National Bank Holdings Corporation Announces Third Quarter 2024 Financial Results and Increase to Quarterly Dividend

DENVER, Oct. 22, 2024 (GLOBE NEWSWIRE) -- National Bank Holdings Corporation (NYSE:NBHC) reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the quarter(1)

 

For the year(1)

 

 

3Q24

 

2Q24

 

3Q23

 

2024

 

2023

Net income ($000's)

 

$

33,105

 

 

$

26,135

 

 

$

36,087

 

 

$

90,631

 

 

$

108,927

 

Earnings per share - diluted

 

$

0.86

 

 

$

0.68

 

 

$

0.94

 

 

$

2.36

 

 

$

2.85

 

Return on average assets

 

 

1.32

%

 

 

1.06

%

 

 

1.46

%

 

 

1.22

%

 

 

1.50

%

Return on average tangible assets(2)

 

 

1.43

%

 

 

1.17

%

 

 

1.58

%

 

 

1.33

%

 

 

1.61

%

Return on average equity

 

 

10.33

%

 

 

8.46

%

 

 

12.26

%

 

 

9.70

%

 

 

12.71

%

Return on average tangible common equity(2)

 

 

14.84

%

 

 

12.44

%

 

 

18.38

%

 

 

14.14

%

 

 

18.81

%

                                                      

(1

)

 

Ratios are annualized.

(2

)

 

See non-GAAP reconciliations below.

 

 

 

 

In announcing these results, Chief Executive Officer Tim Laney shared, "We delivered quarterly earnings of $0.86 per diluted share and a return on average tangible common equity of 14.84%. On the strength of our balance sheet, capital position and earnings, we are pleased to announce a 3.6% increase in our quarterly dividend to $0.29 per share. During the quarter, our disciplined approach to loan and deposit pricing drove 11 basis points of net interest margin expansion to 3.87%. Our teams delivered solid quarterly growth in our core banking fees, and we continued to leverage our diverse revenue streams across our franchise resulting in meaningful year-to-date fee income growth."

Mr. Laney added, "We continue to remain vigilant in monitoring our loan portfolio, delivering the lowest non-performing loan ratio since early 2023. Our teams adhere to prudent, disciplined approaches that limit concentrations in our loan book and our depositor base, and we regularly perform robust stress testing on our loan portfolio. We enter the fourth quarter from a position of strength and stability and expect to finish the year strong. We believe our Common Equity Tier 1 capital ratio of 12.88%, ample liquidity position, and diversified funding sources provide optionality for future growth."

Third Quarter 2024 Results(All comparisons refer to the second quarter of 2024, except as noted)

Net income increased $7.0 million or 26.7% to $33.1 million or $0.86 per diluted share, compared to $26.1 million or $0.68 per diluted share. The quarter's increase was driven by net interest income and fee income growth. Included in the prior quarter was $3.9 million of impairment related to venture capital investments. Fully taxable equivalent pre-provision net revenue increased $7.5 million or 20.6% to $43.7 million. The return on average tangible assets increased 26 basis points to 1.43%, and the return on average tangible common equity increased 240 basis points to 14.84%.

Net Interest IncomeFully taxable equivalent net interest income increased $4.2 million to $89.5 million, driven by a $74.7 million increase in average interest earning assets, a 12 basis point increase in average loan yields and one extra day in the quarter. The fully taxable equivalent net interest margin widened 11 basis points to 3.87%, driven by a 13 basis point increase in earning asset yields which was partially offset by a two basis point increase in the cost of funds.

LoansLoans totaled $7.7 billion at September 30, 2024, consistent with the prior quarter. We generated quarterly loan fundings totaling $359.3 million, led by commercial loan fundings of $219.1 million. The average interest rate on the third quarter's loan originations was 8.5%.

Asset Quality and Provision for Credit LossesThe Company recorded $2.0 million of provision expense for credit losses, compared to $2.8 million in the prior quarter. The current quarter's provision expense was primarily driven by higher reserve requirements from changes in the CECL model's underlying economic forecast. Annualized net charge-offs decreased four basis points to 0.18% of average total loans and included the resolution of one previously reserved credit during the quarter. Non-performing loans decreased three basis points to 0.31% of total loans at September 30, 2024, and non-performing assets decreased four basis points to 0.32% of total loans and OREO at September 30, 2024. The allowance for credit losses as a percentage of loans totaled 1.23% at September 30, 2024, compared to 1.25% in the prior quarter.

DepositsAverage total deposits increased $21.3 million to $8.4 billion during the third quarter 2024. The loan to deposit ratio totaled 90.8% at September 30, 2024. Average transaction deposits (defined as total deposits less time deposits) totaled $7.4 billion, consistent with the prior quarter. The mix of transaction deposits to total deposits was 88% at September 30, 2024, consistent with June 30, 2024.

Non-Interest IncomeNon-interest income increased $4.4 million to $18.4 million driven by increases in our diversified sources of fee revenue. Service charges increased $0.6 million, swap fee income increased $0.3 million and trust fee income increased $0.1 million. These increases were partially offset by a $0.3 million decrease in mortgage banking income. Included in the prior quarter was $3.9 million of impairment related to venture capital investments.

Non-Interest ExpenseNon-interest expense totaled $64.2 million during the third quarter, compared to $63.1 million in the prior quarter. Salaries and benefits increased $0.4 million driven by one additional payroll day in the quarter. Professional fees increased $0.4 million and data processing increased $0.3 million driven by our continued investments in technology. These increases were partially offset by a decrease in occupancy and equipment of $0.4 million. The fully taxable equivalent efficiency ratio, excluding other intangible assets amortization, improved 387 basis points to 57.7% for the third quarter.

Income tax expense increased $1.2 million to $6.8 million, compared to $5.6 million in the prior quarter, due to the third quarter's higher pre-tax income. The effective tax rate was 17.0%, compared to 17.7% for the second quarter.

CapitalCapital ratios continue to be strong and in excess of federal bank regulatory agency "well capitalized" thresholds. The tier 1 leverage ratio totaled 10.44%, and the common equity tier 1 capital ratio totaled 12.88% at September 30, 2024. Shareholders' equity totaled $1.3 billion at September 30, 2024, increasing $44.4 million. The third quarter's net income drove $22.2 million of growth in retained earnings, and changes in the interest rate environment led to a $17.9 million improvement in accumulated other comprehensive loss.

Common book value per share increased $1.09 to $34.01 at September 30, 2024. Tangible common book value per share increased $1.17 to $24.91 as this quarter's earnings and a decrease in accumulated other comprehensive loss outpaced the quarterly dividend.

Dividend AnnouncementThe quarterly cash dividend will increase 3.6% from $0.28 per share to $0.29 per share. The dividend will be payable on December 13, 2024 to shareholders of record at the close of business on November 29, 2024. This is the eighth consecutive semiannual increase to the quarterly dividend since early 2021.

Year-Over-Year Review(All comparisons refer to the first nine months of 2023, except as noted)

Net income totaled $90.6 million, or $2.36 per diluted share, compared to net income of $108.9 million, or $2.85 per diluted share, for the first nine months of 2023. The decrease over the same period prior year was largely driven by lower net interest income, due to an increase in cost of funds outpacing the increase in interest income. Partially offsetting this decrease was a 4.7% increase in non-interest income driven by our diversified sources of fee revenue. Fully taxable equivalent pre-provision net revenue totaled $120.5 million, compared to $144.9 million. The return on average tangible assets totaled 1.33%, compared to 1.61%, and the return on average tangible common equity was 14.14%, compared to 18.81%.

Fully taxable equivalent net interest income totaled $260.5 million, compared to $276.9 million. Average earning assets increased $165.0 million, including average loan growth of $296.4 million, which was partially offset by a decrease in average investment securities of $70.2 million. The fully taxable equivalent net interest margin narrowed 32 basis points to 3.80%, as the increase in earning asset yields was more than offset by an increase in the cost of funds. Average interest bearing liabilities increased $555.3 million due to higher deposit balances, and the cost of funds totaled 2.31%, compared to 1.40% in the same period prior year.

Loans outstanding totaled $7.7 billion, increasing $236.1 million or 3.2%. New loan fundings over the trailing twelve months totaled $1.5 billion, led by commercial loan fundings of $1.0 billion.  

The Company recorded $4.8 million of provision expense for credit losses for the first nine months of 2024, compared to provision expense of $3.7 million in the same period prior year. Annualized net charge-offs totaled 0.13% of average total loans during the first nine months of 2024, compared to 0.02% of average total loans during the first nine months of 2023. Non-performing loans decreased 13 basis points to 0.31% of total loans at September 30, 2024, and non-performing assets decreased 17 basis points to 0.32% of total loans and OREO at September 30, 2024. The allowance for credit losses as a percentage of loans totaled 1.23% at September 30, 2024, compared to 1.25% at September 30, 2023.

Average total deposits increased $418.6 million or 5.3% to $8.3 billion, and average transaction deposits increased $369.2 million or 5.3%. The mix of transaction deposits to total deposits was 88%, consistent with September 30, 2023.

Non-interest income totaled $50.1 million, an increase of $2.3 million or 4.7%, driven by increases in our diversified sources of fee revenue. Other non-interest income increased $5.2 million, or 63.6%, and included increases in SBA loan income, trust income, Cambr income and swap fee income. Mortgage banking income decreased $2.7 million as the sustained higher-interest rate environment has lowered mortgage volume.

Non-interest expense totaled $190.1 million, an increase of $10.2 million or 5.7%, largely due to ongoing investments in technology. Salaries and benefits increased $7.6 million, occupancy and equipment increased $2.4 million and data processing increased $2.3 million. Other intangible assets amortization increased $0.6 million due to our Cambr acquisition in April of 2023. These increases were partially offset by a decrease of $2.5 million in professional fees.

Income tax expense totaled $19.9 million, a decrease of $7.9 million from the same period prior year, driven by lower pre-tax income. The effective tax rate was 18.0% for the first nine months of 2024, compared to 20.3%.

Conference CallManagement will host a conference call to review the results at 11:00 a.m. Eastern Time on Wednesday, October 23, 2024. Interested parties may listen to this call by dialing (888) 204-4368 using the participant passcode of 3279876 and asking for the NBHC Q3 2024 Earnings Call. The earnings release and a link to the replay of the call will be available on the Company's website at www.nationalbankholdings.com by visiting the investor relations area.

About National Bank Holdings CorporationNational Bank Holdings Corporation is a bank holding company created to build a leading community bank franchise, delivering high quality client service and committed to stakeholder results. Through its bank subsidiaries, NBH Bank and Bank of Jackson Hole Trust, National Bank Holdings Corporation operates a network of over 90 banking centers, serving individual consumers, small, medium and large businesses, and government and non-profit entities. Its banking centers are located in its core footprint of Colorado, the greater Kansas City region, Utah, Wyoming, Texas, New Mexico and Idaho. Its comprehensive residential mortgage banking group primarily serves the bank's core footprint. Its trust and wealth management business is operated in its core footprint under the Bank of Jackson Hole Trust charter. NBH Bank operates under a single state charter through the following brand names as divisions of NBH Bank: in Colorado, Community Banks of Colorado and Community Banks Mortgage; in Kansas and Missouri, Bank Midwest and Bank Midwest Mortgage; in Texas, Utah, New Mexico and Idaho, Hillcrest Bank and Hillcrest Bank Mortgage; and in Wyoming, Bank of Jackson Hole and Bank of Jackson Hole Mortgage. Additional information about National Bank Holdings Corporation can be found at www.nationalbankholdings.com. 

For more information visit: cobnks.com, bankmw.com, hillcrestbank.com, bankofjacksonhole.com, or nbhbank.com, or connect with any of our brands on LinkedIn.

About Non-GAAP Financial MeasuresCertain of the financial measures and ratios we present, including "tangible assets," "return on average tangible assets," "tangible common equity," "return on average tangible common equity," "tangible common book value per share," "tangible common book value, excluding accumulated other comprehensive loss, net of tax," "tangible common book value per share, excluding accumulated other comprehensive loss, net of tax," "tangible common equity to tangible assets," "non-interest expense excluding other intangible assets amortization," "efficiency ratio excluding other intangible assets amortization," "net income excluding the impact of other intangible assets amortization expense, after tax," "pre-provision net revenue," and "fully taxable equivalent" metrics, are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as "non-GAAP financial measures." We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance. A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.

Forward-Looking StatementsThis press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain words such as "anticipate," "believe," "can," "would," "should," "could," "may," "predict," "seek," "potential," "will," "estimate," "target," "plan," "project," "continuing," "ongoing," "expect," "intend" or similar expressions that relate to the Company's strategy, plans or intentions. Forward-looking statements involve certain important risks, uncertainties and other factors, any of which could cause actual results to differ materially from those in such statements. Such factors include, without limitation, the "Risk Factors" referenced in our most recent Form 10-K filed with the Securities and Exchange Commission (SEC), other risks and uncertainties listed from time to time in our reports and documents filed with the SEC, and the following factors: the impact of potential regulatory changes to capital requirements, treatment of investment securities and FDIC deposit insurance levels and costs; our ability to execute our business strategy, including our digital strategy, as well as changes in our business strategy or development plans; business and economic conditions; effects of any potential government shutdowns; economic, market, operational, liquidity, credit and interest rate risks associated with the Company's business, including increased competition for deposits due to prevailing market interest rates and banking sector volatility; effects of any changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board; changes imposed by regulatory agencies to increase capital standards; effects of inflation, as well as interest rate, securities market and monetary supply fluctuations; changes in the economy or supply-demand imbalances affecting local real estate values; changes in consumer spending, borrowings and savings habits; changes in the fair value of our investment securities due to market conditions outside of our control; financial or reputational impacts associated with the increased prevalence of fraud or other financial crimes; with respect to our mortgage business, the inability to negotiate fees with investors for the purchase of our loans or our obligation to indemnify purchasers or repurchase related loans if the loans fail to meet certain criteria, or higher rate of delinquencies and defaults as a result of the geographic concentration of our servicing portfolio; the Company's ability to identify potential candidates for, obtain regulatory approval for, and consummate, integrate and realize operating efficiencies from, acquisitions, consolidations and other expansion opportunities; our ability to integrate acquisitions or consolidations and to achieve synergies, operating efficiencies and/or other expected benefits within expected timeframes, or at all, or within expected cost projections, and to preserve the goodwill of acquired financial institutions; the Company's ability to realize anticipated benefits from enhancements or updates to its core operating systems from time to time without significant change in client service or risk to the Company's control environment; the Company's dependence on information technology and telecommunications systems of third-party service providers and the risk of systems failures, interruptions or breaches of security, including those that could result in disclosure or misuse of confidential or proprietary client or other information; the Company's ability to achieve organic loan and deposit growth and the competition for, and composition of, such growth; changes in sources and uses of funds; increased competition in the financial services industry; regulatory and financial impacts associated with the Company growing to over $10 billion in consolidated assets; increases in claims and litigation related to our fiduciary responsibilities in connection with our trust and wealth management business; the effect of changes in accounting policies and practices as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board ("FASB") and other accounting standard setters; the share price of the Company's stock; the Company's ability to realize deferred tax assets or the need for a valuation allowance, or the effects of changes in tax laws on our deferred tax assets; the effects of tax legislation, including the potential of future increases to prevailing tax rules, or challenges to our positions; continued consolidation in the financial services industry; ability to maintain or increase market share and control expenses; costs and effects of changes in laws and regulations and of other legal and regulatory developments, including, but not limited to, changes in regulation that affect the fees that we charge, the resolution of legal proceedings or regulatory or other government inquiries, and the results of regulatory examinations, reviews or other inquiries, and changes in regulations that apply to us as a Colorado state-chartered bank and a Wyoming state-chartered bank; technological changes, including with respect to the advancement of artificial intelligence; the timely development and acceptance of new products and services, including in the digital technology space our digital solution 2UniFi; changes in our management personnel and the Company's continued ability to attract, hire and maintain qualified personnel; ability to implement and/or improve operational management and other internal risk controls and processes and reporting system and procedures; regulatory limitations on dividends from our bank subsidiaries; changes in estimates of future credit reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; financial, reputational, or strategic risks associated with our investments in financial technology companies and initiatives; widespread natural and other disasters, pandemics, dislocations, political instability, acts of war or terrorist activities, cyberattacks or international hostilities through impacts on the economy and financial markets generally or on us or our counterparties specifically; a cybersecurity incident, data breach or a failure of a key information technology system; impact of reputational risk; other risks and uncertainties listed from time to time in the Company's reports and documents filed with the Securities and Exchange Commission; and success at managing the risks involved in the foregoing items. The Company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements. The forward-looking statements are made as of the date of this press release, and the Company does not intend, and assumes no obligation, to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

Contacts:Analysts/Institutional Investors:Emily Gooden, Chief Accounting Officer and Investor Relations Director, (720) 554-6640, Van Denabeele, Chief Financial Officer, (720) 529-3370,

Media:Jody Soper, Chief Marketing Officer, (303) 784-5925, BANK HOLDINGS CORPORATIONFINANCIAL SUMMARYConsolidated Statements of Operations (Unaudited)(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

 

2024

 

2024

 

2023

 

2024

 

2023

Total interest and dividend income

$

138,003

 

$

132,447

 

$

126,110

 

$

402,182

 

$

360,712

Total interest expense

 

50,350

 

 

48,873

 

 

38,333

 

 

146,925

 

 

88,262

Net interest income

 

87,653

 

 

83,574

 

 

87,777

 

 

255,257

 

 

272,450

Taxable equivalent adjustment

 

1,816

 

 

1,711

 

 

1,575

 

 

5,220

 

 

4,432

Net interest income FTE(1)

 

89,469

 

 

85,285

 

 

89,352

 

 

260,477

 

 

276,882

Provision expense for credit losses

 

2,000

 

 

2,776

 

 

1,125

 

 

4,776

 

 

3,725

Net interest income after provision for credit losses FTE(1)

 

87,469

 

 

82,509

 

 

88,227

 

 

255,701

 

 

273,157

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

4,912

 

 

4,295

 

 

4,849

 

 

13,598

 

 

13,394

Bank card fees

 

4,832

 

 

4,882

 

 

4,993

 

 

14,292

 

 

14,721

Mortgage banking income

 

2,981

 

 

3,296

 

 

4,688

 

 

8,932

 

 

11,614

Other non-interest income

 

5,664

 

 

1,556

 

 

4,835

 

 

13,290

 

 

8,124

Total non-interest income

 

18,389

 

 

14,029

 

 

19,365

 

 

50,112

 

 

47,853

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

37,331

 

 

36,933

 

 

35,027

 

 

110,784

 

 

103,231

Occupancy and equipment

 

9,697

 

 

10,120

 

 

9,167

 

 

29,758

 

 

27,366

Professional fees

 

2,111

 

 

1,706

 

 

2,215

 

 

5,463

 

 

7,951

Data processing

 

4,398

 

 

4,117

 

 

3,546

 

 

12,581

 

 

10,257

Other non-interest expense

 

8,648

 

 

8,222

 

 

8,640

 

 

25,523

 

 

25,693

Other intangible assets amortization

 

1,977

 

 

1,977

 

 

2,008

 

 

5,962

 

 

5,378

Total non-interest expense

 

64,162

 

 

63,075

 

 

60,603

 

 

190,071

 

 

179,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes FTE(1)

 

41,696

 

 

33,463

 

 

46,989

 

 

115,742

 

 

141,134

Taxable equivalent adjustment

 

1,816

 

 

1,711

 

 

1,575

 

 

5,220

 

 

4,432

Income before income taxes

 

39,880

 

 

31,752

 

 

45,414

 

 

110,522

 

 

136,702

Income tax expense

 

6,775

 

 

5,617

 

 

9,327

 

 

19,891

 

 

27,775

Net income

$

33,105

 

$

26,135

 

$

36,087

 

$

90,631

 

$

108,927

Earnings per share - basic

$

0.86

 

$

0.68

 

$

0.95

 

$

2.37

 

$

2.87

Earnings per share - diluted

 

0.86

 

 

0.68

 

 

0.94

 

 

2.36

 

 

2.85

                                                      

(1

)

    

Net interest income is presented on a GAAP basis and fully taxable equivalent (FTE) basis, as the Company believes this non-GAAP measure is the preferred industry measurement for this item. The FTE adjustment is for the tax benefit on certain tax exempt loans using the federal tax rate of 21% for each period presented.

 

 

 

 

NATIONAL BANK HOLDINGS CORPORATIONConsolidated Statements of Financial Condition (Unaudited)(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

June 30, 2024

    

December 31, 2023

 

September 30, 2023

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

180,796

 

 

$

144,993

 

 

$

190,826

 

 

$

291,291

 

Investment securities available-for-sale

 

708,987

 

 

 

691,076

 

 

 

628,829

 

 

 

620,445

 

Investment securities held-to-maturity

 

538,157

 

 

 

554,686

 

 

 

585,052

 

 

 

600,501

 

Non-marketable securities

 

72,353

 

 

 

72,987

 

 

 

90,477

 

 

 

87,817

 

Loans

 

7,714,495

 

 

 

7,722,153

 

 

 

7,698,758

 

 

 

7,478,438

 

Allowance for credit losses

 

(95,047

)

 

 

(96,457

)

 

 

(97,947

)

 

 

(93,446

)

Loans, net

 

7,619,448

 

 

 

7,625,696

 

 

 

7,600,811

 

 

 

7,384,992

 

Loans held for sale

 

16,765

 

 

 

18,787

 

 

 

18,854

 

 

 

19,048

 

Other real estate owned

 

1,432

 

 

 

1,526

 

 

 

4,088

 

 

 

3,416

 

Premises and equipment, net

 

191,889

 

 

 

177,456

 

 

 

162,733

 

 

 

153,553

 

Goodwill

 

306,043

 

 

 

306,043

 

 

 

306,043

 

 

 

306,043

 

Intangible assets, net

 

60,390

 

 

 

62,356

 

 

 

66,025

 

 

 

68,283

 

Other assets

 

297,023

 

 

 

315,245

 

 

 

297,326

 

 

 

330,894

 

Total assets

$

9,993,283

 

 

$

9,970,851

 

 

$

9,951,064

 

 

$

9,866,283

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

$

2,268,801

 

 

$

2,229,432

 

 

$

2,361,367

 

 

$

2,483,174

 

Interest bearing demand deposits

 

1,407,667

 

 

 

1,420,942

 

 

 

1,480,042

 

 

 

1,358,445

 

Savings and money market

 

3,768,211

 

 

 

3,703,810

 

 

 

3,367,012

 

 

 

3,314,895

 

Total transaction deposits

 

7,444,679

 

 

 

7,354,184

 

 

 

7,208,421

 

 

 

7,156,514

 

Time deposits

 

1,052,449

 

 

 

1,022,741

 

 

 

981,970

 

 

 

992,494

 

Total deposits

 

8,497,128

 

 

 

8,376,925

 

 

 

8,190,391

 

 

 

8,149,008

 

Securities sold under agreements to repurchase

 

19,517

 

 

 

19,465

 

 

 

19,627

 

 

 

20,273

 

Long-term debt

 

54,433

 

 

 

54,356

 

 

 

54,200

 

 

 

54,123

 

Federal Home Loan Bank advances

 

,

 

 

 

35,000

 

 

 

340,000

 

 

 

316,770

 

Other liabilities

 

130,208

 

 

 

237,461

 

 

 

134,039

 

 

 

162,524

 

Total liabilities

 

8,701,286

 

 

 

8,723,207

 

 

 

8,738,257

 

 

 

8,702,698

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

515

 

 

 

515

 

 

 

515

 

 

 

515

 

Additional paid in capital

 

1,164,395

 

 

 

1,161,804

 

 

 

1,162,269

 

 

 

1,160,706

 

Retained earnings

 

491,849

 

 

 

469,630

 

 

 

433,126

 

 

 

410,243

 

Treasury stock

 

(302,277

)

 

 

(303,880

)

 

 

(306,702

)

 

 

(307,026

)

Accumulated other comprehensive loss, net of tax

 

(62,485

)

 

 

(80,425

)

 

 

(76,401

)

 

 

(100,853

)

Total shareholders' equity

 

1,291,997

 

 

 

1,247,644

 

 

 

1,212,807

 

 

 

1,163,585

 

Total liabilities and shareholders' equity

$

9,993,283

 

 

$

9,970,851

 

 

$

9,951,064

 

 

$

9,866,283

 

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

Average basic shares outstanding

 

38,277,042

 

 

 

38,210,869

 

 

 

38,013,791

 

 

 

37,990,659

 

Average diluted shares outstanding

 

38,495,091

 

 

 

38,372,777

 

 

 

38,162,538

 

 

 

38,134,338

 

Ending shares outstanding

 

37,988,364

 

 

 

37,899,453

 

 

 

37,784,851

 

 

 

37,739,776

 

Common book value per share

$

34.01

 

 

$

32.92

 

 

$

32.10

 

 

$

30.83

 

Tangible common book value per share(1) (non-GAAP)

 

24.91

 

 

 

23.74

 

 

 

22.77

 

 

 

21.43

 

Tangible common book value per share, excluding accumulated other comprehensive loss(1) (non-GAAP)

 

26.56

 

 

 

25.86

 

 

 

24.79

 

 

 

24.10

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

12.80

%

 

 

12.57

%

 

 

11.97

%

 

 

11.93

%

Tangible common equity to tangible assets(1)

 

9.81

%

 

 

9.35

%

 

 

8.96

%

 

 

8.50

%

Tier 1 leverage ratio

 

10.44

%

 

 

10.20

%

 

 

9.74

%

 

 

9.56

%

Common equity tier 1 risk-based capital ratio

 

12.88

%

 

 

12.41

%

 

 

11.89

%

 

 

11.61

%

Tier 1 risk-based capital ratio

 

12.88

%

 

 

12.41

%

 

 

11.89

%

 

 

11.61

%

Total risk-based capital ratio

 

14.79

%

 

 

14.32

%

 

 

13.80

%

 

 

13.49

%

                                                      

(1

)

    

Represents a non-GAAP financial measure. See non-GAAP reconciliations below.

 

 

 

 

NATIONAL BANK HOLDINGS CORPORATIONLoan Portfolio (Dollars in thousands)

Period End Loan Balances by Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

September 30, 2024

 

 

 

 

 

vs. June 30, 2024

 

 

 

vs. September 30, 2023

 

September 30, 2024

 

June 30, 2024

 

% Change

 

September 30, 2023

 

% Change

Originated:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,894,830

 

$

1,906,095

 

(0.6

)%

 

$

1,784,188