Texas Capital Bancshares, Inc. Announces Fourth Quarter and Full Year 2025 Results

Fourth quarter 2025 net income available to common stockholders of $96.3 million, up 44% year-over-yearReaching record-levels, Book Value and Tangible Book Value(4) per share both increased 13% year-over-yearCapital ratios continue to be strong, achieving 12.1% CET1 and 16.1% Total Capital

DALLAS, Jan. 22, 2026 (GLOBE NEWSWIRE) — “Consecutive strong quarters to close 2025 validate our multi-year transformation strategy and demonstrate the resilience of our business model in a complex market environment,” said Rob C. Holmes, Chairman, President & CEO. “Surpassing our long-term Return on Average Assets goal of 1.1% in the final two quarters underscores the effectiveness of our deliberate, disciplined approach. We are now positioned to capitalize on our increasingly differentiated platform, executing seamlessly for clients, delivering comprehensive solutions across market events and driving meaningful, sustainable value for our investors.”

 

4th Quarter

 

3rd Quarter

 

4th Quarter

 

Full Year

 

Full Year

(dollars in thousands except per share data)

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Summary Income Statement

 

 

 

 

 

 

 

 

 

Net interest income

$

267,437

 

 

$

271,771

 

 

$

229,607

 

 

$

1,028,637

 

 

$

901,300

 

Non-interest income

 

60,046

 

 

 

68,583

 

 

 

54,074

 

 

 

227,142

 

 

 

31,046

 

Total revenue

 

327,483

 

 

 

340,354

 

 

 

283,681

 

 

 

1,255,779

 

 

 

932,346

 

Non-interest expense

 

184,198

 

 

 

190,575

 

 

 

172,159

 

 

 

768,069

 

 

 

758,285

 

Pre-provision net revenue(1)

 

143,285

 

 

 

149,779

 

 

 

111,522

 

 

 

487,710

 

 

 

174,061

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

11,000

 

 

 

12,000

 

 

 

18,000

 

 

 

55,000

 

 

 

67,000

 

Net income available to common stockholders

 

96,347

 

 

 

100,897

 

 

 

66,711

 

 

 

312,994

 

 

 

60,258

 

 

 

 

 

 

 

 

 

 

 

Non-interest income, adjusted(2)

$

60,046

 

 

$

68,583

 

 

$

54,074

 

 

$

229,028

 

 

$

210,627

 

Total revenue, adjusted(2)

 

327,483

 

 

 

340,354

 

 

 

283,681

 

 

 

1,257,665

 

 

 

1,111,927

 

Non-interest expense, adjusted(2)

 

186,440

 

 

 

190,575

 

 

 

172,159

 

 

 

768,910

 

 

 

742,533

 

Pre-provision net revenue, adjusted(1)(2)

 

141,043

 

 

 

149,779

 

 

 

111,522

 

 

 

488,755

 

 

 

369,394

 

Net income to common stockholders, adjusted(2)

 

94,631

 

 

 

100,897

 

 

 

66,711

 

 

 

313,791

 

 

 

208,345

 

 

 

 

 

 

 

 

 

 

 

Key Metrics

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

$

2.12

 

 

$

2.18

 

 

$

1.43

 

 

$

6.79

 

 

$

1.28

 

Diluted earnings per common shares, adjusted(2)

$

2.08

 

 

$

2.18

 

 

$

1.43

 

 

$

6.80

 

 

$

4.43

 

Return on average assets

 

1.22

%

 

 

1.30

%

 

 

0.88

%

 

 

1.04

%

 

 

0.25

%

Return on average assets, adjusted(2)

 

1.20

%

 

 

1.30

%

 

 

0.88

%

 

 

1.04

%

 

 

0.74

%

Return on average common equity

 

11.18

%

 

 

12.04

%

 

 

8.50

%

 

 

9.59

%

 

 

2.04

%

Return on average common equity, adjusted(2)

 

10.98

%

 

 

12.04

%

 

 

8.50

%

 

 

9.61

%

 

 

7.05

%

Efficiency ratio(3)

 

56.2

%

 

 

56.0

%

 

 

60.7

%

 

 

61.2

%

 

 

81.3

%

Efficiency ratio, adjusted(2)(3)

 

56.9

%

 

 

56.0

%

 

 

60.7

%

 

 

61.1

%

 

 

66.8

%

Net interest margin

 

3.38

%

 

 

3.47

%

 

 

2.93

%

 

 

3.35

%

 

 

3.03

%

Book value per share

$

75.28

 

 

 

73.05

 

 

$

66.36

 

 

$

75.28

 

 

$

66.36

 

Tangible book value per share(4)

$

75.25

 

 

 

73.02

 

 

$

66.32

 

 

$

75.25

 

 

$

66.32

 

CET1 ratio

 

12.1

%

 

 

12.1

%

 

 

11.4

%

 

 

12.1

%

 

 

11.4

%

 

 

 

 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

 

 

 

 

 

Total assets

$

31,540,274

 

 

$

32,536,980

 

 

$

30,731,883

 

 

 

 

 

Loans held for investment

 

17,976,183

 

 

 

18,134,059

 

 

 

17,234,492

 

 

 

 

 

Loans held for investment, mortgage finance

 

6,064,019

 

 

 

6,057,804

 

 

 

5,215,574

 

 

 

 

 

Total deposits

 

26,448,767

 

 

 

27,505,398

 

 

 

25,238,599

 

 

 

 

 

Stockholders’ equity

 

3,631,382

 

 

 

3,637,098

 

 

 

3,367,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands except per share data)

Pre-provision net revenue(1)

Provision for credit losses

Net income available to common stockholders

Non-interest income, adjusted(2)

Total revenue, adjusted(2)

Non-interest expense, adjusted(2)

Pre-provision net revenue, adjusted(1)(2)

Net income to common stockholders, adjusted(2)

Diluted earnings per common share

Diluted earnings per common shares, adjusted(2)

Return on average assets, adjusted(2)

Return on average common equity

Return on average common equity, adjusted(2)

Efficiency ratio, adjusted(2)(3)

Tangible book value per share(4)

Loans held for investment, mortgage finance

(1)   Net interest income plus non-interest income, less non-interest expense.(2)   These adjusted measures are non-GAAP measures. Please refer to “GAAP to Non-GAAP Reconciliations” for the computations of these adjusted measures and the reconciliation of these non-GAAP measures to the most directly comparable GAAP measure.(3)   Non-interest expense divided by the sum of net interest income and non-interest income.(4)   Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by shares outstanding at period end.

FOURTH QUARTER 2025 COMPARED TO THIRD QUARTER 2025

For the fourth quarter of 2025, net income available to common stockholders was $96.3 million, or $2.12 per diluted share, compared to $100.9 million, or $2.18 per diluted share, for the third quarter of 2025.

Provision for credit losses for the fourth quarter of 2025 was $11.0 million, compared to $12.0 million for the third quarter of 2025. The $11.0 million provision for credit losses recorded in the fourth quarter of 2025 resulted primarily from an increase in criticized loans and $10.7 million in net charge-offs.

Net interest income was $267.4 million for the fourth quarter of 2025, compared to $271.8 million for the third quarter of 2025, primarily due to a decrease in earning asset yields, partially offset by a decrease in funding costs. Net interest margin for the fourth quarter of 2025 was 3.38%, a decrease of 9 basis points from the third quarter of 2025. Loans Held for Investment (“LHI”), excluding mortgage finance, yields decreased 25 basis points from the third quarter of 2025 and LHI, mortgage finance, yields decreased 19 basis points from the third quarter of 2025. Total cost of deposits was 2.41% for the fourth quarter of 2025, a 21 basis point decrease from the third quarter of 2025.

Non-interest income for the fourth quarter of 2025 decreased $8.5 million compared to the third quarter of 2025 primarily due to decreases in investment banking and advisory fees, trading income and other non-interest income.

Non-interest expense for the fourth quarter of 2025 decreased $6.4 million compared to the third quarter of 2025, primarily due to decreases in salaries and benefits and FDIC insurance assessment expense, partially offset by increases in marketing expense, communications and technology expense and other non-interest expense. During the fourth quarter of 2025, the FDIC determined that the special assessment extended collection period was no longer necessary, resulting in the release of related accruals.

FOURTH QUARTER 2025 COMPARED TO FOURTH QUARTER 2024

Net income available to common stockholders was $96.3 million, or $2.12 per diluted share, for the fourth quarter of 2025, compared to $66.7 million, or $1.43 per diluted share, for the fourth quarter of 2024.

The fourth quarter of 2025 included a $11.0 million provision for credit losses, reflecting a linked quarter increase in criticized loans and $10.7 million in net charge-offs, compared to a $18.0 million provision for credit losses for the fourth quarter of 2024.

Net interest income increased to $267.4 million for the fourth quarter of 2025, compared to $229.6 million for the fourth quarter of 2024, primarily due to an increase in average earning assets and a decrease in funding costs, partially offset by an increase in average interest bearing liabilities. Net interest margin increased 45 basis points to 3.38% for the fourth quarter of 2025, as compared to the fourth quarter of 2024. LHI, excluding mortgage finance, yields decreased 12 basis points compared to the fourth quarter of 2024 and LHI, mortgage finance yields increased 40 basis points from the fourth quarter of 2024. Total cost of deposits decreased 40 basis points compared to the fourth quarter of 2024.

Non-interest income for the fourth quarter of 2025 increased $6.0 million compared to the fourth quarter of 2024 primarily due to increases in service charges on deposit accounts and investment banking and advisory fee income.

Non-interest expense for the fourth quarter of 2025 increased $12.0 million compared to the fourth quarter of 2024, primarily due to increases in salaries and benefits, communications and technology expense and other non-interest expense, partially offset by decreases in legal and professional expense and FDIC insurance assessment expense.

Net charge-offs of $10.7 million were recorded during the fourth quarter of 2025, compared to net charge-offs of $13.7 million and $12.1 million during the third quarter of 2025 and the fourth quarter of 2024, respectively. Criticized loans totaled $634.9 million at December 31, 2025, compared to $529.7 million at September 30, 2025 and $714.0 million at December 31, 2024. Non-accrual LHI totaled $116.9 million at December 31, 2025, compared to $96.1 million at September 30, 2025 and $111.2 million at December 31, 2024. The ratio of non-accrual LHI to total LHI for the fourth quarter of 2025 was 0.49%, compared to 0.40% for the third quarter of 2025 and 0.50% for the fourth quarter of 2024. The ratio of total allowance for credit losses to total LHI was 1.38% at December 31, 2025, compared to 1.37% and 1.45% at September 30, 2025 and December 31, 2024, respectively.

REGULATORY RATIOS AND CAPITAL

All regulatory ratios continue to be in excess of “well capitalized” requirements as of December 31, 2025. CET1, tier 1 capital, total capital and leverage ratios were 12.1%, 13.6%, 16.1% and 11.7%, respectively, at December 31, 2025, compared to 12.1%, 13.6%, 16.1% and 11.9%, respectively, at September 30, 2025 and 11.4%, 12.8%, 15.4% and 11.3%, respectively, at December 31, 2024. At December 31, 2025, our ratio of tangible common equity to total tangible assets was 10.6%, compared to 10.3% at September 30, 2025 and 10.0% at December 31, 2024.

Effective December 12, 2025, the Company’s board of directors authorized a new share repurchase program under which the Company may repurchase up to $200.0 million in shares of its outstanding common stock through December 31, 2026. Remaining repurchase authorization under the January 22, 2025 share repurchase program was terminated upon authorization of this new program.

During the fourth quarter of 2025, the Company repurchased 1,445,212 shares of its common stock for an aggregate purchase price, including excise tax expense, of $126.6 million, at a weighted average price of $86.76 per share. All shares were repurchased under the January 22, 2025 shares repurchase program.

About Texas Capital Bancshares, Inc.

Texas Capital Bancshares, Inc. (NASDAQ®: TCBI), a member of the Russell 2000® Index and the S&P MidCap 400®, is the parent company of Texas Capital Bank (“TCB”). Texas Capital is the collective brand name for TCB and its separate, non-bank affiliates and wholly-owned subsidiaries. Texas Capital is a full-service financial services firm that delivers customized solutions to businesses, entrepreneurs and individual customers. Founded in 1998, the institution is headquartered in Dallas with offices in Austin, Houston, San Antonio and Fort Worth, and has built a network of clients across the country. With the ability to service clients through their entire lifecycles, Texas Capital has established commercial banking, consumer banking, investment banking and wealth management capabilities. All services are subject to applicable laws, regulations, and service terms. Deposit and lending products and services are offered by TCB. For deposit products, member FDIC. For more information, please visit www.texascapital.com.

Forward Looking Statements

This communication contains “forward-looking statements” within the meaning of and pursuant to the Private Securities Litigation Reform Act of 1995 regarding, among other things, TCBI’s financial condition, results of operations, business plans and future performance. These statements are not historical in nature and may often be identified by the use of words such as “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, trends, guidance, expectations and future plans.

Because forward-looking statements relate to future results and occurrences, they are subject to inherent and various uncertainties, risks, and changes in circumstances that are difficult to predict, may change over time, are based on management’s expectations and assumptions at the time the statements are made and are not guarantees of future results. Numerous risks and other factors, many of which are beyond management’s control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. While there can be no assurance that any list of risks is complete, important risks and other factors that could cause actual results to differ materially from those contemplated by forward-looking statements include, but are not limited to: economic or business conditions in Texas, the United States or globally that impact TCBI or its customers; negative credit quality developments arising from the foregoing or other factors, including trade policies, inflation, unemployment rates and interest rates; TCBI’s ability to innovate, to anticipate the needs of our current and future customers and to manage increased or expanded competition from banks and other financial service providers in TCBI’s markets; TCBI’s ability to effectively manage its liquidity and maintain adequate regulatory capital to support its businesses; TCBI’s ability to pursue and execute upon growth plans, whether as a function of capital, liquidity or other limitations; TCBI’s ability to successfully execute its business strategy, including its strategic plan and developing and executing new lines of business, products and services; risks related to potential strategic acquisitions, including the risk that TCBI may not be able to consummate acquisitions on favorable terms, if at all, and the risk that TCBI may not realize the anticipated benefits from acquisitions; the extensive regulations to which TCBI is subject and its ability to comply with applicable governmental regulations, including legislative and regulatory changes; TCBI’s ability to effectively manage information technology systems, including third party vendors, cyber or data privacy incidents or other failures, outages, disruptions or security breaches; TCBI’s ability to use technology to provide products and services to its customers; risks related to the development and use of artificial intelligence; changes in interest rates, including the impact of interest rates on TCBI’s securities portfolio and funding costs, as well as related balance sheet implications stemming from the fair value of our assets and liabilities; the effectiveness of TCBI’s risk management processes strategies and monitoring; fluctuations in commercial and residential real estate values, especially as they relate to the value of collateral supporting TCBI’s loans; TCBI’s ability to manage any unexpected outflows of uninsured deposits and avoid selling investment securities or other assets at an unfavorable time or at a loss; adverse developments in the banking industry and the potential impact of such developments on customer confidence, liquidity and regulatory responses to these developments, including in the context of regulatory examinations and related findings and actions; negative press and social media attention with respect to the banking industry or TCBI, in particular; claims, litigation or regulatory investigations and actions that TCBI may become subject to; the failure to identify, attract and retain key personnel and other employees and to engage in adequate succession planning; severe weather, natural disasters, climate change, acts of war, terrorism, global or other geopolitical conflicts, or other external events, as well as related legislative and regulatory initiatives; and the risks and factors more fully described in TCBI’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other documents and filings with the SEC. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, we disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.

TEXAS CAPITAL BANCSHARES, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(dollars in thousands except per share data)

 

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

Interest income

$

444,314

 

$

460,615

 

$

439,567

 

$

427,289

 

$

437,571

 

Interest expense

 

176,877

 

 

188,844

 

 

186,172

 

 

191,255

 

 

207,964

 

Net interest income

 

267,437

 

 

271,771

 

 

253,395

 

 

236,034

 

 

229,607

 

Provision for credit losses

 

11,000

 

 

12,000

 

 

15,000

 

 

17,000

 

 

18,000

 

Net interest income after provision for credit losses

 

256,437

 

 

259,771

 

 

238,395

 

 

219,034

 

 

211,607

 

Non-interest income

 

60,046

 

 

68,583

 

 

54,069

 

 

44,444

 

 

54,074

 

Non-interest expense

 

184,198

 

 

190,575

 

 

190,276

 

 

203,020

 

 

172,159

 

Income before income taxes

 

132,285

 

 

137,779

 

 

102,188

 

 

60,458

 

 

93,522

 

Income tax expense

 

31,626

 

 

32,569

 

 

24,860

 

 

13,411

 

 

22,499

 

Net income

 

100,659

 

 

105,210

 

 

77,328

 

 

47,047

 

 

71,023

 

Preferred stock dividends

 

4,312

 

 

4,313

 

 

4,312

 

 

4,313

 

 

4,312

 

Net income available to common stockholders

$

96,347

 

$

100,897

 

$

73,016

 

$

42,734

 

$

66,711

 

Diluted earnings per common share

$

2.12

 

$

2.18

 

$

1.58

 

$

0.92

 

$

1.43

 

Diluted common shares

 

45,509,370

 

 

46,233,167

 

 

46,215,394

 

 

46,616,704

 

 

46,770,961

 

CONSOLIDATED BALANCE SHEET DATA

 

 

 

 

 

Total assets

$

31,540,274

 

$

32,536,980

 

$

31,943,535

 

$

31,375,749

 

$

30,731,883

 

Loans held for investment

 

17,976,183

 

 

18,134,059

 

 

18,035,945

 

 

17,654,243

 

 

17,234,492

 

Loans held for investment, mortgage finance

 

6,064,019

 

 

6,057,804

 

 

5,889,589

 

 

4,725,541

 

 

5,215,574

 

Loans held for sale

 

4,361

 

 

 

 

 

 

 

 

 

Interest bearing cash and cash equivalents

 

1,897,803

 

 

2,852,387

 

 

2,507,691

 

 

3,600,969

 

 

3,012,307

 

Investment securities

 

4,723,099

 

 

4,601,654

 

 

4,608,628

 

 

4,531,219

 

 

4,396,115

 

Non-interest bearing deposits

 

6,959,097

 

 

7,689,598

 

 

7,718,006

 

 

7,874,780

 

 

7,485,428

 

Total deposits

 

26,448,767

 

 

27,505,398

 

 

26,064,309

 

 

26,053,034

 

 

25,238,599

 

Short-term borrowings

 

330,000

 

 

275,000

 

 

1,250,000

 

 

750,000

 

 

885,000

 

Long-term debt

 

620,575

 

 

620,416

 

 

620,256

 

 

660,521

 

 

660,346

 

Stockholders’ equity

 

3,631,382

 

 

3,637,098

 

 

3,510,070

 

 

3,429,774

 

 

3,367,936

 

 

 

 

 

 

 

End of period shares outstanding

 

44,253,688

 

 

45,679,863

 

 

45,746,836

 

 

46,024,933

 

 

46,233,812

 

Book value per share

$

75.28

 

$

73.05

 

$

70.17

 

$

68.00

 

$

66.36

 

Tangible book value per share(1)

$

75.25

 

$

73.02

 

$

70.14

 

$

67.97

 

$

66.32

 

SELECTED FINANCIAL RATIOS

 

 

 

 

 

Net interest margin

 

3.38

%

 

3.47

%

 

3.35

%

 

3.19

%

 

2.93

%

Return on average assets

 

1.22

%

 

1.30

%

 

0.99

%

 

0.61

%

 

0.88

%

Return on average assets, adjusted(4)

 

1.20

%

 

1.30

%

 

1.02

%

 

0.61

%

 

0.88

%

Return on average common equity

 

11.18

%

 

12.04

%

 

9.17

%

 

5.56

%

 

8.50

%

Return on average common equity, adjusted(4)

 

10.98

%

 

12.04

%

 

9.48

%

 

5.56

%

 

8.50

%

Efficiency ratio(2)

 

56.2

%

 

56.0

%

 

61.9

%

 

72.4

%

 

60.7

%

Efficiency ratio, adjusted(2)(4)

 

56.9

%

 

56.0

%

 

61.1

%

 

72.4

%

 

60.7

%

Non-interest income to average earning assets

 

0.76

%

 

0.88

%

 

0.72

%

 

0.60

%

 

0.69

%

Non-interest income to average earning assets, adjusted(4)

 

0.76

%

 

0.88

%

 

0.74

%

 

0.60

%

 

0.69

%

Non-interest expense to average earning assets

 

2.33

%

 

2.44

%

 

2.52

%

 

2.75

%

 

2.21

%

Non-interest expense to average earning assets, adjusted(4)

 

2.35

%

 

2.44

%

 

2.50

%

 

2.75

%

 

2.21

%

Common equity to total assets

 

10.6

%

 

10.3

%

 

10.1

%

 

10.0

%

 

10.0

%

Tangible common equity to total tangible assets(3)

 

10.6

%

 

10.3

%

 

10.1

%

 

10.0

%

 

10.0

%

Common Equity Tier 1

 

12.1

%

 

12.1

%

 

11.4

%

 

11.6

%

 

11.4

%

Tier 1 capital

 

13.6

%

 

13.6

%

 

12.9

%

 

13.1

%

 

12.8

%

Total capital

 

16.1

%

 

16.1

%

 

15.3

%

 

15.6

%

 

15.4

%

Leverage

 

11.7

%

 

11.9

%

 

11.8

%

 

11.8

%

 

11.3

%

TEXAS CAPITAL BANCSHARES, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(dollars in thousands except per share data)

CONSOLIDATED STATEMENTS OF INCOME

Provision for credit losses

Net interest income after provision for credit losses

Income before income taxes

Net income available to common stockholders

Diluted earnings per common share

CONSOLIDATED BALANCE SHEET DATA

Loans held for investment, mortgage finance

Interest bearing cash and cash equivalents

Non-interest bearing deposits

End of period shares outstanding

Tangible book value per share(1)

Return on average assets, adjusted(4)

Return on average common equity

Return on average common equity, adjusted(4)

Efficiency ratio, adjusted(2)(4)

Non-interest income to average earning assets

Non-interest income to average earning assets, adjusted(4)

Non-interest expense to average earning assets

Non-interest expense to average earning assets, adjusted(4)

Common equity to total assets

Tangible common equity to total tangible assets(3)

(1)   Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by shares outstanding at period end.(2)   Non-interest expense divided by the sum of net interest income and non-interest income.(3)   Stockholders’ equity excluding preferred stock, less goodwill and intangibles, divided by total assets, less goodwill and intangibles.(4)   These adjusted measures are non-GAAP measures. Please refer to “GAAP to Non-GAAP Reconciliations” for the computations of these adjusted measures and the reconciliation of these non-GAAP measures to the most directly comparable GAAP measure.

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(dollars in thousands)

 

December 31,
2025

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

Assets

 

 

 

 

 

Cash and due from banks

$

201,315

 

$

212,438

 

$

182,451

 

$

201,504

 

$

176,501

 

Interest bearing cash and cash equivalents

 

1,897,803

 

 

2,852,387

 

 

2,507,691

 

 

3,600,969

 

 

3,012,307

 

Available-for-sale debt securities

 

3,951,455

 

 

3,801,261

 

 

3,774,141

 

 

3,678,378

 

 

3,524,686

 

Held-to-maturity debt securities

 

725,722

 

 

743,120

 

 

761,907

 

 

779,354

 

 

796,168

 

Equity securities

 

41,998

 

 

55,054

 

 

68,692

 

 

71,679

 

 

75,261

 

Trading securities

 

3,924

 

 

2,219

 

 

3,888

 

 

1,808

 

 

 

Investment securities

 

4,723,099

 

 

4,601,654

 

 

4,608,628

 

 

4,531,219

 

 

4,396,115

 

Loans held for sale

 

4,361

 

 

 

 

 

 

 

 

 

Loans held for investment, mortgage finance

 

6,064,019

 

 

6,057,804

 

 

5,889,589

 

 

4,725,541

 

 

5,215,574

 

Loans held for investment

 

17,976,183

 

 

18,134,059

 

 

18,035,945

 

 

17,654,243

 

 

17,234,492

 

Less: Allowance for credit losses on loans

 

270,557

 

 

274,026

 

 

277,648

 

 

278,379

 

 

271,709

 

Loans held for investment, net

 

23,769,645

 

 

23,917,837

 

 

23,647,886

 

 

22,101,405

 

 

22,178,357

 

Premises and equipment, net

 

88,003

 

 

88,348

 

 

86,831

 

 

84,575

 

 

85,443

 

Accrued interest receivable and other assets

 

854,552

 

 

862,820

 

 

908,552

 

 

854,581

 

 

881,664

 

Goodwill and intangibles, net

 

1,496

 

 

1,496

 

 

1,496

 

 

1,496

 

 

1,496

 

Total assets

$

31,540,274

 

$

32,536,980

 

$

31,943,535

 

$

31,375,749

 

$

30,731,883

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Liabilities:

 

 

 

 

 

Non-interest bearing deposits

$

6,959,097

 

$

7,689,598

 

$

7,718,006

 

$

7,874,780

 

$

7,485,428

 

Interest bearing deposits

 

19,489,670

 

 

19,815,800

 

 

18,346,303

 

 

18,178,254

 

 

17,753,171

 

Total deposits

 

26,448,767

 

 

27,505,398

 

 

26,064,309

 

 

26,053,034

 

 

25,238,599

 

Accrued interest payable

 

6,716

 

 

9,360

 

 

14,120

 

 

25,270

 

 

23,680

 

Other liabilities

 

502,834

 

 

489,708

 

 

484,780

 

 

457,150

 

 

556,322

 

Short-term borrowings

 

330,000

 

 

275,000

 

 

1,250,000

 

 

750,000

 

 

885,000

 

Long-term debt

 

620,575

 

 

620,416

 

 

620,256

 

 

660,521

 

 

660,346

 

Total liabilities

 

27,908,892

 

 

28,899,882

 

 

28,433,465

 

 

27,945,975

 

 

27,363,947

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $.01 par value, $1,000 liquidation value:

 

 

 

 

 

Authorized shares – 10,000,000

 

 

 

 

 

Issued shares(1)

 

300,000

 

 

300,000

 

 

300,000

 

 

300,000

 

 

300,000

 

Common stock, $.01 par value:

 

 

 

 

 

Authorized shares – 100,000,000

 

 

 

 

 

Issued shares(2)

 

518

 

 

518

 

 

517

 

 

517

 

 

515

 

Additional paid-in capital

 

1,074,496

 

 

1,069,582

 

 

1,065,083

 

 

1,060,028

 

 

1,056,719

 

Retained earnings

 

2,808,645

 

 

2,712,298

 

 

2,611,401

 

 

2,538,385

 

 

2,495,651

 

Treasury stock(3)

 

(487,692

)

 

(361,076

)

 

(354,000

)

 

(332,994

)

 

(301,842

)

Accumulated other comprehensive loss, net of taxes

 

(64,585

)

 

(84,224

)

 

(112,931

)

 

(136,162

)

 

(183,107

)

Total stockholders’ equity

 

3,631,382

 

 

3,637,098

 

 

3,510,070

 

 

3,429,774

 

 

3,367,936

 

Total liabilities and stockholders’ equity

$

31,540,274

 

$

32,536,980

 

$

31,943,535

 

$

31,375,749

 

$

30,731,883

 

 

 

 

 

 

 

(1)Preferred stock – issued shares

 

300,000

 

 

300,000

 

 

300,000

 

 

300,000

 

 

300,000

 

(2)Common stock – issued shares

 

51,786,456

 

 

51,767,419

 

 

51,747,305

 

 

51,707,542

 

 

51,520,315

 

(3)Treasury stock – shares at cost

 

7,532,768

 

 

6,087,556

 

 

6,000,469

 

 

5,682,609

 

 

5,286,503

 

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

Interest bearing cash and cash equivalents

Available-for-sale debt securities

Held-to-maturity debt securities

Loans held for investment, mortgage finance

Less: Allowance for credit losses on loans

Loans held for investment, net

Premises and equipment, net

Accrued interest receivable and other assets

Goodwill and intangibles, net

Liabilities and Stockholders’ Equity

Non-interest bearing deposits

Preferred stock, $.01 par value, $1,000 liquidation value:

Authorized shares – 10,000,000

Common stock, $.01 par value:

Authorized shares – 100,000,000

Additional paid-in capital

Accumulated other comprehensive loss, net of taxes

Total stockholders’ equity

Total liabilities and stockholders’ equity

(1)Preferred stock – issued shares

(2)Common stock – issued shares

(3)Treasury stock – shares at cost

 

 

TEXAS CAPITAL BANCSHARES, INC.

 

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 

(dollars in thousands except per share data)

 

 

4th Quarter
2025

3rd Quarter
2025

2nd Quarter
2025

1st Quarter
2025

4th Quarter
2024

4th Quarter
YTD 2025

4th Quarter
YTD 2024

Interest income

 

 

 

 

 

 

 

Interest and fees on loans

$

367,481

$

379,017

$

364,358

 

$

334,150

$

340,388

$

1,445,006

 

$

1,377,925

 

Investment securities

 

47,012

 

49,396

 

45,991

 

 

46,565

 

44,102

 

188,964

 

 

148,219

 

Interest bearing cash and cash equivalents

 

29,821

 

32,202

 

29,218

 

 

46,574

 

53,081

 

137,815

 

 

203,406

 

Total interest income

 

444,314

 

460,615

 

439,567

 

 

427,289

 

437,571

 

1,771,785

 

 

1,729,550

 

Interest expense

 

 

 

 

 

 

 

Deposits

 

167,259

 

180,779

 

174,798

 

 

174,936

 

189,061

 

697,772

 

 

736,196

 

Short-term borrowings

 

2,153

 

534

 

3,444

 

 

8,246

 

10,678

 

14,377

 

 

49,994

 

Long-term debt

 

7,465

 

7,531

 

7,930

 

 

8,073

 

8,225

 

30,999

 

 

42,060

 

Total interest expense

 

176,877

 

188,844

 

186,172

 

 

191,255

 

207,964

 

743,148

 

 

828,250

 

Net interest income

 

267,437

 

271,771

 

253,395

 

 

236,034

 

229,607

 

1,028,637

 

 

901,300

 

Provision for credit losses

 

11,000

 

12,000

 

15,000

 

 

17,000

 

18,000

 

55,000

 

 

67,000

 

Net interest income after provision for credit losses

 

256,437

 

259,771

 

238,395

 

 

219,034

 

211,607

 

973,637

 

 

834,300

 

Non-interest income

 

 

 

 

 

 

 

Service charges on deposit accounts

 

8,411

 

8,111

 

8,182

 

 

7,840

 

6,989

 

32,544

 

 

25,546

 

Wealth management and trust fee income

 

4,216

 

3,989

 

3,730

 

 

3,964

 

4,009

 

15,899

 

 

15,315

 

Brokered loan fees

 

2,467

 

2,419

 

2,398

 

 

1,949

 

2,519

 

9,233

 

 

8,961

 

Investment banking and advisory fees

 

30,015

 

33,985

 

24,109

 

 

16,478

 

26,740

 

104,587

 

 

104,965

 

Trading income

 

6,020

 

7,238

 

7,896

 

 

5,939

 

5,487

 

27,093

 

 

21,635

 

Available-for-sale debt securities gains/(losses), net

 

 

 

(1,886

)

 

 

 

(1,886

)

 

(179,581

)

Other

 

8,917

 

12,841

 

9,640

 

 

8,274

 

8,330

 

39,672

 

 

34,205

 

Total non-interest income

 

60,046

 

68,583

 

54,069

 

 

44,444

 

54,074

 

227,142

 

 

31,046

 

Non-interest expense

 

 

 

 

 

 

 

Salaries and benefits

 

108,851

 

119,856

 

120,154

 

 

131,641

 

97,873

 

480,502

 

 

466,578

 

Occupancy expense

 

12,803

 

11,828

 

12,144

 

 

10,844

 

11,926

 

47,619

 

 

45,266

 

Marketing

 

5,404

 

3,412

 

3,624

 

 

5,009

 

4,454

 

17,449

 

 

22,349

 

Legal and professional

 

11,580

 

12,474

 

11,069

 

 

14,989

 

15,180

 

50,112

 

 

53,783

 

Communications and technology

 

26,303

 

24,594

 

24,314

 

 

23,642

 

24,007

 

98,853

 

 

93,085

 

Federal Deposit Insurance Corporation insurance assessment

 

2,276

 

5,198

 

5,096

 

 

5,341

 

4,454

 

17,911

 

 

23,351

 

Other

 

16,981

 

13,213

 

13,875

 

 

11,554

 

14,265

 

55,623

 

 

53,873

 

Total non-interest expense

 

184,198

 

190,575

 

190,276

 

 

203,020

 

172,159

 

768,069

 

 

758,285

 

Income before income taxes

 

132,285

 

137,779

 

102,188

 

 

60,458

 

93,522

 

432,710

 

 

107,061

 

Income tax expense

 

31,626

 

32,569

 

24,860

 

 

13,411

 

22,499

 

102,466

 

 

29,553

 

Net income

 

100,659

 

105,210

 

77,328

 

 

47,047

 

71,023

 

330,244

 

 

77,508

 

Preferred stock dividends

 

4,312

 

4,313

 

4,312

 

 

4,313

 

4,312

 

17,250

 

 

17,250

 

Net income available to common stockholders

$

96,347

$

100,897

$

73,016

 

$

42,734

$

66,711

$

312,994

 

$

60,258

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

2.14

$

2.21

$

1.59

 

$

0.93

$

1.44

$

6.86

 

$

1.29

 

Diluted earnings per common share

$

2.12

$

2.18

$

1.58

 

$

0.92

$

1.43

$

6.79

 

$

1.28

 

TEXAS CAPITAL BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(dollars in thousands except per share data)

Interest and fees on loans

Interest bearing cash and cash equivalents

Provision for credit losses

Net interest income after provision for credit losses

Service charges on deposit accounts

Wealth management and trust fee income

Investment banking and advisory fees

Available-for-sale debt securities gains/(losses), net

Communications and technology

Federal Deposit Insurance Corporation insurance assessment

Total non-interest expense

Income before income taxes

Net income available to common stockholders

Basic earnings per common share

Diluted earnings per common share

 

TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF CREDIT LOSS EXPERIENCE

(dollars in thousands)

 

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Allowance for credit losses on loans:

 

 

 

 

 

Beginning balance

$

274,026

 

$

277,648

 

$

278,379

 

$

271,709

 

$

273,143

 

Loans charged-off:

 

 

 

 

 

Commercial

 

14,417

 

 

13,794

 

 

13,020

 

 

10,197

 

 

14,100

 

Commercial real estate

 

524

 

 

 

 

431

 

 

500

 

 

2,566

 

Total charge-offs

 

14,941

 

 

13,794

 

 

13,451

 

 

10,697

 

 

16,666

 

Recoveries:

 

 

 

 

 

Commercial

 

4,202

 

 

50

 

 

486

 

 

483

 

 

4,562

 

Commercial real estate

 

 

 

 

 

 

 

413

 

 

18

 

Consumer

 

12

 

 

4

 

 

 

 

4

 

 

15

 

Total recoveries

 

4,214

 

 

54

 

 

486

 

 

900

 

 

4,595

 

Net charge-offs

 

10,727

 

 

13,740

 

 

12,965

 

 

9,797

 

 

12,071

 

Provision for credit losses on loans

 

7,258

 

 

10,118

 

 

12,234

 

 

16,467

 

 

10,637

 

Ending balance

$

270,557

 

$

274,026

 

$

277,648

 

$

278,379

 

$

271,709

 

 

 

 

 

 

 

Allowance for off-balance sheet credit losses:

 

 

 

 

 

Beginning balance

$

58,513

 

$

56,631

 

$

53,865

 

$

53,332

 

$

45,969

 

Provision for off-balance sheet credit losses

 

3,742

 

 

1,882

 

 

2,766

 

 

533

 

 

7,363

 

Ending balance

$

62,255

 

$

58,513

 

$

56,631

 

$

53,865

 

$

53,332

 

 

 

 

 

 

 

Total allowance for credit losses

$

332,812

 

$

332,539

 

$

334,279

 

$

332,244

 

$

325,041

 

Total provision for credit losses

$

11,000

 

$

12,000

 

$

15,000

 

$

17,000

 

$

18,000

 

 

 

 

 

 

 

Allowance for credit losses on loans to total loans held for investment

 

1.13

%

 

1.13

%

 

1.16

%

 

1.24

%

 

1.21

%

Allowance for credit losses on loans to average total loans held for investment

 

1.12

%

 

1.15

%

 

1.19

%

 

1.29

%

 

1.22

%

Net charge-offs to average total loans held for investment(1)

 

0.18

%

 

0.23

%

 

0.22

%

 

0.18

%

 

0.22

%

Net charge-offs to average total loans held for investment for last 12 months(1)

 

0.20

%

 

0.21

%

 

0.18

%

 

0.18

%

 

0.19

%

Total provision for credit losses to average total loans held for investment(1)

 

0.18

%

 

0.20

%

 

0.26

%

 

0.32

%

 

0.32

%

Total allowance for credit losses to total loans held for investment

 

1.38

%

 

1.37

%

 

1.40

%

 

1.48

%

 

1.45

%

TEXAS CAPITAL BANCSHARES, INC.

SUMMARY OF CREDIT LOSS EXPERIENCE

Allowance for credit losses on loans:

Provision for credit losses on loans

Allowance for off-balance sheet credit losses:

Provision for off-balance sheet credit losses

Total allowance for credit losses

Total provision for credit losses

Allowance for credit losses on loans to total loans held for investment

Allowance for credit losses on loans to average total loans held for investment

Net charge-offs to average total loans held for investment(1)

Net charge-offs to average total loans held for investment for last 12 months(1)

Total provision for credit losses to average total loans held for investment(1)

Total allowance for credit losses to total loans held for investment

(1)   Interim period ratios are annualized.

TEXAS CAPITAL BANCSHARES, INC.

 

 

 

 

 

NON-PERFORMING ASSETS, PAST DUE LOANS AND CRITICIZED LOANS

 

 

 

(dollars in thousands)

 

 

 

 

 

 

4th Quarter

3rd Quarter

2nd Quarter

1st Quarter

4th Quarter

 

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

NON-PERFORMING ASSETS

 

 

 

 

 

Non-accrual loans held for investment

$

116,880

 

$

96,084

 

$

113,609

 

$

93,565

 

$

111,165

 

Non-accrual loans held for sale(1)

 

4,361

 

 

 

 

 

 

 

 

 

Other real estate owned

 

 

 

 

 

 

 

 

 

 

Total non-performing assets

$

121,241

 

$

96,084

 

$

113,609

 

$

93,565

 

$

111,165

 

 

 

 

 

 

 

Non-accrual loans held for investment to total loans held for investment

 

0.49

%

 

0.40

%

 

0.47

%

 

0.42

%

 

0.50

%

Total non-performing assets to total assets

 

0.38

%

 

0.30

%

 

0.36

%

 

0.30

%

 

0.36

%

Allowance for credit losses on loans to non-accrual loans held for investment

2.3x

2.9x

2.4x

3.0x

2.4x

Total allowance for credit losses to non-accrual loans held for investment

2.8x

3.5x

2.9x

3.6x

2.9x

 

 

 

 

 

 

LOANS PAST DUE

 

 

 

 

 

Loans held for investment past due 90 days and still accruing

$

19,353

 

$

126

 

$

2,068

 

$

791

 

$

4,265

 

Loans held for investment past due 90 days to total loans held for investment

 

0.08

%

 

%

 

0.01

%

 

%

 

0.02

%

Loans held for sale past due 90 days and still accruing

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

CRITICIZED LOANS

 

 

 

 

 

Criticized loans

$

634,919

 

$

529,732

 

$

637,462

 

$

762,887

 

$

713,951

 

Criticized loans to total loans held for investment

 

2.64

%

 

2.19

%

 

2.66

%

 

3.41

%

 

3.18

%

Special mention loans

$

346,643

 

$

249,592

 

$

339,923

 

$

484,165

 

$

435,626

 

Special mention loans to total loans held for investment

 

1.44

%

 

1.03

%

 

1.42

%

 

2.16

%

 

1.94

%

TEXAS CAPITAL BANCSHARES, INC.

NON-PERFORMING ASSETS, PAST DUE LOANS AND CRITICIZED LOANS

Non-accrual loans held for investment

Non-accrual loans held for sale(1)

Total non-performing assets

Non-accrual loans held for investment to total loans held for investment

Total non-performing assets to total assets

Allowance for credit losses on loans to non-accrual loans held for investment

Total allowance for credit losses to non-accrual loans held for investment

Loans held for investment past due 90 days and still accruing

Loans held for investment past due 90 days to total loans held for investment

Loans held for sale past due 90 days and still accruing

Criticized loans to total loans held for investment

Special mention loans to total loans held for investment

(1)   Fourth quarter 2025 includes non-accrual loans previously reported in loans held for investment that were transferred at fair value to held for sale as of December 31, 2025.

TEXAS CAPITAL BANCSHARES, INC.

TAXABLE EQUIVALENT NET INTEREST INCOME ANALYSIS (UNAUDITED)(1)

(dollars in thousands)

 

4th Quarter 2025

 

3rd Quarter 2025

 

4th Quarter 2024

 

YTD December 31, 2025

 

YTD December 31, 2024

 

Average
Balance

Income/
Expense

Yield/
Rate

 

Average
Balance

Income/
Expense

Yield/
Rate

 

Average
Balance

Income/
Expense

Yield/
Rate

 

Average
Balance

Income/
Expense

Yield/
Rate

 

Average
Balance

Income/
Expense

Yield/
Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(2)

$

4,629,242

$

47,025

3.98

%

 

$

4,635,066

$

49,401

4.14

%

 

$

4,504,101

$

44,102

3.79

%

 

$

4,575,954

$

188,990

4.03

%

 

$

4,386,458

$

148,219

3.17

%

Interest bearing cash and cash equivalents

 

2,994,417

 

29,821

3.95

%

 

 

2,920,102

 

32,202

4.38

%

 

 

4,472,772

 

53,081

4.72

%

 

 

3,203,594

 

137,815

4.30

%

 

 

3,940,590

 

203,406

5.16

%

Loans held for sale(3)

 

47

 

%

 

 

 

%

 

 

 

%

 

 

95

 

2

2.60

%

 

 

25,855

 

2,432

9.41

%

Loans held for investment, mortgage finance

 

5,890,991

 

61,319

4.13

%

 

 

5,472,467

 

59,604

4.32

%

 

 

5,409,980

 

50,685

3.73

%

 

 

5,171,878

 

218,157

4.22

%

 

 

4,612,994

 

179,233

3.89

%

Loans held for investment(3)

 

18,177,312

 

307,053

6.70

%

 

 

18,253,451

 

319,921

6.95

%

 

 

16,919,925

 

289,916

6.82

%

 

 

17,996,607

 

1,229,207

6.83

%

 

 

16,746,912

 

1,196,673

7.15

%

Less: Allowance for credit losses on loans

 

278,315

 

%

 

 

277,385

 

 

 

 

272,975

 

%

 

 

276,641

 

 

 

 

263,279

 

 

Loans held for investment, net

 

23,789,988

 

368,372

6.14

%

 

 

23,448,533

 

379,525

6.42

%

 

 

22,056,930

 

340,601

6.14

%

 

 

22,891,844

 

1,447,364

6.32

%

 

 

21,096,627

 

1,375,906

6.52

%

Total earning assets

 

31,413,694

 

445,218

5.61

%

 

 

31,003,701

 

461,128

5.88

%

 

 

31,033,803

 

437,784

5.59

%

 

 

30,671,487

 

1,774,171

5.76

%

 

 

29,449,530

 

1,729,963

5.82

%

Cash and other assets

 

1,192,624

 

 

 

 

1,159,008

 

 

 

 

1,178,284

 

 

 

 

1,156,587

 

 

 

 

1,163,665

 

 

Total assets

$

32,606,318

 

 

 

$

32,162,709

 

 

 

$

32,212,087

 

 

 

$

31,828,074

 

 

 

$

30,613,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction deposits

$

2,470,262

$

13,468

2.16

%

 

$

2,251,217

$

13,987

2.46

%

 

$

2,141,739

$

15,403

2.86

%

 

$

2,275,219

$

55,094

2.42

%

 

$

2,049,720

$

65,215

3.18

%

Savings deposits

 

14,453,912

 

130,536

3.58

%

 

 

14,650,152

 

143,327

3.88

%

 

 

12,932,458

 

144,393

4.44

%

 

 

14,051,757

 

541,712

3.86

%

 

 

12,143,539

 

572,126

4.71

%

Time deposits

 

2,207,631

 

23,255

4.18

%

 

 

2,158,228

 

23,465

4.31

%

 

 

2,331,009

 

29,265

4.99

%

 

 

2,263,568

 

100,966

4.46

%

 

 

1,946,341

 

98,855

5.08

%

Total interest bearing deposits

 

19,131,805

 

167,259

3.47

%

 

 

19,059,597

 

180,779

3.76

%

 

 

17,405,206

 

189,061

4.32

%

 

 

18,590,544

 

697,772

3.75

%

 

 

16,139,600

 

736,196

4.56

%

Short-term borrowings

 

221,250

 

2,153

3.86

%

 

 

44,022

 

534

4.82

%

 

 

883,326

 

10,678

4.81

%

 

 

328,499

 

14,377

4.38

%

 

 

933,896

 

49,994

5.35

%

Long-term debt

 

620,505

 

7,465

4.77

%

 

 

620,348

 

7,531

4.82

%

 

 

660,270

 

8,225

4.96

%

 

 

637,535

 

30,999

4.86

%

 

 

739,136

 

42,060

5.69

%

Total interest bearing liabilities

 

19,973,560

 

176,877

3.51

%

 

 

19,723,967

 

188,844

3.80

%

 

 

18,948,802

 

207,964

4.37

%

 

 

19,556,578

 

743,148

3.80

%

 

 

17,812,632

 

828,250

4.65

%

Non-interest bearing deposits

 

8,455,034

 

 

 

 

8,351,524

 

 

 

 

9,319,711

 

 

 

 

8,220,254

 

 

 

 

9,013,038

 

 

Other liabilities

 

457,757

 

 

 

 

463,034

 

 

 

 

522,641

 

 

 

 

486,843

 

 

 

 

532,058

 

 

Stockholders’ equity

 

3,719,967

 

 

 

 

3,624,184

 

 

 

 

3,420,933

 

 

 

 

3,564,399

 

 

 

 

3,255,467

 

 

Total liabilities and stockholders’ equity

$

32,606,318

 

 

 

$

32,162,709

 

 

 

$

32,212,087

 

 

 

$

31,828,074

 

 

 

$

30,613,195

 

 

Net interest income

 

$

268,341

 

 

 

$

272,284

 

 

 

$

229,820

 

 

 

$

1,031,023

 

 

 

$

901,713

 

Net interest margin

 

 

3.38

%

 

 

 

3.47

%

 

 

 

2.93

%

 

 

 

3.35

%

 

 

 

3.03

%

TEXAS CAPITAL BANCSHARES, INC.

TAXABLE EQUIVALENT NET INTEREST INCOME ANALYSIS (UNAUDITED)(1)

Interest bearing cash and cash equivalents

Loans held for investment, mortgage finance

Loans held for investment(3)

Less: Allowance for credit losses on loans

Loans held for investment, net

Liabilities and Stockholders’ Equity

Total interest bearing deposits

Total interest bearing liabilities

Non-interest bearing deposits

Total liabilities and stockholders’ equity

(1)   Taxable equivalent rates used where applicable.(2)   Yields on investment securities are calculated using available-for-sale securities at amortized cost.(3)   Average balances include non-accrual loans.

GAAP TO NON-GAAP RECONCILIATIONS

The following items are non-GAAP financial measures: adjusted non-interest income, adjusted total revenue, adjusted non-interest expense, adjusted net income, adjusted net income available to common stockholders, adjusted pre-provision net revenue (“PPNR”), adjusted diluted earnings per common share, adjusted return on average assets, adjusted return on average common equity, adjusted efficiency ratio, adjusted non-interest income to average earning assets and adjusted non-interest expense to average earning assets. These are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The table below provides a reconciliation of these non-GAAP financial measures to the most comparable GAAP measures.

These non-GAAP financial measures are adjusted for certain items, listed below, that management believes are non-operating in nature and not representative of its actual operating performance. Management believes that these non-GAAP financial measures provide meaningful additional information about Texas Capital Bancshares, Inc. to assist management and investors in evaluating operating results, financial strength, business performance and capital position. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. As such, these non-GAAP financial measures should not be considered in isolation or as a substitute for analyses of operating results or capital position as reported under GAAP.

Reconciliation of Non-GAAP Financial Measures

 

 

 

 

 

(dollars in thousands except per share data)

4th Quarter
2025

3rd Quarter
2025

2nd Quarter
2025

1st Quarter
2025

4th Quarter
2024

Full Year
2025

Full Year
2024

Net interest income

$

267,437

 

$

271,771

 

$

253,395

 

$

236,034

 

$

229,607

 

$

1,028,637

 

$

901,300

 

 

 

 

 

 

 

 

 

Non-interest income

 

60,046

 

 

68,583

 

 

54,069

 

 

44,444

 

 

54,074

 

 

227,142

 

 

31,046

 

Available-for-sale debt securities losses, net

 

 

 

 

 

1,886

 

 

 

 

 

 

1,886

 

 

179,581

 

Non-interest income, adjusted

 

60,046

 

 

68,583

 

 

55,955

 

 

44,444

 

 

54,074

 

 

229,028

 

 

210,627

 

 

 

 

 

 

 

 

 

Total revenue(1)

 

327,483

 

 

340,354

 

 

307,464

 

 

280,478

 

 

283,681

 

 

1,255,779

 

 

932,346

 

Total revenue, adjusted(1)

 

327,483

 

 

340,354

 

 

309,350

 

 

280,478

 

 

283,681

 

 

1,257,665

 

 

1,111,927

 

 

 

 

 

 

 

 

 

Non-interest expense

 

184,198

 

 

190,575

 

 

190,276

 

 

203,020

 

 

172,159

 

 

768,069

 

 

758,285

 

FDIC special assessment

 

2,242

 

 

 

 

 

 

 

 

 

 

2,242

 

 

(2,811

)

Restructuring expenses

 

 

 

 

 

(1,401

)

 

 

 

 

 

(1,401

)

 

(7,941

)

Legal Settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,000

)

Non-interest expense, adjusted

 

186,440

 

 

190,575

 

 

188,875

 

 

203,020

 

 

172,159

 

 

768,910

 

 

742,533

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

11,000

 

 

12,000

 

 

15,000

 

 

17,000

 

 

18,000

 

 

55,000

 

 

67,000

 

 

 

 

 

 

 

 

 

Income tax expense

 

31,626

 

 

32,569

 

 

24,860

 

 

13,411

 

 

22,499

 

 

102,466

 

 

29,553

 

Tax effect of adjustments

 

(526

)

 

 

 

774

 

 

 

 

 

 

248

 

 

47,246

 

Income tax expense, adjusted

 

31,100

 

 

32,569

 

 

25,634

 

 

13,411

 

 

22,499

 

 

102,714

 

 

76,799

 

 

 

 

 

 

 

 

 

Net income(2)

$

100,659

 

$

105,210

 

$

77,328

 

$

47,047

 

$

71,023

 

$

330,244

 

$

77,508

 

Net income, adjusted(2)

$

98,943

 

$

105,210

 

$

79,841

 

$

47,047

 

$

71,023

 

$

331,041

 

$

225,595

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

4,312

 

 

4,313

 

 

4,312

 

 

4,313

 

 

4,312

 

 

17,250

 

 

17,250

 

 

 

 

 

 

 

 

 

Net income to common stockholders(3)

$

96,347

 

$

100,897

 

$

73,016

 

$

42,734

 

$

66,711

 

$

312,994

 

$

60,258

 

Net income to common stockholders, adjusted(3)

$

94,631

 

$

100,897

 

$

75,529

 

$

42,734

 

$

66,711

 

$

313,791

 

$

208,345

 

 

 

 

 

 

 

 

 

PPNR(4)

$

143,285

 

$

149,779

 

$

117,188

 

$

77,458

 

$

111,522

 

$

487,710

 

$

174,061

 

PPNR, adjusted(4)

$

141,043

 

$

149,779

 

$

120,475

 

$

77,458

 

$

111,522

 

$

488,755

 

$

369,394

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

45,509,370

 

 

46,233,167

 

 

46,215,394

 

 

46,616,704

 

 

46,770,961

 

 

46,127,375

 

 

46,989,204

 

Diluted earnings per common share

$

2.12

 

$

2.18

 

$

1.58

 

$

0.92

 

$

1.43

 

$

6.79

 

$

1.28

 

Diluted earnings per common share, adjusted

$

2.08

 

$

2.18

 

$

1.63

 

$

0.92

 

$

1.43

 

$

6.80

 

$

4.43

 

 

 

 

 

 

 

 

 

Average total assets

$

32,606,318

 

$

32,162,709

 

$

31,419,469

 

$

31,103,609

 

$

32,212,087

 

$

31,828,074

 

$

30,613,195

 

Return on average assets

 

1.22

%

 

1.30

%

 

0.99

%

 

0.61

%

 

0.88

%

 

1.04

%

 

0.25

%

Return on average assets, adjusted

 

1.20

%

 

1.30

%

 

1.02

%

 

0.61

%

 

0.88

%

 

1.04

%

 

0.74

%

 

 

 

 

 

 

 

 

Average common equity

$

3,419,967

 

$

3,324,184

 

$

3,195,041

 

$

3,114,389

 

$

3,120,933

 

$

3,264,399

 

$

2,955,467

 

Return on average common equity

 

11.18

%

 

12.04

%

 

9.17

%

 

5.56

%

 

8.50

%

 

9.59

%

 

2.04

%

Return on average common equity, adjusted

 

10.98

%

 

12.04

%

 

9.48

%

 

5.56

%

 

8.50

%

 

9.61

%

 

7.05

%

 

 

 

 

 

 

 

 

Efficiency ratio(5)

 

56.2

%

 

56.0

%

 

61.9

%

 

72.4

%

 

60.7

%

 

61.2

%

 

81.3

%

Efficiency ratio, adjusted(5)

 

56.9

%

 

56.0

%

 

61.1

%

 

72.4

%

 

60.7

%

 

61.1

%

 

66.8

%

 

 

 

 

 

 

 

 

Average earning assets

$

31,413,694

 

$

31,003,701

 

$

30,302,351

 

$

29,946,425

 

$

31,033,803

 

$

30,671,487

 

$

29,449,530

 

Non-interest income to average earning assets

 

0.76

%

 

0.88

%

 

0.72

%

 

0.60

%

 

0.69

%

 

0.74

%

 

0.11

%

Non-interest income to average earning assets, adjusted

 

0.76

%

 

0.88

%

 

0.74

%

 

0.60

%

 

0.69

%

 

0.75

%

 

0.72

%

Non-interest expense to average earning assets

 

2.33

%

 

2.44

%

 

2.52

%

 

2.75

%

 

2.21

%

 

2.50

%

 

2.57

%

Non-interest expense to average earning assets, adjusted

 

2.35

%

 

2.44

%

 

2.50

%

 

2.75

%

 

2.21

%

 

2.51

%

 

2.52

%

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands except per share data)

Available-for-sale debt securities losses, net

Non-interest income, adjusted

Total revenue, adjusted(1)

Non-interest expense, adjusted

Provision for credit losses

Income tax expense, adjusted

Net income to common stockholders(3)

Net income to common stockholders, adjusted(3)

Weighted average common shares outstanding, diluted

Diluted earnings per common share

Diluted earnings per common share, adjusted

Return on average assets, adjusted

Return on average common equity

Return on average common equity, adjusted

Efficiency ratio, adjusted(5)

Non-interest income to average earning assets

Non-interest income to average earning assets, adjusted

Non-interest expense to average earning assets

Non-interest expense to average earning assets, adjusted

(1)   Net interest income plus non-interest income. On an adjusted basis, net interest income plus non-interest income, adjusted.(2)   Net interest income plus non-interest income, less non-interest expense, provision for credit losses and income tax expense. On an adjusted basis, net interest income plus non-interest income, adjusted, less non-interest expense, adjusted, provision for credit losses and income tax expense, adjusted.(3)   Net income, less preferred stock dividends. On an adjusted basis, net income, adjusted, less preferred stock dividends.(4)   Net interest income plus non-interest income, less non-interest expense. On an adjusted basis, net interest income plus non-interest income, adjusted, less non-interest expense, adjusted.(5)   Non-interest expense divided by the sum of net interest income and non-interest income. On an adjusted basis, non-interest expense, adjusted, divided by the sum of net interest income and non-interest income, adjusted.

CONTACT: INVESTOR CONTACT Jocelyn Kukulka, 469.399.8544 [email protected]

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén