cstr-8k_20201022.htm
false 0001676479 0001676479 2020-10-22 2020-10-22

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

______________________________

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported): October 22, 2020

______________________________


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

 

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.

 

 

 


 


 

 

Section 2 – Financial Information

 

Item 2.02.  Results of Operations and Financial Condition.

 

On October 22, 2020, CapStar Financial Holdings, Inc. (the “Company”) issued an earnings release announcing its financial results for the second quarter ended September 30, 2020.  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 October 23, 2020 to discuss its financial results for the second quarter ended September 30, 2020.

 

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 October 22, 2020 by CapStar Financial Holdings, Inc.

99.2

 

Presentation for conference call to be conducted by CapStar Financial Holdings, Inc. on October 23, 2020.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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/ Denis J. Duncan

 

Denis J. Duncan

 

Chief Financial Officer

 

 

 

Date: October 22, 2020

 

3

cstr-ex991_6.htm

Exhibit 99.1

EARNINGS RELEASE

 

CONTACT

 

Denis J. Duncan

Chief Financial Officer

(615) 732-7492

 

 

 

CapStar Financial Holdings, Inc. Reports Third Quarter 2020 Results

 

 

NASHVILLE, TN, October 22, 2020 GlobeNewswire -- CapStar Financial Holdings, Inc. (“CapStar”) (NASDAQ:CSTR) today reported third quarter net income of $7.5 million and pre-tax pre-provision income of $11.7 million.  Diluted earnings per share were $0.34, a decrease of $0.01 from the third quarter of 2019. Return on average assets and return on average equity for the third quarter of 2020 was 0.98% and 9.26%, respectively.

 

Excluding merger-related charges of $2.5 million, diluted operating(1) earnings per share were $0.43, an increase of $0.07 from the third quarter of 2019. On an operating basis, return on average assets was 1.22% and return on average tangible common equity was 13.76%.  Net income and operating earnings for the quarter include a loss on previously terminated interest rate swaps of $1.9 million which will improve earnings through mid-2023 by approximately $700,000 per year, gain on sale of $394,000 for two dormant branches acquired in the Athens Federal acquisition, and provision for loan losses of $2.1 million.

 

“I am extremely proud of our team and continued accomplishments during what has been an unexpected and challenging year,” said Timothy K. Schools, President and Chief Executive Officer.  “Through a difficult economic and interest rate environment, we have remained focused on taking care of our customers, practicing sound risk management, and producing strong pre-tax pre-provision income, while continuing to invest in growth.  This quarter, our operating pre-tax pre-provision income to assets, excluding the swap related expense and branch gain on sale, rose to 2.06%.  This is the result of record mortgage banking revenue as well as improvements within the overall bank.  Importantly, we have made significant investments in growth with our Knoxville expansion, hiring of additional Middle Tennessee Relationship Managers, and our FCB acquisition.  Each of these present a substantial opportunity and have begun to capitalize on our non-customer PPP relationships.”

 

“While the economic and political outlook remain uncertain, we are observing stabilization and a gradual increase in economic activity.  Our credit quality remains strong as a result of sound underwriting, proactive portfolio management, and the benefits of economic stimulus.  As anticipated, we have seen an increase in our criticized loans due to the pandemic.  However, past dues remain stable and loan deferrals are now in place for only about 40 customers totaling 4.7% of total loans held for investment.  It has been inspiring to observe the commitment our employees have to serving our customers, communities, and shareholders during this challenging time.  Our team is energized and excited to build on the momentum we have put into place over the past year.”

 

Profitability

 

Operating annualized pre-tax pre-provision income to average assets for the three months ended September 30, 2020 was 1.86% compared to 1.70% for the same period in 2019.

 

Operating annualized return on average assets for the three months ended September 30, 2020 was 1.22% compared to 1.31% for the same period in 2019.

(1) Operating measures exclude merger-related expenses unrelated to CapStar’s normal operations. 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.


 

 

Operating annualized return on average tangible equity for the three months ended September 30, 2020 was 13.76% compared to 11.83% for the same period in 2019.

 

Adjusted for the terminated interest rate swaps, net interest margin was 2.98% compared to 3.66% for the same period in 2019. Increased cash due to significant deposit growth since March 31, 2020 negatively impacted net interest margin by 42 bps.

 

The operating efficiency ratio for the three months ended September 30, 2020 was 58.59% compared to 64.08% for the same period in 2019.

 

Growth

 

Pre-tax pre-provision earnings for the quarter ended September 30, 2020 increased 39.3% to $11.7 million, compared to $8.4 million for the quarter ended September 30, 2019.

 

Deposit growth for the quarter ended September 30, 2020, was $80.6 million or 12.8% annualized, subsequent to the FCB acquisition.

 

Loan growth for the quarter ended September 30, 2020, was $17.5 million or 3.7% annualized, subsequent to the FCB acquisition.

 

Tangible book value per share for the quarter ended September 30, 2020 increased 6.2% to $12.92, compared to $12.17 for the quarter ended September 30, 2019.

 

Soundness

 

The total risk-based capital ratio was 15.96% at September 30, 2020 compared to 13.46% at September 30, 2019.

 

The allowance for loan losses plus the fair value mark on acquired loans to total loans, less PPP loans, was 1.61%.

 

Non-performing assets to total loans and OREO were 0.16% at September 30, 2020 compared to 0.19% at September 30, 2019.

 

Annualized net charge offs to average loans were (0.00)% for the three months ended September 30, 2020 compared to (0.01)% for the same period in 2019.

 

Dividend

 

On October 22, 2020, the board of directors of CapStar approved a quarterly dividend of $0.05 per common share that will be paid on November 25, 2020 to shareholders of record of CapStar’s common stock as of the close of business on November 11, 2020.

 

Conference Call and Webcast Information

 

CapStar will host a conference call and webcast at 9:00 a.m. Central Time on Friday, October 23, 2020. During the call, management will review the third quarter results and operational highlights. Interested parties may listen to the call by dialing (844) 412-1002. The conference ID number is 5490625. 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 September 30, 2020, on a consolidated basis, CapStar had total assets of $3.02 billion, total loans of $1.91 billion, total deposits of $2.62 billion, and shareholders’ equity of $333.9 million. Visit www.capstarbank.com for more information.


 

FORWARD-LOOKING STATEMENTS

All statements, other than statements of historical fact, included in this release and any oral statements made regarding the subject of this release, including in the conference call referenced herein, that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are “forward-looking statements“ within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1955. The words “expect“, “anticipate”, “intend”, “may”, “should”, “plan”, “believe”, “seek“, “estimate“ and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to: (I) deterioration in the financial condition of borrowers of the Company and its subsidiaries, resulting in significant increases in loan losses and provisions for those losses; (II) the effects of the emergence of widespread health emergencies or pandemics, including the magnitude and duration of the Covid-19 pandemic and its impact on general economic and financial market conditions and on the Company’s customer’s business, results of operations, asset quality and financial condition; (III) the ability to grow and retain low-cost, core deposits and retain large, uninsured deposits, including during times when the Company is seeking to lower rates it pays on deposits; (IV) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on the Company’s results, including as a result of compression to net interest margin; (V) fluctuations or differences in interest rates on loans or deposits from those that the Company is modeling or anticipating, including as a result of the Company’s inability to better match deposit rates with the changes in the short term rate environment, or that affect the yield curve; (VI) difficulties and delays in integrating required businesses or fully realizing cost savings or other benefits from acquisitions; (VII) the Company‘s ability to profitably grow its business and successfully execute on its business plans; (VIII) any matter that would cause the Company to conclude that there was impairment of any asset, including goodwill or other intangible assets; (IX) the vulnerability of the Company’s network and online banking portals, and the systems of customers or parties with whom the Company contracts, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (X) the availability of and access to capital; (XI) adverse results (including costs, fines, reputational harm, inability to obtain necessary approvals, and/or other negative affects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the Covid-19 pandemic; and (XII) general competitive, economic, political and market conditions. Additional factors which could affect the forward-looking statements can be found in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with the SEC. The Company disclaims any obligation to update or revise any forward-looking statements contained in this press release (we speak only as of the date hereof ), whether as a result of new information, future events, or otherwise.

NON-GAAP MEASURES

This release includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). This financial information includes certain operating performance measures, which exclude merger-related and other charges that are not considered part of recurring operations. Such measures include: “Efficiency ratio – operating,” “Expenses – operating,” “Earnings per share – operating,” “Diluted earnings per share – operating,” “Tangible book value per share,” “Return on common equity – operating,” “Return on tangible common equity – operating,” “Return on assets – operating,” and “Tangible common equity to tangible assets.”

Management has included these non-GAAP measures because it believes these measures may provide useful supplemental information for evaluating CapStar’s underlying performance trends. Further, management uses these measures in managing and evaluating CapStar’s business and intends to refer to them in discussions about our operations and performance. Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in the exhibits to this presentation.


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

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

Third quarter 2020 Earnings Release

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

22,796

 

 

$

21,005

 

 

$

61,620

 

 

$

62,596

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,193

 

 

 

1,028

 

 

 

3,465

 

 

 

3,540

 

Tax-exempt

 

 

343

 

 

 

354

 

 

 

975

 

 

 

1,093

 

Federal funds sold

 

 

 

 

 

1

 

 

 

 

 

 

26

 

Restricted equity securities

 

 

139

 

 

 

183

 

 

 

421

 

 

 

584

 

Interest-bearing deposits in financial institutions

 

 

171

 

 

 

645

 

 

 

640

 

 

 

1,502

 

Total interest income

 

 

24,642

 

 

 

23,216

 

 

 

67,121

 

 

 

69,341

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

640

 

 

 

2,102

 

 

 

3,371

 

 

 

5,523

 

Savings and money market accounts

 

 

2,537

 

 

 

1,944

 

 

 

4,819

 

 

 

5,445

 

Time deposits

 

 

1,299

 

 

 

1,887

 

 

 

4,197

 

 

 

5,917

 

Federal funds purchased

 

 

 

 

 

 

 

 

 

 

 

4

 

Securities sold under agreements to repurchase

 

 

 

 

 

 

 

 

 

 

 

5

 

Federal Home Loan Bank advances

 

 

116

 

 

 

127

 

 

 

348

 

 

 

1,281

 

Subordinated notes

 

 

394

 

 

 

 

 

 

394

 

 

 

 

Total interest expense

 

 

4,986

 

 

 

6,060

 

 

 

13,129

 

 

 

18,175

 

Net interest income

 

 

19,656

 

 

 

17,156

 

 

 

53,992

 

 

 

51,166

 

Provision for loan losses

 

 

2,119

 

 

 

(125

)

 

 

11,295

 

 

 

761

 

Net interest income after provision for loan losses

 

 

17,537

 

 

 

17,281

 

 

 

42,697

 

 

 

50,405

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury management and other deposit service charges

 

 

1,064

 

 

 

788

 

 

 

2,531

 

 

 

2,399

 

Net gain (loss) on sale of securities

 

 

34

 

 

 

 

 

 

74

 

 

 

(108

)

Tri-Net fees

 

 

668

 

 

 

847

 

 

 

2,528

 

 

 

2,511

 

Mortgage banking income

 

 

9,686

 

 

 

2,679

 

 

 

19,063

 

 

 

7,151

 

Wealth management fees

 

 

382

 

 

 

379

 

 

 

1,162

 

 

 

1,018

 

Interchange and debit card transaction fees

 

 

936

 

 

 

754

 

 

 

2,389

 

 

 

2,323

 

Other noninterest income

 

 

2,034

 

 

 

1,341

 

 

 

3,753

 

 

 

3,261

 

Total noninterest income

 

 

14,804

 

 

 

6,788

 

 

 

31,500

 

 

 

18,555

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

12,949

 

 

 

9,229

 

 

 

33,256

 

 

 

26,224

 

Data processing and software

 

 

2,353

 

 

 

1,790

 

 

 

6,317

 

 

 

5,126

 

Professional fees

 

 

638

 

 

 

528

 

 

 

1,854

 

 

 

1,571

 

Occupancy

 

 

999

 

 

 

858

 

 

 

2,615

 

 

 

2,550

 

Equipment

 

 

864

 

 

 

1,012

 

 

 

2,295

 

 

 

2,890

 

Regulatory fees

 

 

397

 

 

 

18

 

 

 

893

 

 

 

564

 

Merger related expenses

 

 

2,548

 

 

 

187

 

 

 

3,286

 

 

 

2,491

 

Amortization of intangibles

 

 

539

 

 

 

408

 

 

 

1,300

 

 

 

1,258

 

Other operating

 

 

1,452

 

 

 

1,501

 

 

 

4,067

 

 

 

4,054

 

Total noninterest expense

 

 

22,739

 

 

 

15,531

 

 

 

55,883

 

 

 

46,728

 

Income before income taxes

 

 

9,602

 

 

 

8,538

 

 

 

18,314

 

 

 

22,232

 

Income tax expense

 

 

2,115

 

 

 

2,072

 

 

 

3,299

 

 

 

5,231

 

Net income

 

$

7,487

 

 

$

6,466

 

 

$

15,015

 

 

$

17,001

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share of common stock

 

$

0.34

 

 

$

0.36

 

 

$

0.77

 

 

$

0.96

 

Diluted net income per share of common stock

 

$

0.34

 

 

$

0.35

 

 

$

0.77

 

 

$

0.91

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

21,948,579

 

 

 

17,741,778

 

 

 

19,558,281

 

 

 

17,729,518

 

Diluted

 

 

21,960,490

 

 

 

18,532,479

 

 

 

19,583,448

 

 

 

18,670,280

 

 

This information is preliminary and based on CapStar data available at the time of this earnings release.


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

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

Third quarter 2020 Earnings Release

 

 

Five Quarter Comparison

 

 

 

9/30/20

 

 

6/30/20

 

 

3/31/20

 

 

12/31/19

 

 

9/30/19

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

19,656

 

 

$

17,675

 

 

$

16,661

 

 

$

16,581

 

 

$

17,156

 

Provision for loan losses

 

 

2,119

 

 

 

1,624

 

 

 

7,553

 

 

 

 

 

 

(125

)

Net interest income after provision for loan losses

 

 

17,537

 

 

 

16,051

 

 

 

9,108

 

 

 

16,581

 

 

 

17,281

 

Treasury management and other deposit service charges

 

 

1,064

 

 

 

691

 

 

 

775

 

 

 

736

 

 

 

788

 

Net gain on sale of securities

 

 

34

 

 

 

13

 

 

 

27

 

 

 

9

 

 

 

 

Tri-Net fees

 

 

668

 

 

 

1,260

 

 

 

599

 

 

 

274

 

 

 

847

 

Mortgage banking income

 

 

9,686

 

 

 

7,123

 

 

 

2,253

 

 

 

2,316

 

 

 

2,679

 

Wealth management fees

 

 

382

 

 

 

374

 

 

 

407

 

 

 

407

 

 

 

379

 

Interchange and debit card transaction fees

 

 

936

 

 

 

729

 

 

 

724

 

 

 

928

 

 

 

754

 

Other noninterest income

 

 

2,034

 

 

 

633

 

 

 

1,089

 

 

 

1,049

 

 

 

1,341

 

Total noninterest income

 

 

14,804

 

 

 

10,823

 

 

 

5,874

 

 

 

5,719

 

 

 

6,788

 

Salaries and employee benefits

 

 

12,949

 

 

 

12,305

 

 

 

8,002

 

 

 

9,318

 

 

 

9,229

 

Data processing and software

 

 

2,353

 

 

 

2,100

 

 

 

1,864

 

 

 

1,835

 

 

 

1,790

 

Professional fees

 

 

638

 

 

 

581

 

 

 

636

 

 

 

531

 

 

 

528

 

Occupancy

 

 

999

 

 

 

797

 

 

 

820

 

 

 

795

 

 

 

858

 

Equipment

 

 

864

 

 

 

680

 

 

 

751

 

 

 

834

 

 

 

1,012

 

Regulatory fees

 

 

397

 

 

 

333

 

 

 

163

 

 

 

28

 

 

 

18

 

Merger related expenses

 

 

2,548

 

 

 

448

 

 

 

290

 

 

 

163

 

 

 

187

 

Amortization of intangibles

 

 

539

 

 

 

375

 

 

 

386

 

 

 

397

 

 

 

408

 

Other operating

 

 

1,452

 

 

 

1,315

 

 

 

1,299

 

 

 

1,365

 

 

 

1,501

 

Total noninterest expense

 

 

22,739

 

 

 

18,934

 

 

 

14,211

 

 

 

15,266

 

 

 

15,531

 

Net income before income tax expense

 

 

9,602

 

 

 

7,940

 

 

 

771

 

 

 

7,034

 

 

 

8,538

 

Income tax (benefit) expense

 

 

2,115

 

 

 

1,759

 

 

 

(575

)

 

 

1,613

 

 

 

2,072

 

Net income

 

$

7,487

 

 

$

6,181

 

 

$

1,346

 

 

$

5,421

 

 

$

6,466

 

Weighted average shares - basic

 

 

21,948,579

 

 

 

18,307,083

 

 

 

18,392,913

 

 

 

18,350,994

 

 

 

17,741,778

 

Weighted average shares - diluted

 

 

21,960,490

 

 

 

18,320,006

 

 

 

18,443,725

 

 

 

18,443,916

 

 

 

18,532,479

 

Net income per share, basic

 

$

0.34

 

 

$

0.34

 

 

$

0.07

 

 

$

0.30

 

 

$

0.36

 

Net income per share, diluted

 

 

0.34

 

 

 

0.34

 

 

 

0.07

 

 

 

0.29

 

 

 

0.35

 

Balance Sheet Data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

455,925

 

 

$

368,820

 

 

$

91,450

 

 

$

101,269

 

 

$

154,021

 

Securities available-for-sale

 

 

308,337

 

 

 

223,034

 

 

 

219,213

 

 

 

213,129

 

 

 

203,500

 

Securities held-to-maturity

 

 

2,413

 

 

 

2,699

 

 

 

3,306

 

 

 

3,313

 

 

 

3,319

 

Loans held for sale

 

 

198,603

 

 

 

129,807

 

 

 

186,937

 

 

 

168,222

 

 

 

129,613

 

Total loans

 

 

1,906,603

 

 

 

1,592,725

 

 

 

1,446,835

 

 

 

1,420,102

 

 

 

1,411,768

 

Allowance for loan losses

 

 

(23,167

)

 

 

(21,035

)

 

 

(20,114

)

 

 

(12,604

)

 

 

(12,828

)

Total assets

 

 

3,024,348

 

 

 

2,445,172

 

 

 

2,072,585

 

 

 

2,037,201

 

 

 

2,033,911

 

Non-interest-bearing deposits

 

 

716,707

 

 

 

546,974

 

 

 

442,789

 

 

 

312,096

 

 

 

352,266

 

Interest-bearing deposits

 

 

1,900,835

 

 

 

1,548,591

 

 

 

1,320,920

 

 

 

1,417,355

 

 

 

1,379,497

 

Federal Home Loan Bank advances and other borrowings

 

 

39,418

 

 

 

39,464

 

 

 

10,000

 

 

 

10,000

 

 

 

10,000

 

Total liabilities

 

 

2,690,453

 

 

 

2,163,222

 

 

 

1,796,795

 

 

 

1,764,155

 

 

 

1,765,829

 

Shareholders' equity

 

$

333,895

 

 

$

281,950

 

 

$

275,790

 

 

$

273,046

 

 

$

268,082

 

Total shares of common stock outstanding

 

 

21,947,805

 

 

 

18,302,188

 

 

 

18,307,802

 

 

 

18,361,922

 

 

 

18,343,403

 

Book value per share of common stock

 

$

15.21

 

 

$

15.41

 

 

$

15.06

 

 

$

14.87

 

 

$

14.61

 

Tangible book value per share of common stock*

 

 

12.92

 

 

 

13.02

 

 

 

12.66

 

 

 

12.45

 

 

 

12.17

 

Market value per share of common stock

 

$

9.81

 

 

$

12.00

 

 

$

9.89

 

 

$

16.65

 

 

$

16.58

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

15.96

%

 

 

16.76

%

 

 

13.68

%

 

 

13.45

%

 

 

13.46

%

Tier 1 risk based capital

 

 

13.39

%

 

 

13.76

%

 

 

12.56

%

 

 

12.73

%

 

 

12.71

%

Common equity tier 1 capital

 

 

13.39

%

 

 

13.76

%

 

 

12.56

%

 

 

12.73

%

 

 

12.71

%

Leverage

 

 

9.23

%

 

 

10.08

%

 

 

11.23

%

 

 

11.37

%

 

 

11.24

%

_____________________

*This metric is a non-GAAP financial measure.  See Non-GAAP disclaimer in this earnings release and below for discussion and reconciliation to the most directly comparable GAAP financial measure.

This information is preliminary and based on CapStar data available at the time of this earnings release.

 


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

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

Third quarter 2020 Earnings Release

 

 

Five Quarter Comparison

 

 

 

9/30/20

 

 

6/30/20

 

 

3/31/20

 

 

12/31/19

 

 

9/30/19

 

Average Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

526,409

 

 

$

257,709

 

 

$

114,272

 

 

$

115,100

 

 

$

129,114

 

Investment securities

 

 

323,689

 

 

 

238,762

 

 

 

226,537

 

 

 

225,265

 

 

 

211,460

 

Loans held for sale

 

 

156,123

 

 

 

176,193

 

 

 

180,401

 

 

 

140,731

 

 

 

101,835

 

Loans

 

 

1,906,449

 

 

 

1,560,626

 

 

 

1,421,256

 

 

 

1,431,027

 

 

 

1,445,755

 

Assets

 

 

3,043,847

 

 

 

2,350,021

 

 

 

2,059,306

 

 

 

2,030,231

 

 

 

2,005,950

 

Interest bearing deposits

 

 

1,957,259

 

 

 

1,519,877

 

 

 

1,411,666

 

 

 

1,388,496

 

 

 

1,370,988

 

Deposits

 

 

2,648,465

 

 

 

2,031,924

 

 

 

1,735,635

 

 

 

1,711,021

 

 

 

1,704,873

 

Federal Home Loan Bank advances and other borrowings

 

 

39,431

 

 

 

10,966

 

 

 

20,989

 

 

 

22,391

 

 

 

12,174

 

Liabilities

 

 

2,722,341

 

 

 

2,068,408

 

 

 

1,780,756

 

 

 

1,758,663

 

 

 

1,739,509

 

Shareholders' equity

 

 

321,506

 

 

 

281,614

 

 

 

278,550

 

 

 

271,568

 

 

 

266,441

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets

 

 

0.98

%

 

 

1.06

%

 

 

0.26

%

 

 

1.06

%

 

 

1.28

%

Annualized return on average equity

 

 

9.26

%

 

 

8.83

%

 

 

1.94

%

 

 

7.92

%

 

 

9.63

%

Net interest margin (1)

 

 

2.72

%

 

 

3.23

%

 

 

3.50

%

 

 

3.49

%

 

 

3.66

%

Annualized Noninterest income to average assets

 

 

1.93

%

 

 

1.85

%

 

 

1.15

%

 

 

1.12

%

 

 

1.34

%

Efficiency ratio

 

 

65.99

%

 

 

66.44

%

 

 

63.06

%

 

 

68.46

%

 

 

64.87

%

Loans by Type (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

648,018

 

 

$

621,541

 

 

$

447,311

 

 

$

394,408

 

 

$

382,816

 

Commercial real estate - owner occupied

 

 

164,336

 

 

 

147,682

 

 

 

166,652

 

 

 

172,456

 

 

 

169,370

 

Commercial real estate - non-owner occupied

 

 

480,106

 

 

 

408,402

 

 

 

378,170

 

 

 

387,443

 

 

 

407,378

 

Construction and development

 

 

176,751

 

 

 

117,830

 

 

 

141,087

 

 

 

143,111

 

 

 

132,222

 

Consumer real estate

 

 

350,238

 

 

 

238,696

 

 

 

248,243

 

 

 

256,097

 

 

 

254,736

 

Consumer

 

 

42,104

 

 

 

27,542

 

 

 

27,739

 

 

 

28,426

 

 

 

29,059

 

Other

 

 

45,050

 

 

 

31,032

 

 

 

37,633

 

 

 

38,161

 

 

 

36,187

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

1.22

%

 

 

1.32

%

 

 

1.39

%

 

 

0.89

%

 

 

0.91

%

Allowance for loan losses to non-performing loans

 

 

787

%

 

 

705

%

 

 

550

%

 

 

861

%

 

 

754

%

Nonaccrual loans

 

$

2,945

 

 

$

2,982

 

 

$

3,658

 

 

$

1,464

 

 

$

1,701

 

Troubled debt restructurings

 

 

1,886

 

 

 

1,228

 

 

 

1,306

 

 

 

2,717

 

 

 

2,725

 

Loans - over 89 days past due and accruing

 

 

541

 

 

 

639

 

 

 

399

 

 

 

38

 

 

 

551

 

Total non-performing loans

 

 

2,945

 

 

 

2,982

 

 

 

3,658

 

 

 

1,464

 

 

 

1,701

 

OREO and repossessed assets

 

 

171

 

 

 

147

 

 

 

147

 

 

 

1,044

 

 

 

914

 

Total non-performing assets

 

 

3,116

 

 

 

3,129

 

 

 

3,805

 

 

 

2,508

 

 

 

2,615

 

Non-performing loans to total loans

 

 

0.15

%

 

 

0.19

%

 

 

0.25

%

 

 

0.10

%

 

 

0.12

%

Non-performing assets to total assets

 

 

0.10

%

 

 

0.13

%

 

 

0.18

%

 

 

0.12

%

 

 

0.13

%

Non-performing assets to total loans and OREO

 

 

0.16

%

 

 

0.20

%

 

 

0.26

%

 

 

0.18

%

 

 

0.19

%

Annualized net charge-offs (recoveries) to average loans

 

 

(0.00

)%

 

 

0.18

%

 

 

0.01

%

 

 

0.06

%

 

 

(0.01

)%

Net charge-offs (recoveries)

 

$

(13

)

 

$

703

 

 

$

43

 

 

$

224

 

 

$

(50

)

Interest Rates and Yields:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

4.47

%

 

 

4.50

%

 

 

5.10

%

 

 

5.24

%

 

 

5.48

%

Securities (1)

 

 

2.18

%

 

 

2.73

%

 

 

3.04

%

 

 

3.00

%

 

 

3.14

%

Total interest-earning assets (1)

 

 

3.41

%

 

 

3.78

%

 

 

4.56

%

 

 

4.67

%

 

 

4.95

%

Deposits

 

 

0.67

%

 

 

0.59

%

 

 

1.14

%

 

 

1.27

%

 

 

1.38

%

Borrowings and repurchase agreements

 

 

5.14

%

 

 

3.16

%

 

 

2.77

%

 

 

2.88

%

 

 

4.12

%

Total interest-bearing liabilities

 

 

0.99

%

 

 

0.81

%

 

 

1.43

%

 

 

1.58

%

 

 

1.74

%

Other Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

 

403

 

 

 

286

 

 

 

288

 

 

 

289

 

 

 

290

 

_____________________

 

This information is preliminary and based on CapStar data available at the time of this earnings release.

 

(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)

Third quarter 2020 Earnings Release

 

For the Three Months Ended September 30,

 

 

 

2020

 

 

2019

 

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,906,449

 

 

$

21,398

 

 

 

4.47

%

 

$

1,445,755

 

 

$

19,955

 

 

 

5.48

%

Loans held for sale

 

 

156,123

 

 

 

1,398

 

 

 

3.56

%

 

 

101,835

 

 

 

1,050

 

 

 

4.09

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities (2)

 

 

271,838

 

 

 

1,332

 

 

 

1.96

%

 

 

160,528

 

 

 

1,211

 

 

 

3.02

%

Investment securities exempt from

   federal income tax (3)

 

 

51,851

 

 

 

343

 

 

 

3.35

%

 

 

50,932

 

 

 

354

 

 

 

3.52

%

Total securities

 

 

323,689

 

 

 

1,675

 

 

 

2.18

%

 

 

211,460

 

 

 

1,565

 

 

 

3.14

%

Cash balances in other banks

 

 

499,770

 

 

 

171

 

 

 

0.14

%

 

 

110,690

 

 

 

645

 

 

 

2.31

%

Funds sold

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

1

 

 

 

3.46

%

Total interest-earning assets

 

 

2,886,031

 

 

 

24,642

 

 

 

3.41

%

 

 

1,869,884

 

 

 

23,216

 

 

 

4.95

%

Noninterest-earning assets

 

 

157,816

 

 

 

 

 

 

 

 

 

 

 

136,066

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,043,847

 

 

 

 

 

 

 

 

 

 

$

2,005,950

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

840,926

 

 

 

640

 

 

 

0.30

%

 

$

527,759

 

 

 

2,102

 

 

 

1.58

%

Savings and money market deposits

 

 

610,942

 

 

 

2,537

 

 

 

1.65

%

 

 

494,183

 

 

 

1,944

 

 

 

1.56

%

Time deposits

 

 

505,391

 

 

 

1,299

 

 

 

1.02

%

 

 

349,046

 

 

 

1,887

 

 

 

2.14

%

Total interest-bearing deposits

 

 

1,957,259

 

 

 

4,476

 

 

 

0.91

%

 

 

1,370,988

 

 

 

5,933

 

 

 

1.72

%

Borrowings and repurchase agreements

 

 

39,431

 

 

 

510

 

 

 

5.14

%

 

 

12,174

 

 

 

127

 

 

 

4.12

%

Total interest-bearing liabilities

 

 

1,996,690

 

 

 

4,986

 

 

 

0.99

%

 

 

1,383,162

 

 

 

6,060

 

 

 

1.74

%

Noninterest-bearing deposits

 

 

691,205

 

 

 

 

 

 

 

 

 

 

 

333,885

 

 

 

 

 

 

 

 

 

Total funding sources

 

 

2,687,895

 

 

 

 

 

 

 

 

 

 

 

1,717,047

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

34,446

 

 

 

 

 

 

 

 

 

 

 

22,462

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

321,506

 

 

 

 

 

 

 

 

 

 

 

266,441

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,043,847

 

 

 

 

 

 

 

 

 

 

$

2,005,950

 

 

 

 

 

 

 

 

 

Net interest spread (4)

 

 

 

 

 

 

 

 

 

 

2.42

%

 

 

 

 

 

 

 

 

 

 

3.21

%

Net interest income/margin (5)

 

 

 

 

 

$

19,656

 

 

 

2.72

%

 

 

 

 

 

$

17,156

 

 

 

3.66

%


 

(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 CapStar data available at the time of this earnings release.

 

 

 

 

 

 


 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

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

Third quarter 2020 Earnings Release

 

 

Three Months Ended

 

 

 

September 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

Operating net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,487

 

 

$

6,181

 

 

$

1,346

 

 

$

5,421

 

 

$

6,466

 

Add:  merger related expenses

 

 

2,548

 

 

 

448

 

 

 

290

 

 

 

163

 

 

 

187

 

Less: income tax impact of merger related expenses

 

 

(666

)

 

 

(117

)

 

 

(76

)

 

 

(43

)

 

 

(49

)

Operating net income

 

$

9,369

 

 

$

6,512

 

 

$

1,560

 

 

$

5,541

 

 

$

6,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating diluted net income per

   share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income

 

$

9,369

 

 

$

6,512

 

 

$

1,560

 

 

$

5,541

 

 

$

6,604

 

Weighted average shares - diluted

 

 

21,960,490

 

 

 

18,320,006

 

 

 

18,443,725

 

 

 

18,443,916

 

 

 

18,532,479

 

Operating diluted net income

   per share of common stock

 

$

0.43

 

 

$

0.36

 

 

$

0.08

 

 

$

0.30

 

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating annualized return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating net income

 

$

9,369

 

 

$

6,512

 

 

$

1,560

 

 

$

5,541

 

 

$

6,604

 

Average assets

 

 

3,043,847

 

 

 

2,350,021

 

 

 

2,059,306

 

 

 

2,030,231

 

 

 

2,005,950

 

Operating annualized return on

   average assets

 

 

1.22

%

 

 

1.11

%

 

 

0.30

%

 

 

1.08

%

 

 

1.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating annualized return on

   average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

321,506

 

 

$

281,614

 

 

$

278,550

 

 

$

271,568

 

 

$

266,441

 

Less: average intangible assets

 

 

(50,577

)

 

 

(43,871

)

 

 

(44,253

)

 

 

(44,646

)

 

 

(45,050

)

Average tangible equity

 

 

270,929

 

 

 

237,743

 

 

 

234,297

 

 

 

226,922

 

 

 

221,391

 

Operating net income

 

$

9,369

 

 

$

6,512

 

 

$

1,560

 

 

$

5,541

 

 

$

6,604

 

Operating annualized return on

   average tangible equity

 

 

13.76

%

 

 

11.02

%

 

 

2.68

%

 

 

9.69

%

 

 

11.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

22,739

 

 

$

18,934

 

 

$

14,211

 

 

$

15,266

 

 

$

15,531

 

Less:  merger related expenses

 

 

(2,548

)

 

 

(448

)

 

 

(290

)

 

 

(163

)

 

 

(187

)

Total operating noninterest expense

 

 

20,191

 

 

 

18,486

 

 

 

13,921

 

 

 

15,103

 

 

 

15,344

 

Net interest income

 

 

19,656

 

 

 

17,675

 

 

 

16,661

 

 

 

16,581

 

 

 

17,156

 

Total noninterest income

 

 

14,804

 

 

 

10,823

 

 

 

5,874

 

 

 

5,719

 

 

 

6,788

 

Total revenues

 

$

34,460

 

 

$

28,498

 

 

$

22,535

 

 

$

22,300

 

 

$

23,944

 

Operating efficiency ratio:

 

 

58.59

%

 

 

64.87

%

 

 

61.78

%

 

 

67.73

%

 

 

64.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating annualized pre-tax pre-provision income to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

9,602

 

 

$

7,940

 

 

$

771

 

 

$

7,034

 

 

$

8,538

 

Add:  merger related expenses

 

 

2,548

 

 

 

448

 

 

 

290

 

 

 

163

 

 

 

187

 

Add: provision for loan losses

 

 

2,119

 

 

 

1,624

 

 

 

7,553

 

 

 

 

 

 

(125

)

Operating pre-tax pre-provision income

 

 

14,269

 

 

 

10,012

 

 

 

8,614

 

 

 

7,197

 

 

 

8,600

 

Average assets

 

$

3,043,847

 

 

$

2,350,021

 

 

$

2,059,306

 

 

$

2,030,231

 

 

$

2,005,950

 

Operating annualized pre-tax pre-provision income to average assets:

 

 

1.86

%

 

 

1.71

%

 

 

1.68

%

 

 

1.41

%

 

 

1.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

Tangible Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

333,895

 

 

$

281,950

 

 

$

275,790

 

 

$

273,046

 

 

$

268,082

 

Less: intangible assets

 

 

(50,222

)

 

 

(43,633

)

 

 

(44,008

)

 

 

(44,393

)

 

 

(44,790

)

Tangible equity

 

$

283,673

 

 

$

238,317

 

 

$

231,782

 

 

$

228,653

 

 

$

223,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity

 

$

283,673

 

 

$

238,317

 

 

$

231,782

 

 

$

228,653

 

 

$

223,292

 

Less: preferred equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

283,673

 

 

$

238,317

 

 

$

231,782

 

 

$

228,653

 

 

$

223,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Share of Common Stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

$

283,673

 

 

$

238,317

 

 

$

231,782

 

 

$

228,653

 

 

$

223,292

 

Total shares of common stock outstanding

 

 

21,947,805

 

 

 

18,302,188

 

 

 

18,307,802

 

 

 

18,361,922

 

 

 

18,343,403

 

Tangible book value per share of common stock

 

$

12.92

 

 

$

13.02

 

 

$

12.66

 

 

$

12.45

 

 

$

12.17

 



 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

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

Third quarter 2020 Earnings Release

 

 

 

Nine Months Ended

 

 

 

September 30, 2020

 

 

September 30, 2019

 

Operating net income:

 

 

 

 

 

 

 

 

Net income

 

$

15,015

 

 

$

17,001

 

Add:  merger related expenses

 

 

3,286

 

 

 

2,491

 

Less: income tax impact of merger related expenses

 

 

(859

)

 

 

(651

)

Operating net income

 

$

17,442

 

 

$

18,841

 

 

 

 

 

 

 

 

 

 

Operating diluted net income per

   share of common stock:

 

 

 

 

 

 

 

 

Operating net income

 

$

17,442

 

 

$

18,841

 

Weighted average shares - diluted

 

 

19,583,448

 

 

 

18,670,280

 

Operating diluted net income

   per share of common stock

 

$

0.89

 

 

$

1.01

 

 

 

 

 

 

 

 

 

 

Operating annualized return on average assets:

 

 

 

 

 

 

 

 

Operating net income

 

$

17,442

 

 

$

18,841

 

Average assets

 

$

2,486,433

 

 

$

1,999,609

 

Operating annualized return on

   average assets

 

 

0.94

%

 

 

1.26

%

 

 

 

 

 

 

 

 

 

Operating annualized return on

   average tangible equity:

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

293,990

 

 

$

261,615

 

Less: average intangible assets

 

 

(46,249

)

 

 

(45,462

)

Average tangible equity

 

 

247,741

 

 

 

216,153

 

Operating net income

 

$

17,442

 

 

$

18,841

 

Operating annualized return on

   average tangible equity

 

 

9.40

%

 

 

11.65

%

 

 

 

 

 

 

 

 

 

Operating efficiency ratio:

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

55,883

 

 

$

46,728

 

Less:  merger related expenses

 

 

(3,286

)

 

 

(2,491

)

Total operating noninterest expense

 

 

52,597

 

 

 

44,237

 

Net interest income

 

 

53,992

 

 

 

51,166

 

Total noninterest income

 

 

31,500

 

 

 

18,555

 

Total revenues

 

$

85,492

 

 

$

69,721

 

Operating efficiency ratio:

 

 

61.52

%

 

 

63.45

%

 

cstr-ex992_31.pptx.htm

Slide 1

Third Quarter 2020 Earnings Call October 23, 2020

Slide 2

FORWARD-LOOKING STATEMENTS This investor presentation contains forward-looking statements, as defined by federal securities laws, including statements about CapStar Financial Holdings, Inc. (“CapStar”) and its financial outlook and business environment. All statements, other than statements of historical fact, included in this release and any oral statements made regarding the subject of this release, including in the conference call referenced herein, that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are “forward-looking statements“ within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1955. The words “expect“, “anticipate”, “intend”, “may”, “should”, “plan”, “believe”, “seek“, “estimate“ and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical information may also be considered forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, including, but not limited to: (I) deterioration in the financial condition of borrowers of the Company and its subsidiaries, resulting in significant increases in loan losses and provisions for those losses; (II) the effects of the emergence of widespread health emergencies or pandemics, including the magnitude and duration of the Covid-19 pandemic and its impact on general economic and financial market conditions and on the Company’s customer’s business, results of operations, asset quality and financial condition; (III) the ability to grow and retain low-cost, core deposits and retain large, uninsured deposits, including during times when the Company is seeking to lower rates it pays on deposits; (IV) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on the Company’s results, including as a result of compression to net interest margin; (V) fluctuations or differences in interest rates on loans or deposits from those that the Company is modeling or anticipating, including as a result of the Company’s inability to better match deposit rates with the changes in the short term rate environment, or that affect the yield curve; (VI) difficulties and delays in integrating required businesses or fully realizing cost savings or other benefits from acquisitions; (VII) the Company‘s ability to profitably grow its business and successfully execute on its business plans; (VIII) any matter that would cause the Company to conclude that there was impairment of any asset, including goodwill or other intangible assets; (IX) the vulnerability of the Company’s network and online banking portals, and the systems of customers or parties with whom the Company contracts, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (X) the availability of and access to capital; (XI) adverse results (including costs, fines, reputational harm, inability to obtain necessary approvals, and/or other negative affects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the Covid-19 pandemic; and (XII) general competitive, economic, political and market conditions. Additional factors which could affect the forward-looking statements can be found in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with the SEC. The Company disclaims any obligation to update or revise any forward-looking statements contained in this press release (we speak only as of the date hereof ), whether as a result of new information, future events, or otherwise.   NON-GAAP MEASURES This investor presentation includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). This financial information includes certain operating performance measures, which exclude merger-related and other charges that are not considered part of recurring operations. Such measures include: “Efficiency ratio – operating,” “Expenses – operating,” “Earnings per share – operating,” “Diluted earnings per share – operating,” “Tangible book value per share,” “Return on common equity – operating,” “Return on tangible common equity – operating,” “Return on assets – operating,” and “Tangible common equity to tangible assets.” Management has included these non-GAAP measures because it believes these measures may provide useful supplemental information for evaluating CapStar’s underlying performance trends. Further, management uses these measures in managing and evaluating CapStar’s business and intends to refer to them in discussions about our operations and performance. Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in the exhibits to this presentation. Disclosures

Slide 3

Strong quarter despite challenging operating environment Operating earnings per share of $0.43 Includes $1.9MM expense related to previously terminated swaps and $394K gain on branch sale $0.48 adjusting for above items 3Q operating PTPP / Assets, adjusted for above items, was 2.06% Mortgage contributed approximately $0.16 and provision expense totaled $0.08 per share A significant portion of TBVPS dilution earned back through strong mortgage and FCB’s contribution Solid revenue growth to include benefit of FCB acquisition Revenue per share, adjusted for above items, up 6.4% and 3.6% with and without mortgage Net interest income increased due to higher average earning assets with minimal impact from rates CapStar and FCB, on a combined basis, experienced deposit and loan growth during the quarter Noninterest income benefited from record mortgage and SBA results as well as FCB’s contribution Disciplined expense control Operating efficiency ratio of 55.6%, excluding mortgage and adjusted for above items FCB one-time and cost saves on track Proactive risk management Continued low past dues, classified loans, and net-charge offs Minimal loan deferrals to a small number of borrowers Maintained significant on and off-balance sheet liquidity 3Q20 Highlights

Slide 4

Financial Results (Dollars in millions, except per share data) GAAP 3Q20 Favorable/(Unfavorable)   2Q20 3Q19 Net Interest Income $19.66 11% 15% Noninterest Income $14.80 37% 118% Revenue $34.46 21% 44% Noninterest Expense $22.74 (20%) (46%) Pre-tax Pre-provision Income $11.72 23% 39% Provision for Loan Losses $2.12 (30%) NM Net Income $7.49 21% 16% Diluted EPS $0.34 1% (2%) Operating(1) 3Q20 Favorable/(Unfavorable) 2Q20 3Q19 $19.66 11% 15% $14.80 37% 118% $34.46 21% 44% $20.19 (9%) (32%) $14.27 43% 66% $2.12 (30%) NM $9.37 44% 42% $0.43 20% 20% Operating results are non-GAAP financial measures that adjust GAAP net income and other metrics for certain revenue and expense items. See the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation, which use a blended statutory income tax rate of 26.14% and exclude non-deductible one-time merger items.

Slide 5

    Operating Metrics(1) 3Q20 Adjusted(5) 3Q20 2Q20 3Q19                   Profitability   Net Interest Margin(2) (tax equivalent basis) 2.98% 2.72% 3.23% 3.66%   Efficiency Ratio(3) 56.12% 58.59% 64.87% 64.08%   Pretax Preprovision Income / Assets(4) 2.06% 1.86% 1.71% 1.70%   Return on Average Assets 1.38% 1.22% 1.11% 1.31%   Return on Average Tangible Equity 15.49% 13.76% 11.02% 11.83% Growth Total Assets (Avg) $3,044 $2,350 $2,006 Growth   Total Deposits (Avg) $2,648 $2,032 $1,705   Total Loans HFI (Avg) $1,906 $1,561 $1,446   Pre-tax Pre-provision Income $15.79 $14.27 $10.01 $8.60   Net Income $10.55 $9.37 $6.51 $6.60   Diluted EPS $0.48 $0.43 $0.36 $0.36 Tangible Book Value per Share $12.92 $13.02 $12.17                 Soundness   Net Charge-Offs to Average Loans (Annualized) 0.00% 0.18% -0.01%   Non-Performing Assets / Loans + OREO 0.16% 0.20% 0.19%   Allowance for Loan Losses / Loans Held for Investment 1.22% 1.32% 0.91%   Tangible Common Equity / Tangible Assets 9.54% 9.92% 11.23%   Total Risk Based Capital 15.96% 16.76% 13.46% Key Performance Indicators Operating results are non-GAAP financial measures that adjust GAAP net income and other metrics for certain revenue and expense items. See the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation, which use a blended statutory income tax rate of 26.14% and exclude non-deductible one-time merger items. Calculated on a tax equivalent basis. Efficiency ratio is Noninterest expense divided by the sum of net interest income and noninterest income. Pre-tax Pre-provision Operating ROA calculated as ROA excluding the effect of income tax expense, provision expense and merger charges Adjusted for $1.9MM expense related to previously terminated swaps and $394K gain on branch sale (Dollars in millions, except for per share data)

Slide 6

Financial Detail

Slide 7

Net Interest Income / Margin(1) NII increases over past three quarters NIM relatively stable, adjusting for 42 bps impact of significant excess deposits 2Q20 $30MM sub debt issuance, while bolstering capital ratios, adversely impacted the 3Q20 NIM by 5 bps 3Q20 includes $1.9MM of expense related to previously terminated swaps Adversely impacted current quarter NIM by 26 bps Forward NII benefit of approximately $700,000 annually; equivalent to 4-7 bps to the NIM Calculated on a tax equivalent basis.

Slide 8

Deposit Growth and Costs Avg Deposit balances increased $617MM or 120.7% over 2Q20(1) Includes FCB average balances of $442.2MM Additional deposit growth of $174.3MM in core markets Deposit costs were 0.39%, excluding the acceleration of the amortization of swap expense Lowered deposit rates late third quarter; anticipate further benefit in 4Q20 Strategically addressing excess deposits Continued pricing opportunities Special loan programs Prudent short-duration investments Potential run-off methods (1) Annualized % change from 2Q20 to 3Q20. (2) 3Q20 excludes the amortization of swap expense. Fed Funds 1.75% Fed Funds 0.25% (2)

Slide 9

Loan Growth and Yields Avg Loans HFI less PPP increased $284MM over 2Q20 Includes avg FCB balances of $289MM Line utilization has decreased $45.6MM from 52.1% to 45.8% since 1Q20 EOP loans increased $17.5MM or 3.7% annualized including FCB’s June 30 ending balances; working to strengthen internal capabilities Strong and growing pipelines Knoxville loans approaching $100MM by year-end New 4Q20 Rutherford/Williamson County team Significant wins from PPP non-customers PPP loans were $217MM at September 30 Higher quality balance sheet with SNCs accounting for <5% of loans down from a high of 22%

Slide 10

Noninterest Income Includes $467K of non-interest income from FCB Mortgage banking up from the prior year and quarter due to higher volumes and spreads Tri-Net in line with previous quarters following strong quarter which had 4Q19 carry over production Gain on sale of SBA loans totaled $476K; an increase of $463K vs 2Q20 Other includes $394K gain on sale of 2 dormant branches acquired in the Athens Federal acquisition   Three Months Ended (Dollars in thousands) September 30, June 30, March 31, December 31, September 30, 2020 2020 2020 2019 2019 Noninterest Income  Treasury Management and Other Deposit Service Charges $ 1,064 $ 691 $ 775 $ 736 $ 788 Net Gain (Loss) on Sale of Securities 34 13 27 9 0 Tri-Net Fees 668 1,260 599 274 847 Mortgage Banking 9,686 7,123 2,253 2,316 2,679 Wealth Management Fees 382 374 407 407 379 Gain on Sale of SBA Loans 476 13 35 0 462 Interchange and Debit Card Transaction Fees 936 729 724 928 754 Other 1,557 619 1,053 1,050 880 Total Noninterest Income $ 14,804 $ 10,823 $ 5,874 $ 5,719 $ 6,788 Average Assets 3,043,847 2,350,021 2,059,306 2,030,231 2,005,950 Noninterest Income / Average Assets 1.93% 1.85% 1.15% 1.12% 1.34%   

Slide 11

Residential mortgage loans closed increased $54MM from 2Q20 Refinance activity was 56% of the origination volume for the quarter compared to 68% in 2Q20 and 53% in 3Q19 Mortgage banking revenue increased $2.6MM due to an increase in volume and gain on sale % over 2Q20 Mortgage Banking Revenue

Slide 12

Noninterest Expense Three Months Ended (Dollars in thousands) September 30, June 30, March 31, December 31, September 30, 2020 2020 2020 2019 2019 Noninterest Expense  Salaries and Employee Benefits $ 12,949 $ 12,305 $ 8,002 $ 9,318 $ 9,229 Data Processing & Software 2,353 2,100 1,864 1,835 1,790 Professional Fees 638 581 636 531 528 Occupancy 999 797 820 795 858 Equipment 864 680 751 834 1,012 Regulatory Fees 397 333 163 28 18 Merger Related Expenses 2,548 448 290 163 187 Amortization of Intangibles 539 375 386 397 408 Other Operating 1,452 1,315 1,299 1,365 1,501 Total Noninterest Expense $ 22,739 $ 18,934 $ 14,211 $ 15,266 $ 15,531 Efficiency Ratio 65.99% 66.44% 63.06% 68.46% 64.87% Average Assets $ 3,043,847 $ 2,350,021 $ 2,059,306 $ 2,030,231 $ 2,005,950 Noninterest Expense / Average Assets 2.97% 3.24% 2.78% 2.98% 3.07% FTE 403 286 288 289 290    Operating Noninterest Expense(1) $ 20,191 $ 18,486 $ 13,921 $ 15,103 $ 15,344 Operating Efficiency Ratio(1) 58.59% 64.87% 61.78% 67.73% 64.08% Operating Noninterest Expense / Average Assets(1) 2.64% 3.16% 2.72% 2.95% 3.04% (1) Operating results are non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. See the non-GAAP reconciliation calculations included in the Appendix at the end of this presentation, which use a blended statutory income tax rate of 26.14% and exclude non-deductible one-time merger related items.             Operating Efficiency ratio improved for the quarter principally due to strong mortgage results and the benefit of the FCB acquisition Excluding mortgage and adjusting for the swap expense and branch gain on sale, the operating efficiency ratio was 55.6% due to strong operating leverage Revenue increased $5.0MM Noninterest expense increased $1.6MM

Slide 13

Risk Management

Slide 14

Strong credit underwriting and portfolio management culture Diversified portfolio in resilient markets; enhanced with recent acquisitions Monthly asset quality reviews 3Q20 successfully completed the second of three external loan reviews Annual external stress test completed 4/20 COVID-19 impact update Continued low past dues, classified loans, and net-charge offs Deferrals of 4.7% among 44 borrowers Performing monthly review of each pandemic sensitive borrower assessing liquidity, cash flow trends and expectations Loan Portfolio Summary (1) Commercial & Industrial includes Commercial & Industrial loans and Owner Occupied CRE loans. (1)

Slide 15

Loan Deferrals (1) Pre-Pandemic LTV Loan deferrals of 4.7% Includes any form of relief such as modifications that still require payments of interest only 20% of deferred loans are on P&I deferral expiring in 4Q20; remaining on interest only deferral ranging from 4Q20 to 4Q21 Approach is tailored to borrower situations generally granted in return for Liquidity preservation covenants Enhanced financial reporting Enhanced guaranties

Slide 16

Hotel Deferrals Market # of Projects Choice Hotels Hilton Marriott Wyndham Non-Flag Not Deferred East TN 7 $0.9 - $7.7 $7.6 $0.1 Nashville 5 4.7 7.4 8.8 - 5.9 MS 1 - 7.7 - - - Deferred East TN 3 - 7.4 8.8 - - Nashville 2 - - 17.8 - - TX 1 - - 6.7 - - Total 19 $5.6 $22.6 $49.8 $7.6 $6.0 Average Hotel LTV is 57% One Nashville project is recently completed and remains in the initial interest only phase One Nashville project is under construction with $3MM remaining to be drawn MS and TX projects are with Tennessee borrowers LTV by Appraisal Year: Prior to 2016:      55% 2016:                     71% 2017:                     73% 2018:                     57% 2019:                     54% (Dollars in millions)

Slide 17

Loan Portfolio Performance (1) (1) Classified Assets exclude purchased credit impaired loans. Delinquencies remain low and stable Classified and NPA levels remain at low levels Average net charge-offs equate to <$200K/quarter for the last 5 quarters

Slide 18

Allowance for Loan Losses Due to the uncertainty of the impact of COVID-19, proactively increased allowance for loan losses in 1Q and 2Q20 In 3Q20, provision was influenced by growth and an increase in qualitative factors reflecting continued economic uncertainty The current reserve of $23MM plus the $4MM fair value mark on acquired loans equates to a 1.43% reserve/loans or 1.61% excluding PPP Loans (1) PPP Loan balances net of unearned fees as of 9/30/2020. (1)

Slide 19

FCB Merger Update

Slide 20

New CapStar Footprint

Slide 21

Project New CapStar

Slide 22

CapStar has developed a highly successful customer-centric banking model in favorable banking markets Recognized as a market leader by customers and Greenwich & Associates Actively involved in our communities Highly regarded by regulators However, historical operating results have not been as profitable and growth has not been at the level of industry averages Building on the momentum of the last 12 months and with a new competitive management team in place, we have just completed a new 3-year strategic plan, focused on: Why New CapStar? generating operating results and compound annual returns to common shareholders that exceed industry and market averages

Slide 23

Historical Operating Performance NIM as been consistently lower and more volatile while efficiency has been at or above industry levels 2.47% TBVPS CAGR since inception Banking Industry Profitability Since 2009 $44,125 For the year ended, 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Net Interest margin CapStar 2.0299999999999998 2.4500000000000002 2.72 3.32 3.45 3.19 3.18 3.17 3.19 3.52 3.63 Median of banks $500mm - $10b 3.65 3.76 3.8 3.71 3.6 3.6 3.56 3.59 3.62 3.72 3.67 3.42 3.33 3.29 Median of banks $25B and below under KBW Coverage Efficiency ratio CapStar 241.3 116.21 77.150000000000006 66.069999999999993 69.47 71.459999999999994 70.92 65.42 62.15 77.39 64.33 Median of banks $500mm - $10b 68.8 67.27 67.599999999999994 67.53 68.72 68.900000000000006 68.009999999999991 67.290000000000006 65.959999999999994 64.52 65.094999999999999 58.5 61.1 61.7 Median of banks $25B and below under KBW Coverage PTPPAA (%) CapStar -3.1118285355573492 -0.41091509204651577 0.64098153881435616 1.1554994160059566 1.0735074565089728 1.0572104853497479 1.1062402464659458 1.3495319405065498 1.467964034182097 0.96151395978969001 1.5560805258833197 Median of banks $500mm - $10b 1.3027146097952798 1.3975507672281404 1.3972130944502525 1.387924179612978 1.2909968538551051 1.2975502431591617 1.3303173907560089 1.3715918711622652 1.4206828482883485 1.4965228020464996 1.502118340631132 1.63 1.48 1.44 Median of banks $25B and below under KBW Coverage ROAA (%) [Tax Benefit] CapStar -4.24 -0.79 0.34 1.1200000000000001 0.62 0.47 0.66 0.76 0.16 0.68 1.1599999999999999 Median of banks $500mm - $10b 0.56000000000000005 0.69 0.81 0.9 0.9 0.93 0.94 0.96 0.9 1.1499999999999999 1.17 0.77 0.79 0.88 Median of banks $25B and below under KBW Coverage Net Interest margin Efficiency ratio ROAA (%)

Slide 24

Historical Total Return to Shareholders CSTR total return based on base per share value of $10.00 from CapStar Bank’s inception on July 14, 2008 until IPO NASDAQ Bank Index stock price change shown CSTR total return based on IPO price of $15.00 per share Note: Total return includes appreciation in share value and common stock dividends Source: S&P Global Market Intelligence CapStar Inception to Present (July 14, 2008 – August 21, 2020) CapStar IPO to Present (September 21, 2016 – August 21, 2020) 2.1% (10.8%) (28.6%) 92.7% 39.9% 7.0%

Slide 25

New CapStar Objectives In 4Q20, we are excited to roll out our new strategic plan across the company and initiate project New CapStar to fully engage each of our teammates and have organized tactics toward improving results Our approach will entail an orchestrated and disciplined review of sales processes, pricing discipline, workforce productivity, vendor arrangements, and capital utilization with the goal of: Enhancing the level and consistency of our profitability, and Expanding and accelerating our growth opportunities Successful execution will result in a stronger company for our customers, employees, communities, and shareholders

Slide 26

Appendix: Other Financial Results and Non-GAAP Reconciliations

Slide 27

  (Dollars in thousands, except per share information) September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 September 30, 2019 TANGIBLE EQUITY Total Shareholders’ Equity $ 333,895 $ 281,950 $ 275,790 $ 273,046 $ 268,082 Less: Intangible Assets 50,222 43,633 44,008 44,393 44,790 Tangible Equity 283,673 238,317 231,782 228,653 223,292 TANGIBLE COMMON EQUITY Tangible Equity $ 283,673 $ 238,317 $ 231,782 $ 228,653 $ 223,292 Less: Preferred Equity - - - - - Tangible Common Equity 283,673 238,317 231,782 228,653 223,292 TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS Tangible Common Equity $ 283,673 $ 238,317 $ 231,782 $ 228,653 $ 223,292 Total Assets 3,024,348 2,445,172 2,072,585 2,037,201 2,033,911 Less: Intangible Assets 50,222 43,633 44,008 44,393 44,790 Tangible Assets 2,974,127 2,401,539 2,028,578 1,992,808 1,989,121 Tangible Common Equity to Tangible Assets 9.54% 9.92% 11.43% 11.47% 11.23% TANGIBLE BOOK VALUE PER SHARE, REPORTED Tangible Common Equity $ 283,673 $ 238,317 $ 231,782 $ 228,653 $ 223,292 Shares of Common Stock Outstanding 21,947,805 18,302,188 18,307,802 18,361,922 18,343,403 Tangible Book Value Per Share, Reported $12.92 $13.02 $12.66 $12.45 $12.17 Non-GAAP Financial Measures

Slide 28

  Three Months Ended (Dollars in thousands, except per share information) September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 September 30, 2019 RETURN ON AVERAGE TANGIBLE EQUITY (ROATE) Total Average Shareholders’ Equity $ 321,505 $ 281,614 $ 278,550 $ 271,568 $ 266,441 Less: Average Intangible Assets 50,577 43,871 44,253 44,646 45,050 Average Tangible Equity 270,928 237,743 234,297 226,922 221,391 Net Income 7,487 6,181 1,346 5,421 6,466 Return on Average Tangible Equity (ROATE) 10.99% 10.46% 2.31% 9.48% 11.59% RETURN ON AVERAGE TANGIBLE COMMON EQUITY (ROATCE) Average Tangible Equity $ 270,928 $ 237,743 $ 234,297 $ 226,922 $ 221,391 Less: Preferred Equity - - - - 7,043 Average Tangible Common Equity 270,928 237,743 234,297 226,922 214,347 Net Income 7,487 6,181 1,346 5,421 6,466 Return on Average Tangible Common Equity (ROATCE) 10.99% 10.46% 2.31% 9.48% 11.97% Non-GAAP Financial Measures

Slide 29

  Three Months Ended (Dollars in thousands, except per share information) September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 September 30, 2019 OPERATING NET INCOME Net Income (Loss) $ 7,487 $ 6,181 $ 1,346 $ 5,421 $ 6,466 Add: Merger Related Expense 2,548 448 290 163 187 Less: Income Tax Impact (666) (117) (76) (43) (49) Operating Net Income 9,369 6,512 1,560 5,541 6,604 OPERATING DILUTED NET INCOME PER SHARE Operating Net Income $ 9,369 $ 6,512 $ 1,560 $ 5,541 $ 6,604 Average Diluted Shares Outstanding 21,960,490 18,320,006 18,443,725 18,443,916 18,532,479 Operating Diluted Net Income per Share $ 0.43 $ 0.36 $ 0.08 $ 0.30 $ 0.36 OPERATING RETURN ON AVERAGE ASSETS (ROAA) Operating Net Income $ 9,369 $ 6,512 $ 1,560 $ 5,541 $ 6,604 Total Average Assets 3,043,847 2,350,021 2,059,306 2,030,231 2,005,950 Operating Return on Average Assets (ROAA) 1.22% 1.11% 0.30% 1.08% 1.31% OPERATING RETURN ON AVERAGE TANGIBLE EQUITY (ROATE) Average Tangible Equity $ 270,928 $ 237,743 $ 234,297 $ 226,922 $ 221,391 Operating Net Income 9,369 6,512 1,560 5,541 6,604 Operating Return on Average Tangible Equity (ROATE) 13.76% 11.02% 2.68% 9.69% 11.83% 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 30

  Three Months Ended (Dollars in thousands, except per share information) September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019 September 30, 2019 OPERATING NONINTEREST EXPENSE Noninterest Expense $ 22,739 $ 18,934 $ 14,211 $ 15,266 $ 15,531 Less: Merger Related Expense (2,548) (448) (290) (163) (187) Operating Noninterest Expense 20,191 18,486 13,921 15,103 15,344 OPERATING NONINTEREST EXPENSE / AVERAGE ASSETS Operating Noninterest Expense $ 20,191 $ 18,486 $ 13,921 $ 15,103 $ 15,344 Total Average Assets 3,043,847 2,350,021 2,059,306 2,030,231 2,005,950 Operating Noninterest Income / Average Assets 2.64% 3.16% 2.72% 2.95% 3.04% OPERATING EFFICIENCY RATIO Operating Noninterest Expense $ 20,191 $ 18,486 $ 13,921 $ 15,103 $ 15,344 Net Interest Income 19,656 17,675 16,661 16,581 17,156 Noninterest Income 14,804 10,823 5,874 5,719 6,788 Total Revenues 34,460 28,498 22,535 22,300 23,944 Operating Efficiency Ratio 58.59% 64.87% 61.78% 67.73% 64.08% 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 31

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 Denis Duncan Chief Financial Officer CapStar Financial Holdings, Inc. (615) 732-7492 Email: denis.duncan@capstarbank.com Corporate Headquarters

Slide 32