| NOW accounts | 432,054 | 15.3 | % | 467,118 | 16.7 | % | (35,064 | ) | (7.5 | %) | ||||||||
| Money market accounts | 569,613 | 20.2 | % | 556,769 | 19.8 | % | 12,844 | 2.3 | % | |||||||||
| Savings accounts | 175,239 | 6.2 | % | 169,894 | 6.1 | % | 5,345 | 3.1 | % | |||||||||
| Time deposits less than or equal to | 403,354 | 14.2 | % | 403,096 | 14.3 | % | 258 | 0.1 | % | |||||||||
| Time deposits greater than | 191,533 | 6.8 | % | 187,013 | 6.7 | % | 4,520 | 2.4 | % | |||||||||
| Total interest-bearing deposits | 1,919,136 | 67.9 | % | 1,938,610 | 69.1 | % | (19,474 | ) | (1.0 | %) | ||||||||
| Total deposits | $ | 2,825,676 | 100.0 | % | $ | 2,805,106 | 100.0 | % | $ | 20,570 | 0.7 | % | ||||||
| Deposits by Customer Type | ||||||||||||||||||
| Change from | ||||||||||||||||||
| (dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | ||||||||||||
| Consumer | $ | 1,388,944 | 49.1 | % | $ | 1,362,740 | 48.6 | % | $ | 26,204 | 1.9 | % | ||||||
| Commercial | 1,200,367 | 42.5 | % | 1,178,488 | 42.0 | % | 21,879 | 1.9 | % | |||||||||
| Public | 236,365 | 8.4 | % | 263,878 | 9.4 | % | (27,513 | ) | (10.4 | %) | ||||||||
| Total deposits | $ | 2,825,676 | 100.0 | % | $ | 2,805,106 | 100.0 | % | $ | 20,570 | 0.7 | % | ||||||
The increase in deposits in the first quarter of 2025 was mainly due to higher balances in consumer and commercial customer deposit accounts, partially offset by the seasonal outflow of funds from public entity customers.
The Bank has a granular, diverse deposit portfolio with customers in a variety of industries throughout
As of
Stockholders’ Equity
Total stockholders’ equity as of
Non-GAAP Disclosure
Our accounting and reporting policies conform to
Management and the board of directors review tangible book value per share, tangible common equity to tangible assets, and realized book value per share as part of managing operating performance. However, these 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 manner we calculate the non-GAAP financial measures that are discussed may differ from that of other companies’ reporting measures with similar names. It is important to understand how such other banking organizations calculate and name their financial measures similar to the non-GAAP financial measures discussed by us when comparing such non-GAAP financial measures.
A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included within the following financial statement tables.
About
Forward-Looking Statements
Statements in this news release regarding our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business, interest rates, and markets, are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this news release are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause us to make changes to our future plans. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the section titled “Risk Factors” in our most recent Annual Report on Form 10-K and any subsequent quarterly reports on Form 10-Q, and in other documents that we file with the
Contact:
Executive Vice President, Chief Financial Officer, and Assistant Corporate Secretary
318-561-4023
icarriere@redriverbank.net
| FINANCIAL HIGHLIGHTS (UNAUDITED) | ||||||||||||
| As of and for the Three Months Ended | ||||||||||||
| (dollars in thousands, except per share data) | , | , | , | |||||||||
| Net Income | $ | 10,352 | $ | 9,306 | $ | 8,188 | ||||||
| Per Common Share Data: | ||||||||||||
| Earnings per share, basic | $ | 1.53 | $ | 1.37 | $ | 1.16 | ||||||
| Earnings per share, diluted | $ | 1.52 | $ | 1.37 | $ | 1.16 | ||||||
| Book value per share | $ | 49.18 | $ | 47.18 | $ | 43.43 | ||||||
| Tangible book value per share (1) | $ | 48.95 | $ | 46.95 | $ | 43.20 | ||||||
| Realized book value per share (1) | $ | 57.49 | $ | 56.07 | $ | 52.52 | ||||||
| Cash dividends per share | $ | 0.12 | $ | 0.09 | $ | 0.09 | ||||||
| Shares outstanding | 6,777,657 | 6,777,238 | 6,892,448 | |||||||||
| Weighted average shares outstanding, basic | 6,777,332 | 6,797,469 | 7,050,048 | |||||||||
| Weighted average shares outstanding, diluted | 6,796,707 | 6,816,299 | 7,066,709 | |||||||||
| Summary Performance Ratios: | ||||||||||||
| Return on average assets | 1.32 | % | 1.18 | % | 1.07 | % | ||||||
| Return on average equity | 12.85 | % | 11.46 | % | 10.77 | % | ||||||
| Net interest margin | 3.17 | % | 3.04 | % | 2.80 | % | ||||||
| Net interest margin FTE | 3.22 | % | 3.09 | % | 2.83 | % | ||||||
| Efficiency ratio | 55.51 | % | 58.71 | % | 60.37 | % | ||||||
| Loans HFI to deposits ratio | 74.84 | % | 73.97 | % | 74.22 | % | ||||||
| Noninterest-bearing deposits to deposits ratio | 32.08 | % | 30.89 | % | 32.61 | % | ||||||
| Noninterest income to average assets | 0.67 | % | 0.63 | % | 0.64 | % | ||||||
| Operating expense to average assets | 2.12 | % | 2.14 | % | 2.07 | % | ||||||
| Summary Credit Quality Ratios: | ||||||||||||
| NPAs to assets | 0.16 | % | 0.10 | % | 0.08 | % | ||||||
| Nonperforming loans to loans HFI | 0.24 | % | 0.16 | % | 0.12 | % | ||||||
| ACL to loans HFI | 1.03 | % | 1.05 | % | 1.06 | % | ||||||
| Net charge-offs to average loans | 0.02 | % | 0.01 | % | 0.00 | % | ||||||
| Capital Ratios: | ||||||||||||
| Stockholders’ equity to assets | 10.46 | % | 10.15 | % | 9.74 | % | ||||||
| Tangible common equity to tangible assets(1) | 10.42 | % | 10.11 | % | 9.69 | % | ||||||
| Total risk-based capital to risk-weighted assets | 18.25 | % | 18.13 | % | 17.84 | % | ||||||
| Tier I risk-based capital to risk-weighted assets | 17.25 | % | 17.12 | % | 16.82 | % | ||||||
| Common equity Tier I capital to risk-weighted assets | 17.25 | % | 17.12 | % | 16.82 | % | ||||||
| Tier I risk-based capital to average assets | 12.01 | % | 11.86 | % | 11.44 | % | ||||||
(1) Non-GAAP financial measure. Calculations of this measure and reconciliations to GAAP are included in the schedules accompanying this release.
| CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||||||||||||||
| (in thousands) | , | , | , | , | , | ||||||||||||||
| ASSETS | |||||||||||||||||||
| Cash and due from banks | $ | 36,438 | $ | 30,558 | $ | 39,664 | $ | 35,035 | $ | 19,401 | |||||||||
| Interest-bearing deposits in other banks | 215,717 | 238,417 | 192,983 | 178,038 | 210,404 | ||||||||||||||
| Securities available-for-sale, at fair value | 566,874 | 550,148 | 560,555 | 526,890 | 545,967 | ||||||||||||||
| Securities held-to-maturity, at amortized cost | 129,686 | 131,796 | 134,145 | 136,824 | 139,328 | ||||||||||||||
| Equity securities, at fair value | 2,981 | 2,937 | 3,028 | 2,921 | 2,934 | ||||||||||||||
| Nonmarketable equity securities | 2,349 | 2,328 | 2,305 | 2,283 | 2,261 | ||||||||||||||
| Loans held for sale | 2,178 | 2,547 | 1,805 | 3,878 | 1,653 | ||||||||||||||
| Loans held for investment | 2,114,742 | 2,075,013 | 2,056,048 | 2,047,890 | 2,038,072 | ||||||||||||||
| Allowance for credit losses | (21,835 | ) | (21,731 | ) | (21,757 | ) | (21,627 | ) | (21,564 | ) | |||||||||
| Premises and equipment, net | 59,034 | 59,441 | 57,661 | 57,910 | 57,539 | ||||||||||||||
| Accrued interest receivable | 10,553 | 10,048 | 9,465 | 9,570 | 9,995 | ||||||||||||||
| Bank-owned life insurance | 30,593 | 30,380 | 30,164 | 29,947 | 29,731 | ||||||||||||||
| Intangible assets | 1,546 | 1,546 | 1,546 | 1,546 | 1,546 | ||||||||||||||
| Right-of-use assets | 2,611 | 2,733 | 2,853 | 2,973 | 3,091 | ||||||||||||||
| Other assets | 32,965 | 33,433 | 31,285 | 34,450 | 32,940 | ||||||||||||||
| Total Assets | $ | 3,186,432 | $ | 3,149,594 | $ | 3,101,750 | $ | 3,048,528 | $ | 3,073,298 | |||||||||
| LIABILITIES | |||||||||||||||||||
| Noninterest-bearing deposits | $ | 906,540 | $ | 866,496 | $ | 882,394 | $ | 892,942 | $ | 895,439 | |||||||||
| Interest-bearing deposits | 1,919,136 | 1,938,610 | 1,864,731 | 1,823,704 | 1,850,452 | ||||||||||||||
| Total Deposits | 2,825,676 | 2,805,106 | 2,747,125 | 2,716,646 | 2,745,891 | ||||||||||||||
| Accrued interest payable | 6,463 | 7,583 | 11,751 | 8,747 | 8,959 | ||||||||||||||
| Lease liabilities | 2,739 | 2,864 | 2,982 | 3,100 | 3,215 | ||||||||||||||
| Accrued expenses and other liabilities | 18,238 | 14,302 | 15,574 | 13,045 | 15,919 | ||||||||||||||
| Total Liabilities | 2,853,116 | 2,829,855 | 2,777,432 | 2,741,538 | 2,773,984 | ||||||||||||||
| COMMITMENTS AND CONTINGENCIES | — | — | — | — | — | ||||||||||||||
| STOCKHOLDERS’ EQUITY | |||||||||||||||||||
| Preferred stock, no par value | — | — | — | — | — | ||||||||||||||
| Common stock, no par value | 38,710 | 38,655 | 41,402 | 44,413 | 45,177 | ||||||||||||||
| Additional paid-in capital | 2,871 | 2,777 | 2,682 | 2,590 | 2,485 | ||||||||||||||
| Retained earnings | 348,093 | 338,554 | 329,858 | 321,719 | 314,352 | ||||||||||||||
| Accumulated other comprehensive income (loss) | (56,358 | ) | (60,247 | ) | (49,624 | ) | (61,732 | ) | (62,700 | ) | |||||||||
| Total Stockholders’ Equity | 333,316 | 319,739 | 324,318 | 306,990 | 299,314 | ||||||||||||||
| Total Liabilities and Stockholders’ Equity | $ | 3,186,432 | $ | 3,149,594 | $ | 3,101,750 | $ | 3,048,528 | $ | 3,073,298 | |||||||||
| CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||||||
| For the Three Months Ended | ||||||||||||
| (in thousands) | , | , | , | |||||||||
| INTEREST AND DIVIDEND INCOME | ||||||||||||
| Interest and fees on loans | $ | 28,270 | $ | 28,285 | $ | 25,893 | ||||||
| Interest on securities | 4,856 | 4,623 | 4,064 | |||||||||
| Interest on deposits in other banks | 2,661 | 2,699 | 3,039 | |||||||||
| Dividends on stock | 21 | 23 | 22 | |||||||||
| Total Interest and Dividend Income | 35,808 | 35,630 | 33,018 | |||||||||
| INTEREST EXPENSE | ||||||||||||
| Interest on deposits | 11,198 | 11,943 | 11,655 | |||||||||
| Interest on other borrowed funds | — | — | — | |||||||||
| Total Interest Expense | 11,198 | 11,943 | 11,655 | |||||||||
| Net Interest Income | 24,610 | 23,687 | 21,363 | |||||||||
| Provision for credit losses | 450 | 300 | 300 | |||||||||
| Net Interest Income After Provision for Credit Losses | 24,160 | 23,387 | 21,063 | |||||||||
| NONINTEREST INCOME | ||||||||||||
| Service charges on deposit accounts | 1,383 | 1,452 | 1,368 | |||||||||
| Debit card income, net | 992 | 960 | 1,022 | |||||||||
| Mortgage loan income | 530 | 652 | 456 | |||||||||
| Brokerage income | 1,325 | 924 | 987 | |||||||||
| Loan and deposit income | 459 | 463 | 492 | |||||||||
| Bank-owned life insurance income | 213 | 216 | 202 | |||||||||
| Gain (Loss) on equity securities | 44 | (91 | ) | (31 | ) | |||||||
| SBIC income | 280 | 346 | 352 | |||||||||
| Other income (loss) | 46 | 73 | 80 | |||||||||
| Total Noninterest Income | 5,272 | 4,995 | 4,928 | |||||||||
| OPERATING EXPENSES | ||||||||||||
| Personnel expenses | 10,023 | 9,769 | 9,550 | |||||||||
| Occupancy and equipment expenses | 1,794 | 1,716 | 1,616 | |||||||||
| Technology expenses | 835 | 884 | 709 | |||||||||
| Advertising | 333 | 313 | 337 | |||||||||
| Other business development expenses | 558 | 486 | 475 | |||||||||
| Data processing expense | 288 | 681 | 347 | |||||||||
| Other taxes | 612 | 547 | 737 | |||||||||
| Loan and deposit expenses | 62 | 334 | (42 | ) | ||||||||
| Legal and professional expenses | 632 | 658 | 618 | |||||||||
| Regulatory assessment expenses | 391 | 428 | 404 | |||||||||
| Other operating expenses | 1,060 | 1,024 | 1,122 | |||||||||
| Total Operating Expenses | 16,588 | 16,840 | 15,873 | |||||||||
| Income Before Income Tax Expense | 12,844 | 11,542 | 10,118 | |||||||||
| Income tax expense | 2,492 | 2,236 | 1,930 | |||||||||
| Net Income | $ | 10,352 | $ | 9,306 | $ | 8,188 | ||||||
| NET INTEREST INCOME AND NET INTEREST MARGIN (UNAUDITED) | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| (dollars in thousands) | Average Balance Outstanding | Interest Income/ Expense | Average Yield/ Rate | Average Balance Outstanding | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||
| Assets | |||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Loans(1,2) | $ | 2,089,712 | $ | 28,270 | 5.41 | % | $ | 2,072,858 | $ | 28,285 | 5.34 | % | |||||||
| Securities - taxable | 559,752 | 3,871 | 2.77 | % | 555,622 | 3,636 | 2.62 | % | |||||||||||
| Securities - tax-exempt | 189,729 | 985 | 2.08 | % | 190,470 | 987 | 2.07 | % | |||||||||||
| Interest-bearing deposits in other banks | 243,751 | 2,661 | 4.37 | % | 225,660 | 2,699 | 4.74 | % | |||||||||||
| Nonmarketable equity securities | 2,330 | 21 | 3.56 | % | 2,307 | 23 | 3.99 | % | |||||||||||
| Total interest-earning assets | 3,085,274 | $ | 35,808 | 4.64 | % | 3,046,917 | $ | 35,630 | 4.60 | % | |||||||||
| Allowance for credit losses | (21,789 | ) | (21,824 | ) | |||||||||||||||
| Noninterest-earning assets | 107,295 | 109,992 | |||||||||||||||||
| Total assets | $ | 3,170,780 | $ | 3,135,085 | |||||||||||||||
| Liabilities and Stockholders’ Equity | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing transaction deposits | $ | 1,341,885 | $ | 5,641 | 1.70 | % | $ | 1,263,775 | $ | 5,658 | 1.78 | % | |||||||
| Time deposits | 592,368 | 5,557 | 3.80 | % | 599,910 | 6,285 | 4.17 | % | |||||||||||
| Total interest-bearing deposits | 1,934,253 | 11,198 | 2.35 | % | 1,863,685 | 11,943 | 2.55 | % | |||||||||||
| Other borrowings | — | — | — | % | — | — | — | % | |||||||||||
| Total interest-bearing liabilities | 1,934,253 | $ | 11,198 | 2.35 | % | 1,863,685 | $ | 11,943 | 2.55 | % | |||||||||
| Noninterest-bearing liabilities: | |||||||||||||||||||
| Noninterest-bearing deposits | 884,484 | 918,804 | |||||||||||||||||
| Accrued interest and other liabilities | 25,336 | 29,567 | |||||||||||||||||
| Total noninterest-bearing liabilities | 909,820 | 948,371 | |||||||||||||||||
| Stockholders’ equity | 326,707 | 323,029 | |||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 3,170,780 | $ | 3,135,085 | |||||||||||||||
| Net interest income | $ | 24,610 | $ | 23,687 | |||||||||||||||
| Net interest spread | 2.29 | % | 2.05 | % | |||||||||||||||
| Net interest margin | 3.17 | % | 3.04 | % | |||||||||||||||
| Net interest margin FTE(3) | 3.22 | % | 3.09 | % | |||||||||||||||
| Cost of deposits | 1.61 | % | 1.71 | % | |||||||||||||||
| Cost of funds | 1.47 | % | 1.56 | % | |||||||||||||||
(1) Includes average outstanding balances of loans held for sale of
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.
| NET INTEREST INCOME AND NET INTEREST MARGIN (UNAUDITED) | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| (dollars in thousands) | Average Balance Outstanding | Interest Income/ Expense | Average Yield/ Rate | Average Balance Outstanding | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||
| Assets | |||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||
| Loans(1,2) | $ | 2,089,712 | $ | 28,270 | 5.41 | % | $ | 2,015,063 | $ | 25,893 | 5.09 | % | |||||||
| Securities - taxable | 559,752 | 3,871 | 2.77 | % | 569,600 | 3,048 | 2.14 | % | |||||||||||
| Securities - tax-exempt | 189,729 | 985 | 2.08 | % | 197,817 | 1,016 | 2.05 | % | |||||||||||
| Interest-bearing deposits in other banks | 243,751 | 2,661 | 4.37 | % | 224,301 | 3,039 | 5.42 | % | |||||||||||
| Nonmarketable equity securities | 2,330 | 21 | 3.56 | % | 2,240 | 22 | 3.95 | % | |||||||||||
| Total interest-earning assets | 3,085,274 | $ | 35,808 | 4.64 | % | 3,009,021 | $ | 33,018 | 4.35 | % | |||||||||
| Allowance for credit losses | (21,789 | ) | (21,402 | ) | |||||||||||||||
| Noninterest-earning assets | 107,295 | 100,486 | |||||||||||||||||
| Total assets | $ | 3,170,780 | $ | 3,088,105 | |||||||||||||||
| Liabilities and Stockholders’ Equity | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||
| Interest-bearing transaction deposits | $ | 1,341,885 | $ | 5,641 | 1.70 | % | $ | 1,261,361 | $ | 5,680 | 1.81 | % | |||||||
| Time deposits | 592,368 | 5,557 | 3.80 | % | 582,847 | 5,975 | 4.12 | % | |||||||||||
| Total interest-bearing deposits | 1,934,253 | 11,198 | 2.35 | % | 1,844,208 | 11,655 | 2.54 | % | |||||||||||
| Other borrowings | — | — | — | % | — | — | — | % | |||||||||||
| Total interest-bearing liabilities | 1,934,253 | $ | 11,198 | 2.35 | % | 1,844,208 | $ | 11,655 | 2.54 | % | |||||||||
| Noninterest-bearing liabilities: | |||||||||||||||||||
| Noninterest-bearing deposits | 884,484 | 913,114 | |||||||||||||||||
| Accrued interest and other liabilities | 25,336 | 25,055 | |||||||||||||||||
| Total noninterest-bearing liabilities | 909,820 | 938,169 | |||||||||||||||||
| Stockholders’ equity | 326,707 | 305,728 | |||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 3,170,780 | $ | 3,088,105 | |||||||||||||||
| Net interest income | $ | 24,610 | $ | 21,363 | |||||||||||||||
| Net interest spread | 2.29 | % | 1.81 | % | |||||||||||||||
| Net interest margin | 3.17 | % | 2.80 | % | |||||||||||||||
| Net interest margin FTE(3) | 3.22 | % | 2.83 | % | |||||||||||||||
| Cost of deposits | 1.61 | % | 1.70 | % | |||||||||||||||
| Cost of funds | 1.47 | % | 1.56 | % | |||||||||||||||
(1) Includes average outstanding balances of loans held for sale of
(2) Nonaccrual loans are included as loans carrying a zero yield.
(3) Net interest margin FTE includes an FTE adjustment using a 21.0% federal income tax rate on tax-exempt securities and tax-exempt loans.
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||||||
| (dollars in thousands, except per share data) | , | , | , | ||||||||
| Tangible common equity | |||||||||||
| Total stockholders’ equity | $ | 333,316 | $ | 319,739 | $ | 299,314 | |||||
| Adjustments: | |||||||||||
| Intangible assets | (1,546 | ) | (1,546 | ) | (1,546 | ) | |||||
| Total tangible common equity (non-GAAP) | $ | 331,770 | $ | 318,193 | $ | 297,768 | |||||
| Realized common equity | |||||||||||
| Total stockholders’ equity | $ | 333,316 | $ | 319,739 | $ | 299,314 | |||||
| Adjustments: | |||||||||||
| Accumulated other comprehensive (income) loss | 56,358 | 60,247 | 62,700 | ||||||||
| Total realized common equity (non-GAAP) | $ | 389,674 | $ | 379,986 | $ | 362,014 | |||||
| Common shares outstanding | 6,777,657 | 6,777,238 | 6,892,448 | ||||||||
| Book value per share | $ | 49.18 | $ | 47.18 | $ | 43.43 | |||||
| Tangible book value per share (non-GAAP) | $ | 48.95 | $ | 46.95 | $ | 43.20 | |||||
| Realized book value per share (non-GAAP) | $ | 57.49 | $ | 56.07 | $ | 52.52 | |||||
| Tangible assets | |||||||||||
| Total assets | $ | 3,186,432 | $ | 3,149,594 | $ | 3,073,298 | |||||
| Adjustments: | |||||||||||
| Intangible assets | (1,546 | ) | (1,546 | ) | (1,546 | ) | |||||
| Total tangible assets (non-GAAP) | $ | 3,184,886 | $ | 3,148,048 | $ | 3,071,752 | |||||
| Total stockholders’ equity to assets | 10.46 | % | 10.15 | % | 9.74 | % | |||||
| Tangible common equity to tangible assets (non-GAAP) | 10.42 | % | 10.11 | % | 9.69 | % | |||||

Source: Red River Bancshares, Inc.