0001475841false00014758412023-07-192023-07-19

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 19, 2023

NATIONAL BANK HOLDINGS CORPORATION
(Exact name of registrant as specified in its charter)

Delaware

001-35654

27-0563799

(State or other jurisdiction
of incorporation)

(Commission
File Number)

(IRS Employer
Identification No.)

7800 East Orchard Road, Suite 300, Greenwood Village, Colorado 80111
(Address of principal executive offices) (Zip Code)

303-892-8715
(Registrant’s telephone, including area code)

Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written Communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:

    

Trading Symbol

    

Name of each exchange on which registered:

Class A Common Stock

NBHC

NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933(§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Item 2.02. Results of Operations and Financial Conditions. *

On July 19, 2023, National Bank Holdings Corporation (“NBHC”) issued a press release announcing its financial results for the quarter ended June 30, 2023, which press release is furnished as Exhibit 99.1 hereto, except for such portions that are being “filed” as specified under Item 9.01 below, and is incorporated herein by reference.

Item 7.01. Regulation FD Disclosure. *

On July 19, 2023, NBHC issued, distributed, made available to investors, and posted on its website, the press release and accompanying financial tables reflecting its financial results for the quarter ended June 30, 2023, also furnished as Exhibit 99.1 hereto, except for such portions that are being “filed” as specified under Item 9.01 below, and incorporated herein by reference.

Item 9.01. Financial Statements and Exhibits. *

The information included in Exhibit 99.1 hereto, except for the quoted statements of Tim Laney set forth in the first and second full paragraphs thereof, shall be deemed “filed” for purposes of the Securities Exchange Act of 1934, as amended, and therefore shall be deemed incorporated by reference into the filings of NBHC under the Securities Act of 1933, as amended. The quoted statements of Tim Laney set forth in the first and second full paragraphs of Exhibit 99.1 hereto are being “furnished” to the Securities and Exchange Commission as provided pursuant to General Instruction B.2 of Form 8-K.

(d) Exhibits

Exhibit No.

    

Description of Exhibit

99.1

Press release dated July 19, 2023

104

Cover Page Interactive Data File (embedded within the Inline XBRL document and contained in Exhibit 101)

*Except for such portions that are “filed” as specified under Item 9.01 of this report, the information contained in this report and the exhibits attached hereto, is being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any registration statement or other filings of the Registrant under the Securities Act of 1933, as amended, except as shall be set forth by specific reference in such filing.

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

National Bank Holdings Corporation

By:

/s/ Angela N. Petrucci

Name: Angela N. Petrucci

Title: Chief Administrative Officer and General Counsel

Date: July 19, 2023

3

Exhibit 99.1

Graphic

National Bank Holdings Corporation Announces

Second Quarter 2023 Financial Results

Denver, Colorado - (Globe Newswire) – National Bank Holdings Corporation (NYSE: NBHC) reported:

For the quarter

For the year

For the year - adjusted (1)

2Q23

1Q23

2Q22

2023

2022

2023

2022

Net income ($000's)

$

32,557

$

40,283

$

20,362

$

72,840

$

38,714

$

72,840

$

39,682

Earnings per share - diluted

$

0.85

$

1.06

$

0.67

$

1.91

$

1.27

$

1.91

$

1.30

Return on average tangible assets(2)

1.45%

1.80%

1.16%

1.63%

1.11%

1.63%

1.14%

Return on average tangible common equity(2)

17.24%

20.86%

11.64%

19.05%

10.97%

19.05%

11.24%

                                                      

(1)

See non-GAAP reconciliations starting on page 13.

(2)

Ratios are annualized.

In announcing these results, Chief Executive Officer Tim Laney shared, “We are pleased to deliver quarterly earnings of $0.85 per diluted share and a solid return on average tangible common equity of 17.24%. Year-to-date net income increased $34.1 million or 88% over the prior year period to $72.8 million, or $1.91 per diluted share. We continue to adhere to solid, disciplined approaches that limit concentrations in our loan book and our depositor base. Our credit quality remains strong with just two basis points of annualized net charge-offs. We maintain diversified funding sources and grew our core deposits by 29% annualized during the second quarter.”    

Mr. Laney added, “During the quarter, we seamlessly integrated our Cambr acquisition into the NBH family. This strategic acquisition has provided us with a unique funding source of core deposits and further diversified our fee income capabilities. We believe our strong Common Equity Tier 1 capital ratio of 11.08% and our ample liquidity position serve as a source of strength in any economic environment.”

Second Quarter 2023 Results

(All comparisons refer to the first quarter of 2023, except as noted)

Net income totaled $32.6 million or $0.85 per diluted share, compared to net income of $40.3 million or $1.06 per diluted share during the first quarter of 2023. Fully taxable equivalent pre-provision net revenue totaled $44.1 million during the second quarter, compared to $52.7 million. The return on average tangible assets totaled 1.45%, compared to a return of 1.80% during the first quarter, and the return on average tangible common equity totaled 17.24%, compared to the first quarter return of 20.86%.

Net Interest Income

Fully taxable equivalent net interest income totaled $91.2 million, compared to $96.3 million in the prior quarter, as an increase in loan interest income was more than offset by an increase in the cost of funds. The fully taxable equivalent net interest margin narrowed 32 basis points to 4.07% as the 22 basis point increase in earning asset yields was more than offset by a 58 basis point increase in the cost of funds. Average earning assets increased $96.2 million, primarily driven by loan growth. The cost of funds totaled 1.48%, compared to 0.90% during the first quarter.

1


Loans

Total loans increased $69.1 million or 3.8% annualized to $7.4 billion at June 30, 2023. We generated quarterly loan fundings totaling $362.3 million with a weighted average new loan origination rate of 8.2%.

Asset Quality and Provision for Credit Losses

The Company recorded $1.7 million of provision expense for credit losses, compared to $0.9 million in the prior quarter. The current quarter’s provision expense was driven by loan growth and higher reserve requirements. Annualized net charge-offs totaled 0.02% of average total loans during the second quarter, compared to 0.01% in the prior quarter. Non-performing loans (comprised of non-accrual loans and non-accrual TDMs) was 0.45% of total loans, compared to 0.13% in the prior quarter, and non-performing assets was 0.50% of total loans and OREO, compared to 0.18%. The allowance for credit losses as a percentage of loans increased two basis points to 1.25% at June 30, 2023.

Deposits

We maintain a granular and well diversified deposit base with no exposure to venture capital or crypto deposits. Average total deposits increased $272.1 million, or 14.2% annualized, to $8.0 billion during the second quarter 2023, compared to $7.7 billion during the first quarter 2023. The loan to deposit ratio totaled 91.3% at June 30, 2023. Average transaction deposits (defined as total deposits less time deposits) increased $213.4 million to $7.0 billion.

We improved our balance sheet funding mix during the second quarter and utilized the funding provided by the quarter’s deposit growth to pay down $615.0 million of Federal Home Loan Bank advances. The mix of transaction deposits to total deposits increased eight basis points to 87.9% at June 30, 2023.

Non-Interest Income

Non-interest income totaled $13.8 million during the second quarter, compared to $14.7 million. Included in other non-interest income during the quarter was $4.1 million of impairments related to venture capital investments classified as non-marketable securities. Excluding these impairments, non-interest income increased $3.3 million largely due to the addition of $1.2 million of Cambr fee income, $0.8 million higher service charges and bank card fees and $0.5 million higher mortgage banking income.  

Non-Interest Expense

Non-interest expense totaled $61.0 million, compared to $58.3 million in the prior quarter. Salaries and benefits increased $2.2 million due to payroll tax credits realized in the first quarter 2023. Included in the second quarter were Cambr related acquisition expenses including $0.5 million higher transaction expenses and Cambr intangible amortization of $0.6 million. Partially offsetting these increases was a $0.8 million decrease in data processing expense.

The efficiency ratio totaled 58.9% for the second quarter, compared to 53.2%. The fully taxable equivalent efficiency ratio totaled 56.1% for the second quarter compared to 51.3%, adjusting for other intangible assets amortization.

Income tax expense totaled $8.4 million during the second quarter, compared to $10.1 million in the prior quarter. The decrease in income tax expense was due to a decrease in pre-tax income. The effective tax rate was 20.4% and 20.0% for the second and first quarters, respectively.

Capital

Capital ratios continue to be strong and in excess of federal bank regulatory agency “well capitalized” thresholds. The Tier 1 leverage ratio totaled 9.15% at June 30, 2023, and the common equity tier 1 capital ratio totaled 11.08% at June 30, 2023. Shareholders’ equity totaled $1.1 billion at June 30, 2023 increasing $13.6 million, largely due to higher retained earnings partially offset by an increase in accumulated other comprehensive loss.

Common book value per share increased $0.30 to $30.42 at June 30, 2023. Tangible common book value per share decreased $0.81 to $20.95 due to the impact of the Cambr acquisition and a $0.26 per share increase in accumulated other comprehensive loss.

2


Year-Over-Year Review

(All comparisons refer to the first six months of 2022, except as noted)

Net income increased $34.1 million or 88.1% to $72.8 million, or $1.91 per diluted share, compared to net income of $38.7 million, or $1.27 per diluted share, for the first six months of 2022. The increase over the same period prior year was driven by our organic balance sheet growth, strategic acquisition growth and increases in the Federal Reserve’s interest rates. Fully taxable equivalent pre-provision net revenue increased $45.2 million, or 87.8%, to $96.7 million. The return on average tangible assets was 1.63%, compared to 1.11% in the same period prior year, and the return on average tangible common equity was 19.05%, compared to 10.97%.

The first six months of 2022 included $1.0 million of non-recurring acquisition-related expenses related to our 2022 acquisitions. Adjusting for these expenses in the prior period, net income for the first six months of 2023 increased $33.2 million or 83.6%, and fully taxable equivalent pre-provision net revenue increased $44.0 million, or 83.3%. The adjusted return on average tangible assets was 1.14%, and the adjusted return on average tangible common equity was 11.24% for the first six months of 2022.

Fully taxable equivalent net interest income totaled $187.5 million, an increase of $82.2 million or 78.0%. Average earning assets increased $2.2 billion, or 32.6%, including average originated loan growth of $1.1 billion and average acquired loan growth of $1.6 billion. The fully taxable equivalent net interest margin widened 107 basis points to 4.22%, benefitting from a 203 basis point increase in earning asset yields to 5.35%. Average interest bearing liabilities increased $1.7 billion to $5.6 billion at June 30, 2023, and the cost of funds totaled 1.20%, compared to 0.18% in the same period prior year.

Loans outstanding totaled $7.4 billion, increasing $2.6 billion or 53.9%, and included $1.7 billion of loans acquired through the Rock Canyon Bank and Bank of Jackson Hole acquisitions in the second half of 2022. New loan fundings over the trailing 12 months totaled $1.9 billion, led by commercial loan fundings of $1.0 billion.  

The Company recorded $2.6 million of provision expense for credit losses for the first six months of 2023, compared to provision expense of $2.2 million in the same period prior year. The current period’s provision expense was driven by loan growth and higher reserve requirements. Annualized net charge-offs decreased two basis points to 0.02% of average total loans during the first six months of 2023. Non-performing loans to total loans was 0.45%, compared to 0.20% in the same period prior year, and non-performing assets to total loans and OREO was 0.50% at June 30, 2023, compared to 0.31%. The allowance for credit losses totaled 1.25% of total loans, compared to 1.06% at June 30, 2022.

Average total deposits increased $1.6 billion or 25.8% to $7.8 billion, primarily due to higher deposit balances driven by the strategic growth from our recent acquisitions. Average transaction deposits increased $1.5 billion or 27.0%, and average non-interest bearing demand deposits increased $400.1 million or 16.3%. The mix of transaction deposits to total deposits was 87.9%, compared to 87.4% at June 30, 2022, and the mix of non-interest bearing demand deposits to total deposits was 32.4%, compared to 39.6% at June 30, 2022.

Non-interest income totaled $28.5 million, a decrease of $7.3 million or 20.5%, largely driven by $9.7 million of lower mortgage banking income due to lower purchase and refinance activity, as well as competition driving tighter gain on sale margins. Service charges and bank card fees increased a combined $1.9 million compared to the same period prior year. Other non-interest income included $1.2 million of Cambr income, $1.0 million of trust income and $0.7 million from gains on SBA loan sales, all of which are new and diversified sources of fee revenue. Included in other non-interest income during 2023 was $4.4 million in impairments related to venture capital investments classified as non-marketable securities.

Non-interest expense totaled $119.3 million, an increase of $29.6 million, or 33.1%, largely driven by an increase in core operating expenses driven by our 2022 acquisitions. Included in other non-interest expense is $2.8 million higher FDIC deposit insurance expense as a result of our recent acquisitions and an increase in the FDIC assessment rate effective January 2023. Included in the first six months of 2022 were non-recurring acquisition-related expenses of $1.0 million related to our 2022 acquisitions.

3


Income tax expense totaled $18.4 million, an increase of $10.5 million from the same period last year, driven by higher pre-tax income. The effective tax rate was 20.2% for the first six months of 2023, compared to 17.1%.  

Conference Call

Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Thursday, July 20, 2023. Interested parties may listen to this call by dialing (888) 204-4368 using the participant passcode of 6310514 and asking for the NBHC Q2 2023 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 Corporation

National 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 95 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 Measures

Certain 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 adjusted for other intangible assets amortization and acquisition-related expenses,” “non-interest expense adjusted for acquisition-related expenses,” “efficiency ratio adjusted for other intangible assets amortization and acquisition-related expenses,” “adjusted net income,” “adjusted earnings per share – diluted,” “net income adjusted for the impact of other intangible assets amortization expense and acquisition-related expenses, after tax,” “net income excluding the impact of other intangible assets amortization expense, after tax,” “adjusted return on average tangible assets,” “adjusted return on average tangible common equity,” “pre-provision net revenue,” “pre-provision net revenue adjusted for acquisition-related expenses,” 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

4


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 Statements

This 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: difficulties in integrating the NBHC, Community Bancorporation, Bancshares of Jackson Hole Incorporated, or Cambr Solutions, LLC businesses or fully realizing cost savings and other benefits; business disruption following the mergers; ability to execute our business strategy (including our digital strategy); 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; effects of any changes in trade, monetary and fiscal policies and laws; 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; 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; the Company’s ability to identify potential candidates for, consummate, integrate and realize operating efficiencies from, acquisitions, consolidations and other expansion opportunities; 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; the Company’s ability to achieve organic loan and deposit growth and the composition of such growth; changes in sources and uses of funds; increased competition in the financial services industry; the effect of changes in accounting policies and practices; the share price of the Company’s stock; the Company's ability to realize deferred tax assets or the need for a valuation allowance; 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; technological changes; the timely development and acceptance of new products and services, including in the digital technology space our digital solution 2UniFi; 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; widespread natural and other disasters, pandemics, dislocations, political instability, acts of war or terrorist activities, cyberattacks or international hostilities; a cybersecurity incident, data breach or a failure of a key information technology system; impact of reputational risk; 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.

Contact:

Analysts/Institutional Investors: Aldis Birkans, Chief Financial Officer, (720) 554-6640, ir@nationalbankholdings.com

Media: Jody Soper, Chief Marketing Officer, (303) 784-5925, Jody.Soper@nbhbank.com

5


NATIONAL BANK HOLDINGS CORPORATION

FINANCIAL SUMMARY

Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except share and per share data)

For the three months ended

For the six months ended

June 30, 

    

March 31, 

    

June 30, 

    

June 30, 

    

June 30, 

2023

2023

2022

2023

2022

Total interest and dividend income

$

121,069

$

113,533

$

58,836

$

234,602

$

108,361

Total interest expense

 

31,285

 

18,644

 

2,819

 

49,929

 

5,683

Net interest income

 

89,784

 

94,889

 

56,017

 

184,673

 

102,678

Taxable equivalent adjustment

1,442

1,414

1,336

2,857

2,649

Net interest income FTE(1)

91,226

96,303

57,353

187,530

105,327

Provision expense for credit losses

 

1,700

 

900

 

2,504

 

2,600

 

2,182

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

 

89,526

 

95,403

 

54,849

 

184,930

 

103,145

Non-interest income:

Service charges

 

4,444

 

4,101

 

3,956

 

8,545

 

7,666

Bank card fees

 

5,091

 

4,637

 

4,541

 

9,728

 

8,664

Mortgage banking income

 

3,710

 

3,216

 

6,948

 

6,926

 

16,614

Other non-interest income

 

578

 

2,711

 

1,317

 

3,289

 

2,872

Total non-interest income

 

13,823

 

14,665

 

16,762

 

28,488

 

35,816

Non-interest expense:

Salaries and benefits

 

35,215

 

32,989

 

28,776

 

68,204

 

58,112

Occupancy and equipment

9,126

9,073

6,665

18,199

13,061

Professional fees

 

3,146

 

2,590

 

1,486

 

5,736

 

2,300

Data processing

2,959

3,752

2,453

6,711

4,834

Other non-interest expense

 

8,528

 

8,525

 

5,876

 

17,053

 

10,735

Other intangible assets amortization

2,007

1,363

296

3,370

592

Total non-interest expense

60,981

 

58,292

 

45,552

 

119,273

 

89,634

Income before income taxes FTE(1)

 

42,368

 

51,776

 

26,059

 

94,145

 

49,327

Taxable equivalent adjustment

1,442

1,414

1,336

2,857

2,649

Income before income taxes

40,926

50,362

24,723

91,288

46,678

Income tax expense

 

8,369

 

10,079

 

4,361

 

18,448

 

7,964

Net income

$

32,557

$

40,283

$

20,362

$

72,840

$

38,714

Earnings per share - basic

$

0.86

$

1.06

$

0.67

$

1.92

$

1.28

Earnings per share - diluted

0.85

1.06

0.67

1.91

1.27

                                                      

(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.

6


NATIONAL BANK HOLDINGS CORPORATION

Consolidated Statements of Financial Condition (Unaudited)

(Dollars in thousands, except share and per share data)

June 30, 2023

March 31, 2023

    

December 31, 2022

June 30, 2022

ASSETS

Cash and cash equivalents

$

323,832

$

369,705

$

195,505

$

448,375

Investment securities available-for-sale

 

659,347

 

695,485

 

706,289

 

805,858

Investment securities held-to-maturity

 

619,400

 

637,921

 

651,527

 

582,650

Non-marketable securities

 

88,849

 

120,733

 

89,049

 

59,754

Loans

 

7,414,357

 

7,345,298

 

7,220,469

 

4,817,070

Allowance for credit losses

 

(92,581)

 

(90,343)

 

(89,553)

 

(50,860)

Loans, net

 

7,321,776

 

7,254,955

 

7,130,916

 

4,766,210

Loans held for sale

 

25,172

 

24,594

 

22,767

 

48,816

Other real estate owned

 

3,458

 

3,458

 

3,731

 

4,992

Premises and equipment, net

 

147,853

 

140,417

 

136,111

 

103,690

Goodwill

 

306,043

 

279,132

 

279,132

 

115,027

Intangible assets, net

 

74,914

 

58,619

 

59,887

 

14,568

Other assets

 

301,313

 

332,204

 

298,329

 

218,059

Total assets

$

9,871,957

$

9,917,223

$

9,573,243

$

7,167,999

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Non-interest bearing demand deposits

$

2,628,942

$

2,920,891

$

3,134,716

$

2,454,740

Interest bearing demand deposits

 

1,324,292

 

1,098,172

 

913,852

 

597,000

Savings and money market

 

3,183,355

 

2,584,128

 

2,950,658

 

2,364,681

Total transaction deposits

 

7,136,589

 

6,603,191

 

6,999,226

 

5,416,421

Time deposits

 

984,269

 

978,489

 

873,400

 

777,977

Total deposits

 

8,120,858

 

7,581,680

 

7,872,626

 

6,194,398

Securities sold under agreements to repurchase

 

21,422

 

21,492

 

20,214

 

24,396

Long-term debt

 

54,045

 

53,968

 

53,890

 

39,532

Federal Home Loan Bank advances

 

385,000

 

1,000,000

 

385,000

 

Other liabilities

 

143,298

 

126,356

 

149,311

 

94,122

Total liabilities

 

8,724,623

 

8,783,496

 

8,481,041

 

6,352,448

Shareholders' equity:

Common stock

 

515

 

515

 

515

 

515

Additional paid in capital

 

1,158,727

 

1,160,436

 

1,159,508

 

1,014,330

Retained earnings

 

384,094

 

361,440

 

330,721

 

314,616

Treasury stock

 

(307,388)

 

(310,037)

 

(310,338)

 

(455,909)

Accumulated other comprehensive loss, net of tax

 

(88,614)

 

(78,627)

 

(88,204)

 

(58,001)

Total shareholders' equity

 

1,147,334

 

1,133,727

 

1,092,202

 

815,551

Total liabilities and shareholders' equity

$

9,871,957

$

9,917,223

$

9,573,243

$

7,167,999

SHARE DATA

Average basic shares outstanding

 

37,957,287

 

37,785,488

 

37,762,853

 

30,225,898

Average diluted shares outstanding

 

38,107,326

 

38,074,973

 

38,100,155

 

30,493,265

Ending shares outstanding

 

37,719,026

 

37,641,381

 

37,608,519

 

30,075,175

Common book value per share

$

30.42

$

30.12

$

29.04

$

27.12

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

20.95

21.76

20.63

23.45

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

23.30

23.85

22.98

25.38

CAPITAL RATIOS

Average equity to average assets

11.78%

11.63%

11.47%

11.32%

Tangible common equity to tangible assets(1)

8.30%

8.53%

8.38%

9.99%

Tier 1 leverage ratio

9.15%

9.46%

9.29%

10.54%

Common equity tier 1 risk-based capital ratio

11.08%

11.32%

10.54%

13.75%

Tier 1 risk-based capital ratio

11.08%

11.32%

10.54%

13.75%

Total risk-based capital ratio

12.95%

13.17%

12.29%

15.35%

                                                      

(1)

    

Represents a non-GAAP financial measure. See non-GAAP reconciliations starting on page 13.

7


NATIONAL BANK HOLDINGS CORPORATION

Loan Portfolio

(Dollars in thousands)

Period End Loan Balances by Type

June 30, 2023

June 30, 2023

vs. March 31, 2023

vs. June 30, 2022

June 30, 2023

March 31, 2023

% Change

June 30, 2022

% Change

Originated:

Commercial:

Commercial and industrial

$

1,788,714

$

1,818,415

(1.6)%

$

1,588,241

12.6%

Municipal and non-profit

1,022,414

979,801

4.3%

996,223

2.6%

Owner-occupied commercial real estate

710,508

674,231

5.4%

592,334

20.0%

Food and agribusiness

263,086

270,197

(2.6)%

196,829

33.7%

Total commercial

3,784,722

3,742,644

1.1%

3,373,627

12.2%

Commercial real estate non-owner occupied

1,043,999

979,150

6.6%

620,133

68.4%

Residential real estate

877,907

864,544

1.5%

682,272

28.7%

Consumer

16,979

16,766

1.3%

17,486

(2.9)%

Total originated

5,723,607

5,603,104

2.2%

4,693,518

21.9%

Acquired:

Commercial:

Commercial and industrial

163,139

172,368

(5.4)%

15,056

>100%

Municipal and non-profit

310

316

(1.9)%

330

(6.1)%

Owner-occupied commercial real estate

245,605

248,883

(1.3)%

18,849

>100%

Food and agribusiness

62,918

64,739

(2.8)%

2,849

>100%

Total commercial

471,972

486,306

(2.9)%

37,084

>100%

Commercial real estate non-owner occupied

847,946

845,374

0.3%

42,771

>100%

Residential real estate

367,998

407,254

(9.6)%

43,486

>100%

Consumer

2,834

3,260

(13.1)%

211

>100%

Total acquired

1,690,750

1,742,194

(3.0)%

123,552

>100%

Total loans

$

7,414,357

$

7,345,298

0.9%

$

4,817,070

53.9%

Loan Fundings(1)

Second quarter

First quarter

Fourth quarter

Third quarter

Second quarter

2023

2023

2022

2022

2022

Commercial:

Commercial and industrial

$

111,717

$

107,013

$

177,693

$

201,106

$

152,550

Municipal and non-profit

39,331

22,526

20,393

20,845

81,428

Owner occupied commercial real estate

 

62,649

 

33,912

 

40,912

 

65,125

 

78,905

Food and agribusiness

 

6,017

 

(6,564)

 

28,518

 

76,293

 

(4,186)

Total commercial

219,714

156,887

267,516

363,369

308,697

Commercial real estate non-owner occupied

 

99,984

 

185,875

 

133,271

 

166,739

 

88,612

Residential real estate

 

40,814

 

49,406

 

95,067

 

99,951

 

93,220

Consumer

 

1,777

 

1,717

 

1,396

 

1,505

 

1,989

Total

$

362,289

$

393,885

$

497,250

$

631,564

$

492,518

                                                      

(1)

    

Loan fundings are defined as closed end funded loans and net fundings under revolving lines of credit. Net fundings (paydowns) under revolving lines of credit were $13,766, ($7,096), $96,903, $124,834 and $21,762 for the periods noted in the table above, respectively.

8


NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

For the three months ended

For the three months ended

For the three months ended

June 30, 2023

March 31, 2023

June 30, 2022

Average

    

    

Average

    

Average

    

    

Average

    

Average

    

    

Average

balance

Interest

rate

balance

Interest

rate

balance

Interest

rate

Interest earning assets:

Originated loans FTE(1)(2)

$

5,649,623

$

86,547

6.14%

$

5,514,704

$

79,167

5.82%

$

4,594,799

$

47,787

4.17%

Acquired loans

 

1,712,118

 

26,388

6.18%

 

1,771,224

 

27,023

6.19%

 

128,107

4,403

13.79%

Loans held for sale

26,572

460

6.94%

21,753

346

6.45%

78,574

881

4.50%

Investment securities available-for-sale

 

786,643

 

3,883

1.97%

 

810,257

 

3,989

1.97%

 

898,928

3,808

1.69%

Investment securities held-to-maturity

 

630,547

 

2,808

1.78%

 

646,646

 

2,871

1.78%

 

559,712

2,067

1.48%

Other securities

 

49,093

 

914

7.45%

 

51,366

 

898

6.99%

 

14,591

211

5.78%

Interest earning deposits

 

144,391

 

1,511

4.20%

 

86,790

 

653

3.05%

 

527,589

1,015

0.77%

Total interest earning assets FTE(2)

$

8,998,987

$

122,511

5.46%

$

8,902,740

$

114,947

5.24%

$

6,802,300

$

60,172

3.55%

Cash and due from banks

$

109,948

$

118,607

$

75,616

Other assets

 

746,864

 

687,940

 

402,529

Allowance for credit losses

 

(90,636)

 

(89,831)

 

(49,126)

Total assets

$

9,765,163

$

9,619,456

$

7,231,319

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,282,972

$

20,100

1.88%

$

3,766,203

$

7,759

0.84%

$

2,992,986

$

1,494

0.20%

Time deposits

 

981,201

 

5,043

2.06%

 

922,521

 

3,290

1.45%

 

790,998

991

0.50%

Securities sold under agreements to repurchase

 

20,264

 

5

0.10%

 

20,045

 

6

0.12%

 

21,761

6

0.11%

Long-term debt

53,997

518

3.85%

53,918

 

518

3.90%

39,516

328

3.33%

Federal Home Loan Bank advances

 

435,713

 

5,619

5.17%

 

597,833

 

7,071

4.80%

 

0.00%

Total interest bearing liabilities

$

5,774,147

$

31,285

2.17%

$

5,360,520

$

18,644

1.41%

$

3,845,261

$

2,819

0.29%

Demand deposits

$

2,701,306

$

3,004,643

$

2,469,729

Other liabilities

 

138,936

 

135,175

 

96,715

Total liabilities

 

8,614,389

 

8,500,338

 

6,411,705

Shareholders' equity

 

1,150,774

 

1,119,118

 

819,614

Total liabilities and shareholders' equity

$

9,765,163

$

9,619,456

$

7,231,319

Net interest income FTE(2)

$

91,226

$

96,303

$

57,353

Interest rate spread FTE(2)

3.29%

3.83%

3.26%

Net interest earning assets

$

3,224,840

$

3,542,220

$

2,957,039

Net interest margin FTE(2)

4.07%

4.39%

3.38%

Average transaction deposits

$

6,984,278

$

6,770,846

$

5,462,715

Average total deposits

7,965,479

7,693,367

6,253,713

Ratio of average interest earning assets to average interest bearing liabilities

155.85%

166.08%

176.90%

                                                      

(1)

    

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

    

Presented on a fully taxable equivalent basis using the statutory tax rate of 21%. The tax equivalent adjustments included above are $1,442, $1,414 and $1,336 for the three months ended June 30, 2023, March 31, 2023 and June 30, 2022, respectively.

9


NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

For the six months ended June 30, 2023

For the six months ended June 30, 2022

Average

  

    

  

Average

Average

  

    

  

Average

balance

Interest

rate

balance

Interest

rate

Interest earning assets:

Originated loans FTE(1)(2)

$

5,582,536

$

165,715

5.99%

$

4,479,002

$

89,872

4.05%

Acquired loans

 

1,741,508

 

53,411

6.18%

 

137,819

 

6,971

10.20%

Loans held for sale

24,176

806

6.72%

86,065

1,637

3.84%

Investment securities available-for-sale

 

798,385

 

7,872

1.97%

 

825,694

 

6,657

1.61%

Investment securities held-to-maturity

 

638,552

 

5,679

1.78%

 

574,688

 

4,079

1.42%

Other securities

 

50,223

 

1,812

7.22%

 

14,590

 

420

5.76%

Interest earning deposits

 

115,750

 

2,164

3.77%

 

634,818

 

1,374

0.44%

Total interest earning assets FTE(2)

$

8,951,130

$

237,459

5.35%

$

6,752,676

$

111,010

3.32%

Cash and due from banks

$

114,254

$

77,489

Other assets

 

717,563

 

422,205

Allowance for credit losses

 

(90,235)

 

(49,354)

Total assets

$

9,692,712

$

7,203,016

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,026,015

$

27,859

1.40%

$

2,964,729

$

2,931

0.20%

Time deposits

 

952,023

 

8,333

1.77%

 

806,321

2,085

0.52%

Securities sold under agreements to repurchase

 

20,155

 

11

0.11%

 

22,263

13

0.12%

Long-term debt

53,958

 

1,036

3.87%

 

39,503

654

3.34%

Federal Home Loan Bank advances

 

516,326

 

12,690

4.96%

 

0.00%

Total interest bearing liabilities

$

5,568,477

$

49,929

1.81%

$

3,832,816

$

5,683

0.30%

Demand deposits

$

2,852,137

$

2,452,062

Other liabilities

 

137,065

 

87,422

Total liabilities

 

8,557,679

 

6,372,300

Shareholders' equity

 

1,135,033

 

830,716

Total liabilities and shareholders' equity

$

9,692,712

$

7,203,016

Net interest income FTE(2)

$

187,530

$

105,327

Interest rate spread FTE(2)

3.54%

3.02%

Net interest earning assets

$

3,382,653

$

2,919,860

Net interest margin FTE(2)

4.22%

3.15%

Average transaction deposits

$

6,878,152

$

5,416,791

Average total deposits

7,830,175

6,223,112

Ratio of average interest earning assets to average interest bearing liabilities

160.75%

176.18%

                                                      

(1)

    

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

    

Presented on a fully taxable equivalent basis using the statutory tax rate of 21%. The tax equivalent adjustments included above are $2,857 and $2,649 for the six months ended June 30, 2023 and June 30, 2022, respectively.

10


NATIONAL BANK HOLDINGS CORPORATION

Allowance for Credit Losses and Asset Quality

(Dollars in thousands)

Allowance for Credit Losses Analysis

As of and for the three months ended

June 30, 2023

March 31, 2023

June 30, 2022

Beginning allowance for credit losses

$

90,343

$

89,553

$

48,810

Charge-offs

 

(354)

 

(325)

(451)

Recoveries

42

65

115

Provision expense for credit losses

 

2,550

 

1,050

 

2,386

Ending allowance for credit losses ("ACL")

$

92,581

$

90,343

$

50,860

Ratio of annualized net charge-offs to average total loans during the period

0.02%

0.01%

0.03%

Ratio of ACL to total loans outstanding at period end

1.25%

1.23%

1.06%

Ratio of ACL to total non-performing loans at period end

276.25%

946.40%

515.72%

Total loans

$

7,414,357

$

7,345,298

$

4,817,070

Average total loans during the period

7,338,585

7,257,639

4,711,416

Total non-performing loans

33,514

9,546

9,862

Past Due and Non-accrual Loans

June 30, 2023

March 31, 2023

June 30, 2022

Loans 30-89 days past due and still accruing interest

$

7,261

$

2,308

$

1,781

Loans 90 days past due and still accruing interest

 

246

 

185

 

194

Non-accrual loans

 

33,514

 

9,546

 

9,862

Total past due and non-accrual loans

$

41,021

$

12,039

$

11,837

Total 90 days past due and still accruing interest and non-accrual loans to total loans

0.46%

0.13%

0.21%

Asset Quality Data

June 30, 2023

March 31, 2023

June 30, 2022

Non-performing loans

$

33,514

$

9,546

$

9,862

OREO

 

3,458

 

3,458

 

4,992

Total non-performing assets

$

36,972

$

13,004

$

14,854

Accruing modified loans

$

18,906

$

4,154

$

7,208

Total non-performing loans to total loans

0.45%

0.13%

0.20%

Total non-performing assets to total loans and OREO

0.50%

0.18%

0.31%

11


NATIONAL BANK HOLDINGS CORPORATION

Key Metrics(1)

As of and for the three months ended

As of and for the six months ended

June 30, 

March 31, 

June 30, 

June 30, 

June 30, 

2023

2023

2022

2023

2022

Return on average assets

1.34%

1.70%

1.13%

1.52%

1.08%

Return on average tangible assets(2)

1.45%

1.80%

1.16%

1.63%

1.11%

Return on average tangible assets, adjusted(2)

1.45%

1.80%

1.20%

1.63%

1.14%

Return on average equity

11.35%

14.60%

9.96%

12.94%

9.40%

Return on average tangible common equity(2)

17.24%

20.86%

11.64%

19.05%

10.97%

Return on average tangible common equity, adjusted(2)

17.24%

20.86%

12.08%

19.05%

11.24%

Loan to deposit ratio (end of period)

91.30%

96.88%

77.76%

91.30%

77.76%

Non-interest bearing deposits to total deposits (end of period)

32.37%

38.53%

39.63%

32.37%

39.63%

Net interest margin(3)

4.00%

4.32%

3.30%

4.16%

3.07%

Net interest margin FTE(2)(3)

4.07%

4.39%

3.38%

4.22%

3.15%

Interest rate spread FTE(2)(4)

3.29%

3.83%

3.26%

3.54%

3.02%

Yield on earning assets(5)

5.40%

5.17%

3.47%

5.29%

3.24%

Yield on earning assets FTE(2)(5)

5.46%

5.24%

3.55%

5.35%

3.32%

Cost of interest bearing liabilities

2.17%

1.41%

0.29%

1.81%

0.30%

Cost of deposits

1.27%

0.58%

0.16%

0.93%

0.16%

Non-interest income to total revenue FTE(2)

13.16%

13.22%

22.62%

13.19%

25.38%

Non-interest expense to average assets

2.50%

2.46%

2.53%

2.48%

2.51%

Efficiency ratio

58.86%

53.21%

62.59%

55.95%

64.72%

Efficiency ratio excluding other intangible assets amortization FTE(2)

56.14%

51.30%

59.70%

53.65%

62.19%

Pre-provision net revenue

$

42,626

$

51,262

$

27,227

$

93,888

$

48,860

Pre-provision net revenue FTE(2)

44,068

52,676

28,563

96,745

51,509

Pre-provision net revenue FTE, adjusted(2)

44,068

52,676

29,569

96,745

52,769

Total Loans Asset Quality Data(6)(7)(8)

Non-performing loans to total loans

0.45%

0.13%

0.20%

0.45%

0.20%

Non-performing assets to total loans and OREO

0.50%

0.18%

0.31%

0.50%

0.31%

Allowance for credit losses to total loans

1.25%

1.23%

1.06%

1.25%

1.06%

Allowance for credit losses to non-performing loans

276.25%

946.40%

515.72%

276.25%

515.72%

Net charge-offs to average loans

0.02%

0.01%

0.03%

0.02%

0.04%

                                                      

(1)

    

Quarterly ratios are annualized.

(2)

    

Ratio represents non-GAAP financial measure. See non-GAAP reconciliations starting on page 13.

(3)

Net interest margin represents net interest income, including accretion income on interest earning assets, as a percentage of average interest earning assets.

(4)

    

Interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.

(5)

Interest earning assets include assets that earn interest/accretion or dividends. Any market value adjustments on investment securities or loans are excluded from interest earning assets.

(6)

Non-performing loans consist of non-accruing loans and modified loans on non-accrual.

(7)

Non-performing assets include non-performing loans and other real estate owned.

(8)

Total loans are net of unearned discounts and fees.

12


NATIONAL BANK HOLDINGS CORPORATION

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(Dollars in thousands, except share and per share data)

Tangible Common Book Value Ratios

June 30, 2023

March 31, 2023

    

December 31, 2022

June 30, 2022

Total shareholders' equity

$

1,147,334

$

1,133,727

$

1,092,202

$

815,551

Less: goodwill and other intangible assets, net

 

(368,732)

 

(325,828)

 

(327,191)

 

(120,800)

Add: deferred tax liability related to goodwill

 

11,544

 

11,212

 

10,984

 

10,527

Tangible common equity (non-GAAP)

$

790,146

$

819,111

$

775,995

$

705,278

Total assets

$

9,871,957

$

9,917,223

$

9,573,243

$

7,167,999

Less: goodwill and other intangible assets, net

 

(368,732)

 

(325,828)

 

(327,191)

 

(120,800)

Add: deferred tax liability related to goodwill

 

11,544

 

11,212

 

10,984

 

10,527

Tangible assets (non-GAAP)

$

9,514,769

$

9,602,607

$

9,257,036

$

7,057,726

Tangible common equity to tangible assets calculations:

Total shareholders' equity to total assets

11.62%

11.43%

11.41%

11.38%

Less: impact of goodwill and other intangible assets, net

(3.32)%

(2.90)%

(3.03)%

(1.39)%

Tangible common equity to tangible assets (non-GAAP)

8.30%

8.53%

8.38%

9.99%

Tangible common book value per share calculations:

Tangible common equity (non-GAAP)

$

790,146

$

819,111

$

775,995

$

705,278

Divided by: ending shares outstanding

 

37,719,026

 

37,641,381

 

37,608,519

 

30,075,175

Tangible common book value per share (non-GAAP)

$

20.95

$

21.76

$

20.63

$

23.45

Tangible common book value per share, excluding accumulated other comprehensive loss calculations:

Tangible common equity (non-GAAP)

$

790,146

$

819,111

$

775,995

$

705,278

Accumulated other comprehensive loss, net of tax

 

88,614

 

78,627

 

88,204

 

58,001

Tangible common book value, excluding accumulated other comprehensive loss, net of tax (non-GAAP)

 

878,760

 

897,738

 

864,199

 

763,279

Divided by: ending shares outstanding

 

37,719,026

 

37,641,381

 

37,608,519

 

30,075,175

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

$

23.30

$

23.85

$

22.98

$

25.38

13


NATIONAL BANK HOLDINGS CORPORATION

(Dollars in thousands, except share and per share data)

Return on Average Tangible Assets and Return on Average Tangible Equity

As of and for the three months ended

As of and for the six months ended

June 30, 

    

March 31, 

    

June 30, 

    

June 30, 

    

June 30, 

2023

    

2023

    

2022

    

2023

    

2022

Net income

$

32,557

$

40,283

$

20,362

$

72,840

$

38,714

Add: impact of other intangible assets amortization expense, after tax

 

1,546

 

1,049

 

227

 

2,596

 

455

Net income excluding the impact of other intangible assets amortization expense, after tax (non-GAAP)

$

34,103

$

41,332

$

20,589

$

75,436

$

39,169

Net income excluding the impact of other intangible assets amortization expense, after tax

$

34,103

$

41,332

$

20,589

$

75,436

$

39,169

Add: acquisition-related adjustments, after tax (non-GAAP)(1)

773

968

Net income adjusted for the impact of other intangible assets amortization expense and acquisition-related expenses, after tax (non-GAAP)(1)

$

34,103

$

41,332

$

21,362

$

75,436

$

40,137

Average assets

$

9,765,163

$

9,619,456

$

7,231,319

$

9,692,712

$

7,203,016

Less: average goodwill and other intangible assets, net of deferred tax liability related to goodwill

 

(357,446)

 

(315,493)

 

(110,446)

 

(336,420)

 

(110,594)

Average tangible assets (non-GAAP)

$

9,407,717

$

9,303,963

$

7,120,873

$

9,356,292

$

7,092,422

Average shareholders' equity

$

1,150,774

$

1,119,118

$

819,614

$

1,135,033

$

830,716

Less: average goodwill and other intangible assets, net of deferred tax liability related to goodwill

 

(357,446)

 

(315,493)

 

(110,446)

 

(336,420)

 

(110,594)

Average tangible common equity (non-GAAP)

$

793,328

$

803,625

$

709,168

$

798,613

$

720,122

Return on average assets

1.34%

1.70%

1.13%

1.52%

1.08%

Return on average tangible assets (non-GAAP)

1.45%

1.80%

1.16%

1.63%

1.11%

Adjusted return on average tangible assets (non-GAAP)

1.45%

1.80%

1.20%

1.63%

1.14%

Return on average equity

11.35%

14.60%

9.96%

12.94%

9.40%

Return on average tangible common equity (non-GAAP)

17.24%

20.86%

11.64%

19.05%

10.97%

Adjusted return on average tangible common equity (non-GAAP)

17.24%

20.86%

12.08%

19.05%

11.24%

(1) Acquisition-related adjustments:

Non-interest expense adjustments:

Acquisition-related expenses (non-GAAP)

$

$

$

1,006

$

$

1,260

Tax expense impact

 

(233)

(292)

Acquisition-related adjustments, after tax (non-GAAP)

$

$

$

773

$

$

968

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin

As of and for the three months ended

As of and for the six months ended

June 30, 

March 31, 

June 30, 

June 30, 

June 30, 

2023

2023

2022

2023

2022

Interest income

$

121,069

    

$

113,533

    

$

58,836

    

$

234,602

$

108,361

Add: impact of taxable equivalent adjustment

 

1,442

 

1,414

 

1,336

 

2,857

 

2,649

Interest income FTE (non-GAAP)

$

122,511

$

114,947

$

60,172

$

237,459

$

111,010

Net interest income

$

89,784

$

94,889

$

56,017

$

184,673

$

102,678

Add: impact of taxable equivalent adjustment

 

1,442

 

1,414

 

1,336

 

2,857

 

2,649

Net interest income FTE (non-GAAP)

$

91,226

$

96,303

$

57,353

$

187,530

$

105,327

Average earning assets

$

8,998,987

$

8,902,740

$

6,802,300

$

8,951,130

$

6,752,676

Yield on earning assets

 

5.40%

 

5.17%

 

3.47%

 

5.29%

 

3.24%

Yield on earning assets FTE (non-GAAP)

 

5.46%

 

5.24%

 

3.55%

 

5.35%

 

3.32%

Net interest margin

 

4.00%

 

4.32%

 

3.30%

 

4.16%

 

3.07%

Net interest margin FTE (non-GAAP)

 

4.07%

 

4.39%

 

3.38%

 

4.22%

 

3.15%

14


Efficiency Ratio and Pre-Provision Net Revenue

As of and for the three months ended

As of and for the six months ended

    

June 30, 

    

March 31, 

    

June 30, 

    

June 30, 

    

June 30, 

    

2023

    

2023

    

2022

    

2023

    

2022

Net interest income

$

89,784

$

94,889

$

56,017

$

184,673

$

102,678

Add: impact of taxable equivalent adjustment

 

1,442

 

1,414

 

1,336

 

2,857

 

2,649

Net interest income FTE (non-GAAP)

$

91,226

$

96,303

$

57,353

$

187,530

$

105,327

Non-interest income

$

13,823

$

14,665

$

16,762

$

28,488

$

35,816

Non-interest expense

$

60,981

$

58,292

$

45,552

$

119,273

$

89,634

Less: other intangible assets amortization

(2,007)

 

(1,363)

 

(296)

 

(3,370)

 

(592)

Less: acquisition-related expenses (non-GAAP)

(1,006)

(1,260)

Non-interest expense adjusted for other intangible assets amortization and acquisition-related expenses (non-GAAP)

$

58,974

$

56,929

$

44,250

$

115,903

$

87,782

Non-interest expense

$

60,981

$

58,292

$

45,552

$

119,273

$

89,634

Less: acquisition-related expenses (non-GAAP)

 

 

 

(1,006)

 

 

(1,260)

Non-interest expense, adjusted for acquisition-related expenses (non-GAAP)

$

60,981

$

58,292

$

44,546

$

119,273

$

88,374

Efficiency ratio

58.86%

53.21%

62.59%

55.95%

64.72%

Efficiency ratio excluding other intangible assets amortization and acquisition-related expenses FTE (non-GAAP)

56.14%

51.30%

59.70%

53.65%

62.19%

Pre-provision net revenue (non-GAAP)

$

42,626

$

51,262

$

27,227

$

93,888

$

48,860

Pre-provision net revenue, FTE (non-GAAP)

 

44,068

 

52,676

 

28,563

 

96,745

 

51,509

Pre-provision net revenue FTE, adjusted for acquisition-related expenses (non-GAAP)

44,068

52,676

29,569

96,745

52,769

Adjusted Net Income and Earnings Per Share

As of and for the three months ended

As of and for the six months ended

    

June 30, 

    

March 31, 

    

June 30, 

    

June 30, 

    

June 30, 

    

2023

    

2023

    

2022

    

2023

    

2022

Adjustments to net income:

Net income

$

32,557

$

40,283

$

20,362

$

72,840

$

38,714

Add: Acquisition-related adjustments, after tax (non-GAAP)

773

968

Adjusted net income (non-GAAP)

$

32,557

$

40,283

$

21,135

$

72,840

$

39,682

Adjustments to earnings per share:

Earnings per share diluted

$

0.85

$

1.06

$

0.67

$

1.91

$

1.27

Add: Acquisition-related adjustments, after tax (non-GAAP)

0.02

0.03

Adjusted earnings per share - diluted (non-GAAP)(1)

$

0.85

$

1.06

$

0.69

$

1.91

$

1.30

15


v3.23.2
Document and Entity Information
Jul. 19, 2023
Cover [Abstract]  
Document Type 8-K
Document Period End Date Jul. 19, 2023
Entity Registrant Name NATIONAL BANK HOLDINGS CORP
Entity Incorporation, State or Country Code DE
Entity File Number 001-35654
Entity Tax Identification Number 27-0563799
Entity Address, Address Line One 7800 East Orchard Road
Entity Address, Adress Line Two Suite 300
Entity Address, City or Town Greenwood Village
Entity Address, State or Province CO
Entity Address, Postal Zip Code 80111
City Area Code 303
Local Phone Number 892-8715
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Class A Common Stock
Trading Symbol NBHC
Security Exchange Name NYSE
Entity Emerging Growth Company false
Entity Central Index Key 0001475841
Amendment Flag false

National Bank (NYSE:NBHC)
Historical Stock Chart
Von Apr 2024 bis Mai 2024 Click Here for more National Bank Charts.
National Bank (NYSE:NBHC)
Historical Stock Chart
Von Mai 2023 bis Mai 2024 Click Here for more National Bank Charts.