Guaranty Bancshares, Inc. Reports Third Quarter 2023 Financial Results

Guaranty Bancshares, Inc. (NYSE: GNTY) (the "Company"), the parent company of Guaranty Bank & Trust, N.A. (the "Bank"), today reported financial results for the fiscal quarter ended September 30, 2023. The Company's net income available to common shareholders was $6.3 million, or $0.54 per basic share, for the quarter ended September 30, 2023, compared to $9.6 million, or $0.82 per basic share, for the quarter ended June 30, 2023 and $10.9 million, or $0.92 per basic share, for the quarter ended September 30, 2022. Return on average assets and average equity for the third quarter of 2023 were 0.78% and 8.43%, respectively, compared to 1.17% and 12.87%, respectively, for the second quarter of 2023 and 1.30% and 14.87%, respectively, for the third quarter of 2022. The decrease in earnings during the third quarter of 2023, compared to the second quarter of 2023 was primarily due to a one-time gain on the sale of nonmarketable correspondent bank stock of $2.8 million during the second quarter. Without this one-time gain, net of tax, earnings for the second quarter were $7.4 million¹, or $0.63 earnings per basic common share.

"Our company is performing well despite various economic and industry headwinds. Earnings were adequate in the third quarter and although we're seeing signs of a slowing economy, the Company is well-positioned for it with a strong balance sheet and stable core deposit base. We continue to have strong asset quality with historically low nonperforming assets. We expect to see some borrower stress as loan interest rates reprice but our loans are conservatively underwritten and many of our borrowers will continue to experience benefits from the robust economic environment in Texas. Our capital remains very healthy and we repurchased 61,688 shares of stock during the quarter at an attractive average price of $27.38 per share. As the year progresses, we'll continue to focus on strategic goals and operational efficiencies that will drive long term shareholder value," said Ty Abston, the Company's Chairman and Chief Executive Officer.

1. Net earnings less extraordinary items is calculated as net earnings, less the gain on sale of correspondent bank stock, net of tax, of $2.2 million during the quarter ended June 30, 2023.

QUARTERLY HIGHLIGHTS

• Granular and Stable Core Deposit Base. As of September 30, 2023, we have 87,208 total deposit accounts with an average account balance of $30,482. We have a historically reliable core deposit base, with strong and trusted banking relationships. Total deposits increased by $55.5 million during the third quarter, which consisted primarily of an increase in core deposits of $75.7 million, offset by a decrease in public funds deposits of $20.2 million. The bank has not historically used brokered deposits and does not foresee a reliance on them going forward, however, we issued $50.0 million of these deposits during the second quarter to test their availability as a contingent liquidity source. Half of the brokered CD's mature in November 2023 and the remainder in February 2024. Excluding public funds and bank-owned accounts, our uninsured deposits as of September 30, 2023 were 25.02% of total deposits.
  
  We continued to increase interest rates paid on deposits during the quarter in order to pay competitive rates, however noninterest-bearing deposits still represent 34.0% of total deposits. Our cost of interest-bearing deposits increased 59 basis points during the quarter from 2.41% in the prior quarter to 3.00%, representing a beta on interest-bearing deposits of approximately 217.6% for the linked quarter compared to the federal funds target rates. Our cost of total deposits for the third quarter of 2023 increased 45 basis points from 1.53% in the prior quarter to 1.98%, representing a beta on total deposits of approximately 166.0% for the linked quarter.

• Strong Asset Quality. Nonperforming assets as a percentage of total assets were 0.09% at September 30, 2023, compared to 0.11% at June 30, 2023 and 0.28% at September 30, 2022. Net charge-offs (annualized) to average loans were 0.11% for the quarter ended September 30, 2023, compared to 0.03% for the quarter ended June 30, 2023, and 0.07% for the quarter ended September 30, 2022. During the third quarter, nonperforming assets consisted primarily of nonaccrual loans and the decrease from the prior quarter resulted from the resolution or payoff of smaller balance loans.
  
  Loans risk rated as substandard increased during the quarter from $8.1 million as of June 30, 2023 to $29.5 million as of September 30, 2023, an increase of $21.4 million. Despite the increase, substandard loans continued to represent a modest 1.3% of total loans at quarter-end. The increase results primarily from two commercial real estate loans, with outstanding balances of $14.5 million and $6.9 million, respectively. The larger credit is currently performing, is not past due, and is well-collateralized in the desirable Austin, Texas market with an LTV of 69%. Management believes this credit will be favorably resolved with minimal to no loss by year-end. The second, smaller loan is an amortizing commercial real estate loan in which we hold a priority first lien position. The project is being developed under an SBA 504 program, with a different lender managing the project's construction phase and financing the second lien debenture note. This loan is also performing, is not past due and is well-collateralized with an LTV of 46%. These two downgrades resulted from general economic stress factors, and appropriate credit reserves were captured in our CECL model.
  
  Commercial real estate (CRE) loans, particularly office related loans, have received increased scrutiny in recent months. Our CRE loans and real estate C&D loans represent 38.9% and 13.7% of the total loan portfolio, respectively. Office-related loans represent 4.7% of the total loan portfolio and have an average balance of $523,000.
  
  Although asset quality remains strong, we made minor adjustments to certain qualitative factors during the third quarter to incorporate improvements in C&D concentrations and past-due and non-accrual trends. These qualitative adjustments, along with minimal charge-offs and a reduction in the total loan portfolio, resulted in no provision for credit loss in the third quarter of 2023.

• Healthy Capital and Liquidity. Our capital and liquidity ratios, as well as contingent liquidity sources, remain very healthy. We continue to take advantage of low stock prices to repurchase shares of Company stock and add intrinsic value for shareholders. During the third quarter of 2023, we repurchased 61,688 shares, or 0.53% of average shares outstanding during the period, at an average price of $27.38 per share. Our liquidity ratio, calculated as cash and cash equivalents and unpledged investments divided by total liabilities, was 14.0% as of quarter-end. Our total available contingent liquidity, net of current outstanding borrowings, is $1.2 billion, consisting of FHLB, FRB and correspondent bank fed funds and revolving lines of credit. Finally, our total equity to average assets as on September 30, 2023 is 9.2%. If we had to recognize our entire unrealized losses on both AFS and HTM securities, our total equity to average assets ratio would be 8.2%^†, which is still a strong capital level under regulatory requirements.

† Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in the schedules accompanying this release.

RESULTS OF OPERATIONS

Net interest income, before the provision for credit losses, in the third quarter of 2023 and 2022 was $23.3 million and $28.3 million, respectively, a decrease of $5.0 million, or 17.7%. The decrease in net interest income resulted from an increase in interest expense of $12.3 million, or 295.2%, compared to the prior year quarter, which was partially offset by an increase in interest income of $7.3 million, or 22.6%, from the same quarter in the prior year. The increase in interest expense was due primarily to a $10.6 million increase in deposit interest and a $1.4 million increase in FHLB advance interest, each resulting from higher interest rates between the two periods. The increase in interest income was primarily due to an increase in loan interest of $7.3 million, or 26.6%, and an increase in fed funds sold and interest-bearing deposits of $499,000, or 257.2%, during the current quarter compared to the prior year quarter.

Net interest margin, on a fully taxable equivalent basis, for the third quarter of 2023 and 2022 was 3.02% and 3.59%, respectively. Net interest margin decreased 57 basis points primarily due to interest-bearing liabilities repricing faster than our interest-earning assets and a shift from lower interest cost DDA and money market accounts to higher cost certificates of deposit. The cost of interest-bearing liabilities increased 241 basis points from the prior year quarter, while interest earning asset yields increased 113 basis points. The increase in the cost of interest-bearing liabilities was due primarily to an increase in the cost of interest-bearing deposits from 0.59% to 3.00%, a change of 241 basis points, in the third quarter of 2023 compared to the same period in 2022, as well as increased rates on FHLB advances, which increased from 2.37% to 5.29%, an increase of 292 basis points, from the prior year quarter. The increases in cost were partially offset by increases in yield on the loan portfolio from 4.97% to 5.91%, or 94 basis points, as well as 43 and 56 basis point increases in yield on AFS and HTM securities, respectively. Although the cost of interest-bearing liabilities have repriced more quickly during this period, the weighted average yield on $76.2 million in new loans originated in the third quarter was 8.49%.

Net interest income, before the provision for credit losses, decreased $1.4 million, or 5.7%, from $24.7 million in the second quarter of 2023 to $23.3 million in the third quarter of 2023. The decrease in net interest income resulted primarily from an increase in interest expense of $2.5 million, or 17.7%, partially offset by an increase in interest income of $1.1 million, or 2.8%. The increase in interest expense resulted primarily from an increase of $3.1 million, or 31.4%, in interest-bearing deposit expense, offset somewhat by a decrease in FHLB advances expense of $761,000, or 22.7%, from the prior quarter. Interest earned on loans increased $1.2 million, or 3.5%, from the prior quarter.

Net interest margin, on a taxable equivalent basis, decreased from 3.19% for the second quarter of 2023 to 3.02% for the third quarter of 2023, a decrease of 17 basis points. The decrease in net interest margin was primarily due to an increase in the cost of interest-bearing deposits from 2.41% in the second quarter to 3.00% in the third quarter of 2023, a change of 59 basis points, while loan yield increased from 5.70% for the second quarter of 2023 to 5.91% for the third quarter of 2023, a change of 21 basis points.

We recorded no provision for credit losses during the first three quarters of 2023. During the fourth quarter of 2022, we recorded a $2.8 million provision to incorporate forecasts for an economic downturn and possible borrower stressors into our CECL model. The factors that were adjusted in the fourth quarter of 2022 are still relevant, however certain minor adjustments were made in subsequent quarters to reflect current portfolio credit quality trends. As of September 30, 2023 and December 31, 2022, our allowance for credit losses as a percentage of total loans was 1.34%.

Noninterest income decreased $970,000, or 16.7%, in the third quarter of 2023 to $4.8 million, compared to $5.8 million for the third quarter of 2022. The decrease from the same quarter in 2022 was due to a decrease in other noninterest income of $869,000, or 57.1%, resulting primarily from a gain on sale of an airplane asset of $894,000 during the third quarter of 2022. There was also a decrease in the gain on sale of loans of $120,000, or 35.5% along with a $29,000, or 38.7%, decrease in mortgage fee income compared to the same quarter in the prior year.

Noninterest expense increased $171,000, or 0.8%, in the third quarter of 2023 to $20.4 million, compared to the third quarter of 2022. The increase in noninterest expense in the third quarter of 2023 was driven primarily by a $399,000, or 79.3%, increase in legal and professional fees primarily related to recruiting fees, a $93,000, or 0.8%, increase in employee compensation and benefits, a $91,000, or 33.5%, increase in FDIC insurance assessment fees and an increase in software and technology expense of $81,000, or 5.7%, compared to the third quarter of 2022. These were partially offset by a $491,000, or 28.3%, decrease in other noninterest expense, primarily due to a write-down in the second quarter of 2022 of $487,000 related to an SBA loan related receivable that was subsequently resolved.

Noninterest income in the third quarter of 2023 decreased by $3.0 million, or 38.6%, from $7.9 million in the second quarter of 2023. The decrease is due to a decrease in other noninterest income of $2.9 million, or 81.4%, primarily resulting from a one-time gain on the sale of nonmarketable correspondent bank stock of $2.8 million during the second quarter. Merchant and debit card fee income also decreased $369,000, or 17.4%, quarter-over-quarter, mainly due to an annual service provider bonus of $299,000 received during the previous quarter. Additionally, gain on sale of loans decreased $255,000, or 53.9%. The decreases were partially offset from a realized loss of $322,000 that was recognized on securities during the second quarter of 2022 that was not present in the current quarter.

Noninterest expense decreased $63,000, or 0.3%, in the third quarter of 2023, from $20.5 million for the quarter ended June 30, 2023. The decrease resulted from a decrease in FDIC insurance assessment fees of $159,000, or 30.5%, a $83,000, or 8.4%, decrease in legal and professional fees which was primarily due to annual meeting, proxy and related filing fees paid during the second quarter of 2023, and a $41,000, or 2.7%, decrease in software and technology expense during the third quarter of 2023 compared to the second quarter of 2023. These decreases were partially offset by a $100,000, or 3.6%, increase in occupancy expense and a $64,000, or 8.7%, increase in ATM and debit card expense.

The Company’s efficiency ratio in the third quarter of 2023 was 72.54%, compared to 59.35% in the prior year quarter and 62.84% in the second quarter of 2023.

FINANCIAL CONDITION

Consolidated assets for the Company totaled $3.23 billion at September 30, 2023, compared to $3.21 billion at June 30, 2023 and $3.39 billion at September 30, 2022.

Gross loans decreased $15.7 million, or 0.67%, to $2.32 billion at September 30, 2023, compared to loans of $2.33 billion at June 30, 2023. Loan growth has declined as we have tightened credit underwriting standards and loan terms and borrowers have responded to the increases in interest rates with fewer requests.

Gross loans increased $52.2 million, or 2.3%, from $2.27 billion at September 30, 2022. The increase in gross loans during the third quarter of 2023 compared to the third quarter of 2022 resulted from organic loan growth and was partially offset by a $10.9 million decrease in warehouse lending loans, as we discontinued that line of business in the second quarter of 2023.

Total deposits increased by $55.5 million, or 2.1%, to $2.66 billion at September 30, 2023, compared to $2.60 billion at June 30, 2023, and decreased $132.2 million, or 4.7%, from $2.79 billion at September 30, 2022. The increase in deposits during the past quarter resulted from an increase in interest-bearing deposits of $67.5 million offset somewhat by a decrease in noninterest-bearing deposits of $12.1 million. The decrease in deposits during the current quarter compared to the prior year quarter resulted primarily from a decrease in noninterest-bearing deposits of $237.8 million partially offset by an increase in interest-bearing deposits of $105.6 million.

Nonperforming assets as a percentage of total loans were 0.13% at September 30, 2023, compared to 0.15% at June 30, 2023 and 0.41% at September 30, 2022. Nonperforming assets as a percentage of total assets were 0.09% at September 30, 2023, compared to 0.11% at June 30, 2023, and 0.28% at September 30, 2022. The Bank's nonperforming assets consist primarily of nonaccrual loans. The decrease in nonperforming assets is primarily due to the resolution of several lower balance nonperforming assets during the quarter.

Total equity was $296.8 million as of September 30, 2023, compared to $297.4 million at June 30, 2023 and $288.7 million at September 30, 2022. The decrease from the previous quarter resulted primarily from an increase in accumulated other comprehensive loss of $3.0 million due to fluctuations in the fair value of available for sale securities during the period, by the payment of dividends of $2.7 million and repurchase of Company stock of $1.7 million during the third quarter of 2023. This was partially offset by net income of $6.3 million during the period.

		As of
		2023												2022
(dollars in thousands)		September 30				June 30				March 31				December 31				September 30
ASSETS
Cash and due from banks		$	47,922			$	47,663			$	59,030			$	52,390			$	48,010
Federal funds sold			73,275				44,950				95,400				47,275				71,875
Interest-bearing deposits			8,980				4,738				3,695				6,802				4,284
Total cash and cash equivalents			130,177				97,351				158,125				106,467				124,169
Securities available for sale			178,644				166,596				173,744				188,927				197,944
Securities held to maturity			408,308				437,292				476,105				509,008				633,386
Loans held for sale			2,506				795				1,260				3,156				2,749
Loans, net			2,286,163				2,300,882				2,344,240				2,344,245				2,234,782
Accrued interest receivable			11,307				11,110				10,443				11,555				10,111
Premises and equipment, net			56,712				56,151				55,457				54,291				54,212
Other real estate owned			—				—				38				38				5
Cash surrender value of life insurance			42,096				41,830				38,619				38,404				38,194
Core deposit intangible, net			1,524				1,633				1,746				1,859				1,973
Goodwill			32,160				32,160				32,160				32,160				32,160
Other assets			80,816				60,396				64,350				61,385				60,581
Total assets		$	3,230,413			$	3,206,196			$	3,356,287			$	3,351,495			$	3,390,266
LIABILITIES AND EQUITY
Deposits
Noninterest-bearing		$	903,391			$	915,462			$	992,527			$	1,052,144			$	1,141,184
Interest-bearing			1,754,902				1,687,355				1,630,841				1,629,010				1,649,326
Total deposits			2,658,293				2,602,817				2,623,368				2,681,154				2,790,510
Securities sold under agreements to repurchase			19,366				20,532				13,338				7,221				7,592
Accrued interest and other liabilities			31,218				30,701				30,125				28,409				27,384
Line of credit			2,000				12,000				—				—				—
Federal Home Loan Bank advances			175,000				195,000				340,000				290,000				225,000
Subordinated debentures			47,752				47,719				49,186				49,153				51,119
Total liabilities			2,933,629				2,908,769				3,056,017				3,055,937				3,101,605
Equity attributable to Guaranty Bancshares, Inc.			296,226				296,862				299,700				294,984				288,084
Noncontrolling interest			558				565				570				574				577
Total equity			296,784				297,427				300,270				295,558				288,661
Total liabilities and equity		$	3,230,413			$	3,206,196			$	3,356,287			$	3,351,495			$	3,390,266

		Quarter Ended
		2023												2022
(dollars in thousands, except per share data)		September 30				June 30				March 31				December 31				September 30
STATEMENTS OF EARNINGS
Interest income		$	39,818			$	38,734			$	37,144			$	35,720			$	32,476
Interest expense			16,516				14,031				11,982				7,362				4,179
Net interest income			23,302				24,703				25,162				28,358				28,297
Provision for credit losses			—				—				—				2,800				600
Net interest income after provision for credit losses			23,302				24,703				25,162				25,558				27,697
Noninterest income			4,833				7,873				4,905				5,122				5,803
Noninterest expense			20,408				20,471				19,967				20,897				20,237
Income before income taxes			7,727				12,105				10,100				9,783				13,263
Income tax provision			1,437				2,529				1,823				1,764				2,363
Net earnings		$	6,290			$	9,576			$	8,277			$	8,019			$	10,900
Net loss attributable to noncontrolling interest			7				5				4				3				3
Net earnings attributable to Guaranty Bancshares, Inc.		$	6,297			$	9,581			$	8,281			$	8,022			$	10,903
PER COMMON SHARE DATA
Earnings per common share, basic		$	0.54			$	0.82			$	0.69			$	0.67			$	0.92
Earnings per common share, diluted			0.54				0.81				0.69				0.67				0.91
Cash dividends per common share			0.23				0.23				0.23				0.22				0.22
Book value per common share - end of quarter			25.64				25.58				25.13				24.70				24.18
Tangible book value per common share - end of quarter(1)			22.72				22.67				22.29				21.85				21.31
Common shares outstanding - end of quarter(4)			11,554,094				11,603,167				11,925,357				11,941,672				11,915,372
Weighted-average common shares outstanding, basic			11,568,897				11,735,475				11,939,593				11,938,973				11,907,233
Weighted-average common shares outstanding, diluted			11,619,342				11,756,512				12,012,004				12,048,475				12,032,391
PERFORMANCE RATIOS
Return on average assets (annualized)			0.78	%			1.17	%			1.01	%			0.95	%			1.30	%
Return on average equity (annualized)			8.43				12.87				11.18				10.88				14.87
Net interest margin, fully taxable equivalent (annualized)(2)			3.02				3.19				3.24				3.57				3.59
Efficiency ratio(3)			72.54				62.84				66.41				62.42				59.35
(1) See Reconciliation of non-GAAP Financial Measures table.
(2) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.
(3) The efficiency ratio was calculated by dividing total noninterest expense by net interest income plus noninterest income, excluding securities gains or losses. Taxes are not part of this calculation.
(4) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options.

		As of
		2023												2022
(dollars in thousands)		September 30				June 30				March 31				December 31				September 30
LOAN PORTFOLIO COMPOSITION
Commercial and industrial		$	292,410			$	295,864			$	295,936			$	314,067			$	289,029
Real estate:
Construction and development			317,484				345,127				372,203				377,135				391,564
Commercial real estate			901,321				891,883				900,190				887,587				821,941
Farmland			188,614				187,105				190,802				185,817				179,402
1-4 family residential			504,002				496,340				499,944				493,061				467,983
Multi-family residential			42,720				44,385				44,760				45,147				43,025
Consumer			58,294				59,498				60,163				61,394				58,835
Agricultural			13,076				13,447				13,545				13,686				13,917
Overdrafts			328				252				270				282				369
Total loans(1)(2)		$	2,318,249			$	2,333,901			$	2,377,813			$	2,378,176			$	2,266,065
		Quarter Ended
		2023												2022
(dollars in thousands)		September 30				June 30				March 31				December 31				September 30
ALLOWANCE FOR CREDIT LOSSES
Balance at beginning of period		$	31,759			$	31,953			$	31,974			$	29,235			$	28,997
Loans charged-off			(644	)			(224	)			(94	)			(103	)			(418	)
Recoveries			25				30				73				42				56
Provision for credit loss expense			—				—				—				2,800				600
Balance at end of period		$	31,140			$	31,759			$	31,953			$	31,974			$	29,235
Allowance for credit losses / period-end loans			1.34	%			1.36	%			1.34	%			1.34	%			1.29	%
Allowance for credit losses / nonperforming loans			1,148.2				894.6				238.4				294.7				313.3
Net charge-offs / average loans (annualized)			0.11				0.03				0.00				0.01				0.07
NONPERFORMING ASSETS
Nonaccrual loans		$	2,712			$	3,550			$	13,405			$	10,848			$	9,330
Other real estate owned			—				—				38				38				5
Repossessed assets owned			250				—				—				—				—
Total nonperforming assets		$	2,962			$	3,550			$	13,443			$	10,886			$	9,335
Nonperforming assets as a percentage of:
Total loans(1)(2)			0.13	%			0.15	%			0.57	%			0.46	%			0.41	%
Total assets			0.09				0.11				0.40				0.32				0.28
(1) Excludes outstanding balances of loans held for sale of $2.5 million, $795,000, $1.3 million, $3.2 million, and $2.7 million as of September 30, June 30 and March 31, 2023 and December 31, September 30, 2022, respectively.
(2) Excludes deferred loan fees of $946,000, $1.3 million, $1.6 million, $2.0 million, and $2.0 million as of September 30, June 30 and March 31, 2023 and December 31, September 30, 2022, respectively.

		Quarter Ended
		2023												2022
(dollars in thousands)		September 30				June 30				March 31				December 31				September 30
NONINTEREST INCOME
Service charges		$	1,131			$	1,056			$	1,077			$	1,096			$	1,146
Net realized gain on securities transactions			—				(322	)			93				172				—
Net realized gain on sale of loans			218				473				314				310				338
Fiduciary and custodial income			637				630				638				642				576
Bank-owned life insurance income			267				211				214				209				215
Merchant and debit card fees			1,752				2,121				1,674				1,711				1,738
Loan processing fee income			128				142				134				150				192
Mortgage fee income			46				50				68				81				75
Other noninterest income			654				3,512				693				751				1,523
Total noninterest income		$	4,833			$	7,873			$	4,905			$	5,122			$	5,803
NONINTEREST EXPENSE
Employee compensation and benefits		$	11,944			$	11,939			$	12,264			$	12,364			$	11,851
Occupancy expenses			2,854				2,754				2,830				2,770				2,800
Legal and professional fees			902				985				583				779				503
Software and technology			1,490				1,531				1,396				1,525				1,409
Amortization			147				149				161				161				166
Director and committee fees			192				201				199				199				213
Advertising and promotions			288				269				267				488				378
ATM and debit card expense			803				739				599				740				723
Telecommunication expense			178				171				183				193				184
FDIC insurance assessment fees			363				522				301				359				272
Other noninterest expense			1,247				1,211				1,184				1,319				1,738
Total noninterest expense		$	20,408			$	20,471			$	19,967			$	20,897			$	20,237

		Quarter Ended September 30,
		2023												2022
(dollars in thousands)		Average Outstanding Balance				Interest Earned/ Interest Paid				Average Yield/ Rate				Average Outstanding Balance				Interest Earned/ Interest Paid				Average Yield/ Rate
ASSETS
Interest-earning assets:
Total loans(1)		$	2,332,171			$	34,765				5.91	%		$	2,191,411			$	27,455				4.97	%
Securities available for sale			181,946				1,346				2.93				196,875				1,239				2.50
Securities held to maturity			432,687				2,710				2.48				707,601				3,416				1.92
Nonmarketable equity securities			25,429				304				4.74				21,382				172				3.19
Interest-bearing deposits in other banks			52,424				693				5.24				32,233				194				2.39
Total interest-earning assets			3,024,657				39,818				5.22				3,149,502				32,476				4.09
Allowance for credit losses			(31,574	)											(28,777	)
Noninterest-earning assets			220,406												216,623
Total assets		$	3,213,489											$	3,337,348
LIABILITIES AND EQUITY
Interest-bearing liabilities:
Interest-bearing deposits		$	1,726,218			$	13,069				3.00	%		$	1,650,314			$	2,455				0.59	%
Advances from FHLB and fed funds purchased			194,115				2,588				5.29				202,832				1,211				2.37
Line of credit			5,011				204				16.15				—				—				—
Subordinated debt			47,730				534				4.44				51,087				509				3.95
Securities sold under agreements to repurchase			22,718				121				2.11				6,844				4				0.23
Total interest-bearing liabilities			1,995,792				16,516				3.28				1,911,077				4,179				0.87
Noninterest-bearing liabilities:
Noninterest-bearing deposits			888,772												1,109,205
Accrued interest and other liabilities			32,716												26,260
Total noninterest-bearing liabilities			921,488												1,135,465
Equity			296,209												290,806
Total liabilities and equity		$	3,213,489											$	3,337,348
Net interest rate spread(2)											1.94	%											3.22	%
Net interest income						$	23,302											$	28,297
Net interest margin(3)											3.06	%											3.56	%
Net interest margin, fully taxable equivalent(4)											3.02	%											3.59	%
(1) Includes average outstanding balances of loans held for sale of $1.1 million and $2.1 million for the quarter ended September 30, 2023 and 2022, respectively.
(2) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
(3) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized.
(4) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.

		Nine Months Ended September 30,
		2023												2022
(dollars in thousands)		Average Outstanding Balance				Interest Earned/ Interest Paid				Average Yield/ Rate				Average Outstanding Balance				Interest Earned/ Interest Paid				Average Yield/ Rate
ASSETS
Interest-earning assets:
Total loans(1)		$	2,359,880			$	100,513				5.69	%		$	2,066,529			$	74,314				4.81	%
Securities available for sale			180,645				3,619				2.68				316,386				4,330				1.83
Securities held to maturity			463,434				8,591				2.48				499,092				7,567				2.03
Nonmarketable equity securities			27,727				1,024				4.94				16,937				869				6.86
Interest-bearing deposits in other banks			49,923				1,949				5.22				145,936				409				0.37
Total interest-earning assets			3,081,609				115,696				5.02				3,044,880				87,489				3.84
Allowance for credit losses			(31,804	)											(29,341	)
Noninterest-earning assets			219,227												216,140
Total assets		$	3,269,032											$	3,231,679
LIABILITIES AND EQUITY
Interest-bearing liabilities:
Interest-bearing deposits		$	1,668,394			$	30,670				2.46	%		$	1,684,725			$	5,320				0.42	%
Advances from FHLB and fed funds purchased			255,011				9,711				5.09				96,462				1,447				2.01
Line of credit			4,139				268				8.66				—				34				—
Subordinated debt			48,357				1,609				4.45				46,024				1,208				3.51
Securities sold under agreements to repurchase			19,548				271				1.85				8,920				9				0.13
Total interest-bearing liabilities			1,995,449				42,529				2.85				1,836,131				8,018				0.58
Noninterest-bearing liabilities:
Noninterest-bearing deposits			944,870												1,075,941
Accrued interest and other liabilities			30,057												25,212
Total noninterest-bearing liabilities			974,927												1,101,153
Equity			298,656												294,395
Total liabilities and equity		$	3,269,032											$	3,231,679
Net interest rate spread(2)											2.17	%											3.26	%
Net interest income						$	73,167											$	79,471
Net interest margin(3)											3.17	%											3.49	%
Net interest margin, fully taxable equivalent(4)											3.16	%											3.53	%
(1) Includes average outstanding balances of loans held for sale of $1.4 million and $2.6 million for the nine months ended September 30, 2023 and 2022, respectively.
(2) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
(3) Net interest margin is equal to net interest income divided by average interest-earning assets, annualized.
(4) Net interest margin on a taxable equivalent basis is equal to net interest income adjusted for nontaxable income divided by average interest-earning assets, annualized, using a marginal tax rate of 21%.

NON-GAAP RECONCILING TABLES

Tangible Book Value per Common Share

		As of
		2023												2022
(dollars in thousands, except per share data)		September 30				June 30				March 31				December 31				September 30
Equity attributable to Guaranty Bancshares, Inc.		$	296,226			$	296,862			$	299,700			$	294,984			$	288,084
Adjustments:
Goodwill			(32,160	)			(32,160	)			(32,160	)			(32,160	)			(32,160	)
Core deposit intangible, net			(1,524	)			(1,633	)			(1,746	)			(1,859	)			(1,973	)
Total tangible common equity attributable to Guaranty Bancshares, Inc.		$	262,542			$	263,069			$	265,794			$	260,965			$	253,951
Common shares outstanding(1)			11,554,094				11,603,167				11,925,357				11,941,672				11,915,372
Book value per common share		$	25.64			$	25.58			$	25.13			$	24.70			$	24.18
Tangible book value per common share(1)			22.72				22.67				22.29				21.85				21.31
(1) Excludes the dilutive effect, if any, of shares of common stock issuable upon exercise of outstanding stock options.

Net Unrealized Loss on Securities, Tax Effected, as % of Total Equity

(dollars in thousands)		September 30, 2023
Total equity(1)		$	296,784
Less: net unrealized loss on HTM securities, tax effected			(32,087	)
Total equity, including net unrealized loss on AFS and HTM securities		$	264,697
Net unrealized loss on AFS securities, tax effected			19,536
Net unrealized loss on HTM securities, tax effected			32,087
Net unrealized loss on AFS and HTM securities, tax effected		$	51,623
Net unrealized loss on securities as % of total equity(1)			17.4	%
Total equity before impact of unrealized losses		$	316,320
Net unrealized loss on securities as % of total equity before impact of unrealized losses			16.3	%
Total average assets		$	3,213,489
Total equity to average assets			9.2	%
Total equity, adjusted for tax effected net unrealized loss, to average assets			8.2	%
(1) Includes the net unrealized loss on AFS securities, tax effected, of $19,536.

Cost of Total Deposits

		Quarter Ended
(dollars in thousands)		September 30, 2023				June 30, 2023				September 30, 2022
Total average interest-bearing deposits		$	1,726,218			$	1,653,237			$	1,650,314
Adjustments:
Noninterest-bearing deposits			888,772				948,083				1,109,205
Total average deposits		$	2,614,990			$	2,601,320			$	2,759,519
Total deposit-related interest expense		$	13,069			$	9,946			$	2,455
Average cost of interest-bearing deposits			3.00	%			2.41	%			0.59	%
Average cost of total deposits			1.98				1.53				0.35

About Non-GAAP Financial Measures

Certain of the financial measures and ratios we present, including “tangible book value per share”, "net unrealized loss on securities, tax effected, as a percentage of total equity" and "cost of total deposits" 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.

Conference Call Information

The Company will hold a conference call to discuss third quarter 2023 financial results on Monday, October 16, 2023 at 10:00 am Central Time. The conference call will be hosted by Ty Abston, Chairman and CEO, Cappy Payne, SEVP and Company CFO, and Shalene Jacobson, EVP and Bank CFO. All conference attendees must register before the call at www.gnty.com/earningscall. The conference materials will be available by accessing the Investor Relations page on our website, www.gnty.com. A recording of the conference call will be available by 1:00 pm Central Time the day of the call and remain available through October 31, 2023 on our Investor Relations webpage.

About Guaranty Bancshares, Inc.

Guaranty Bancshares, Inc. is the parent company for Guaranty Bank & Trust, N.A. Guaranty Bank & Trust has 32 banking locations across 26 Texas communities located within the East Texas, Dallas/Fort Worth, Houston and Central Texas regions of the state. As of September 30, 2023, Guaranty Bancshares, Inc. had total assets of $3.2 billion, total loans of $2.3 billion and total deposits of $2.7 billion. Visit www.gnty.com for more information.

Cautionary Statement Regarding Forward-Looking Information

This communication contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our results of operations, financial condition and financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Such factors include, without limitation, the “Risk Factors” referenced in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q, other risks and uncertainties listed from time to time in our reports and documents filed with the Securities and Exchange Commission ("SEC"). We 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 communication, and we do not intend, and assume 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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20231016876887/en/

The Guaranty Bancshares Stock at the time of publication of the news with a fall of -0,11 % to 28,39USD on NYSE stock exchange (14. Oktober 2023, 02:04 Uhr).