0001475841false00014758412023-10-242023-10-24

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): October 24, 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 October 24, 2023, National Bank Holdings Corporation (“NBHC”) issued a press release announcing its financial results for the quarter ended September 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 October 24, 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 September 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 October 24, 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: October 24, 2023

3

Exhibit 99.1

Graphic

National Bank Holdings Corporation Announces

Third Quarter 2023 Financial Results

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

For the quarter

For the year

Adjusted (1)

3Q23

2Q23

3Q22

2023

2022

3Q22 - QTD

3Q22 -YTD

Net income ($000's)

$

36,087

$

32,557

$

15,839

$

108,927

$

54,553

$

25,349

$

65,033

Earnings per share - diluted

$

0.94

$

0.85

$

0.50

$

2.85

$

1.77

$

0.80

$

2.11

Return on average tangible assets(2)

1.58%

1.45%

0.87%

1.61%

1.03%

1.39%

1.23%

Return on average tangible common equity(2)

18.38%

17.24%

8.66%

18.81%

10.17%

13.76%

12.10%

                                                      

(1)

See non-GAAP reconciliations starting on page 13.

(2)

Ratios are annualized.

In announcing these results, Chief Executive Officer Tim Laney shared, “We delivered a 10.8% increase in our quarterly earnings to $0.94 per diluted share and a solid return on average tangible common equity of 18.38%. After adjusting for acquisition expenses, year over year pre-provision net revenues grew 54.6%. Year-to-date net income increased $54.4 million or 100% over the prior period to $108.9 million, or $2.85 per diluted share.  Our disciplined approach to extending credit and diligence in monitoring our loan book resulted in excellent credit quality with just one basis point of annualized quarterly net charge-offs. We maintain a granular average deposit base and grew our diversified core deposits 5.9% annualized. Our total deposit beta through this interest rate cycle has been 28%.”

Mr. Laney added, “We enter the fourth quarter from a position of strength. We operate in high-performing markets where our relationship-based banking model continues to generate a positive impact in our communities and attractive shareholder returns. Our strong balance sheet, solid capital position and diversified funding sources provide optionality to be leveraged for future growth.”

Third Quarter 2023 Results

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

Net income totaled $36.1 million or $0.94 per diluted share, an increase of 10.8% over the second quarter. Fully taxable equivalent pre-provision net revenue totaled $48.1 million, an increase of 9.2% over the second quarter. The return on average tangible assets increased 13 basis points to 1.58%, and the return on average tangible common equity increased 114 basis points to 18.38%.

Net Interest Income

Fully taxable equivalent net interest income totaled $89.4 million, compared to $91.2 million in the prior quarter, as an increase in loan interest income was offset by an increase in the cost of funds. The fully taxable equivalent net interest margin totaled 3.92%, narrowing 15 basis points as the 14 basis point increase in earning asset yields was offset by a 32 basis point increase in the cost of funds. Average earning assets increased $40.9 million, primarily driven by loan growth. The cost of funds totaled 1.80­%, compared to 1.48% during the second quarter.

1


Loans

Total loans increased $64.1 million or 3.4% annualized to $7.5 billion at September 30, 2023. We generated quarterly loan fundings totaling $324.1 million, led by commercial loan fundings of $191.5 million. The average interest rate on the third quarter’s loan originations was 8.6% compared to 8.2%.

Asset Quality and Provision for Credit Losses

The Company recorded $1.1 million of provision expense for credit losses, compared to $1.7 million in the prior quarter. The current quarter’s provision expense was primarily driven by loan growth. Annualized net charge-offs improved to 0.01% of average total loans during the third quarter, compared to 0.02% in the prior quarter. Non-performing loans (comprised of non-accrual loans and non-accrual TDMs) improved one basis point to 0.44% of total loans, and non-performing assets improved one basis point to 0.49% of total loans and OREO. The allowance for credit losses as a percentage of loans remained a consistent 1.25% at September 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 $116.1 million, or 5.8% annualized, to $8.1 billion during the third quarter 2023, compared to $8.0 billion during the second quarter 2023. The loan to deposit ratio totaled 91.8% at September 30, 2023. Average transaction deposits (defined as total deposits less time deposits) increased $104.5 million to $7.1 billion.

We improved our balance sheet funding mix during the third quarter and utilized the funding provided by the quarter’s deposit growth to pay down $68.2 million of Federal Home Loan Bank advances. The mix of transaction deposits remained a consistent 87.8% of total deposits at September 30, 2023.

Non-Interest Income

Non-interest income increased $5.5 million to $19.4 million during the third quarter. Excluding $4.1 million of impairments related to venture capital investments classified as non-marketable securities included in the prior quarter, non-interest income increased $1.4 million and included a $1.1 million gain from the sale of mortgage servicing rights. Service charges and bank card fees increased $0.3 million.  

Non-Interest Expense

Non-interest expense decreased $0.4 million to $60.6 million largely due to Cambr related acquisition expenses incurred in the second quarter. The efficiency ratio improved 230 basis points to 56.6% for the third quarter, compared to 58.9%. The fully taxable equivalent efficiency ratio improved 224 basis points to 53.9% for the third quarter, excluding other intangible assets amortization.

Income tax expense totaled $9.3 million during the third quarter, compared to $8.4 million in the prior quarter. The increase in income tax expense was due to an increase in pre-tax income. The effective tax rate remained consistent at 20.5% for the third quarter.

Capital

Capital ratios continue to be strong and in excess of federal bank regulatory agency “well capitalized” thresholds. The Tier 1 leverage ratio totaled 9.56% at September 30, 2023, and the common equity tier 1 capital ratio totaled 11.61% at September 30, 2023. Shareholders’ equity totaled $1.2 billion at September 30, 2023 increasing $16.3 million, largely due to higher retained earnings partially offset by an increase in accumulated other comprehensive loss.

Common book value per share increased $0.41 to $30.83 at September 30, 2023. Tangible common book value per share increased $0.48 to $21.43 as this quarter’s earnings outpaced the quarterly dividend and a $0.32 per share increase in accumulated other comprehensive loss.

2


Year-Over-Year Review

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

Net income increased $54.4 million or 99.7% to $108.9 million, or $2.85 per diluted share, compared to net income of $54.6 million, or $1.77 per diluted share, for the first nine months of 2022. The increase over the same period prior year was driven by higher net interest income from our organic balance sheet growth, revenues from strategic acquisition growth, and a benefit to our net interest income from increases in the Federal Reserve Bank’s interest rates. Fully taxable equivalent pre-provision net revenue increased $59.4 million, or 69.6%, to $144.9 million. The return on average tangible assets increased 58 basis points to 1.61%, and the return on average tangible common equity increased 864 basis points to 18.81%.

The first nine months of 2022 included $13.6 million of non-recurring acquisition-related expenses from our 2022 acquisitions. Adjusting for these expenses in the prior period, net income for the first nine months of 2023 increased $43.9 million or 67.5%, and fully taxable equivalent pre-provision net revenue increased $51.2 million, or 54.6%. The adjusted return on average tangible assets increased 38 basis points to 1.61%, and the adjusted return on average tangible common equity increased 671 basis points to 18.81% for the first nine months of 2023.

Fully taxable equivalent net interest income totaled $276.9 million, an increase of $101.1 million or 57.5%. Average earning assets increased $2.2 billion, or 31.5%, including average originated loan growth of $1.1 billion and average acquired loan growth of $1.5 billion. The fully taxable equivalent net interest margin widened 68 basis points to 4.12%, benefitting from a 182 basis point increase in earning asset yields to 5.44%. Average interest bearing liabilities increased $1.8 billion to $5.7 billion at September 30, 2023, and the cost of funds totaled 1.40%, compared to 0.19% in the same period prior year.

Loans outstanding totaled $7.5 billion increasing $1.8 billion, or 30.7%, from organic loan growth and 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 $1.6 billion, led by commercial loan fundings of $0.8 billion.  

The Company recorded $3.7 million of provision expense for credit losses for the first nine months of 2023, compared to provision expense of $14.9 million in the same period prior year. The current period’s provision expense was driven by loan growth and higher reserve requirements. Provision expense for the first nine months of 2022 included $5.4 million of Day 1 reserve requirements for a 2022 acquisition. Annualized net charge-offs decreased one basis points to 0.02% of average total loans during the first nine months of 2023. Non-performing loans to total loans was 0.44%, compared to 0.26% in the same period prior year, and non-performing assets to total loans and OREO was 0.49% at September 30, 2023, compared to 0.32%. The allowance for credit losses totaled 1.25% of total loans, compared to 1.15% at September 30, 2022.

Average total deposits increased $1.6 billion or 25.9% to $7.9 billion, primarily due to higher deposit balances driven by the strategic growth from our recent acquisitions. Average transaction deposits increased $1.5 billion or 26.7%, and average non-interest bearing demand deposits increased $264.0 million or 10.6%. The mix of transaction deposits to total deposits remained consistent at 87.8%, and the mix of non-interest bearing demand deposits to total deposits was 30.5%, compared to 40.2% at September 30, 2022.

Non-interest income totaled $47.9 million, a decrease of $5.3 million or 10.0%, largely driven by $9.5 million of lower mortgage banking income due to lower purchase and refinance activity, as well as competition driving tighter gains on sale margins. This decrease was partially offset by $1.5 million of trust income, $1.3 million of gains on SBA loan sales, as well as 2023’s Cambr income, all of which are new and diversified sources of fee revenue. Service charges and bank card fees increased a combined $2.8 million compared to the same period prior year. Included in non-interest income during 2023 was $4.4 million in impairments related to venture capital investments classified as non-marketable securities and a $1.1 million gain from the sale of mortgage servicing rights.

Non-interest expense totaled $179.9 million, an increase of $36.3 million, or 25.3%, primarily due to an increase in core operating expenses driven by our 2022 acquisitions. Included in other non-interest expense is $4.0 million higher FDIC deposit insurance expense

3


as a result of our recent acquisitions and an increase in the FDIC assessment rate effective January 2023. Included in the first nine months of 2022 were non-recurring acquisition-related expenses of $8.3 million related to our 2022 acquisitions.

Income tax expense totaled $27.8 million, an increase of $15.8 million from the same period last year, driven by higher pre-tax income. The effective tax rate was 20.3% for the first nine months of 2023, compared to 18.0% in the prior year.  

Conference Call

Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Wednesday, October 25, 2023. Interested parties may listen to this call by dialing (877) 400-0505 using the participant passcode of 9162801 and asking for the NBHC Q3 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 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

4


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 nine months ended

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

2023

2023

2022

2023

2022

Total interest and dividend income

$

126,110

$

121,069

$

72,369

$

360,712

$

180,730

Total interest expense

 

38,333

 

31,285

 

3,278

 

88,262

 

8,961

Net interest income

 

87,777

 

89,784

 

69,091

 

272,450

 

171,769

Taxable equivalent adjustment

1,575

1,442

1,409

4,432

4,058

Net interest income FTE(1)

89,352

91,226

70,500

276,882

175,827

Provision expense for credit losses

 

1,125

 

1,700

 

12,678

 

3,725

 

14,860

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

 

88,227

 

89,526

 

57,822

 

273,157

 

160,967

Non-interest income:

Service charges

 

4,849

 

4,444

 

4,326

 

13,394

 

11,992

Bank card fees

 

4,993

 

5,091

 

4,681

 

14,721

 

13,345

Mortgage banking income

 

4,688

 

3,710

 

4,474

 

11,614

 

21,088

Other non-interest income

 

4,835

 

578

 

3,877

 

8,124

 

6,749

Total non-interest income

 

19,365

 

13,823

 

17,358

 

47,853

 

53,174

Non-interest expense:

Salaries and benefits

 

35,027

 

35,215

 

30,540

 

103,231

 

88,652

Occupancy and equipment

9,167

9,126

8,026

27,366

21,087

Professional fees

 

2,215

 

3,146

 

5,810

 

7,951

 

8,110

Data processing

3,546

2,959

2,899

10,257

7,733

Other non-interest expense

 

8,640

 

8,528

 

6,280

 

25,693

 

17,015

Other intangible assets amortization

2,008

2,007

383

5,378

975

Total non-interest expense

60,603

 

60,981

 

53,938

 

179,876

 

143,572

Income before income taxes FTE(1)

 

46,989

 

42,368

 

21,242

 

141,134

 

70,569

Taxable equivalent adjustment

1,575

1,442

1,409

4,432

4,058

Income before income taxes

45,414

40,926

19,833

136,702

66,511

Income tax expense

 

9,327

 

8,369

 

3,994

 

27,775

 

11,958

Net income

$

36,087

$

32,557

$

15,839

$

108,927

$

54,553

Earnings per share - basic

$

0.95

$

0.86

$

0.51

$

2.87

$

1.78

Earnings per share - diluted

0.94

0.85

0.50

2.85

1.77

                                                      

(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)

September 30, 2023

June 30, 2023

    

December 31, 2022

September 30, 2022

ASSETS

Cash and cash equivalents

$

291,291

$

323,832

$

195,505

$

256,207

Investment securities available-for-sale

 

620,445

 

659,347

 

706,289

 

730,791

Investment securities held-to-maturity

 

600,501

 

619,400

 

651,527

 

606,245

Non-marketable securities

 

87,817

 

88,849

 

89,049

 

64,004

Loans

 

7,478,438

 

7,414,357

 

7,220,469

 

5,721,985

Allowance for credit losses

 

(93,446)

 

(92,581)

 

(89,553)

 

(65,623)

Loans, net

 

7,384,992

 

7,321,776

 

7,130,916

 

5,656,362

Loans held for sale

 

19,048

 

25,172

 

22,767

 

33,043

Other real estate owned

 

3,416

 

3,458

 

3,731

 

3,695

Premises and equipment, net

 

153,553

 

147,853

 

136,111

 

105,801

Goodwill

 

306,043

 

306,043

 

279,132

 

167,882

Intangible assets, net

 

68,283

 

74,914

 

59,887

 

30,843

Other assets

 

330,894

 

301,313

 

298,329

 

268,048

Total assets

$

9,866,283

$

9,871,957

$

9,573,243

$

7,922,921

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Non-interest bearing demand deposits

$

2,483,174

$

2,628,942

$

3,134,716

$

2,735,832

Interest bearing demand deposits

 

1,358,445

 

1,324,292

 

913,852

 

597,035

Savings and money market

 

3,314,895

 

3,183,355

 

2,950,658

 

2,631,855

Total transaction deposits

 

7,156,514

 

7,136,589

 

6,999,226

 

5,964,722

Time deposits

 

992,494

 

984,269

 

873,400

 

838,830

Total deposits

 

8,149,008

 

8,120,858

 

7,872,626

 

6,803,552

Securities sold under agreements to repurchase

 

20,273

 

21,422

 

20,214

 

20,044

Long-term debt

 

54,123

 

54,045

 

53,890

 

39,559

Federal Home Loan Bank advances

 

316,770

 

385,000

 

385,000

 

Other liabilities

 

162,524

 

143,298

 

149,311

 

140,340

Total liabilities

 

8,702,698

 

8,724,623

 

8,481,041

 

7,003,495

Shareholders' equity:

Common stock

 

515

 

515

 

515

 

515

Additional paid in capital

 

1,160,706

 

1,158,727

 

1,159,508

 

1,079,560

Retained earnings

 

410,243

 

384,094

 

330,721

 

323,448

Treasury stock

 

(307,026)

 

(307,388)

 

(310,338)

 

(394,758)

Accumulated other comprehensive loss, net of tax

 

(100,853)

 

(88,614)

 

(88,204)

 

(89,339)

Total shareholders' equity

 

1,163,585

 

1,147,334

 

1,092,202

 

919,426

Total liabilities and shareholders' equity

$

9,866,283

$

9,871,957

$

9,573,243

$

7,922,921

SHARE DATA

Average basic shares outstanding

 

37,990,659

 

37,957,287

 

37,762,853

 

31,259,188

Average diluted shares outstanding

 

38,134,338

 

38,107,326

 

38,100,155

 

31,531,075

Ending shares outstanding

 

37,739,776

 

37,719,026

 

37,608,519

 

33,189,253

Common book value per share

$

30.83

$

30.42

$

29.04

$

27.70

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

21.43

20.95

20.63

22.40

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

24.10

23.30

22.98

25.10

CAPITAL RATIOS

Average equity to average assets

11.93%

11.78%

11.47%

11.69%

Tangible common equity to tangible assets(1)

8.50%

8.30%

8.38%

9.60%

Tier 1 leverage ratio

9.56%

9.15%

9.29%

10.45%

Common equity tier 1 risk-based capital ratio

11.61%

11.08%

10.54%

12.75%

Tier 1 risk-based capital ratio

11.61%

11.08%

10.54%

12.75%

Total risk-based capital ratio

13.49%

12.95%

12.29%

14.34%

                                                      

(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

September 30, 2023

September 30, 2023

vs. June 30, 2023

vs. September 30, 2022

September 30, 2023

June 30, 2023

% Change

September 30, 2022

% Change

Originated:

Commercial:

Commercial and industrial

$

1,784,188

$

1,788,714

(0.3)%

$

1,724,469

3.5%

Municipal and non-profit

1,012,967

1,022,414

(0.9)%

968,539

4.6%

Owner-occupied commercial real estate

827,679

710,508

16.5%

631,783

31.0%

Food and agribusiness

258,609

263,086

(1.7)%

265,835

(2.7)%

Total commercial

3,883,443

3,784,722

2.6%

3,590,626

8.2%

Commercial real estate non-owner occupied

1,026,133

1,043,999

(1.7)%

731,293

40.3%

Residential real estate

897,804

877,907

2.3%

750,669

19.6%

Consumer

16,700

16,979

(1.6)%

17,027

(1.9)%

Total originated

5,824,080

5,723,607

1.8%

5,089,615

14.4%

Acquired:

Commercial:

Commercial and industrial

156,012

163,139

(4.4)%

82,324

89.5%

Municipal and non-profit

305

310

(1.6)%

326

(6.4)%

Owner-occupied commercial real estate

247,701

245,605

0.9%

176,385

40.4%

Food and agribusiness

61,551

62,918

(2.2)%

73,822

(16.6)%

Total commercial

465,569

471,972

(1.4)%

332,857

39.9%

Commercial real estate non-owner occupied

787,926

847,946

(7.1)%

219,109

>100%

Residential real estate

398,187

367,998

8.2%

79,477

>100%

Consumer

2,676

2,834

(5.6)%

927

>100%

Total acquired

1,654,358

1,690,750

(2.2)%

632,370

>100%

Total loans

$

7,478,438

$

7,414,357

0.9%

$

5,721,985

30.7%

Loan Fundings(1)

Third quarter

Second quarter

First quarter

Fourth quarter

Third quarter

2023

2023

2023

2022

2022

Commercial:

Commercial and industrial

$

89,297

$

111,717

$

107,013

$

177,693

$

201,106

Municipal and non-profit

18,657

39,331

22,526

20,393

20,845

Owner occupied commercial real estate

 

67,322

 

62,649

 

33,912

 

40,912

 

65,125

Food and agribusiness

 

16,191

 

6,017

 

(6,564)

 

28,518

 

76,293

Total commercial

191,467

219,714

156,887

267,516

363,369

Commercial real estate non-owner occupied

 

88,434

 

99,984

 

185,875

 

133,271

 

166,739

Residential real estate

 

42,514

 

40,814

 

49,406

 

95,067

 

99,951

Consumer

 

1,689

 

1,777

 

1,717

 

1,396

 

1,505

Total

$

324,104

$

362,289

$

393,885

$

497,250

$

631,564

                                                      

(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 ($12,877), $13,766, ($7,096), $96,903 and $124,834 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

September 30, 2023

June 30, 2023

September 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)

$

5,803,157

$

92,813

6.35%

$

5,649,623

$

86,547

6.14%

$

4,834,206

$

58,153

4.77%

Acquired loans

 

1,671,595

 

26,115

6.20%

 

1,712,118

 

26,388

6.18%

 

295,893

6,581

8.82%

Loans held for sale

22,154

383

6.86%

26,572

460

6.94%

39,532

551

5.53%

Investment securities available-for-sale

 

761,892

 

3,783

1.99%

 

786,643

 

3,883

1.97%

 

865,875

4,247

1.96%

Investment securities held-to-maturity

 

611,712

 

2,685

1.76%

 

630,547

 

2,808

1.78%

 

605,356

2,212

1.46%

Other securities

 

39,115

 

701

7.17%

 

49,093

 

914

7.45%

 

14,909

212

5.69%

Interest earning deposits

 

130,239

 

1,205

3.67%

 

144,391

 

1,511

4.20%

 

326,277

1,822

2.22%

Total interest earning assets FTE(2)

$

9,039,864

$

127,685

5.60%

$

8,998,987

$

122,511

5.46%

$

6,982,048

$

73,778

4.19%

Cash and due from banks

$

104,308

$

109,948

$

81,112

Other assets

 

737,568

 

746,864

 

440,516

Allowance for credit losses

 

(92,831)

 

(90,636)

 

(54,610)

Total assets

$

9,788,909

$

9,765,163

$

7,449,066

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,535,183

$

27,211

2.38%

$

4,282,972

$

20,100

1.88%

$

3,058,463

$

1,829

0.24%

Time deposits

 

992,755

 

6,212

2.48%

 

981,201

 

5,043

2.06%

 

799,759

1,116

0.55%

Securities sold under agreements to repurchase

 

19,288

 

6

0.12%

 

20,264

 

5

0.10%

 

22,183

7

0.13%

Long-term debt

54,074

519

3.81%

53,997

 

518

3.85%

39,543

326

3.27%

Federal Home Loan Bank advances

 

316,723

 

4,385

5.49%

 

435,713

 

5,619

5.17%

 

0.00%

Total interest bearing liabilities

$

5,918,023

$

38,333

2.57%

$

5,774,147

$

31,285

2.17%

$

3,919,948

$

3,278

0.33%

Demand deposits

$

2,553,619

$

2,701,306

$

2,557,286

Other liabilities

 

149,068

 

138,936

 

100,983

Total liabilities

 

8,620,710

 

8,614,389

 

6,578,217

Shareholders' equity

 

1,168,199

 

1,150,774

 

870,849

Total liabilities and shareholders' equity

$

9,788,909

$

9,765,163

$

7,449,066

Net interest income FTE(2)

$

89,352

$

91,226

$

70,500

Interest rate spread FTE(2)

3.03%

3.29%

3.86%

Net interest earning assets

$

3,121,841

$

3,224,840

$

3,062,100

Net interest margin FTE(2)

3.92%

4.07%

4.01%

Average transaction deposits

$

7,088,802

$

6,984,278

$

5,615,749

Average total deposits

8,081,557

7,965,479

6,415,508

Ratio of average interest earning assets to average interest bearing liabilities

152.75%

155.85%

178.12%

                                                      

(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 $1,575, $1,442 and $1,409 for the three months ended September 30, 2023, June 30, 2023 and September 30, 2022, respectively.

9


NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

For the nine months ended September 30, 2023

For the nine months ended September 30, 2022

Average

  

    

  

Average

Average

  

    

  

Average

balance

Interest

rate

balance

Interest

rate

Interest earning assets:

Originated loans FTE(1)(2)

$

5,656,309

$

258,528

6.11%

$

4,598,705

$

148,025

4.30%

Acquired loans

 

1,718,523

 

79,526

6.19%

 

191,089

 

13,552

9.48%

Loans held for sale

23,494

1,189

6.77%

70,384

2,188

4.16%

Investment securities available-for-sale

 

786,087

 

11,655

1.98%

 

839,235

 

10,904

1.73%

Investment securities held-to-maturity

 

629,507

 

8,364

1.77%

 

585,023

 

6,291

1.43%

Other securities

 

46,480

 

2,513

7.21%

 

14,698

 

632

5.73%

Interest earning deposits

 

120,633

 

3,369

3.73%

 

530,841

 

3,196

0.80%

Total interest earning assets FTE(2)

$

8,981,033

$

365,144

5.44%

$

6,829,975

$

184,788

3.62%

Cash and due from banks

$

110,902

$

78,710

Other assets

 

724,305

 

428,374

Allowance for credit losses

 

(91,110)

 

(51,125)

Total assets

$

9,725,130

$

7,285,934

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,197,603

$

55,070

1.75%

$

2,996,317

$

4,760

0.21%

Time deposits

 

965,750

 

14,545

2.01%

 

804,110

3,201

0.53%

Securities sold under agreements to repurchase

 

19,863

 

17

0.11%

 

22,236

20

0.12%

Long-term debt

53,997

 

1,555

3.85%

 

39,516

980

3.32%

Federal Home Loan Bank advances

 

449,060

 

17,075

5.08%

 

0.00%

Total interest bearing liabilities

$

5,686,273

$

88,262

2.08%

$

3,862,179

$

8,961

0.31%

Demand deposits

$

2,751,537

$

2,487,522

Other liabilities

 

141,110

 

91,992

Total liabilities

 

8,578,920

 

6,441,693

Shareholders' equity

 

1,146,210

 

844,241

Total liabilities and shareholders' equity

$

9,725,130

$

7,285,934

Net interest income FTE(2)

$

276,882

$

175,827

Interest rate spread FTE(2)

3.36%

3.31%

Net interest earning assets

$

3,294,760

$

2,967,796

Net interest margin FTE(2)

4.12%

3.44%

Average transaction deposits

$

6,949,140

$

5,483,839

Average total deposits

7,914,890

6,287,949

Ratio of average interest earning assets to average interest bearing liabilities

157.94%

176.84%

                                                      

(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 $4,432 and $4,058 for the nine months ended September 30, 2023 and September 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

September 30, 2023

June 30, 2023

September 30, 2022

Beginning allowance for credit losses

$

92,581

$

90,343

$

50,860

Day 1 CECL provision expense

5,201

PCD allowance for credit loss at acquisition

2,474

Charge-offs

 

(540)

 

(354)

(253)

Recoveries

280

42

66

Provision expense for credit losses

 

1,125

 

2,550

 

7,275

Ending allowance for credit losses ("ACL")

$

93,446

$

92,581

$

65,623

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

0.01%

0.02%

0.01%

Ratio of ACL to total loans outstanding at period end

1.25%

1.25%

1.15%

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

281.36%

276.25%

447.72%

Total loans

$

7,478,438

$

7,414,357

$

5,721,985

Average total loans during the period

7,443,869

7,338,585

5,114,044

Total non-performing loans

33,212

33,514

14,657

Past Due and Non-accrual Loans

September 30, 2023

June 30, 2023

September 30, 2022

Loans 30-89 days past due and still accruing interest

$

8,144

$

7,261

$

1,548

Loans 90 days past due and still accruing interest

 

154

 

246

 

332

Non-accrual loans

 

33,212

 

33,514

 

14,657

Total past due and non-accrual loans

$

41,510

$

41,021

$

16,537

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

0.45%

0.46%

0.26%

Asset Quality Data

September 30, 2023

June 30, 2023

September 30, 2022

Non-performing loans

$

33,212

$

33,514

$

14,657

OREO

 

3,416

 

3,458

 

3,695

Total non-performing assets

$

36,628

$

36,972

$

18,352

Accruing modified loans

$

6,059

$

18,906

$

4,610

Total non-performing loans to total loans

0.44%

0.45%

0.26%

Total non-performing assets to total loans and OREO

0.49%

0.50%

0.32%

11


NATIONAL BANK HOLDINGS CORPORATION

Key Metrics(1)

As of and for the three months ended

As of and for the nine months ended

September 30, 

June 30, 

September 30, 

September 30, 

September 30, 

2023

2023

2022

2023

2022

Return on average assets

1.46%

1.34%

0.84%

1.50%

1.00%

Return on average tangible assets(2)

1.58%

1.45%

0.87%

1.61%

1.03%

Return on average tangible assets, adjusted(2)

1.58%

1.45%

1.39%

1.61%

1.23%

Return on average equity

12.26%

11.35%

7.22%

12.71%

8.64%

Return on average tangible common equity(2)

18.38%

17.24%

8.66%

18.81%

10.17%

Return on average tangible common equity, adjusted(2)

18.38%

17.24%

13.76%

18.81%

12.10%

Loan to deposit ratio (end of period)

91.77%

91.30%

84.10%

91.77%

84.10%

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

30.47%

32.37%

40.21%

30.47%

40.21%

Net interest margin(3)

3.85%

4.00%

3.93%

4.06%

3.36%

Net interest margin FTE(2)(3)

3.92%

4.07%

4.01%

4.12%

3.44%

Interest rate spread FTE(2)(4)

3.03%

3.29%

3.86%

3.36%

3.31%

Yield on earning assets(5)

5.53%

5.40%

4.11%

5.37%

3.54%

Yield on earning assets FTE(2)(5)

5.60%

5.46%

4.19%

5.44%

3.62%

Cost of interest bearing liabilities

2.57%

2.17%

0.33%

2.08%

0.31%

Cost of deposits

1.64%

1.27%

0.18%

1.18%

0.17%

Non-interest income to total revenue FTE(2)

17.81%

13.16%

19.76%

14.74%

23.22%

Non-interest expense to average assets

2.46%

2.50%

2.87%

2.47%

2.63%

Efficiency ratio

56.56%

58.86%

62.39%

56.16%

63.83%

Efficiency ratio excluding other intangible assets amortization FTE(2)

53.90%

56.14%

52.99%

53.74%

58.66%

Pre-provision net revenue

$

46,539

$

42,626

$

32,511

$

140,427

$

81,371

Pre-provision net revenue FTE(2)

48,114

44,068

33,920

144,859

85,429

Pre-provision net revenue FTE, adjusted(2)

48,114

44,068

40,916

144,859

93,685

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

Non-performing loans to total loans

0.44%

0.45%

0.26%

0.44%

0.26%

Non-performing assets to total loans and OREO

0.49%

0.50%

0.32%

0.49%

0.32%

Allowance for credit losses to total loans

1.25%

1.25%

1.15%

1.25%

1.15%

Allowance for credit losses to non-performing loans

281.36%

276.25%

447.72%

281.36%

447.72%

Net charge-offs to average loans

0.01%

0.02%

0.01%

0.02%

0.03%

                                                      

(1)

    

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

September 30, 2023

June 30, 2023

    

December 31, 2022

September 30, 2022

Total shareholders' equity

$

1,163,585

$

1,147,334

$

1,092,202

$

919,426

Less: goodwill and other intangible assets, net

 

(366,724)

 

(368,732)

 

(327,191)

 

(186,608)

Add: deferred tax liability related to goodwill

 

11,876

 

11,544

 

10,984

 

10,755

Tangible common equity (non-GAAP)

$

808,737

$

790,146

$

775,995

$

743,573

Total assets

$

9,866,283

$

9,871,957

$

9,573,243

$

7,922,921

Less: goodwill and other intangible assets, net

 

(366,724)

 

(368,732)

 

(327,191)

 

(186,608)

Add: deferred tax liability related to goodwill

 

11,876

 

11,544

 

10,984

 

10,755

Tangible assets (non-GAAP)

$

9,511,435

$

9,514,769

$

9,257,036

$

7,747,068

Tangible common equity to tangible assets calculations:

Total shareholders' equity to total assets

11.79%

11.62%

11.41%

11.60%

Less: impact of goodwill and other intangible assets, net

(3.29)%

(3.32)%

(3.03)%

(2.00)%

Tangible common equity to tangible assets (non-GAAP)

8.50%

8.30%

8.38%

9.60%

Tangible common book value per share calculations:

Tangible common equity (non-GAAP)

$

808,737

$

790,146

$

775,995

$

743,573

Divided by: ending shares outstanding

 

37,739,776

 

37,719,026

 

37,608,519

 

33,189,253

Tangible common book value per share (non-GAAP)

$

21.43

$

20.95

$

20.63

$

22.40

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

Tangible common equity (non-GAAP)

$

808,737

$

790,146

$

775,995

$

743,573

Accumulated other comprehensive loss, net of tax

 

100,853

 

88,614

 

88,204

 

89,339

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

 

909,590

 

878,760

 

864,199

 

832,912

Divided by: ending shares outstanding

 

37,739,776

 

37,719,026

 

37,608,519

 

33,189,253

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

$

24.10

$

23.30

$

22.98

$

25.10

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 nine months ended

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

2023

    

2023

    

2022

    

2023

    

2022

Net income

$

36,087

$

32,557

$

15,839

$

108,927

$

54,553

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

 

1,541

 

1,546

 

295

 

4,128

 

751

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

$

37,628

$

34,103

$

16,134

$

113,055

$

55,304

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

$

37,628

$

34,103

$

16,134

$

113,055

$

55,304

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

9,510

10,480

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

$

37,628

$

34,103

$

25,644

$

113,055

$

65,784

Average assets

$

9,788,909

$

9,765,163

$

7,449,066

$

9,725,130

$

7,285,934

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

 

(356,083)

 

(357,446)

 

(131,490)

 

(342,826)

 

(117,485)

Average tangible assets (non-GAAP)

$

9,432,826

$

9,407,717

$

7,317,576

$

9,382,304

$

7,168,449

Average shareholders' equity

$

1,168,199

$

1,150,774

$

870,849

$

1,146,210

$

844,241

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

 

(356,083)

 

(357,446)

 

(131,490)

 

(342,826)

 

(117,485)

Average tangible common equity (non-GAAP)

$

812,116

$

793,328

$

739,359

$

803,384

$

726,756

Return on average assets

1.46%

1.34%

0.84%

1.50%

1.00%

Return on average tangible assets (non-GAAP)

1.58%

1.45%

0.87%

1.61%

1.03%

Adjusted return on average tangible assets (non-GAAP)

1.58%

1.45%

1.39%

1.61%

1.23%

Return on average equity

12.26%

11.35%

7.22%

12.71%

8.64%

Return on average tangible common equity (non-GAAP)

18.38%

17.24%

8.66%

18.81%

10.17%

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

18.38%

17.24%

13.76%

18.81%

12.10%

(1) Acquisition-related adjustments:

Provision expense adjustments:

CECL day 1 provision expense (non-GAAP)

$

$

$

5,358

$

$

5,358

Non-interest expense adjustments:

Acquisition-related expenses (non-GAAP)

6,996

8,256

Acquisition-related adjustments before tax (non-GAAP)

12,354

13,614

Tax expense impact

 

(2,844)

(3,134)

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

$

$

$

9,510

$

$

10,480

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin

As of and for the three months ended

As of and for the nine months ended

September 30, 

June 30, 

September 30, 

September 30, 

September 30, 

2023

2023

2022

2023

2022

Interest income

$

126,110

    

$

121,069

    

$

72,369

    

$

360,712

$

180,730

Add: impact of taxable equivalent adjustment

 

1,575

 

1,442

 

1,409

 

4,432

 

4,058

Interest income FTE (non-GAAP)

$

127,685

$

122,511

$

73,778

$

365,144

$

184,788

Net interest income

$

87,777

$

89,784

$

69,091

$

272,450

$

171,769

Add: impact of taxable equivalent adjustment

 

1,575

 

1,442

 

1,409

 

4,432

 

4,058

Net interest income FTE (non-GAAP)

$

89,352

$

91,226

$

70,500

$

276,882

$

175,827

Average earning assets

$

9,039,864

$

8,998,987

$

6,982,048

$

8,981,033

$

6,829,975

Yield on earning assets

 

5.53%

 

5.40%

 

4.11%

 

5.37%

 

3.54%

Yield on earning assets FTE (non-GAAP)

 

5.60%

 

5.46%

 

4.19%

 

5.44%

 

3.62%

Net interest margin

 

3.85%

 

4.00%

 

3.93%

 

4.06%

 

3.36%

Net interest margin FTE (non-GAAP)

 

3.92%

 

4.07%

 

4.01%

 

4.12%

 

3.44%

14


Efficiency Ratio and Pre-Provision Net Revenue

As of and for the three months ended

As of and for the nine months ended

    

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

    

2023

    

2023

    

2022

    

2023

    

2022

Net interest income

$

87,777

$

89,784

$

69,091

$

272,450

$

171,769

Add: impact of taxable equivalent adjustment

 

1,575

 

1,442

 

1,409

 

4,432

 

4,058

Net interest income FTE (non-GAAP)

$

89,352

$

91,226

$

70,500

$

276,882

$

175,827

Non-interest income

$

19,365

$

13,823

$

17,358

$

47,853

$

53,174

Non-interest expense

$

60,603

$

60,981

$

53,938

$

179,876

$

143,572

Less: other intangible assets amortization

(2,008)

 

(2,007)

 

(383)

 

(5,378)

 

(975)

Less: acquisition-related expenses (non-GAAP)

(6,996)

(8,256)

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

$

58,595

$

58,974

$

46,559

$

174,498

$

134,341

Non-interest expense

$

60,603

$

60,981

$

53,938

$

179,876

$

143,572

Less: acquisition-related expenses (non-GAAP)

 

 

 

(6,996)

 

 

(8,256)

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

$

60,603

$

60,981

$

46,942

$

179,876

$

135,316

Efficiency ratio

56.56%

58.86%

62.39%

56.16%

63.83%

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

53.90%

56.14%

52.99%

53.74%

58.66%

Pre-provision net revenue (non-GAAP)

$

46,539

$

42,626

$

32,511

$

140,427

$

81,371

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

 

48,114

 

44,068

 

33,920

 

144,859

 

85,429

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

48,114

44,068

40,916

144,859

93,685

Adjusted Net Income and Earnings Per Share

As of and for the three months ended

As of and for the nine months ended

    

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

    

2023

    

2023

    

2022

    

2023

    

2022

Adjustments to net income:

Net income

$

36,087

$

32,557

$

15,839

$

108,927

$

54,553

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

9,510

10,480

Adjusted net income (non-GAAP)

$

36,087

$

32,557

$

25,349

$

108,927

$

65,033

Adjustments to earnings per share:

Earnings per share diluted

$

0.94

$

0.85

$

0.50

$

2.85

$

1.77

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

0.30

0.34

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

$

0.94

$

0.85

$

0.80

$

2.85

$

2.11

15


v3.23.3
Document and Entity Information
Oct. 24, 2023
Cover [Abstract]  
Document Type 8-K
Document Period End Date Oct. 24, 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.