cstr-8k_20190725.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

______________________________

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 25, 2019

______________________________


CAPSTAR FINANCIAL HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

Tennessee

 

001-37886

 

81-1527911

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

1201 Demonbreun Street, Suite 700

Nashville, Tennessee

 

 

37203

 

 

(Address of principal executive offices)

 

(Zip Code)

 

 

 

Registrant’s telephone number, including area code    (615) 732-6400

 

 

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 Exchange Act:

Title of each class

 

Trading Symbol(s)

 

Name of each exchange

on which registered

Common Stock, $1.00 par value per share

 

CSTR

 

Nasdaq Global Select Market

 

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 [X]

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. [X]

 

 

 


 


 

 

Section 2 – Financial Information

 

Item 2.02.  Results of Operations and Financial Condition.

 

On July 25, 2019, CapStar Financial Holdings, Inc. (the “Company”) issued an earnings release announcing its financial results for the second quarter ended June 30, 2019.  A copy of the earnings release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this “Report”) and is incorporated herein by reference.

 

The Company will conduct a conference call at 9:00 a.m. (Central Time) on July 26, 2019 to discuss its financial results for the second quarter ended June 30, 2019.  A copy of the presentation to be used for the conference call is furnished as Exhibit 99.2 to this Report and is incorporated herein by reference.

 

Section 7 – Regulation FD

 

Item 7.01.  Regulation FD Disclosure.

 

The information disclosed under Item 2.02 of this Report is incorporated by reference into this Item 7.01.

 

Section 9 – Financial Statements and Exhibits

 

Item 9.01.  Financial Statements and Exhibits.

 

Exhibit Number

 

Description

99.1

 

Earnings release issued on July 25, 2019 by CapStar Financial Holdings, Inc.

99.2

 

Presentation for conference call to be conducted by CapStar Financial Holdings, Inc. on July 26, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

CAPSTAR FINANCIAL HOLDINGS, INC.

 

 

By:

/s/ Robert B. Anderson

 

Robert B. Anderson

 

Chief Financial Officer and Chief Administrative Officer

 

 

 

Date: July 25, 2019

 

3

cstr-ex991_6.htm

Exhibit 99.1

EARNINGS RELEASE

 

CONTACT

 

Rob Anderson

Chief Financial Officer and Chief Administrative Officer

(615) 732-6470

 

 

 

CapStar Reports Fully Diluted EPS of $0.31 and Fully Diluted Operating EPS of $0.38 for 2Q2019

 

NASHVILLE, TN, July 25, 2019/GlobeNewswire/ -- CapStar Financial Holdings, Inc. (“CapStar”) (NASDAQ:CSTR) reported net income of $5.76 million, or $0.31 per share on a fully diluted basis, for the three months ended June 30, 2019, compared to net income of $3.51 million, or $0.27 per share on a fully diluted basis, for the three months ended June 30, 2018.  Operating(1) net income was $7.02 million, or $0.38 per share on a fully diluted basis, for the three months ended June 30, 2019, compared to $3.76 million, or $0.29 per share on a fully diluted basis, for the three months ended June 30, 2018.  

 

“Our strong second quarter results show that CapStar’s talented group of bankers continues to deliver a highly-personalized banking experience, providing creative solutions for our clients and creating long-term sustainable value for our shareholders,” said Claire W. Tucker, CapStar’s chief executive officer.  

 

“Since joining the company in May, I have met with associates and customers across the organization and I am excited about the opportunities in front of us,” added Timothy K. Schools, CapStar’s recently appointed president. “CapStar is well positioned to expand within our dynamic markets and our strong second quarter results demonstrate the importance of our diverse revenue streams,” continued Mr. Schools.

 

Soundness

 

Non-performing assets as a percentage of total assets were 0.12% at June 30, 2019 compared to 0.39% at June 30, 2018.

 

Annualized net charge-offs to average loans were 0.02% for the three months ended June 30, 2019 compared to 0.01% for the same period in 2018.

 

The total risk based capital ratio was 13.29% at June 30, 2019 compared to 12.53% at June 30, 2018.

 

Profitability

Operating measures exclude merger-related expenses unrelated to CapStar’s normal operations. CapStar believes these measures are useful to investors as they exclude certain non-recurring costs resulting from acquisition activity and allow investors to more clearly see the financial results of CapStar’s operations.

 

 

Operating annualized return on average assets for the three months ended June 30, 2019 was 1.40% compared to 1.08% for the same period in 2018.

 

Operating annualized return on average tangible equity for the three months ended June 30, 2019 was 13.05% compared to 10.38% for the same period in 2018.

 

The operating efficiency ratio for the three months ended June 30, 2019 was 61.39% compared to 67.38% for the same period in 2018.

 

Net interest margin for the three months ended June 30, 2019 was 3.68% compared to 3.46% for the same period in 2018.

(1) For a discussion and reconciliation of the Non-GAAP operating measures that exclude merger-related costs unrelated to CapStar’s normal operations, see the section titled “Non-GAAP Disclaimer” and the Non-GAAP financial measures section of the financial statements.


 

 

“Despite a challenging macro-economic environment with a flat to inverted yield curve, we grew our operating earnings per share by 31.0% from the same period last year and our operating return on average tangible equity grew to 13.05%,” said Rob Anderson, chief financial officer and chief administrative officer of CapStar. “A tremendous quarter by our Mortgage Banking and TriNet teams boosted profitability measures and helped mitigate the decline in our margin,” continued Mr. Anderson.  

 

Growth

 

Operating EPS on a fully diluted basis increased 31.0% to $0.38 for the quarter ended June 30, 2019, compared to $0.29 on a fully diluted basis for the same period in 2018.

 

Average gross loans for the quarter ended June 30, 2019 increased 41.0% to $1.47 billion, compared to $1.04 billion for the same period in 2018.

 

o

Excluding Day 1 loans from Athens, organic average loan growth was 7.9% year-over-year.

 

Average deposits for the quarter ended June 30, 2019 increased 47.4% to $1.68 billion, compared to $1.14 billion for the same period in 2018.

 

o

Excluding Day 1 deposits from Athens, organic average deposit growth was 11.9% year-over-year.

 

“Excluding Day 1 loans from Athens, organic average loan growth was 7.9% year-over-year and “in market” loan growth was 10.3% year-over-year, while our “out of market” loans declined $49 million from $124 million in the second quarter of 2018 to $75 million at June 30, 2019,” said Mr. Anderson. “In addition, our organic deposit growth was 11.9% year-over-year, excluding the Day 1 deposits acquired from Athens.”

 

Dividend

 

On July 25, 2019, the board of directors of CapStar approved a quarterly dividend of $0.05 per share that will be paid on or about August 26, 2019 to all shareholders of record of CapStar’s capital stock as of the close of business on August 12, 2019.

 

Conference Call and Webcast Information

 

CapStar will host a conference call and webcast at 9:00 a.m. Central Time on Friday July 26, 2019.  During the call, management will review the second quarter results and operational highlights.  Interested parties may listen to the call by dialing (844) 412-1002.  The conference ID number is 7628709.  A simultaneous webcast may be accessed on CapStar’s website at ir.capstarbank.com by clicking on “News & Events”.  An archived version of the webcast will be available in the same location shortly after the live call has ended.

 

About CapStar Financial Holdings, Inc.

 

CapStar Financial Holdings, Inc. is a bank holding company headquartered in Nashville, Tennessee and operates primarily through its wholly owned subsidiary, CapStar Bank, a Tennessee-chartered state bank.  CapStar Bank is a commercial bank that seeks to establish and maintain comprehensive relationships with its clients by delivering customized and creative banking solutions and superior client service.  As of June 30, 2019, on a consolidated basis, CapStar had total assets of $2.02 billion, gross loans of $1.44 billion, total deposits of $1.72 billion, and shareholders’ equity of $262.66 million.  Visit www.capstarbank.com for more information.

 

 

Forward-Looking Statements

 

Certain statements in this earnings release are forward-looking statements that reflect CapStar’s current views with respect to, among other things, CapStar’s assets, business, cash flows, condition (financial or otherwise), credit quality, financial performance, liquidity, short and long-term performance goals, prospects, results of operations, strategic initiatives and the timing, benefits, costs and synergies of recently completed and future acquisition, disposition and other growth


 

opportunities, including, without limitation, those relating to the acceptance by customers of Athens of CapStar’s products and services, the ability of CapStar to meet expectations regarding the benefits, costs, synergies, and financial and operational impact of the Athens merger, the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Athens merger will not be realized or will not be realized as expected and the opportunities to enhance market share in certain markets and market acceptance of CapStar are generally in new markets. 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,” “aspire,” “achieve,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “roadmap,” “goal,” “guidance,” “target,” “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 CapStar’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond CapStar’s control. The inclusion of these forward-looking statements should not be regarded as a representation by CapStar or any other person that such expectations, estimates and projections will be achieved. Accordingly, CapStar cautions 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 CapStar believes 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. There are or will be important factors that could cause CapStar’s actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, any factors identified in this earnings release as well as those factors that are detailed from time to time in CapStar’s periodic and current reports filed with the Securities and Exchange Commission, including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 under the headings “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward Looking Statements” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  If one or more events related to these or other risks or uncertainties materialize, or if CapStar’s underlying assumptions prove to be incorrect, actual results may differ materially from its forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this earnings release, and CapStar does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for CapStar to predict their occurrence or how they will affect CapStar.

 

Non-GAAP Disclaimer

 

This earnings release includes the following financial measures that were prepared other than in accordance with generally accepted accounting principles in the United States (“non-GAAP financial measure”): operating net income, operating diluted net income per share, operating return on average assets, operating return on average tangible equity, tangible book value per share and operating efficiency ratio. These non-GAAP financial measures (i) provide useful information to management and investors that is supplementary to CapStar’s financial condition, results of operations and cash flows computed in accordance with GAAP, (ii) enable a more complete understanding of factors and trends affecting CapStar’s business, and (iii) allow investors to evaluate CapStar’s performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators; however, CapStar acknowledges that these non-GAAP financial measures have a number of limitations.  As such, you should not view these non-GAAP financial measures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.  See below for a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure.  

 


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Consolidated Statements of Income (unaudited) (dollars in thousands, except share data)

Second Quarter 2019 Earnings Release

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

20,999

 

 

$

13,796

 

 

$

41,591

 

 

$

26,030

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,165

 

 

 

943

 

 

 

2,512

 

 

 

1,823

 

Tax-exempt

 

 

363

 

 

 

257

 

 

 

739

 

 

 

538

 

Federal funds sold

 

 

6

 

 

 

19

 

 

 

25

 

 

 

39

 

Restricted equity securities

 

 

214

 

 

 

128

 

 

 

401

 

 

 

257

 

Interest-bearing deposits in financial institutions

 

 

411

 

 

 

211

 

 

 

857

 

 

 

411

 

Total interest income

 

 

23,158

 

 

 

15,354

 

 

 

46,125

 

 

 

29,098

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

1,827

 

 

 

892

 

 

 

3,420

 

 

 

1,646

 

Savings and money market accounts

 

 

1,782

 

 

 

1,413

 

 

 

3,500

 

 

 

2,418

 

Time deposits

 

 

2,217

 

 

 

834

 

 

 

4,030

 

 

 

1,483

 

Federal funds purchased

 

 

 

 

 

1

 

 

 

4

 

 

 

1

 

Securities sold under agreements to repurchase

 

 

 

 

 

 

 

 

5

 

 

 

 

Federal Home Loan Bank advances

 

 

324

 

 

 

627

 

 

 

1,156

 

 

 

1,117

 

Total interest expense

 

 

6,150

 

 

 

3,767

 

 

 

12,115

 

 

 

6,665

 

Net interest income

 

 

17,008

 

 

 

11,587

 

 

 

34,010

 

 

 

22,433

 

Provision for loan losses

 

 

 

 

 

169

 

 

 

886

 

 

 

846

 

Net interest income after provision for loan losses

 

 

17,008

 

 

 

11,418

 

 

 

33,124

 

 

 

21,587

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury management and other deposit service charges

 

 

813

 

 

 

427

 

 

 

1,611

 

 

 

829

 

Net gain (loss) on sale of securities

 

 

(121

)

 

 

3

 

 

 

(108

)

 

 

3

 

Tri-Net fees

 

 

1,024

 

 

 

325

 

 

 

1,664

 

 

 

853

 

Mortgage banking income

 

 

3,087

 

 

 

1,383

 

 

 

4,472

 

 

 

2,695

 

Other noninterest income

 

 

2,229

 

 

 

627

 

 

 

4,128

 

 

 

1,474

 

Total noninterest income

 

 

7,032

 

 

 

2,765

 

 

 

11,767

 

 

 

5,854

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,563

 

 

 

6,340

 

 

 

16,995

 

 

 

12,598

 

Data processing and software

 

 

1,862

 

 

 

810

 

 

 

3,336

 

 

 

1,608

 

Professional fees

 

 

501

 

 

 

344

 

 

 

1,043

 

 

 

819

 

Occupancy

 

 

809

 

 

 

535

 

 

 

1,692

 

 

 

1,056

 

Equipment

 

 

1,026

 

 

 

602

 

 

 

1,878

 

 

 

1,141

 

Regulatory fees

 

 

272

 

 

 

233

 

 

 

546

 

 

 

436

 

Merger related expenses

 

 

1,711

 

 

 

335

 

 

 

2,305

 

 

 

335

 

Amortization of intangibles

 

 

419

 

 

 

10

 

 

 

850

 

 

 

20

 

Other operating

 

 

1,307

 

 

 

796

 

 

 

2,551

 

 

 

1,573

 

Total noninterest expense

 

 

16,470

 

 

 

10,005

 

 

 

31,196

 

 

 

19,586

 

Income before income taxes

 

 

7,570

 

 

 

4,178

 

 

 

13,695

 

 

 

7,855

 

Income tax expense

 

 

1,814

 

 

 

665

 

 

 

3,160

 

 

 

1,148

 

Net income

 

$

5,756

 

 

$

3,513

 

 

$

10,535

 

 

$

6,707

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share of common stock

 

$

0.33

 

 

$

0.30

 

 

$

0.59

 

 

$

0.57

 

Diluted net income per share of common stock

 

$

0.31

 

 

$

0.27

 

 

$

0.56

 

 

$

0.52

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

17,663,992

 

 

 

11,845,822

 

 

 

17,723,286

 

 

 

11,755,535

 

Diluted

 

 

18,650,706

 

 

 

13,067,223

 

 

 

18,740,322

 

 

 

13,021,744

 

 

This information is preliminary and based on company data available at the time of the presentation.


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Selected Quarterly Financial Data (unaudited) (dollars in thousands, except share data)

Second Quarter 2019 Earnings Release

 

Five Quarter Comparison

 

 

 

6/30/19

 

 

3/31/19

 

 

12/31/18

 

 

9/30/18

 

 

6/30/18

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

17,008

 

 

$

17,002

 

 

$

17,716

 

 

$

11,543

 

 

$

11,587

 

Provision for loan losses

 

 

 

 

 

886

 

 

 

1,514

 

 

 

481

 

 

 

169

 

Net interest income after provision for loan losses

 

 

17,008

 

 

 

16,116

 

 

 

16,202

 

 

 

11,062

 

 

 

11,418

 

Treasury management and other deposit service charges

 

 

813

 

 

 

798

 

 

 

793

 

 

 

528

 

 

 

427

 

Net gain (loss) on sale of securities

 

 

(121

)

 

 

12

 

 

 

1

 

 

 

(1

)

 

 

3

 

Tri-Net fees

 

 

1,024

 

 

 

641

 

 

 

276

 

 

 

374

 

 

 

325

 

Mortgage banking income

 

 

3,087

 

 

 

1,385

 

 

 

1,324

 

 

 

1,634

 

 

 

1,383

 

Other noninterest income

 

 

2,229

 

 

 

1,899

 

 

 

3,993

 

 

 

683

 

 

 

627

 

Total noninterest income

 

 

7,032

 

 

 

4,735

 

 

 

6,387

 

 

 

3,218

 

 

 

2,765

 

Salaries and employee benefits

 

 

8,563

 

 

 

8,432

 

 

 

9,475

 

 

 

6,514

 

 

 

6,340

 

Data processing and software

 

 

1,862

 

 

 

1,474

 

 

 

1,424

 

 

 

803

 

 

 

810

 

Professional fees

 

 

501

 

 

 

543

 

 

 

534

 

 

 

255

 

 

 

344

 

Occupancy

 

 

809

 

 

 

883

 

 

 

736

 

 

 

544

 

 

 

535

 

Equipment

 

 

1,026

 

 

 

852

 

 

 

810

 

 

 

520

 

 

 

602

 

Regulatory fees

 

 

272

 

 

 

274

 

 

 

364

 

 

 

228

 

 

 

233

 

Merger related expenses

 

 

1,711

 

 

 

594

 

 

 

8,929

 

 

 

540

 

 

 

335

 

Amortization of intangibles

 

 

419

 

 

 

430

 

 

 

442

 

 

 

3

 

 

 

10

 

Other operating

 

 

1,307

 

 

 

1,243

 

 

 

1,118

 

 

 

663

 

 

 

796

 

Total noninterest expense

 

 

16,470

 

 

 

14,725

 

 

 

23,832

 

 

 

10,070

 

 

 

10,005

 

Net income (loss) before income tax expense

 

 

7,570

 

 

 

6,126

 

 

 

(1,243

)

 

 

4,210

 

 

 

4,178

 

Income tax (benefit) expense

 

 

1,814

 

 

 

1,346

 

 

 

(535

)

 

 

554

 

 

 

665

 

Net income (loss)

 

$

5,756

 

 

$

4,780

 

 

$

(708

)

 

$

3,656

 

 

$

3,513

 

Weighted average shares - basic

 

 

17,663,992

 

 

 

17,783,239

 

 

 

17,509,525

 

 

 

12,040,229

 

 

 

11,845,822

 

Weighted average shares - diluted

 

 

18,650,706

 

 

 

18,830,933

 

 

 

18,716,562

 

 

 

13,113,775

 

 

 

13,067,223

 

Net income (loss) per share, basic

 

$

0.33

 

 

$

0.27

 

 

$

(0.04

)

 

$

0.30

 

 

$

0.30

 

Net income (loss) per share, diluted

 

 

0.31

 

 

 

0.25

 

 

 

(0.04

)

 

 

0.28

 

 

 

0.27

 

Balance Sheet Data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

156,085

 

 

$

120,321

 

 

$

105,443

 

 

$

52,589

 

 

$

58,222

 

Securities available-for-sale

 

 

194,957

 

 

 

233,691

 

 

 

243,808

 

 

 

187,469

 

 

 

183,364

 

Securities held-to-maturity

 

 

3,721

 

 

 

3,727

 

 

 

3,734

 

 

 

3,740

 

 

 

3,746

 

Loans held for sale

 

 

89,629

 

 

 

72,870

 

 

 

57,618

 

 

 

50,499

 

 

 

65,320

 

Total loans

 

 

1,440,617

 

 

 

1,467,786

 

 

 

1,429,794

 

 

 

1,073,870

 

 

 

1,046,525

 

Allowance for loan losses

 

 

(12,903

)

 

 

(12,959

)

 

 

(12,113

)

 

 

(15,218

)

 

 

(14,705

)

Total assets

 

 

2,018,421

 

 

 

2,035,811

 

 

 

1,963,883

 

 

 

1,416,907

 

 

 

1,401,181

 

Non-interest-bearing deposits

 

 

326,550

 

 

 

312,597

 

 

 

289,552

 

 

 

239,792

 

 

 

223,579

 

Interest-bearing deposits

 

 

1,396,220

 

 

 

1,366,205

 

 

 

1,280,456

 

 

 

886,611

 

 

 

921,435

 

Federal Home Loan Bank advances

 

 

10,000

 

 

 

75,000

 

 

 

125,000

 

 

 

125,000

 

 

 

95,000

 

Total liabilities

 

 

1,755,757

 

 

 

1,776,060

 

 

 

1,709,504

 

 

 

1,259,397

 

 

 

1,248,035

 

Shareholders' equity

 

$

262,664

 

 

$

259,751

 

 

$

254,379

 

 

$

157,510

 

 

$

153,146

 

Total shares of common stock outstanding

 

 

17,561,476

 

 

 

17,765,124

 

 

 

17,724,721

 

 

 

12,125,122

 

 

 

11,931,131

 

Total shares of preferred stock outstanding

 

 

878,048

 

 

 

878,048

 

 

 

878,048

 

 

 

878,048

 

 

 

878,048

 

Book value per share of common stock

 

$

14.44

 

 

$

14.11

 

 

$

13.84

 

 

$

12.25

 

 

$

12.08

 

Tangible book value per share of common stock*

 

 

11.87

 

 

 

11.55

 

 

 

11.25

 

 

 

11.74

 

 

 

11.56

 

Market value per share of common stock

 

$

15.15

 

 

$

14.44

 

 

$

14.73

 

 

$

16.72

 

 

$

18.53

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

13.29

%

 

 

12.64

%

 

 

12.84

%

 

 

12.62

%

 

 

12.53

%

Tier 1 risk based capital

 

 

12.53

%

 

 

11.90

%

 

 

12.13

%

 

 

11.49

%

 

 

11.41

%

Common equity tier 1 capital

 

 

12.01

%

 

 

11.40

%

 

 

11.61

%

 

 

10.83

%

 

 

10.73

%

Leverage

 

 

11.01

%

 

 

10.97

%

 

 

11.06

%

 

 

11.02

%

 

 

10.87

%

_____________________

*This metric is a non-GAAP financial measure.  See below for discussion and reconciliation to the most directly comparable GAAP financial measure.

 

This information is preliminary and based on company data available at the time of the presentation.

 


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Selected Quarterly Financial Data (unaudited) (dollars in thousands, except share data)

Second Quarter 2019 Earnings Release

 

 

Five Quarter Comparison

 

 

 

6/30/19

 

 

3/31/19

 

 

12/31/18

 

 

9/30/18

 

 

6/30/18

 

Average Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

93,523

 

 

$

83,689

 

 

$

83,560

 

 

$

62,787

 

 

$

63,064

 

Investment securities

 

 

228,283

 

 

 

251,631

 

 

 

256,595

 

 

 

196,031

 

 

 

197,933

 

Loans held for sale

 

 

91,585

 

 

 

66,880

 

 

 

52,131

 

 

 

54,701

 

 

 

58,297

 

Loans

 

 

1,469,210

 

 

 

1,461,696

 

 

 

1,439,652

 

 

 

1,070,060

 

 

 

1,041,835

 

Assets

 

 

2,004,207

 

 

 

1,988,478

 

 

 

1,940,991

 

 

 

1,421,873

 

 

 

1,396,359

 

Interest bearing deposits

 

 

1,364,211

 

 

 

1,299,205

 

 

 

1,271,602

 

 

 

913,534

 

 

 

901,076

 

Deposits

 

 

1,678,240

 

 

 

1,588,317

 

 

 

1,579,250

 

 

 

1,147,274

 

 

 

1,138,400

 

Federal Home Loan Bank advances

 

 

42,088

 

 

 

117,278

 

 

 

102,304

 

 

 

109,728

 

 

 

99,121

 

Liabilities

 

 

1,743,010

 

 

 

1,731,373

 

 

 

1,695,181

 

 

 

1,265,610

 

 

 

1,244,824

 

Shareholders' equity

 

 

261,197

 

 

 

257,105

 

 

 

245,811

 

 

 

156,264

 

 

 

151,535

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets

 

 

1.15

%

 

 

0.97

%

 

 

(0.14

)%

 

 

1.02

%

 

 

1.01

%

Annualized return on average equity

 

 

8.84

%

 

 

7.54

%

 

 

(1.14

)%

 

 

9.28

%

 

 

9.30

%

Net interest margin (1)

 

 

3.68

%

 

 

3.75

%

 

 

3.89

%

 

 

3.35

%

 

 

3.46

%

Annualized Noninterest income to average assets

 

 

1.41

%

 

 

0.97

%

 

 

1.31

%

 

 

0.90

%

 

 

0.79

%

Efficiency ratio

 

 

68.51

%

 

 

67.74

%

 

 

98.88

%

 

 

68.22

%

 

 

69.71

%

Loans by Type (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

404,745

 

 

$

419,941

 

 

$

404,600

 

 

$

398,626

 

 

$

386,065

 

Commercial real estate - owner occupied

 

 

173,316

 

 

 

170,558

 

 

 

141,931

 

 

 

117,904

 

 

 

121,475

 

Commercial real estate - non-owner occupied

 

 

421,496

 

 

 

403,443

 

 

 

408,515

 

 

 

286,848

 

 

 

286,769

 

Construction and development

 

 

123,901

 

 

 

162,237

 

 

 

174,670

 

 

 

129,799

 

 

 

96,580

 

Consumer real estate

 

 

255,043

 

 

 

248,943

 

 

 

253,562

 

 

 

112,957

 

 

 

109,915

 

Consumer

 

 

26,704

 

 

 

26,241

 

 

 

25,615

 

 

 

8,274

 

 

 

9,671

 

Other

 

 

35,412

 

 

 

36,423

 

 

 

20,901

 

 

 

19,462

 

 

 

36,050

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

0.90

%

 

 

0.88

%

 

 

0.85

%

 

 

1.42

%

 

 

1.41

%

Allowance for loan losses to non-performing loans

 

 

894

%

 

 

757

%

 

 

583

%

 

 

271

%

 

 

271

%

Nonaccrual loans

 

$

1,443

 

 

$

1,712

 

 

$

2,078

 

 

$

5,610

 

 

$

5,419

 

Troubled debt restructurings

 

 

1,238

 

 

 

1,255

 

 

 

1,391

 

 

 

1,146

 

 

 

1,173

 

Loans - over 89 days past due and accruing

 

 

302

 

 

 

-

 

 

 

214

 

 

 

215

 

 

 

216

 

Total non-performing loans

 

 

1,443

 

 

 

1,712

 

 

 

2,078

 

 

 

5,610

 

 

 

5,419

 

OREO and repossessed assets

 

 

914

 

 

 

1,038

 

 

 

988

 

 

 

-

 

 

 

-

 

Total non-performing assets

 

 

2,357

 

 

 

2,750

 

 

 

3,066

 

 

 

5,610

 

 

 

5,419

 

Non-performing loans to total loans

 

 

0.10

%

 

 

0.12

%

 

 

0.15

%

 

 

0.52

%

 

 

0.52

%

Non-performing assets to total assets

 

 

0.12

%

 

 

0.14

%

 

 

0.16

%

 

 

0.40

%

 

 

0.39

%

Non-performing assets to total loans and OREO

 

 

0.16

%

 

 

0.19

%

 

 

0.21

%

 

 

0.52

%

 

 

0.52

%

Annualized net charge-offs (recoveries) to average loans

 

 

0.02

%

 

 

0.01

%

 

 

1.27

%

 

 

(0.01

)%

 

 

0.01

%

Net charge-offs (recoveries)

 

$

56

 

 

$

40

 

 

$

4,620

 

 

$

(32

)

 

$

27

 

Interest Rates and Yields:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

5.44

%

 

 

5.49

%

 

 

5.49

%

 

 

5.00

%

 

 

5.04

%

Securities (1)

 

 

3.22

%

 

 

3.20

%

 

 

3.30

%

 

 

2.85

%

 

 

2.82

%

Total interest-earning assets (1)

 

 

5.00

%

 

 

5.06

%

 

 

5.02

%

 

 

4.58

%

 

 

4.58

%

Deposits

 

 

1.39

%

 

 

1.31

%

 

 

1.12

%

 

 

1.22

%

 

 

1.11

%

Borrowings and repurchase agreements

 

 

3.09

%

 

 

2.85

%

 

 

2.76

%

 

 

2.53

%

 

 

2.53

%

Total interest-bearing liabilities

 

 

1.75

%

 

 

1.71

%

 

 

1.50

%

 

 

1.64

%

 

 

1.51

%

Other Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

 

290

 

 

 

289

 

 

 

286

 

 

 

185

 

 

 

183

 

_____________________

 

This information is preliminary and based on company data available at the time of the presentation.

 

(1)  Net Interest Margin, Securities yields, and Total interest-earning asset yields are calculated on a tax-equivalent basis


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Analysis of Interest Income and Expense, Rates and Yields (unaudited) (dollars in thousands)

Second Quarter 2019 Earnings Release

 

For the Three Months Ended June 30,

 

 

 

2019

 

 

2018

 

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,469,210

 

 

$

19,931

 

 

 

5.44

%

 

$

1,041,835

 

 

$

13,090

 

 

 

5.04

%

Loans held for sale

 

 

91,585

 

 

 

1,068

 

 

 

4.68

%

 

 

58,297

 

 

 

706

 

 

 

4.86

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities (2)

 

 

175,742

 

 

 

1,379

 

 

 

3.14

%

 

 

155,552

 

 

 

1,071

 

 

 

2.76

%

Investment securities exempt from

   federal income tax (3)

 

 

52,541

 

 

 

363

 

 

 

3.50

%

 

 

42,381

 

 

 

257

 

 

 

3.07

%

Total securities

 

 

228,283

 

 

 

1,742

 

 

 

3.22

%

 

 

197,933

 

 

 

1,328

 

 

 

2.82

%

Cash balances in other banks

 

 

75,485

 

 

 

411

 

 

 

2.18

%

 

 

50,335

 

 

 

211

 

 

 

1.68

%

Funds sold

 

 

767

 

 

 

6

 

 

 

2.96

%

 

 

2,898

 

 

 

19

 

 

 

2.57

%

Total interest-earning assets

 

 

1,865,330

 

 

 

23,158

 

 

 

5.00

%

 

 

1,351,298

 

 

 

15,354

 

 

 

4.58

%

Noninterest-earning assets

 

 

138,877

 

 

 

 

 

 

 

 

 

 

 

45,061

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,004,207

 

 

 

 

 

 

 

 

 

 

$

1,396,359

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

467,326

 

 

 

1,827

 

 

 

1.57

%

 

$

279,705

 

 

 

892

 

 

 

1.28

%

Savings and money market deposits

 

 

479,012

 

 

 

1,782

 

 

 

1.49

%

 

 

428,330

 

 

 

1,413

 

 

 

1.32

%

Time deposits

 

 

417,873

 

 

 

2,217

 

 

 

2.13

%

 

 

193,041

 

 

 

834

 

 

 

1.73

%

Total interest-bearing deposits

 

 

1,364,211

 

 

 

5,826

 

 

 

1.71

%

 

 

901,076

 

 

 

3,139

 

 

 

1.40

%

Borrowings and repurchase agreements

 

 

42,117

 

 

 

324

 

 

 

3.09

%

 

 

99,286

 

 

 

628

 

 

 

2.53

%

Total interest-bearing liabilities

 

 

1,406,328

 

 

 

6,150

 

 

 

1.75

%

 

 

1,000,362

 

 

 

3,767

 

 

 

1.51

%

Noninterest-bearing deposits

 

 

314,029

 

 

 

 

 

 

 

 

 

 

 

237,324

 

 

 

 

 

 

 

 

 

Total funding sources

 

 

1,720,357

 

 

 

 

 

 

 

 

 

 

 

1,237,686

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

22,653

 

 

 

 

 

 

 

 

 

 

 

7,138

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

261,197

 

 

 

 

 

 

 

 

 

 

 

151,535

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,004,207

 

 

 

 

 

 

 

 

 

 

$

1,396,359

 

 

 

 

 

 

 

 

 

Net interest spread (4)

 

 

 

 

 

 

 

 

 

 

3.25

%

 

 

 

 

 

 

 

 

 

 

3.07

%

Net interest income/margin (5)

 

 

 

 

 

$

17,008

 

 

 

3.68

%

 

 

 

 

 

$

11,587

 

 

 

3.46

%


 

(1)

Average loan balances include nonaccrual loans.  Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(2)

Taxable investment securities include restricted equity securities.

(3)

Yields on tax exempt securities, total securities, and total interest-earning assets are shown on a tax equivalent basis.

(4)

Net interest spread is the average yield on total average interest-earning assets minus the average rate on total average interest-bearing liabilities.

(5)

Net interest margin is annualized net interest income calculated on a tax equivalent basis divided by total average interest-earning assets for the period.

This information is preliminary and based on company data available at the time of the presentation.

 

 

 

 

 

 


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Non-GAAP Financial Measures (unaudited) (dollars in thousands except share data)

Second Quarter 2019 Earnings Release

 

Three Months Ended

 

 

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

Operating net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

5,756

 

 

$

4,780

 

 

$

(708

)

 

$

3,656

 

 

$

3,513

 

Add:  merger related expenses

 

 

1,711

 

 

 

594

 

 

 

8,929

 

 

 

540

 

 

 

335

 

Less: income tax impact of merger related expenses

 

 

(447

)

 

 

(155

)

 

 

(1,985

)

 

 

(141

)

 

 

(88

)

Operating net income

 

$

7,020

 

 

$

5,219

 

 

$

6,236

 

 

$

4,055

 

 

$

3,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating diluted net income per

   share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income

 

$

7,020

 

 

$

5,219

 

 

$

6,236

 

 

$

4,055

 

 

$

3,760

 

Weighted average shares - diluted

 

 

18,650,706

 

 

 

18,830,933

 

 

 

18,716,562

 

 

 

13,113,775

 

 

 

13,067,223

 

Operating diluted net income

   per share of common stock

 

$

0.38

 

 

$

0.28

 

 

$

0.33

 

 

$

0.31

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating annualized return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income

 

$

7,020

 

 

$

5,219

 

 

$

6,236

 

 

$

4,055

 

 

$

3,760

 

Average assets

 

$

2,004,207

 

 

$

1,988,478

 

 

$

1,940,991

 

 

$

1,421,873

 

 

$

1,396,359

 

Operating annualized return on

   average assets

 

 

1.40

%

 

 

1.06

%

 

 

1.27

%

 

 

1.13

%

 

 

1.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating annualized return on

   average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

261,197

 

 

$

257,105

 

 

$

245,811

 

 

$

156,264

 

 

$

151,535

 

Less: average intangible assets

 

 

(45,456

)

 

 

(45,890

)

 

 

(45,687

)

 

 

(6,220

)

 

 

(6,228

)

Average tangible equity

 

 

215,741

 

 

 

211,215

 

 

 

200,124

 

 

 

150,044

 

 

 

145,307

 

Operating net income

 

$

7,020

 

 

$

5,219

 

 

$

6,236

 

 

$

4,055

 

 

$

3,760

 

Operating annualized return on

   average tangible equity

 

 

13.05

%

 

 

10.02

%

 

 

12.36

%

 

 

10.72

%

 

 

10.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

16,470

 

 

$

14,725

 

 

$

23,832

 

 

$

10,070

 

 

$

10,005

 

Less:  merger related expenses

 

 

(1,711

)

 

 

(594

)

 

 

(8,929

)

 

 

(540

)

 

 

(335

)

Total operating noninterest expense

 

 

14,759

 

 

 

14,131

 

 

 

14,903

 

 

 

9,530

 

 

 

9,670

 

Net interest income

 

 

17,008

 

 

 

17,002

 

 

 

17,716

 

 

 

11,543

 

 

 

11,587

 

Total noninterest income

 

 

7,032

 

 

 

4,735

 

 

 

6,387

 

 

 

3,218

 

 

 

2,765

 

Total revenues

 

$

24,040

 

 

$

21,737

 

 

$

24,103

 

 

$

14,761

 

 

$

14,352

 

Operating efficiency ratio:

 

 

61.39

%

 

 

65.01

%

 

 

61.83

%

 

 

64.56

%

 

 

67.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

Tangible Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

262,664

 

 

$

259,751

 

 

$

254,379

 

 

$

157,510

 

 

$

153,146

 

Less: intangible assets

 

 

(45,199

)

 

 

(45,618

)

 

 

(46,048

)

 

 

(6,219

)

 

 

(6,222

)

Tangible equity

 

$

217,465

 

 

$

214,133

 

 

$

208,331

 

 

$

151,291

 

 

$

146,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity

 

$

217,465

 

 

$

214,133

 

 

$

208,331

 

 

$

151,291

 

 

$

146,924

 

Less: preferred equity

 

 

(9,000

)

 

 

(9,000

)

 

 

(9,000

)

 

 

(9,000

)

 

 

(9,000

)

Tangible common equity

 

$

208,465

 

 

$

205,133

 

 

$

199,331

 

 

$

142,291

 

 

$

137,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

208,465

 

 

$

205,133

 

 

$

199,331

 

 

$

142,291

 

 

$

137,924

 

Total shares of common stock outstanding

 

 

17,561,476

 

 

 

17,765,124

 

 

 

17,724,721

 

 

 

12,125,122

 

 

 

11,931,131

 

Tangible book value per share of common stock

 

$

11.87

 

 

$

11.55

 

 

$

11.25

 

 

$

11.74

 

 

$

11.56

 

 



 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Non-GAAP Financial Measures (unaudited) (dollars in thousands except share data)

Second Quarter 2019 Earnings Release

 

 

 

Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

Operating net income:

 

 

 

 

 

 

 

 

Net income

 

$

10,535

 

 

$

6,707

 

Add:  merger related expenses

 

 

2,305

 

 

 

335

 

Less: income tax impact of merger related expenses

 

 

(603

)

 

 

(88

)

Operating net income

 

$

12,237

 

 

$

6,954

 

 

 

 

 

 

 

 

 

 

Operating diluted net income per

   share of common stock:

 

 

 

 

 

 

 

 

Operating net income

 

$

12,237

 

 

$

6,954

 

Weighted average shares - diluted

 

 

18,740,322

 

 

 

13,021,744

 

Operating diluted net income

   per share of common stock

 

$

0.65

 

 

$

0.53

 

 

 

 

 

 

 

 

 

 

Operating annualized return on average assets:

 

 

 

 

 

 

 

 

Operating net income

 

$

12,237

 

 

$

6,954

 

Average assets

 

$

1,996,386

 

 

$

1,373,869

 

Operating annualized return on

   average assets

 

 

1.24

%

 

 

1.02

%

 

 

 

 

 

 

 

 

 

Operating annualized return on

   average tangible equity:

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

259,162

 

 

$

149,914

 

Less: average intangible assets

 

 

(45,672

)

 

 

(6,233

)

Average tangible equity

 

 

213,490

 

 

 

143,681

 

Operating net income

 

$

12,237

 

 

$

6,954

 

Operating annualized return on

   average tangible equity

 

 

11.56

%

 

 

9.76

%

 

 

 

 

 

 

 

 

 

Operating efficiency ratio:

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

31,196

 

 

$

19,586

 

Less:  merger related expenses

 

 

(2,305

)

 

 

(335

)

Total operating noninterest expense

 

 

28,891

 

 

 

19,251

 

Net interest income

 

 

34,010

 

 

 

22,433

 

Total noninterest income

 

 

11,767

 

 

 

5,854

 

Total revenues

 

$

45,777

 

 

$

28,287

 

Operating efficiency ratio:

 

 

63.11

%

 

 

68.06

%

 

 

 

 

cstr-ex992_54.pptx.htm

Slide 1

Second Quarter 2019 Earnings Call July 26, 2019 Exhibit 99.2

Slide 2

Terminology The terms “we,” “our,” “us,” “the Company,” “CSTR” and “CapStar” that appear in this presentation refer to CapStar Financial Holdings, Inc. and its wholly owned subsidiary, CapStar Bank. The terms “CapStar Bank,” “the Bank” and “our Bank” that appear in this presentation refer to CapStar Bank. Contents of Presentation Except as is otherwise expressly stated in this presentation, the contents of this presentation are presented as of the date on the front cover of this presentation. Market Data Market data used in this presentation has been obtained from government and independent industry sources and publications available to the public, sometimes with a subscription fee, as well as from research reports prepared for other purposes. Industry publications and surveys and forecasts generally state that the information contained therein has been obtained from sources believed to be reliable. CSTR did not commission the preparation of any of the sources or publications referred to in this presentation. CSTR has not independently verified the data obtained from these sources, and, although CSTR believes such data to be reliable as of the dates presented, it could prove to be inaccurate. Forward-looking information obtained from these sources is subject to the same qualifications and the additional uncertainties regarding the other forward-looking statements in this presentation. Non-GAAP Disclaimer This presentation includes the following financial measures that have been prepared other than in accordance with generally accepted accounting principles in the United States (“non-GAAP financial measures”): pre-tax, pre-provision net income, pre-tax, pre-provision return on average assets, tangible equity, tangible common equity, tangible assets, return on average tangible equity, return on average tangible common equity, book value per share (as adjusted), tangible book value per share (as reported and as adjusted), tangible equity to tangible assets, tangible common equity to tangible assets and adjusted shares outstanding at the end of the period. CSTR non-GAAP financial measures (i) provide useful information to management and investors that is supplementary to its financial condition, results of operations and cash flows computed in accordance with GAAP, (ii) enable a more complete understanding of factors and trends affecting CSTR’s business, and (iii) allow investors to evaluate CSTR’s performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators; however, CSTR acknowledges that its non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use. See the Appendix to this presentation for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. Disclaimers

Slide 3

Certain statements in this presentation are forward-looking statements that reflect our current views with respect to, among other things, future events and our financial and operational 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,” “aspire,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “roadmap,” “goal,” “target,” “guidance,” “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. The inclusion of these forward-looking statements should not be regarded as a representation by us or any other person that such expectations, estimates and projections will be achieved. 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. There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following: The acceptance by customers of Athens of the Company’s products and services; the ability of the Company to meet expectations regarding the benefits, costs, synergies, and financial and operational impact of the Athens merger; the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Athens merger will not be realized or will not be realized as expected; the possibility that the Athens merger integration may be more expensive or take more time to complete than anticipated; the opportunities to enhance market share in certain markets and acceptance of the Company generally in new markets; economic conditions (including interest rate environment, government economic and monetary policies, the strength of global financial markets and inflation and deflation) that impact the financial services industry as a whole and/or our business; the concentration of our business in the Nashville metropolitan statistical area (“MSA”) and in Tennessee, and the effect of changes in the economic, political and environmental conditions on this market; increased competition in the financial services industry, locally, regionally or nationally, which may adversely affect pricing and the other terms offered to our clients; an increase in the cost of deposits, loss of deposits or a change in the deposit mix, which could increase our cost of funding; an increase in the costs of capital, which could negatively affect our ability to borrow funds, successfully raise additional capital or participate in strategic acquisition opportunities; our dependence on our management team and board of directors and changes in our management and board composition; our reputation in the community; our ability to execute our strategy and to achieve our loan ROAA and efficiency ratio goals, hire seasoned bankers, loan and deposit growth through organic growth and strategic acquisitions; credit risks related to the size of our borrowers and our ability to adequately identify, assess and limit our credit risk; our concentration of large loans to a small number of borrowers; the significant portion of our loan portfolio that originated during the past two years and therefore may less reliably predict future collectability than older loans; the adequacy of reserves (including our allowance for loan losses) and the appropriateness of our methodology for calculating such reserves; non-performing loans and leases; non-performing assets; charge-offs, non-accruals, troubled debt restructurings, impairments and other credit-related issues; adverse trends in the healthcare service industry, which is an integral component of our market’s economy; our management of risks inherent in our commercial real estate loan portfolio, and the risk of a prolonged downturn in the real estate market, which could impair the value of our collateral and our ability to sell collateral upon any foreclosure; governmental legislation and regulation, including changes in the nature and timing of the adoption and effectiveness of new requirements under the Dodd-Frank Act of 2010, as amended, Basel guidelines, capital requirements, accounting regulation or standards and other applicable laws and regulations; the impact of the Tax Cuts and Job Act of 2017, as amended, on the Company and its financial performance and results of operations; the loss of large depositor relationships, which could force us to fund our business through more expensive and less stable sources; operational and liquidity risks associated with our business, including liquidity risks inherent in correspondent banking; volatility in interest rates and our overall management of interest rate risk, including managing the sensitivity of our interest-earning assets and interest-bearing liabilities to interest rates, and the impact to our earnings from a change in interest rates; the potential for our bank’s regulatory lending limits and other factors related to our size to restrict our growth and prevent us from effectively implementing our business strategy; strategic acquisitions we may undertake to achieve our goals; the sufficiency of our capital, including sources of capital and the extent to which we may be required to raise additional capital to meet our goals; fluctuations in the fair value of our investment securities that are beyond our control; deterioration in the fiscal position of the U.S. government and downgrades in Treasury and federal agency securities; potential exposure to fraud, negligence, computer theft and cyber-crime; the adequacy of our risk management framework; our dependence on our information technology and telecommunications systems and the potential for any systems failures or interruptions; threats to and breaches of our information technology systems and data security, including cyber-attacks; our dependence upon outside third parties for the processing and handling of our records and data; our ability to adapt to technological change; the financial soundness of other financial institutions; our exposure to environmental liability risk associated with our lending activities; our engagement in derivative transactions; our involvement from time to time in legal proceedings and examinations and remedial actions by regulators; the susceptibility of our market to natural disasters and acts of God; and the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting. The foregoing factors should not be construed as exhaustive and should be read in conjunction with those factors that are detailed from time to time in the Company’s periodic and current reports filed with the Securities and Exchange Commission, including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 under the headings “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from our forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this presentation, and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect us. Safe Harbor Statements

Slide 4

Operating EPS(1) of $0.38 which includes $0.04 for the implementation of a hedging program for residential mortgage loans originated with the intent to sell. Excluding this, we have 17.2% year-over year EPS growth. Operating Return on Average Assets(1) of 1.40%; ROATE of 13.05%. Annualized AVG Deposit growth of 22.7% over 1Q19. Noninterest Income to Average Assets of 1.41% driven predominately by Mortgage and TriNet Fees. Current Criticized and Classified loans continue to be at a low level. Second Quarter 2019 Highlights Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items as outlined in the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation using a blended statutory income tax rate of 26.14% excluding non-deductible one-time merger related items.

Slide 5

CapStar was named to the list of the Tennessean’s Top Workplaces 2019. CapStar East Tennessee was recognized by The Daily Post-Athenian as the “Best of the Best” TOP Workplaces 2019. CapStar was awarded Preferred Lending Program status from the Office of Credit Risk Management, a division of the Small Business Administration. CapStar earned a Bauer Five-Star rating from BauerFinancial based on capital adequacy, asset quality, profitability and liquidity. CapStar is a Greenwich CX Leader in U.S. Commercial Small Business Banking recognizing leadership in the increasingly important field of customer experience. CapStar Recognition in the Marketplace

Slide 6

Sound, Profitable, Growth Financial Metrics - 2Q19 Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items as outlined in the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation using a blended statutory income tax rate of 26.14% excluding non-deductible one-time merger related items. Efficiency ratio is Noninterest expense divided by the sum of net interest income and noninterest income Calculated on a tax equivalent basis.     Operating Metrics1 2Q19 1Q19 2Q18                     Soundness Allowance for Loan Losses to Total Loans 0.90% 0.88% 1.41% Net Charge-Offs to Average Loans (Periods Annualized) 0.02% 0.01% 0.01% Non-Performing Assets/Assets 0.12% 0.14% 0.39% Total Risk Based Capital Ratio 13.29% 12.64% 12.53% Tangible Equity / Tangible Assets 11.02% 10.76% 10.53% Profitability   Return on Average Assets (ROAA) 1.40% 1.06% 1.08%   Return on Average Equity (ROAE) 10.78% 8.23% 9.95%   Return on Average Tangible Equity (ROATE) 13.05% 10.02% 10.38%   Efficiency Ratio2 61.39% 65.01% 67.38%   Net Interest Margin3 (tax equivalent basis) 3.68% 3.75% 3.46%                         Growth Operating Net Income $7.02 $5.22 $3.76 Diluted EPS $0.38 $0.28 $0.29 Tangible Book Value per Share $11.87 $11.55 $11.56   Total Loans (Avg) $1,469 $1,462 $1,042   Total Deposits (Avg) $1,678 $1,588 $1,138   Total Assets (Avg) $2,004 $1,988 $1,396

Slide 7

Deposit Growth and Costs Avg Deposit balances grew 22.7% on an annualized basis from 1Q19. EOP Deposits grew 10.5% on an annualized basis from 1Q19. Excluding Day 1 deposits from Athens, organic average deposit growth was 11.9% vs. 2Q18. Fed Funds 1.25% Fed Funds 1.50% Fed Funds 1.75% Fed Funds 2.00% Fed Funds 2.25% *Annualized % change from 1Q19 to 2Q19       2Q19 Change Vs. 1Q19* Change Vs. 2Q18 $ in millions $ $ % $ % Balance Sheet (EOP Balances) Non-Interest Bearing $ 327 $ 14 17.9% $ 103 46.1% Interest Checking (NOW) 491 41 36.2% 199 68.3% Savings & Money Market 508 16 12.9% 86 20.4% Time Deposit's under $100K 105 (15) -49.2% 63 151.9% Time Deposit's over $100K 292 (12) -15.6% 127 76.1% Deposits $ 1,723 $ 44 10.5% $ 578 50.5%

Slide 8

Loan Growth Avg Loans increased 2.1% on an annualized basis from 1Q19. Excluding Day 1 loans from Athens, organic average loan growth is 7.9% over 2Q18. Total “in market” growth was 10.3% excluding Athens vs. 2Q18 while our “out of market” loans declined $46MM from $124MM in 2Q18 to $78MM over the same period. *Annualized % change from 1Q19 to 2Q19       2Q19 Change Vs. 1Q19* Change Vs. 2Q18 $ in millions $ $ % $ % Balance Sheet (EOP Balances) Commercial and Industrial $ 405 $ (15) -14.5% $ 19 4.8% Commercial Real Estate (Non Owner Occupied) 422 18 17.9% 135 47.0% Commercial Real Estate (Owner Occupied) 173 3 6.7% 52 42.7% Consumer Real Estate 255 6 9.8% 145 132.0% Construction & Land Development 124 (38) -94.8% 27 28.3% Consumer 27 0 7.1% 17 176.1% Other 35 (1) -11.1% (1) -1.8% Total Loans $ 1,441 $ (27) -7.4% $ 394 37.7%

Slide 9

Credit Quality The current reserve of $12.9MM plus the $4.4MM fair value mark on acquired loans equates to a 1.20% reserve/loans. Criticized and Classified Loans remain at low levels. Average criticized and classified borrower credit balance is $300K. Current NPAs/Assets remain at a low level.

Slide 10

Loan Yields The yield on new loan production in 2Q19 was 5.55%. The last 3 quarters of new loan production yields are above our portfolio average. The average 1 month Libor rate was 2.45% and down 5 bps from the first quarter. Loan Yield Rollforward 1Q19 (Avg) 5.49% Decrease in Purchase Accounting (0.02%) Loan Volume/Mix (0.02%) Decrease in Loan Fees (0.01%) 2Q19 (Avg) 5.44%

Slide 11

Net Interest Margin(1) Our NIM was 3.68% and decreased 7 bps. We have taken a number of actions to better position the balance sheet in a rates down scenario. EOP loan to deposit ratio decreased to 93.0% with loan payoffs late in the quarter. Net Interest Margin     1Q19 (Avg) 3.75% Increase in Deposit Balances and Costs (0.14%) Decrease in Investment Balances (0.05%) Decrease in Loan Yields (0.04%) Increase in Loan HFI/HFS Balances 0.07% Decrease in Borrowing Balances 0.09% 2Q19 (Avg) 3.68% Calculated on a tax equivalent basis

Slide 12

IRR Summary Like most of the industry, we have interest rate risk; we are in the range of peers: We have taken the following actions to mitigate risk in a rates down scenario: Emphasized fixed rate lending with relationship managers. Restructured $45MM of securities during the quarter, lowered floating rate allocation of securities portfolio to 6% and extended duration slightly to 3.5 years. Unwound $20MM notional of fixed to floating interest rate swaps. Lowered rates on time deposits and shortened duration of wholesale liabilities to under 3 months. Relationship managers are proactively meeting with clients regarding opportunities to optimize deposit costs with potential rate cuts. Source: S&P Global *Percentage change is for a DN 50bps shock Name Ticker 3/31/2019 DN 100 UP 100 Atlantic Capital ACBI -6.91% 6.83% Pinnacle PNFP -5.30% 4.10% First Bank FBK -4.90% 0.80% Crescom CARO -3.90% 0.70% Southern First SFST -3.53% -0.46% CapStar CSTR -3.50% 1.60% First TN* FHN -2.70% 5.20% Renasant RNST -2.69% 1.96% Cadence CADE -0.98% 3.98% Franklin Synergy FSB 0.84% -1.40% Reliant RBNC 1.70% -1.00% Our loan portfolio profile has changed with the acquisition of Athens:

Slide 13

Noninterest Income Treasury Management and other Deposit Service Charges continue to grow. Net loss on sale of securities due to repositioning of Investment Portfolio with anticipated rate cuts. Tri-Net fees of $1MM. Mortgage income predominantly due to higher volumes and the implementation of forward rate locks and mandatory delivery vs. selling at best efforts ($912K). Other fee businesses (Debit card Interchange, Wealth, BOLI, Title and Finance company) continue to demonstrate growth.   Three Months Ended (Dollars in thousands) June 30, March 31, December 31, September 30, June 30, 2019 2019 2018 2018 2018 Noninterest Income  Treasury Management and Other Deposit Service Charges $ 813 $ 798 $ 793 $ 528 $ 427 Net Gain (Loss) on Sale of Securities (121) 12 1 (1) 3 Tri-Net Fees 1,024 641 276 374 325 Mortgage Banking Income 3,087 1,385 1,324 1,634 1,383 Other 2,229 1,899 3,993 683 627 Total Noninterest Income $ 7,032 $ 4,735 $ 6,387 $ 3,218 $ 2,765 Average Assets 2,004,207 1,988,478 1,940,991 1,421,873 1,396,359 Noninterest Income / Average Assets 1.41% 0.97% 1.31% 0.90% 0.79%    Noninterest Income was 1.41% of Average Assets.

Slide 14

Noninterest Expense .42 Three Months Ended (Dollars in thousands) June 30, March 31, December 31, September 30, June 30, 2019 2019 2018 2018 2018 Noninterest Expense  Salaries and Employee Benefits $ 8,563 $ 8,432 $ 9,475 $ 6,514 $ 6,340 Data Processing & Software 1,862 1,474 1,424 803 810 Professional Fees 501 543 534 255 344 Occupancy 809 883 736 544 535 Equipment 1,026 852 810 520 602 Regulatory Fees 272 274 364 228 233 Merger Related Expenses 1,711 594 8,929 540 335 Amortization of Intangibles 419 430 442 3 10 Other Operating 1,307 1,243 1,118 663 796 Total Noninterest Expense $ 16,470 $ 14,725 $ 23,832 $ 10,070 $ 10,005 Efficiency Ratio 68.51% 67.74% 98.88% 68.22% 69.71% Average Assets $ 2,004,207 $ 1,988,478 $ 1,940,991 $ 1,421,873 $ 1,396,359 Noninterest Expense / Average Assets 3.30% 3.00% 4.87% 2.81% 2.87% FTE 290 289 286 185 183    Operating Noninterest Expense(1) $ 14,759 $ 14,131 $ 14,903 $ 9,530 $ 9,670 Operating Efficiency Ratio(1) 61.39% 65.01% 61.83% 64.56% 67.38% Operating Noninterest Expense / Average Assets(1) 2.95% 2.88% 3.05% 2.66% 2.78% Operating Efficiency Ratio of 61.39% was in line with previously provided guidance. (1) Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items as outlined in the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation using a blended statutory income tax rate of 26.14% excluding non-deductible one-time merger related items.             Data Processing, Software and Equipment were elevated over the prior quarter due to the following: $50K of one-time expenses. $100K of “bubble” expenses for two managed IT providers; one vendor goes away in 4Q19. $200K of Equipment upgrades in East TN. Implemented new modules for enhanced customer experience. Majority of Merger expenses are complete.

Slide 15

All of our capital ratios increased from the prior quarter and are above regulatory guidelines. Shares repurchases: 2Q19: 219,600 CSTR shares in 2Q19 at an average price of $15.47 per share. YTD 2019: 375,000 CSTR shares at an average price of $15.53 per share. Paid quarterly cash dividend of $0.05/share to all shareholders on May 24, 2019. *Reconciliation provided in non-GAAP tables in the Appendix at the end of this presentation. Capital Ratios 6/30/19   3/31/19   12/31/18   9/30/18   "Well Capitalized" Guidelines                     Tangible Equity / Tangible Assets* 11.02%   10.76%   10.86%   10.72%   NA Tangible Common Equity / Tangible Assets* 10.56%   10.31%   10.39%   10.09%   NA Leverage 11.01%   10.97%   11.06%   11.02%   ≥ 5.00% Tier 1 Risk Based Capital 12.53%   11.90%   12.13%   11.49%   ≥ 8.00% Total Risk Based Capital 13.29%   12.64%   12.84%   12.62%   ≥ 10.00% Draft Capital

Slide 16

CapStar’s strategy remains one of sound, profitable growth with an overall objective of becoming a high performing financial institution: Continuing to build out a client-centric model committed to serving local consumers, small and medium sized businesses and their owners and employees in our target markets. Expanding market share in Middle and East Tennessee. Building a consistent and stable earnings franchise. Improving our ability to grow stable, low cost deposits. Maintaining a sound credit profile. Exploring strategic and opportunistic M&A. Points of Emphasis

Slide 17

Appendix: Non-GAAP Reconciliations

Slide 18

  Three Months Ended (Dollars in thousands, except per share information) June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 TANGIBLE EQUITY Total Shareholders’ Equity $ 262,664 $ 259,751 $ 254,379 $ 157,510 $ 153,146 Less: Intangible Assets 45,199 45,618 46,048 6,219 6,222 Tangible Equity 217,465 214,133 208,331 151,291 146,924 TANGIBLE COMMON EQUITY Tangible Equity $ 217,465 $ 214,133 $ 208,331 $ 151,291 $ 146,924 Less: Preferred Equity 9,000 9,000 9,000 9,000 9,000 Tangible Common Equity 208,465 205,133 199,331 142,291 137,924 TANGIBLE EQUITY TO TANGIBLE ASSETS Tangible Equity $ 217,465 $ 214,133 $ 208,331 $ 151,291 $ 146,924 Total Assets 2,018,421 2,035,811 1,963,883 1,416,907 1,401,181 Less: Intangible Assets 45,199 45,618 46,048 6,219 6,222 Tangible Assets 1,973,223 1,990,193 1,917,835 1,410,689 1,394,959 Tangible Equity to Tangible Assets 11.02% 10.76% 10.86% 10.72% 10.53% TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS Tangible Common Equity $ 208,465 $ 205,133 $ 199,331 $ 142,291 $ 137,924 Tangible Assets 1,973,223 1,990,193 1,917,835 1,410,689 1,394,959 Tangible Common Equity to Tangible Assets 10.56% 10.31% 10.39% 10.09% 9.89% Non-GAAP Financial Measures

Slide 19

  Three Months Ended (Dollars in thousands, except per share information) June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 RETURN ON AVERAGE TANGIBLE EQUITY (ROATE) Total Average Shareholders’ Equity $ 261,197 $ 257,105 $ 245,811 $ 156,264 $ 151,535 Less: Average Intangible Assets 45,456 45,890 45,687 6,220 6,228 Average Tangible Equity 215,741 211,215 200,124 150,044 145,307 Net Income 5,756 4,780 (708) 3,656 3,513 Return on Average Tangible Equity (ROATE) 10.70% 9.18% -1.40% 9.67% 9.70% RETURN ON AVERAGE TANGIBLE COMMON EQUITY (ROATCE) Average Tangible Equity $ 215,741 $ 211,215 $ 200,124 $ 150,044 $ 145,307 Less: Preferred Equity 9,000 9,000 9,000 9,000 9,000 Average Tangible Common Equity 206,741 202,215 191,124 141,044 136,307 Net Income 5,756 4,780 (708) 3,656 3,513 Return on Average Tangible Common Equity (ROATCE) 11.17% 9.59% -1.47% 10.28% 10.34% Non-GAAP Financial Measures

Slide 20

  Three Months Ended (Dollars in thousands, except per share information) June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 TANGIBLE BOOK VALUE PER SHARE, REPORTED Tangible Common Equity $ 208,465 $ 205,133 $ 199,331 $ 142,291 $ 137,924 Shares of Common Stock Outstanding 17,561,476 17,765,124 17,724,721 12,125,122 11,931,131 Tangible Book Value Per Share, Reported $11.87 $11.55 $11.25 $11.74 $11.56 SHARES OUTSTANDING AT END OF PERIOD Shares of Common Stock Outstanding 17,561,476 17,765,124 17,724,721 12,125,122 11,931,131 Shares of Preferred Stock Outstanding 878,048 878,048 878,048 878,048 878,049 Total Shares Outstanding at End of Period 18,439,524 18,643,172 18,602,769 13,003,170 12,809,180 TANGIBLE BOOK VALUE PER SHARE, ADJUSTED Tangible Equity $ 217,465 $ 214,133 $ 208,331 $ 151,291 $ 146,924 Total Shares Outstanding at End of Period 18,439,524 18,643,172 18,602,769 13,003,170 12,809,180 Tangible Book Value Per Share, Adjusted $11.79 $11.49 $11.20 $11.63 $11.47 Non-GAAP Financial Measures

Slide 21

  Three Months Ended (Dollars in thousands, except per share information) June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 OPERATING NET INCOME Net Income $ 5,756 $ 4,780 $ (708) $ 3,656 $ 3,513 Add: Merger Related Expense 1,711 594 8,929 540 335 Less: Income Tax Impact (447) (155) (1,985) (141) (88) Operating Net Income 7,020 5,219 6,236 4,055 3,760 OPERATING DILUTED NET INCOME PER SHARE Operating Net Income $ 7,020 $ 5,219 $ 6,236 $ 4,055 $ 3,760 Average Diluted Shares Outstanding 18,650,706 18,830,933 18,716,562 13,113,775 13,067,223 Operating Diluted Net Income per Share $0.38 $0.28 $0.33 $0.31 $0.29 OPERATING RETURN ON AVERAGE ASSETS (ROAA) Operating Net Income $ 7,020 $ 5,219 $ 6,236 $ 4,055 $ 3,760 Total Average Assets 2,004,207 1,988,478 1,940,991 1,421,873 1,396,359 Operating Return on Average Assets (ROAA) 1.40% 1.06% 1.27% 1.13% 1.08% OPERATING RETURN ON AVERAGE TANGIBLE EQUITY (ROATE) Average Tangible Equity $ 215,741 $ 211,215 $ 200,124 $ 150,044 $ 145,307 Operating Net Income 7,020 5,219 6,236 4,055 3,760 Operating Return on Average Tangible Equity (ROATE) 13.05% 10.02% 12.36% 10.72% 10.38% Non-GAAP Financial Measures Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items as outlined in the non-GAAP reconciliation calculations above using a blended statutory income tax rate of 26.14% excluding non-deductible one-time merger related items.

Slide 22

  Three Months Ended (Dollars in thousands, except per share information) June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018 OPERATING NONINTEREST EXPENSE Noninterest Expense $ 16,470 $ 14,725 $ 23,832 $ 10,070 $ 10,005 Less: Merger Related Expense (1,711) (594) (8,929) (540) (335) Operating Noninterest Expense 14,759 14,131 14,903 9,530 9,670 OPERATING NONINTEREST EXPENSE / AVERAGE ASSETS Operating Noninterest Expense $ 14,759 $ 14,131 $ 14,903 $ 9,530 $ 9,670 Total Average Assets 2,004,207 1,988,478 1,940,991 1,421,873 1,396,359 Operating Noninterest Income / Average Assets 2.95% 2.88% 3.05% 2.66% 2.78% OPERATING EFFICIENCY RATIO Operating Noninterest Expense $ 14,759 $ 14,131 $ 14,903 $ 9,530 $ 9,670 Net Interest Income 17,008 17,002 17,716 11,543 11,587 Non Interest Income 7,032 4,735 6,387 3,218 2,765 Total Revenues 24,040 21,737 24,103 14,761 14,352 Operating Efficiency Ratio 61.39% 65.01% 61.83% 64.56% 67.38% Non-GAAP Financial Measures Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items as outlined in the non-GAAP reconciliation calculations above using a blended statutory income tax rate of 26.14% excluding non-deductible one-time merger related items.

Slide 23

CapStar Financial Holdings, Inc. 1201 Demonbreun Street, Suite 700 Nashville, TN 37203 Mail: P.O. Box 305065 Nashville, TN 37230-5065 (615) 732-6400 Telephone www.capstarbank.com (615) 732-6455 Email: ir@capstarbank.com Contact Information Investor Relations Executive Leadership Claire W. Tucker Chief Executive Officer CapStar Financial Holdings, Inc. (615) 732-6402 Email: ctucker@capstarbank.com Tim Schools President, CapStar Financial Holdings, Inc. President and Chief Executive Officer, CapStar Bank (615) 732-7449 Email: tkschools@capstarbank.com Rob Anderson Chief Financial and Administrative Officer CapStar Financial Holdings, Inc. (615) 732-6470 Email: randerson@capstarbank.com Corporate Headquarters

Slide 24