0001475841false00014758412024-01-232024-01-23

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): January 23, 2024

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 January 23, 2024, National Bank Holdings Corporation (“NBHC”) issued a press release announcing its financial results for the quarter ended December 31, 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 January 23, 2024, 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 December 31, 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 January 23, 2024

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: January 23, 2024

3

Exhibit 99.1

Graphic

National Bank Holdings Corporation Announces

Fourth Quarter and Record Full Year 2023 Financial Results

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

For the quarter

For the year

Adjusted (1)

4Q23

3Q23

4Q22

2023

2022

4Q22 - QTD

4Q22 -YTD

Net income ($000's)

$

33,121

$

36,087

$

16,721

$

142,048

$

71,274

$

34,546

$

99,577

Earnings per share - diluted

$

0.87

$

0.94

$

0.44

$

3.72

$

2.18

$

0.91

$

3.05

Return on average tangible assets(2)

1.44%

1.58%

0.77%

1.57%

0.95%

1.55%

1.32%

Return on average tangible common equity(2)

16.56%

18.38%

9.17%

18.23%

9.91%

18.37%

13.75%

                                                      

(1)

See non-GAAP reconciliations starting on page 13.

(2)

Quarterly ratios are annualized.

In announcing these results, Chief Executive Officer Tim Laney shared, “I am pleased to announce that our solid fourth quarter results contributed to record full year earnings of $142.0 million or $3.72 per share with a return on average tangible common equity of 18.23%. After adjusting for acquisition expenses, we grew pre-provision net revenues by 32.4% year over year. Our teams delivered 6.6% organic loan growth while adhering to our disciplined concentration limits and underwriting standards. Our credit quality remains strong with just two basis points of net charge-offs for the year.”

Mr. Laney added, “We continue to adhere to sound banking principles, which consistently produce solid results. We delivered strong deposit and capital growth during 2023, growing average total deposits by 18.7% and tangible book value by 10.4%. We enter 2024 from a position of strength, with a strong balance sheet, solid capital position and diversified funding sources. We will prudently navigate any economic environment, and we are well positioned to continue to serve our clients and communities in 2024.”

Fourth Quarter 2023 Results

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

Net income totaled $33.1 million or $0.87 per diluted share, compared to $36.1 million or $0.94 per diluted share. Fully taxable equivalent pre-provision net revenue totaled $45.1 million, compared to $48.1 million. The return on average tangible assets totaled 1.44%, compared to 1.58%, and the return on average tangible common equity totaled 16.56%, compared to 18.38%.

Net Interest Income

Fully taxable equivalent net interest income increased $1.8 million to $91.2 million. The increase in loan interest income, which included accelerated loan fee income of $2.9 million, outpaced an increase in the cost of funds during the quarter. The fully taxable equivalent net interest margin widened three basis points to 3.95%, and average earning assets increased $108.1 million driven by $182.5 million of average originated loan growth. The cost of funds totaled 2.10­%, compared to 1.80% during the third quarter.

1


Loans

Total loans increased $220.3 million or 11.7% annualized to $7.7 billion at December 31, 2023. We generated quarterly loan fundings totaling $460.4 million, led by commercial loan fundings of $301.9 million. The average interest rate on the fourth quarter’s loan originations totaled 8.6%, consistent with the third quarter.

Asset Quality and Provision for Credit Losses

The Company recorded $4.6 million of provision expense for credit losses, compared to $1.1 million in the prior quarter. The current quarter’s provision expense was primarily driven by loan growth and a specific reserve on one non-performing loan. Annualized net charge-offs totaled 0.02% of average total loans, compared to 0.01% in the prior quarter. Non-performing loans improved seven basis points to 0.37% of total loans, and non-performing assets improved seven basis points to 0.42% of total loans and OREO. The allowance for credit losses as a percentage of loans increased two basis points to 1.27% at December 31, 2023.

Deposits

We maintain a granular and well diversified deposit base with no exposure to venture capital or crypto deposits. Average total deposits increased $47.0 million, or 2.3% annualized, to $8.1 billion during the fourth quarter 2023. The loan to deposit ratio totaled 94.0% at December 31, 2023. Average transaction deposits (defined as total deposits less time deposits) increased $53.2 million to $7.1 billion. The mix of transaction deposits to total deposits was 88.0% and 87.8% at December 31, 2023 and September 30, 2023, respectively.

Non-Interest Income

Non-interest income decreased $3.3 million to $16.1 million during the fourth quarter, largely driven by $2.7 million lower mortgage banking income. Included in the third quarter’s mortgage banking income was a $1.1 million gain from the sale of mortgage servicing rights. Service charges and bank card fees remained consistent with the prior quarter.

Non-Interest Expense

Non-interest expense increased $1.5 million to $62.1 million during the fourth quarter. Occupancy and equipment increased $1.0 million partially driven by a $0.3 million impairment on equipment. Other non-interest expense increased $1.4 million due to various items including $0.7 million of one-time asset write-downs. The efficiency ratio totaled 58.8% for the fourth quarter, compared to 56.6% for the third quarter. The fully taxable equivalent efficiency ratio totaled 56.0% for the fourth quarter compared to 53.9%, excluding other intangible assets amortization.

Income tax expense totaled $5.8 million, compared to $9.3 million in the prior quarter. The decrease in income tax expense during the quarter was largely due to $2.0 million of research and development tax credits recognized in the fourth quarter. The effective tax rate was 14.9%, compared to 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 9.74% at December 31, 2023, and the common equity tier 1 capital ratio totaled 11.89% at December 31, 2023. Shareholders’ equity totaled $1.2 billion at December 31, 2023, increasing $49.2 million, largely due to $22.9 million of higher retained earnings and a $24.5 million decrease in accumulated other comprehensive loss.

Common book value per share increased $1.27 to $32.10 at December 31, 2023. Tangible common book value per share increased $1.34 to $22.77 driven by the quarter’s earnings and a $0.65 improvement in accumulated other comprehensive loss.

Year-Over-Year Review

(All comparisons refer to the full year 2022, except as noted)

Net income increased $70.8 million or 99.3% to a record $142.0 million, or $3.72 per diluted share, compared to net income of $71.3 million, or $2.18 per diluted share in the prior year. The increase over 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

2


Federal Reserve Bank’s interest rates. Fully taxable equivalent pre-provision net revenue increased $61.6 million, or 47.9%, to $190.0 million. The return on average tangible assets increased 62 basis points to 1.57%, and the return on average tangible common equity increased 832 basis points to 18.23%.

Prior year included $36.8 million of non-recurring acquisition-related expenses from our 2022 acquisitions. Adjusting for these expenses in the prior year, 2023 net income increased $42.5 million or 42.7%, and fully taxable equivalent pre-provision net revenue increased $46.5 million, or 32.4%. The adjusted return on average tangible assets increased 25 basis points to 1.57%, and the adjusted return on average tangible common equity increased 448 basis points to 18.23% for 2023.

Fully taxable equivalent net interest income totaled $368.1 million, an increase of $95.7 million or 35.1%. Average earning assets increased $1.7 billion, or 23.5%, including average originated loan growth of $971.6 million and average acquired loan growth of $1.1 billion. The fully taxable equivalent net interest margin widened 35 basis points to 4.08%, benefitting from a 159 basis point increase in earning asset yields to 5.56%. Average interest bearing liabilities increased $1.6 billion to $5.8 billion at December 31, 2023, and the cost of funds totaled 1.58%, compared to 0.26% in the prior year.

Loans outstanding totaled $7.7 billion increasing $478.3 million, or 6.6%, from organic loan growth. New loan fundings in 2023 totaled $1.5 billion, led by commercial loan fundings of $0.9 billion.  

The Company recorded $8.3 million of provision expense for credit losses during 2023, compared to provision expense of $36.7 million in the prior year. The current year’s provision expense was driven by loan growth and higher reserve requirements. Provision expense for 2022 included $21.7 million of Day 1 reserve requirements for our 2022 acquisitions. Annualized net charge-offs decreased one basis point to 0.02% of average total loans during 2023. Non-performing loans to total loans was 0.37%, compared to 0.23% in the prior year, and non-performing assets to total loans and OREO was 0.42% at December 31, 2023, compared to 0.28%. The allowance for credit losses increased three basis points to 1.27% at December 31, 2023.

Average total deposits increased $1.3 billion or 18.7% to $8.0 billion, primarily due to higher deposit balances driven by the strategic growth from our recent acquisitions. Average transaction deposits increased $1.1 billion or 18.8%, and average non-interest bearing demand deposits increased $8.0 million. The mix of transaction deposits to total deposits was 88.0%, compared to 88.9% at December 31, 2022, and the mix of non-interest bearing demand deposits to total deposits was 28.8%, compared to 39.8% at December 31, 2022.

Non-interest income totaled $63.9 million, a decrease of $3.4 million, largely driven by $10.1 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 $3.2 million compared to prior year. Included in non-interest income was $1.5 million higher trust income, $1.3 million higher gains on SBA loan sales, $0.9 million higher fair value adjustments on company-owned life insurance, as well as the addition of Cambr income in 2023. Included in 2023 were $4.0 million in net impairments related to venture capital investments classified as non-marketable securities.

Non-interest expense totaled $242.0 million, an increase of $30.7 million, or 14.6%, primarily due to an increase in core operating expenses driven by our 2022 acquisitions. Included in other non-interest expense is $4.9 million higher FDIC deposit insurance expense as a result of our 2022 acquisitions and an increase in the FDIC assessment rate effective January 2023. Included in 2022 were non-recurring acquisition-related expenses of $15.1 million related to our 2022 acquisitions.

Income tax expense totaled $33.6 million, an increase of $18.6 million from last year, driven by higher pre-tax income. The effective tax rate was 19.1% for 2023, compared to 17.3% in the prior year.  

3


Conference Call

Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Wednesday, January 24, 2024. Interested parties may listen to this call by dialing (888) 394-8218 using the participant passcode of 6606926 and asking for the NBHC Q4 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 90 banking centers, serving individual consumers, small, medium and large businesses, and government and non-profit entities. Its banking centers are located in its core footprint of Colorado, the greater Kansas City region, Utah, Wyoming, Texas, New Mexico and Idaho. Its comprehensive residential mortgage banking group primarily serves the bank’s core footprint. Its trust and wealth management business is operated in its core footprint under the Bank of Jackson Hole Trust charter. NBH Bank operates under a single state charter through the following brand names as divisions of NBH Bank: in Colorado, Community Banks of Colorado and Community Banks Mortgage; in Kansas and Missouri, Bank Midwest and Bank Midwest Mortgage; in Texas, Utah, New Mexico and Idaho, Hillcrest Bank and Hillcrest Bank Mortgage; and in Wyoming, Bank of Jackson Hole and Bank of Jackson Hole Mortgage. Additional information about National Bank Holdings Corporation can be found at www.nationalbankholdings.com.

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

About Non-GAAP Financial 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 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.

4


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 years ended

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

2023

2023

2022

2023

2022

Total interest and dividend income

$

134,703

$

126,110

$

103,958

$

495,415

$

284,688

Total interest expense

 

45,202

 

38,333

 

8,892

 

133,464

 

17,853

Net interest income

 

89,501

 

87,777

 

95,066

 

361,951

 

266,835

Taxable equivalent adjustment

1,667

1,575

1,454

6,099

5,512

Net interest income FTE(1)

91,168

89,352

96,520

368,050

272,347

Provision expense for credit losses

 

4,570

 

1,125

 

21,869

 

8,295

 

36,729

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

 

86,598

 

88,227

 

74,651

 

359,755

 

235,618

Non-interest income:

Service charges

 

4,831

 

4,849

 

4,365

 

18,225

 

16,357

Bank card fees

 

4,915

 

4,993

 

4,954

 

19,636

 

18,299

Mortgage banking income

 

2,020

 

4,688

 

2,686

 

13,634

 

23,774

Other non-interest income

 

4,298

 

4,835

 

2,133

 

12,422

 

8,882

Total non-interest income

 

16,064

 

19,365

 

14,138

 

63,917

 

67,312

Non-interest expense:

Salaries and benefits

 

34,470

 

35,027

 

36,319

 

137,701

 

124,971

Occupancy and equipment

10,186

9,167

10,409

37,552

31,496

Professional fees

 

2,513

 

2,215

 

6,308

 

10,464

 

14,418

Data processing

2,853

3,546

4,924

13,110

12,657

Other non-interest expense

 

10,065

 

8,640

 

8,339

 

35,758

 

25,354

Other intangible assets amortization

2,008

2,008

1,363

7,386

2,338

Total non-interest expense

62,095

 

60,603

 

67,662

 

241,971

 

211,234

Income before income taxes FTE(1)

 

40,567

 

46,989

 

21,127

 

181,701

 

91,696

Taxable equivalent adjustment

1,667

1,575

1,454

6,099

5,512

Income before income taxes

38,900

45,414

19,673

175,602

86,184

Income tax expense

 

5,779

 

9,327

 

2,952

 

33,554

 

14,910

Net income

$

33,121

$

36,087

$

16,721

$

142,048

$

71,274

Earnings per share - basic

$

0.87

$

0.95

$

0.44

$

3.74

$

2.20

Earnings per share - diluted

0.87

0.94

0.44

3.72

2.18

                                                      

(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)

December 31, 2023

September 30, 2023

    

December 31, 2022

ASSETS

Cash and cash equivalents

$

190,826

$

291,291

$

195,505

Investment securities available-for-sale

 

628,829

 

620,445

 

706,289

Investment securities held-to-maturity

 

585,052

 

600,501

 

651,527

Non-marketable securities

 

90,477

 

87,817

 

89,049

Loans

 

7,698,758

 

7,478,438

 

7,220,469

Allowance for credit losses

 

(97,947)

 

(93,446)

 

(89,553)

Loans, net

 

7,600,811

 

7,384,992

 

7,130,916

Loans held for sale

 

18,854

 

19,048

 

22,767

Other real estate owned

 

4,088

 

3,416

 

3,731

Premises and equipment, net

 

162,733

 

153,553

 

136,111

Goodwill

 

306,043

 

306,043

 

279,132

Intangible assets, net

 

66,025

 

68,283

 

59,887

Other assets

 

297,326

 

330,894

 

298,329

Total assets

$

9,951,064

$

9,866,283

$

9,573,243

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Non-interest bearing demand deposits

$

2,361,367

$

2,483,174

$

3,134,716

Interest bearing demand deposits

 

1,480,042

 

1,358,445

 

913,852

Savings and money market

 

3,367,012

 

3,314,895

 

2,950,658

Total transaction deposits

 

7,208,421

 

7,156,514

 

6,999,226

Time deposits

 

981,970

 

992,494

 

873,400

Total deposits

 

8,190,391

 

8,149,008

 

7,872,626

Securities sold under agreements to repurchase

 

19,627

 

20,273

 

20,214

Long-term debt

 

54,200

 

54,123

 

53,890

Federal Home Loan Bank advances

 

340,000

 

316,770

 

385,000

Other liabilities

 

134,039

 

162,524

 

149,311

Total liabilities

 

8,738,257

 

8,702,698

 

8,481,041

Shareholders' equity:

Common stock

 

515

 

515

 

515

Additional paid in capital

 

1,162,269

 

1,160,706

 

1,159,508

Retained earnings

 

433,126

 

410,243

 

330,721

Treasury stock

 

(306,702)

 

(307,026)

 

(310,338)

Accumulated other comprehensive loss, net of tax

 

(76,401)

 

(100,853)

 

(88,204)

Total shareholders' equity

 

1,212,807

 

1,163,585

 

1,092,202

Total liabilities and shareholders' equity

$

9,951,064

$

9,866,283

$

9,573,243

SHARE DATA

Average basic shares outstanding

 

38,013,791

 

37,990,659

 

37,762,853

Average diluted shares outstanding

 

38,162,538

 

38,134,338

 

38,100,155

Ending shares outstanding

 

37,784,851

 

37,739,776

 

37,608,519

Common book value per share

$

32.10

$

30.83

$

29.04

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

22.77

21.43

20.63

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

24.79

24.10

22.98

CAPITAL RATIOS

Average equity to average assets

11.97%

11.93%

11.47%

Tangible common equity to tangible assets(1)

8.96%

8.50%

8.38%

Tier 1 leverage ratio

9.74%

9.56%

9.29%

Common equity tier 1 risk-based capital ratio

11.89%

11.61%

10.54%

Tier 1 risk-based capital ratio

11.89%

11.61%

10.54%

Total risk-based capital ratio

13.80%

13.49%

12.29%

                                                      

(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

December 31, 2023

December 31, 2023

vs. September 30, 2023

vs. December 31, 2022

December 31, 2023

September 30, 2023

% Change

December 31, 2022

% Change

Originated:

Commercial:

Commercial and industrial

$

1,825,425

$

1,784,188

2.3%

$

1,841,313

(0.9)%

Municipal and non-profit

1,083,457

1,012,967

7.0%

959,305

12.9%

Owner-occupied commercial real estate

879,686

827,679

6.3%

656,361

34.0%

Food and agribusiness

265,902

258,609

2.8%

284,714

(6.6)%

Total commercial

4,054,470

3,883,443

4.4%

3,741,693

8.4%

Commercial real estate non-owner occupied

1,071,529

1,026,133

4.4%

841,657

27.3%

Residential real estate

919,139

897,804

2.4%

827,030

11.1%

Consumer

16,686

16,700

(0.1)%

16,986

(1.8)%

Total originated

6,061,824

5,824,080

4.1%

5,427,366

11.7%

Acquired:

Commercial:

Commercial and industrial

141,484

156,012

(9.3)%

183,522

(22.9)%

Municipal and non-profit

299

305

(2.0)%

321

(6.9)%

Owner-occupied commercial real estate

244,087

247,701

(1.5)%

256,979

(5.0)%

Food and agribusiness

58,695

61,551

(4.6)%

69,265

(15.3)%

Total commercial

444,565

465,569

(4.5)%

510,087

(12.8)%

Commercial real estate non-owner occupied

785,221

787,926

(0.3)%

854,393

(8.1)%

Residential real estate

404,648

398,187

1.6%

424,251

(4.6)%

Consumer

2,500

2,676

(6.6)%

4,372

(42.8)%

Total acquired

1,636,934

1,654,358

(1.1)%

1,793,103

(8.7)%

Total loans

$

7,698,758

$

7,478,438

2.9%

$

7,220,469

6.6%

Loan Fundings(1)

Fourth quarter

Third quarter

Second quarter

First quarter

Fourth quarter

2023

2023

2023

2023

2022

Commercial:

Commercial and industrial

$

135,954

$

89,297

$

111,717

$

107,013

$

177,693

Municipal and non-profit

79,650

18,657

39,331

22,526

20,393

Owner occupied commercial real estate

 

75,631

 

67,322

 

62,649

 

33,912

 

40,912

Food and agribusiness

 

10,646

 

16,191

 

6,017

 

(6,564)

 

28,518

Total commercial

301,881

191,467

219,714

156,887

267,516

Commercial real estate non-owner occupied

 

107,738

 

88,434

 

99,984

 

185,875

 

133,271

Residential real estate

 

48,925

 

42,514

 

40,814

 

49,406

 

95,067

Consumer

 

1,849

 

1,689

 

1,777

 

1,717

 

1,396

Total

$

460,393

$

324,104

$

362,289

$

393,885

$

497,250

                                                      

(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 $16,954, ($12,877), $13,766, ($7,096) and $96,903 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

December 31, 2023

September 30, 2023

December 31, 2022

Average

    

    

Average

    

Average

    

    

Average

    

Average

    

    

Average

balance

Interest

rate

balance

Interest

rate

balance

Interest

rate

Interest earning assets:

Originated loans FTE(1)(2)

$

5,985,610

$

102,504

6.79%

$

5,803,157

$

92,813

6.35%

$

5,269,227

$

70,536

5.31%

Acquired loans

 

1,646,696

 

25,407

6.12%

 

1,671,595

 

26,115

6.20%

 

1,790,476

26,508

5.87%

Loans held for sale

16,599

321

7.67%

22,154

383

6.86%

24,381

375

6.10%

Investment securities available-for-sale

 

739,471

 

3,715

2.01%

 

761,892

 

3,783

1.99%

 

841,762

4,187

1.99%

Investment securities held-to-maturity

 

594,149

 

2,596

1.75%

 

611,712

 

2,685

1.76%

 

661,992

2,818

1.70%

Other securities

 

40,355

 

741

7.34%

 

39,115

 

701

7.17%

 

26,203

402

6.14%

Interest earning deposits

 

125,097

 

1,086

3.44%

 

130,239

 

1,205

3.67%

 

115,441

586

2.01%

Total interest earning assets FTE(2)

$

9,147,977

$

136,370

5.91%

$

9,039,864

$

127,685

5.60%

$

8,729,482

$

105,412

4.79%

Cash and due from banks

$

105,323

$

104,308

$

126,107

Other assets

 

730,220

 

737,568

 

673,679

Allowance for credit losses

 

(94,466)

 

(92,831)

 

(85,638)

Total assets

$

9,889,054

$

9,788,909

$

9,443,630

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,751,563

$

32,887

2.75%

$

4,535,183

$

27,211

2.38%

$

3,946,573

$

4,587

0.46%

Time deposits

 

986,513

 

6,876

2.77%

 

992,755

 

6,212

2.48%

 

892,122

2,048

0.91%

Securities sold under agreements to repurchase

 

17,812

 

5

0.11%

 

19,288

 

6

0.12%

 

18,515

23

0.49%

Long-term debt

54,151

518

3.80%

54,074

 

519

3.81%

53,530

539

3.99%

Federal Home Loan Bank advances

 

348,775

 

4,916

5.59%

 

316,723

 

4,385

5.49%

 

162,146

1,695

4.15%

Total interest bearing liabilities

$

6,158,814

$

45,202

2.91%

$

5,918,023

$

38,333

2.57%

$

5,072,886

$

8,892

0.70%

Demand deposits

$

2,390,457

$

2,553,619

$

3,142,296

Other liabilities

 

155,619

 

149,068

 

145,608

Total liabilities

 

8,704,890

 

8,620,710

 

8,360,790

Shareholders' equity

 

1,184,164

 

1,168,199

 

1,082,840

Total liabilities and shareholders' equity

$

9,889,054

$

9,788,909

$

9,443,630

Net interest income FTE(2)

$

91,168

$

89,352

$

96,520

Interest rate spread FTE(2)

3.00%

3.03%

4.09%

Net interest earning assets

$

2,989,163

$

3,121,841

$

3,656,596

Net interest margin FTE(2)

3.95%

3.92%

4.39%

Average transaction deposits

$

7,142,020

$

7,088,802

$

7,088,869

Average total deposits

8,128,533

8,081,557

7,980,991

Ratio of average interest earning assets to average interest bearing liabilities

148.53%

152.75%

172.08%

                                                      

(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 $1,667, $1,575 and $1,454 for the three months ended December 31, 2023, September 30, 2023 and December 31, 2022, respectively.

9


NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

For the year ended December 31, 2023

For the year ended December 31, 2022

Average

  

    

  

Average

Average

  

    

  

Average

balance

Interest

rate

balance

Interest

rate

Interest earning assets:

Originated loans FTE(1)(2)

$

5,739,310

$

361,032

6.29%

$

4,767,713

$

218,561

4.58%

Acquired loans

 

1,700,419

 

104,933

6.17%

 

594,222

 

40,060

6.74%

Loans held for sale

21,756

1,510

6.94%

58,788

2,563

4.36%

Investment securities available-for-sale

 

774,337

 

15,370

1.98%

 

839,872

 

15,091

1.80%

Investment securities held-to-maturity

 

620,595

 

10,960

1.77%

 

604,423

 

9,109

1.51%

Other securities

 

44,936

 

3,254

7.24%

 

17,598

 

1,034

5.88%

Interest earning deposits

 

121,758

 

4,455

3.66%

 

426,137

 

3,782

0.89%

Total interest earning assets FTE(2)

$

9,023,111

$

501,514

5.56%

$

7,308,753

$

290,200

3.97%

Cash and due from banks

$

109,496

$

90,657

Other assets

 

725,797

 

490,206

Allowance for credit losses

 

(91,956)

 

(59,824)

Total assets

$

9,766,448

$

7,829,792

Interest bearing liabilities:

Interest bearing demand, savings and money market deposits

$

4,337,231

$

87,957

2.03%

$

3,235,834

$

9,347

0.29%

Time deposits

 

970,983

 

21,421

2.21%

 

826,293

5,249

0.64%

Securities sold under agreements to repurchase

 

19,346

 

22

0.11%

 

21,298

43

0.20%

Long-term debt

54,036

 

2,073

3.84%

 

43,048

1,519

3.53%

Federal Home Loan Bank advances

 

423,783

 

21,991

5.19%

 

40,870

1,695

4.15%

Total interest bearing liabilities

$

5,805,379

$

133,464

2.30%

$

4,167,343

$

17,853

0.43%

Demand deposits

$

2,660,525

$

2,652,561

Other liabilities

 

144,767

 

105,507

Total liabilities

 

8,610,671

 

6,925,411

Shareholders' equity

 

1,155,777

 

904,381

Total liabilities and shareholders' equity

$

9,766,448

$

7,829,792

Net interest income FTE(2)

$

368,050

$

272,347

Interest rate spread FTE(2)

3.26%

3.54%

Net interest earning assets

$

3,217,732

$

3,141,410

Net interest margin FTE(2)

4.08%

3.73%

Average transaction deposits

$

6,997,756

$

5,888,395

Average total deposits

7,968,739

6,714,688

Ratio of average interest earning assets to average interest bearing liabilities

155.43%

175.38%

                                                      

(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 $6,099 and $5,512 for the years ended December 31, 2023 and December 31, 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

December 31, 2023

September 30, 2023

December 31, 2022

Beginning allowance for credit losses

$

93,446

$

92,581

$

65,623

Day 1 CECL provision expense

16,027

PCD allowance for credit loss at acquisition

3,764

Charge-offs

 

(357)

 

(540)

(849)

Recoveries

58

280

129

Provision expense for credit losses

 

4,800

 

1,125

 

4,859

Ending allowance for credit losses ("ACL")

$

97,947

$

93,446

$

89,553

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

0.02%

0.01%

0.04%

Ratio of ACL to total loans outstanding at period end

1.27%

1.25%

1.24%

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

346.99%

281.36%

542.35%

Total loans

$

7,698,758

$

7,478,438

$

7,220,469

Average total loans during the period

7,594,725

7,443,869

7,029,021

Total non-performing loans

28,228

33,212

16,512

Past Due and Non-accrual Loans

December 31, 2023

September 30, 2023

December 31, 2022

Loans 30-89 days past due and still accruing interest

$

12,232

$

8,144

$

2,986

Loans 90 days past due and still accruing interest

 

591

 

154

 

95

Non-accrual loans

 

28,228

 

33,212

 

16,512

Total past due and non-accrual loans

$

41,051

$

41,510

$

19,593

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

0.37%

0.45%

0.23%

Asset Quality Data

December 31, 2023

September 30, 2023

December 31, 2022

Non-performing loans

$

28,228

$

33,212

$

16,512

OREO

 

4,088

 

3,416

 

3,731

Total non-performing assets

$

32,316

$

36,628

$

20,243

Accruing modified loans

$

15,148

$

6,059

$

4,654

Total non-performing loans to total loans

0.37%

0.44%

0.23%

Total non-performing assets to total loans and OREO

0.42%

0.49%

0.28%

11


NATIONAL BANK HOLDINGS CORPORATION

Key Metrics(1)

As of and for the three months ended

As of and for the years ended

December 31, 

September 30, 

December 31, 

December 31, 

December 31, 

2023

2023

2022

2023

2022

Return on average assets

1.33%

1.46%

0.70%

1.45%

0.91%

Return on average tangible assets(2)

1.44%

1.58%

0.77%

1.57%

0.95%

Return on average tangible assets, adjusted(2)

1.44%

1.58%

1.55%

1.57%

1.32%

Return on average equity

11.10%

12.26%

6.13%

12.29%

7.88%

Return on average tangible common equity(2)

16.56%

18.38%

9.17%

18.23%

9.91%

Return on average tangible common equity, adjusted(2)

16.56%

18.38%

18.37%

18.23%

13.75%

Loan to deposit ratio (end of period)

94.00%

91.77%

91.72%

94.00%

91.72%

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

28.83%

30.47%

39.82%

28.83%

39.82%

Net interest margin(3)

3.88%

3.85%

4.32%

4.01%

3.65%

Net interest margin FTE(2)(3)

3.95%

3.92%

4.39%

4.08%

3.73%

Interest rate spread FTE(2)(4)

3.00%

3.03%

4.09%

3.26%

3.54%

Yield on earning assets(5)

5.84%

5.53%

4.72%

5.49%

3.90%

Yield on earning assets FTE(2)(5)

5.91%

5.60%

4.79%

5.56%

3.97%

Cost of interest bearing liabilities

2.91%

2.57%

0.70%

2.30%

0.43%

Cost of deposits

1.94%

1.64%

0.33%

1.37%

0.22%

Non-interest income to total revenue FTE(2)

14.98%

17.81%

12.78%

14.80%

19.82%

Non-interest expense to average assets

2.49%

2.46%

2.84%

2.48%

2.70%

Efficiency ratio

58.82%

56.56%

61.96%

56.82%

63.22%

Efficiency ratio excluding other intangible assets amortization FTE(2)

56.03%

53.90%

53.76%

54.31%

57.07%

Pre-provision net revenue

$

43,470

$

46,539

$

41,542

$

183,897

$

122,913

Pre-provision net revenue FTE(2)

45,137

48,114

42,996

189,996

128,425

Pre-provision net revenue FTE, adjusted(2)

45,137

48,114

49,807

189,996

143,492

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

Non-performing loans to total loans

0.37%

0.44%

0.23%

0.37%

0.23%

Non-performing assets to total loans and OREO

0.42%

0.49%

0.28%

0.42%

0.28%

Allowance for credit losses to total loans

1.27%

1.25%

1.24%

1.27%

1.24%

Allowance for credit losses to non-performing loans

346.99%

281.36%

542.35%

346.99%

542.35%

Net charge-offs to average loans

0.02%

0.01%

0.04%

0.02%

0.03%

                                                      

(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

December 31, 2023

September 30, 2023

    

December 31, 2022

Total shareholders' equity

$

1,212,807

$

1,163,585

$

1,092,202

Less: goodwill and other intangible assets, net

 

(364,716)

 

(366,724)

 

(327,191)

Add: deferred tax liability related to goodwill

 

12,208

 

11,876

 

10,984

Tangible common equity (non-GAAP)

$

860,299

$

808,737

$

775,995

Total assets

$

9,951,064

$

9,866,283

$

9,573,243

Less: goodwill and other intangible assets, net

 

(364,716)

 

(366,724)

 

(327,191)

Add: deferred tax liability related to goodwill

 

12,208

 

11,876

 

10,984

Tangible assets (non-GAAP)

$

9,598,556

$

9,511,435

$

9,257,036

Tangible common equity to tangible assets calculations:

Total shareholders' equity to total assets

12.19%

11.79%

11.41%

Less: impact of goodwill and other intangible assets, net

(3.23)%

(3.29)%

(3.03)%

Tangible common equity to tangible assets (non-GAAP)

8.96%

8.50%

8.38%

Tangible common book value per share calculations:

Tangible common equity (non-GAAP)

$

860,299

$

808,737

$

775,995

Divided by: ending shares outstanding

 

37,784,851

 

37,739,776

 

37,608,519

Tangible common book value per share (non-GAAP)

$

22.77

$

21.43

$

20.63

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

Tangible common equity (non-GAAP)

$

860,299

$

808,737

$

775,995

Accumulated other comprehensive loss, net of tax

 

76,401

 

100,853

 

88,204

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

 

936,700

 

909,590

 

864,199

Divided by: ending shares outstanding

 

37,784,851

 

37,739,776

 

37,608,519

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

$

24.79

$

24.10

$

22.98

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 years ended

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

2023

    

2023

    

2022

    

2023

    

2022

Net income

$

33,121

$

36,087

$

16,721

$

142,048

$

71,274

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

 

1,541

 

1,541

 

1,049

 

5,668

 

1,799

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

$

34,662

$

37,628

$

17,770

$

147,716

$

73,073

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

$

34,662

$

37,628

$

17,770

$

147,716

$

73,073

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

17,825

28,303

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

$

34,662

$

37,628

$

35,595

$

147,716

$

101,376

Average assets

$

9,889,054

$

9,788,909

$

9,443,630

$

9,766,448

$

7,829,792

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

 

(353,712)

 

(356,083)

 

(314,017)

 

(345,321)

 

(166,857)

Average tangible assets (non-GAAP)

$

9,535,342

$

9,432,826

$

9,129,613

$

9,421,127

$

7,662,935

Average shareholders' equity

$

1,184,164

$

1,168,199

$

1,082,840

$

1,155,777

$

904,381

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

 

(353,712)

 

(356,083)

 

(314,017)

 

(345,321)

 

(166,857)

Average tangible common equity (non-GAAP)

$

830,452

$

812,116

$

768,823

$

810,456

$

737,524

Return on average assets

1.33%

1.46%

0.70%

1.45%

0.91%

Return on average tangible assets (non-GAAP)

1.44%

1.58%

0.77%

1.57%

0.95%

Adjusted return on average tangible assets (non-GAAP)

1.44%

1.58%

1.55%

1.57%

1.32%

Return on average equity

11.10%

12.26%

6.13%

12.29%

7.88%

Return on average tangible common equity (non-GAAP)

16.56%

18.38%

9.17%

18.23%

9.91%

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

16.56%

18.38%

18.37%

18.23%

13.75%

(1) Acquisition-related adjustments:

Provision expense adjustments:

CECL day 1 provision expense (non-GAAP)

$

$

$

16,348

$

$

21,706

Non-interest expense adjustments:

Acquisition-related expenses (non-GAAP)

6,811

15,067

Acquisition-related adjustments before tax (non-GAAP)

23,159

36,773

Tax expense impact

 

(5,334)

(8,470)

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

$

$

$

17,825

$

$

28,303

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin

As of and for the three months ended

As of and for the years ended

December 31, 

September 30, 

December 31, 

December 31, 

December 31, 

2023

2023

2022

2023

2022

Interest income

$

134,703

    

$

126,110

    

$

103,958

    

$

495,415

$

284,688

Add: impact of taxable equivalent adjustment

 

1,667

 

1,575

 

1,454

 

6,099

 

5,512

Interest income FTE (non-GAAP)

$

136,370

$

127,685

$

105,412

$

501,514

$

290,200

Net interest income

$

89,501

$

87,777

$

95,066

$

361,951

$

266,835

Add: impact of taxable equivalent adjustment

 

1,667

 

1,575

 

1,454

 

6,099

 

5,512

Net interest income FTE (non-GAAP)

$

91,168

$

89,352

$

96,520

$

368,050

$

272,347

Average earning assets

$

9,147,977

$

9,039,864

$

8,729,482

$

9,023,111

$

7,308,753

Yield on earning assets

 

5.84%

 

5.53%

 

4.72%

 

5.49%

 

3.90%

Yield on earning assets FTE (non-GAAP)

 

5.91%

 

5.60%

 

4.79%

 

5.56%

 

3.97%

Net interest margin

 

3.88%

 

3.85%

 

4.32%

 

4.01%

 

3.65%

Net interest margin FTE (non-GAAP)

 

3.95%

 

3.92%

 

4.39%

 

4.08%

 

3.73%

14


Efficiency Ratio and Pre-Provision Net Revenue

As of and for the three months ended

As of and for the years ended

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

    

2023

    

2023

    

2022

    

2023

    

2022

Net interest income

$

89,501

$

87,777

$

95,066

$

361,951

$

266,835

Add: impact of taxable equivalent adjustment

 

1,667

 

1,575

 

1,454

 

6,099

 

5,512

Net interest income FTE (non-GAAP)

$

91,168

$

89,352

$

96,520

$

368,050

$

272,347

Non-interest income

$

16,064

$

19,365

$

14,138

$

63,917

$

67,312

Non-interest expense

$

62,095

$

60,603

$

67,662

$

241,971

$

211,234

Less: other intangible assets amortization

(2,008)

 

(2,008)

 

(1,363)

 

(7,386)

 

(2,338)

Less: acquisition-related expenses (non-GAAP)

(6,811)

(15,067)

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

$

60,087

$

58,595

$

59,488

$

234,585

$

193,829

Non-interest expense

$

62,095

$

60,603

$

67,662

$

241,971

$

211,234

Less: acquisition-related expenses (non-GAAP)

 

 

 

(6,811)

 

 

(15,067)

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

$

62,095

$

60,603

$

60,851

$

241,971

$

196,167

Efficiency ratio

58.82%

56.56%

61.96%

56.82%

63.22%

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

56.03%

53.90%

53.76%

54.31%

57.07%

Pre-provision net revenue (non-GAAP)

$

43,470

$

46,539

$

41,542

$

183,897

$

122,913

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

 

45,137

 

48,114

 

42,996

 

189,996

 

128,425

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

45,137

48,114

49,807

189,996

143,492

Adjusted Net Income and Earnings Per Share

As of and for the three months ended

As of and for the years ended

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

    

2023

    

2023

    

2022

    

2023

    

2022

Adjustments to net income:

Net income

$

33,121

$

36,087

$

16,721

$

142,048

$

71,274

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

17,825

28,303

Adjusted net income (non-GAAP)

$

33,121

$

36,087

$

34,546

$

142,048

$

99,577

Adjustments to earnings per share:

Earnings per share diluted

$

0.87

$

0.94

$

0.44

$

3.72

$

2.18

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

0.47

0.87

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

$

0.87

$

0.94

$

0.91

$

3.72

$

3.05

15


v3.23.4
Document and Entity Information
Jan. 23, 2024
Cover [Abstract]  
Document Type 8-K
Document Period End Date Jan. 23, 2024
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 Mär 2024 bis Apr 2024 Click Here for more National Bank Charts.
National Bank (NYSE:NBHC)
Historical Stock Chart
Von Apr 2023 bis Apr 2024 Click Here for more National Bank Charts.