Business Wire | Apr 26, 2021 06:00PM EDT

Independent Bank Group, Inc. Reports First Quarter Financial Results and Declares and Increases Quarterly Dividend

Apr. 26, 2021

MCKINNEY, Texas--(BUSINESS WIRE)--Apr. 26, 2021--Independent Bank Group, Inc. (NASDAQ: IBTX), the holding company for Independent Bank, today announced net income of $60.0 million, or $1.39 per diluted share, for the quarter ended March 31, 2021, compared to $44.2 million, or $1.03 per diluted share, for the quarter ended March 31, 2020 and $58.3 million, or $1.35 per diluted share, for the quarter ended December 31, 2020.

The Company also announced that its Board of Directors declared a quarterly cash dividend in the amount of $0.32 per share of common stock. The dividend will be payable on May 20, 2021 to stockholders of record as of the close of business on May 6, 2021.

Highlights

* Continued solid financial performance in the first quarter: Net income of $60.0 million, or $1.39 per diluted share and adjusted (non-GAAP) net income of $60.1 million, or $1.39 per diluted share Return on average assets of 1.37% Return on average equity of 9.78%, and return on (non-GAAP) tangible equity of 17.29% * Sustained organic deposit growth of 11.4% annualized for the quarter * Strong capital levels with an estimated total capital ratio of 14.13%, leverage ratio of 9.01%, and (non-GAAP) tangible common equity (TCE) ratio of 8.30% * Increased dividend based on strong financial performance and capital position

"These strong first quarter results reflect disciplined execution across our great markets," said Independent Bank Group Chairman and CEO David R. Brooks. "Our teams in Texas and Colorado have been unwavering in their focus on serving our customers and communities throughout the pandemic, and our company's consistent profitability over the past year is a testament to the strength of our diversified community banking model. With healthy credit metrics, strong capital levels, and a substantial liquidity position, our company is well-positioned to capitalize on significant growth opportunities as the economic recovery accelerates across our footprint."

First Quarter 2021 Operating Results

Net Interest Income

* Net interest income was $129.7 million for first quarter 2021 compared to $123.2 million for first quarter 2020 and $132.8 million for fourth quarter 2020. The increase in net interest income from the prior year was driven by decreased funding costs offset by decreased earnings on assets due to lower yields and accretion. The slight decrease from the linked quarter was due to lower yields on loans and interest bearing deposits, offset by a decrease in interest expense due to lower rates paid on deposit products, primarily money market accounts and certificates of deposit. The quarter ended March 31, 2021 includes $6.2 million of acquired loan accretion compared to $6.8 million in fourth quarter 2020 and $9.1 million in first quarter 2020. * The average balance of total interest-earning assets grew by $2.8 billion and totaled $16.0 billion for the quarter ended March 31, 2021 compared to $13.2 billion for the quarter ended March 31, 2020 and increased $548.2 million from $15.5 billion for the quarter ended December 31, 2020. The increase from the prior year was primarily related to higher average loan balances including Paycheck Protection Program (PPP) loans and mortgage warehouse loans, as well as an increase in average interest-bearing deposits with correspondent banks due to significant deposit growth for the year over year period. The increase from the linked quarter is primarily due to increased average interest-bearing deposits but also due to an increase in taxable securities. * The yield on interest-earning assets was 3.75% for first quarter 2021 compared to 4.78% for first quarter 2020 and 3.91% for fourth quarter 2020. The overall asset yield is down for both periods due to significant growth in interest bearing cash balances this past year, as well as the addition of PPP loans and lower security yields. Average loan yield, net of all accretion decreased three (3) basis points from the linked quarter and 59 basis points from the prior year. * The cost of interest-bearing liabilities, including borrowings, was 0.67% for first quarter 2021 compared to 1.42% for first quarter 2020 and 0.73% for fourth quarter 2020. The decrease from the prior year and linked quarter is primarily due to lower rates offered on our deposit products, while the prior year change is also due to rate decreases on short-term FHLB advances and other borrowings. * The net interest margin was 3.29% for first quarter 2021 compared to 3.76% for first quarter 2020 and 3.42% for fourth quarter 2020. The net interest margin excluding all loan accretion was 3.13% for first quarter 2021 compared to 3.48% in first quarter 2020 and 3.24% for fourth quarter 2020. The decrease in net interest margin from the prior year was primarily due to the lower asset yields, increased liquidity and a decrease of $2.9 million in loan accretion income offset by the lower cost of funds of interest bearing liabilities. The 11 basis point decrease in the net interest margin excluding all loan accretion from the linked quarter is a result of lower asset yields in addition to excess liquidity which negatively impacted the margin by eight (8) basis points, offset by slightly lower cost of funds of interest bearing liabilities for the quarter.

Noninterest Income

* Total noninterest income increased $4.0 million compared to first quarter 2020 and decreased $1.3 million compared to fourth quarter 2020. * The increase from the prior year primarily reflects an increase of $5.0 million in mortgage banking revenue. The increase was offset by decreases of $491 thousand in services charges on deposits. In addition, the prior year included gains on sales of securities of $356 thousand, compared to none in the current quarter. Mortgage banking revenue was higher in first quarter 2021 compared to prior year due to increased mortgage origination and refinance activity resulting from the low interest rate environment during the year over year period. It was also impacted by continued volatility in the market during the quarter, which resulted in fair value losses on our derivative hedging instruments of $323 thousand compared to first quarter 2020 loss of $1.6 million. The decrease in service charge income relates to lower transaction volumes of non-sufficient funds that have been impacted by the pandemic. * The decrease from the linked quarter primarily reflects a decrease of $1.3 million in mortgage banking revenue due to decreased volumes and margins resulting from rate increases. The loss on derivative hedging instruments, as noted above, was reduced compared to fourth quarter 2020 loss of $4.3 million.

Noninterest Expense

* Total noninterest expense increased $684 thousand compared to first quarter 2020 and decreased $114 thousand compared to fourth quarter 2020. * The increase in noninterest expense compared to first quarter 2020 is due primarily to an increase of $5.0 million in salaries and benefits expense offset by decreases of $2.0 million in other noninterest expense and other insignificant decreases in the following: $549 thousand in acquisition expenses, $544 thousand in professional fees, $431 thousand in occupancy expense, $373 thousand in advertising and public relations expense and $366 in other real estate expenses. The decrease in other noninterest expense is due to lower loan- and deposit-related expenses, charitable contributions, auto and travel expenses and other miscellaneous expenses. * The decrease from the linked quarter is primarily related to small decreases in other noninterest expense, occupancy and communications and technology offset by a $1.5 million increase in salaries and benefits. * Salaries and benefits expense was higher in first quarter 2021 compared to the prior year and linked quarter primarily due to additional stock grant amortization of $1.2 million on new restricted and performance stock grants, including $650 thousand of one-time catch up or accelerated vesting expense. In addition, the increase in first quarter 2021 was due to an overall increase in salaries, payroll taxes and 401k contributions due to higher headcount as well as higher signing bonuses and recruiting fees related to additions to the C&I team during first quarter 2021. Offsetting the increases is a $3.0 million increase in deferred salaries expense primarily due to the second round of PPP originations. The prior year increase is also due to increases of $1.3 million of contract labor costs due to PPP activity and $1.8 million in commissions and incentives due to higher mortgage production for the year over year period.

Provision for Credit Losses

* On January 1, 2021, the Company adopted the Current Expected Credit Loss (CECL) accounting standard replacing the incurred loss model with an expected credit loss methodology. Under CECL, the Company's provision for credit losses includes the provision for loan losses and unfunded credit commitments. Upon adoption, the Company recorded an increase of $82.0 million, or 93.3%, to its combined allowance for credit losses on loans and unfunded commitments. * Under CECL, the Company recorded a negative provision for credit losses of $2.5 million for first quarter 2021, a decrease of $10.9 million compared to $8.4 million provision expense for first quarter 2020 and a decrease of $6.4 million compared to $3.9 million provision expense for fourth quarter 2020. The decrease in first quarter 2021 provision expense was primarily related to decreased loan growth as well as changes within the commercial real estate and construction loan portfolios. Provision expense was elevated in the first and fourth quarters 2020 primarily due to general provision expense for economic factors related to COVID-19 as well as charge-offs or specific reserves taken during the respective periods. * The allowance for credit losses on loans was $165.8 million, or 1.42% of total loans held for investment, net of mortgage warehouse purchase loans, at March 31, 2021, compared to $58.4 million, or 0.53% at March 31, 2020 and compared to $87.8 million, or 0.76% at December 31, 2020. The dollar and percentage increase from the prior year and linked quarter is primarily due to the CECL transition adjustment.

Income Taxes

* Federal income tax expense of $15.7 million was recorded for the quarter ended March 31, 2021, an effective rate of 20.8% compared to tax expense of $10.8 million and an effective rate of 19.7% for the quarter ended March 31, 2020 and tax expense of $15.4 million and an effective rate of 20.9% for the quarter ended December 31, 2020. The lower effective tax rate for the three months ended March 31, 2020 is primarily a result of a tax benefit recorded due to the net operating loss carryback provision allowed through the enactment of the CARES Act.

First Quarter 2021 Balance Sheet Highlights

Loans

* Total loans held for investment, net of mortgage warehouse purchase loans, were $11.7 billion at March 31, 2021 compared to $11.6 billion at December 31, 2020 and $11.0 billion at March 31, 2020. PPP loans totaled $912.2 million and $804.4 million as of March 31, 2021 and December 31, 2020, respectively. Loans excluding PPP loans decreased $241.0 million year over year, net of loan sales, primarily due to the economic dislocation caused by the pandemic. * Average mortgage warehouse purchase loans remained consistent at $1.2 billion for the quarter ended March 31, 2021 and the quarter ended December 31, 2020, and increased from $547.3 million for the quarter ended March 31, 2020, an increase of $604.3 million, or 110.4% year over year. The volumes continue to be higher than anticipated due to the sustained low mortgage rate environment. In addition, the change from the prior year is reflective of the Company's focused attention to grow the warehouse line of business.

Asset Quality

* Adoption of the CECL standard resulted in an after-tax reduction to retained earnings of $53.9 million. This adjustment was the result of a $80.9 million increase in the allowance for credit losses on loans, with $13.0 million attributable to purchase credit deteriorated loans (PCD), and increasing the allowance by 92.0% to $168.7 million or 1.42% of loans held for investment. The adjustment also included an increase of $1.1 million in other liabilities related to the allowance for credit losses on off-balance sheet credit exposures. * Total nonperforming assets increased to $61.0 million, or 0.34% of total assets at March 31, 2021, compared to $52.0 million or 0.29% of total assets at December 31, 2020, and increased from $31.6 million, or 0.20% of total assets at March 31, 2020. * The increase in nonperforming loans and nonperforming assets from the linked quarter is primarily due to the addition of $10.0 million in PCD loans, which were excluded prior to CECL adoption, offset by paydowns or payoffs of $1.1 million. * The increase in nonperforming loans and nonperforming assets from the prior year is primarily due to the PCD additions mentioned above as well as nonaccrual loan additions of a $12.6 million energy loan and a $15.1 million commercial real estate credit, offset by a $3.5 million charge-off on an energy credit and a $1.1 million commercial loan charge-off. In addition, nonperforming assets were reduced by net dispositions of $2.5 million in other real estate owned properties. * Charge-offs were 0.01% annualized in the first quarter 2021 compared to 0.11% annualized in the linked quarter and 0.05% annualized in the prior year quarter. Charge-offs were elevated in fourth quarter 2020 due to a $3.5 million energy loan charge-off which had been fully reserved in prior periods.

Deposits, Borrowings and Liquidity

* Total deposits were $14.8 billion at March 31, 2021 compared to $14.4 billion at December 31, 2020 and compared to $11.9 billion at March 31, 2020. The increase in deposits from the linked quarter is primarily due to organic growth of approximately $405 million or 11.4% annualized for the quarter while deposits for the year over year period increased $2.9 billion, or 24.6%. * Total borrowings (other than junior subordinated debentures) were $683.4 million at March 31, 2021, a decrease of $3.8 million from December 31, 2020 and a decrease of $469.5 million from March 31, 2020. The linked quarter change reflects a $4.0 million reduction in borrowings against the Company's unsecured revolving line of credit with an unrelated commercial bank. The change from prior year reflects the reduction of short-term FHLB advances, as well as proceeds of $127.5 million, net of issuance costs, related to subordinated debentures issued in third quarter 2020 and $2.5 million in borrowings against the Company's unsecured revolving line of credit with an unrelated commercial bank.

Capital

* The Company continues to be well capitalized under regulatory guidelines. At March 31, 2021, our estimated common equity Tier 1 to risk-weighted assets, Tier 1 capital to average assets, Tier 1 capital to risk-weighted assets and total capital to risk-weighted asset ratios were 10.94%, 9.01%, 11.36% and 14.13%, respectively, compared to 10.33%, 9.12%, 10.74%, and 13.32%, respectively, at December 31, 2020 and 9.95%, 9.67%, 10.38%, and 12.05%, respectively at March 31, 2020. * The Company has elected to adopt the three-year transition option related to the CECL $53.9 million cumulative-effect reduction to retained earnings pursuant to the Federal Reserve Board's final rule issued in February 2019. Such deferral has been applied in the March 31, 2021 capital ratios presented.

Subsequent Events

The Company is required, under generally accepted accounting principles, to evaluate subsequent events through the filing of its consolidated financial statements for the quarter ended March 31, 2021 on Form 10-Q. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of March 31, 2021 and will adjust amounts preliminarily reported, if necessary.

About Independent Bank Group

Independent Bank Group, through its wholly owned subsidiary, Independent Bank, provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals. Independent Bank Group operates in four market regions located in the Dallas/Fort Worth, Austin and Houston areas in Texas and the Colorado Front Range area, including Denver, Colorado Springs and Fort Collins.

Conference Call

A conference call covering Independent Bank Group's first quarter earnings announcement will be held on Tuesday, April 27, 2021 at 8:30 a.m. (EST) and can be accessed by the webcast link, https://webcast-eqs.com/indepbankgroup20210427/en or by calling 1-877-407-0989 and by identifying the meeting number 13718272 or by identifying "Independent Bank Group First Quarter 2021 Earnings Conference Call." The conference materials will also be available by accessing the Investor Relations page of our website, www.ifinancial.com. If you are unable to participate in the live event, a recording of the conference call will be accessible via the Investor Relations page of our website.

Forward-Looking Statements

From time to time the Company's comments and releases may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and other related federal security laws. Forward-looking statements include information about the Company's possible or assumed future results of operations, including its future revenues, income, expenses, provision for taxes, effective tax rate, earnings per share and cash flows, its future capital expenditures and dividends, its future financial condition and changes therein, including changes in the Company's loan portfolio and allowance for credit losses, the Company's future capital structure or changes therein, the plan and objectives of management for future operations, the Company's future or proposed acquisitions, the future or expected effect of acquisitions on the Company's operations, results of operations and financial condition, the Company's future economic performance and the statements of the assumptions underlying any such statement. Such statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is estimated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may" or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. The forward-looking statements that the Company makes are based on its current expectations and assumptions regarding its business, the economy, and other future conditions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. The Company's actual results may differ materially from those contemplated by the forward looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Many possible events or factors could affect the Company's future financial results and performance and could cause those results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to: 1) the disruption to local, regional, national and global economic activity caused by infectious disease outbreaks, including the recent outbreak of coronavirus, or COVID-19, and the significant impact that such outbreak has had and may have on the Company's growth, operations, earnings and asset quality; 2) the Company's ability to sustain its current internal growth rate and total growth rate; 3) changes in geopolitical, business and economic events, occurrences and conditions, including changes in rates of inflation or deflation, nationally, regionally and in the Company's target markets, particularly in Texas and Colorado; 4) worsening business and economic conditions nationally, regionally and in the Company's target markets, particularly in Texas and Colorado, and the geographic areas in those states in which the Company operates; 5) the Company's dependence on its management team and its ability to attract, motivate and retain qualified personnel; 6) the concentration of the Company's business within its geographic areas of operation in Texas and Colorado; 7) changes in asset quality, including increases in default rates on loans and higher levels of nonperforming loans and loan charge-offs generally, and specifically resulting from the economic dislocation caused by the COVID-19 pandemic; 8) concentration of the loan portfolio of Independent Bank, before and after the completion of acquisitions of financial institutions, in commercial and residential real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate; 9) the ability of Independent Bank to make loans with acceptable net interest margins and levels of risk of repayment and to otherwise invest in assets at acceptable yields and presenting acceptable investment risks; 10) inaccuracy of the assumptions and estimates that the managements of the Company and the financial institutions that the Company acquires make in establishing reserves for credit losses and other estimates generally, and specifically as a result of the effect of the COVID-19 pandemic; 11) lack of liquidity, including as a result of a reduction in the amount of sources of liquidity the Company currently has; 12) material increases or decreases in the amount of deposits held by Independent Bank or other financial institutions that the Company acquires and the cost of those deposits; 13) the Company's access to the debt and equity markets and the overall cost of funding its operations; 14) regulatory requirements to maintain minimum capital levels or maintenance of capital at levels sufficient to support the Company's anticipated growth; 15) changes in market interest rates that affect the pricing of the loans and deposits of each of Independent Bank and the financial institutions that the Company acquires and that affect the net interest income, other future cash flows, or the market value of the assets of each of Independent Bank and the financial institutions that the Company acquires, including investment securities; 16) fluctuations in the market value and liquidity of the securities the Company holds for sale, including as a result of changes in market interest rates; 17) effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services; 18) changes in economic and market conditions, including the economic dislocation resulting from the COVID-19 pandemic, that affect the amount and value of the assets of Independent Bank and of financial institutions that the Company acquires; 19) the institution and outcome of, and costs associated with, litigation and other legal proceedings against one of more of the Company, Independent Bank and financial institutions that the Company acquires or to which any of such entities is subject; 20) the occurrence of market conditions adversely affecting the financial industry generally, including the economic dislocation resulting from the COVID-19 pandemic; 21) the impact of recent and future legislative regulatory changes, including changes in banking, securities, and tax laws and regulations and their application by the Company's regulators, and changes in federal government policies, as well as regulatory requirements applicable to, and resulting from regulatory supervision of, the Company and Independent Bank as a financial institution with total assets greater than $10 billion; 22) changes in accounting policies, practices, principles and guidelines, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the SEC and the Public Company Accounting Oversight Board, as the case may be; 23) governmental monetary and fiscal policies, including changes resulting from the implementation of the new Current Expected Credit Loss accounting standard; 24) changes in the scope and cost of FDIC insurance and other coverage; 25) the effects of war or other conflicts, acts of terrorism (including cyber attacks) or other catastrophic events, including natural disasters such as storms, droughts, tornadoes, hurricanes and flooding, that may affect general economic conditions; 26) the Company's actual cost savings resulting from previous or future acquisitions are less than expected, the Company is unable to realize those cost savings as soon as expected, or the Company incurs additional or unexpected costs; 27) the Company's revenues after previous or future acquisitions are less than expected; 28) the liquidity of, and changes in the amounts and sources of liquidity available to the Company, before and after the acquisition of any financial institutions that the Company acquires; 29) deposit attrition, operating costs, customer loss and business disruption before and after the Company completed acquisitions, including, without limitation, difficulties in maintaining relationships with employees, may be greater than the Company expected; 30) the effects of the combination of the operations of financial institutions that the Company has acquired in the recent past or may acquire in the future with the Company's operations and the operations of Independent Bank, the effects of the integration of such operations being unsuccessful, and the effects of such integration being more difficult, time consuming, or costly than expected or not yielding the cost savings the Company expects; 31) the impact of investments that the Company or Independent Bank may have made or may make and the changes in the value of those investments; 32) the quality of the assets of financial institutions and companies that the Company has acquired in the recent past or may acquire in the future being different than it determined or determine in its due diligence investigation in connection with the acquisition of such financial institutions and any inadequacy of credit loss reserves relating to, and exposure to unrecoverable losses on, loans acquired; 33) the Company's ability to continue to identify acquisition targets and successfully acquire desirable financial institutions to sustain its growth, to expand its presence in the Company's markets and to enter new markets; 34) general business and economic conditions in the Company's markets change or are less favorable than expected generally, and specifically as a result of the COVID-19 pandemic; 35) changes occur in business conditions and inflation generally, and specifically as a result of the COVID-19 pandemic; 36) an increase in the rate of personal or commercial customers' bankruptcies generally, and specifically as a result of the COVID-19 pandemic; 37) technology-related changes are harder to make or are more expensive than expected; 38) attacks on the security of, and breaches of, the Company's and Independent Bank's digital information systems, the costs the Company or Independent Bank incur to provide security against such attacks and any costs and liability the Company or Independent Bank incurs in connection with any breach of those systems; 39) the potential impact of technology and "FinTech" entities on the banking industry generally; 40) the other factors that are described or referenced in Part I, Item 1A, of the Company's Annual Report on Form 10-K filed with the SEC on March 1, 2021, under the caption "Risk Factors"; and 41) other economic, competitive, governmental, regulatory, technological and geopolitical factors affecting the Company's operations, pricing and services. The Company urges you to consider all of these risks, uncertainties and other factors carefully in evaluating all such forward-looking statements made by the Company. As a result of these and other matters, including changes in facts, assumptions not being realized or other factors, the actual results relating to the subject matter of any forward-looking statement may differ materially from the anticipated results expressed or implied in that forward-looking statement. Any forward-looking statement made in this prospectus or made by the Company in any report, filing, document or information incorporated by reference in this prospectus, speaks only as of the date on which it is made. The Company undertakes no obligation to update any such forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes that these assumptions or bases have been chosen in good faith and that they are reasonable. However, the Company cautions you that assumptions as to future occurrences or results almost always vary from actual future occurrences or results, and the differences between assumptions and actual occurrences and results can be material. Therefore, the Company cautions you not to place undue reliance on the forward-looking statements contained in this prospectus or incorporated by reference herein.

Non-GAAP Financial Measures

In addition to results presented in accordance with GAAP, this press release contains certain non-GAAP financial measures. These measures and ratios include "adjusted net income," "adjusted earnings," "tangible book value," "tangible book value per common share," "adjusted efficiency ratio," "tangible common equity to tangible assets," "adjusted net interest margin," "return on tangible equity," "adjusted return on average assets" and "adjusted return on average equity" and are supplemental measures that are not required by, or are not presented in accordance with, accounting principles generally accepted in the United States. We consider the use of select non-GAAP financial measures and ratios to be useful for financial operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

We believe that these measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however we acknowledge that our financial measures have a number of limitations relative to GAAP financial measures. Certain non-GAAP financial measures exclude items of income, expenditures, expenses, assets, or liabilities, including provisions for credit losses and the effect of goodwill, other intangible assets and income from accretion on acquired loans arising from purchase accounting adjustments, that we believe cause certain aspects of our results of operations or financial condition to be not indicative of our primary operating results. All of these items significantly impact our financial statements. Additionally, the items that we exclude in our adjustments are not necessarily consistent with the items that our peers may exclude from their results of operations and key financial measures and therefore may limit the comparability of similarly named financial measures and ratios. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

A reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statements tables.

Independent Bank Group, Inc. and Subsidiaries

Consolidated Financial Data

Three Months Ended March 31, 2021, December 31, 2020, September 30, 2020, June30, 2020 and March 31, 2020

(Dollars in thousands, except for share data)

(Unaudited)

As of and for the Quarter Ended

March 31, 2021 December 31, September 30, June 30, 2020 March 31, 2020 2020 2020

Selected Income Statement Data

Interest income $ 147,771 $ 152,062 $ 151,798 $ 151,241 $ 156,405

Interest expense 18,042 19,236 19,791 22,869 33,164

Net interest income 129,729 132,826 132,007 128,372 123,241

Provision for (2,500 ) 3,871 7,620 23,121 8,381 credit losses

Net interest incomeafter provision for 132,229 128,955 124,387 105,251 114,860 credit losses

Noninterest income 18,609 19,912 25,165 25,414 14,572

Noninterest expense 75,113 75,227 73,409 83,069 74,429

Income tax expense 15,745 15,366 16,068 8,903 10,836

Net income 59,980 58,274 60,075 38,693 44,167

Adjusted net income 60,084 58,007 59,580 49,076 43,354 ^(1)



Per Share Data (Common Stock)

Earnings:

Basic $ 1.39 $ 1.35 $ 1.39 $ 0.90 $ 1.03

Diluted 1.39 1.35 1.39 0.90 1.03

Adjusted earnings:

Basic^ (1) 1.39 1.34 1.38 1.14 1.01

Diluted ^(1) 1.39 1.34 1.38 1.14 1.01

Dividends 0.30 0.30 0.25 0.25 0.25

Book value 57.72 58.31 57.26 56.34 55.44

Tangible book value 32.74 33.23 32.17 31.05 30.08 ^ (1)

Common shares 43,193,257 43,137,104 43,244,797 43,041,119 43,041,776 outstanding

Weighted averagebasic shares 43,178,522 43,177,824 43,234,913 43,041,660 43,011,496 outstanding ^(2)

Weighted averagediluted shares 43,222,943 43,177,824 43,234,913 43,177,986 43,020,055 outstanding ^(2)



Selected Period End Balance Sheet Data

Total assets $ 18,115,336 $ 17,753,476 $ 17,117,007 $ 16,986,025 $ 15,573,868

Cash and cash 2,416,870 1,813,987 1,453,733 1,605,911 948,907 equivalents

Securities 1,307,957 1,153,693 1,076,619 1,049,592 1,089,136 available for sale

Loans, held for 57,799 82,647 87,406 72,865 39,427 sale

Loans, held for 11,665,058 11,622,298 11,651,855 11,690,356 11,020,920 investment ^(3)(4)

Mortgage warehouse 1,105,699 1,453,797 1,219,013 903,630 796,609 purchase loans

Allowance for 165,827 87,820 87,491 80,055 58,403 credit losses^(3)

Goodwill and other 1,078,946 1,082,091 1,085,236 1,088,411 1,091,586 intangible assets

Other real estate 475 475 1,642 1,688 2,994 owned

Noninterest-bearing 4,466,310 4,164,800 4,187,150 3,984,404 3,156,270 deposits

Interest-bearing 10,337,482 10,234,127 9,610,410 9,314,631 8,726,496 deposits

Borrowings (otherthan junior 683,350 687,175 680,529 1,116,462 1,152,860 subordinateddebentures)

Junior subordinated 54,072 54,023 53,973 53,924 53,874 debentures

Total stockholders' 2,493,117 2,515,371 2,476,373 2,424,960 2,386,285 equity

Independent Bank Group, Inc. and Subsidiaries

Consolidated Financial Data

Three Months Ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020

(Dollars in thousands, except for share data)

(Unaudited)

As of and for the Quarter Ended

March 31, 2021

December 31, 2020

September 30, 2020

June 30, 2020

March 31, 2020

Selected Performance Metrics

Return on average assets

1.37

%

1.34

%

1.43

%

0.94

%

1.19

%

Return on average equity

9.78

9.29

9.73

6.44

7.50

Return on tangible equity (5)

17.29

16.40

17.43

11.71

13.92

Adjusted return on average assets (1)

1.37

1.34

1.42

1.20

1.17

Adjusted return on average equity (1)

9.80

9.24

9.65

8.16

7.36

Adjusted return on tangible equity (1) (5)

17.32

16.33

17.29

14.86

13.66

Net interest margin

3.29

3.42

3.52

3.51

3.76

Adjusted net interest margin (6)

3.29

3.40

3.48

3.50

3.73

Efficiency ratio (7)

48.52

47.19

44.69

51.95

51.70

Adjusted efficiency ratio (1)

48.39

47.16

44.57

41.73

51.19

Credit Quality Ratios (3) (4) (8)

Nonperforming assets to total assets

0.34

%

0.29

%

0.25

%

0.17

%

0.20

%

Nonperforming loans to total loans held for investment

0.52

0.44

0.36

0.23

0.26

Nonperforming assets to total loans held for investment and other real estate

0.52

0.45

0.37

0.24

0.29

Allowance for credit losses to nonperforming loans

274.71

170.80

211.12

300.95

204.97

Allowance for credit losses to total loans held for investment

1.42

0.76

0.75

0.68

0.53

Net charge-offs to average loans outstanding (annualized)

0.01

0.11

0.01

0.05

0.05

Capital Ratios

Estimated common equity Tier 1 capital to risk-weighted assets

10.94

%

10.33

%

10.24

%

10.17

%

9.95

%

Estimated tier 1 capital to average assets

9.01

9.12

9.15

8.94

9.67

Estimated tier 1 capital to risk-weighted assets

11.36

10.74

10.66

10.60

10.38

Estimated total capital to risk-weighted assets

14.13

13.32

13.29

12.44

12.05

Total stockholders' equity to total assets

13.76

14.17

14.47

14.28

15.32

Tangible common equity to tangible assets (1)

8.30

8.60

8.68

8.41

8.94

____________

Independent Bank Group, Inc. and Subsidiaries

Consolidated Financial Data

Three Months Ended March 31, 2021, December 31, 2020, September 30, 2020, June30, 2020 and March 31, 2020

(Dollars in thousands, except for share data)

(Unaudited)

As of and for the Quarter Ended

March December September June 30, March 31, 2021 31, 2020 30, 2020 2020 31, 2020

Selected Performance Metrics

Return on average assets 1.37 % 1.34 % 1.43 % 0.94 % 1.19 %

Return on average equity 9.78 9.29 9.73 6.44 7.50

Return on tangible equity 17.29 16.40 17.43 11.71 13.92 ^(5)

Adjusted return on 1.37 1.34 1.42 1.20 1.17 average assets ^(1)

Adjusted return on 9.80 9.24 9.65 8.16 7.36 average equity ^(1)

Adjusted return on 17.32 16.33 17.29 14.86 13.66 tangible equity^ (1) (5)

Net interest margin 3.29 3.42 3.52 3.51 3.76

Adjusted net interest 3.29 3.40 3.48 3.50 3.73 margin ^(6)

Efficiency ratio ^(7) 48.52 47.19 44.69 51.95 51.70

Adjusted efficiency ratio 48.39 47.16 44.57 41.73 51.19 ^(1)



Credit Quality Ratios ^ (3) (4) (8)

Nonperforming assets to 0.34 % 0.29 % 0.25 % 0.17 % 0.20 %total assets

Nonperforming loans tototal loans held for 0.52 0.44 0.36 0.23 0.26 investment

Nonperforming assets tototal loans held for 0.52 0.45 0.37 0.24 0.29 investment and other realestate

Allowance for creditlosses to nonperforming 274.71 170.80 211.12 300.95 204.97 loans

Allowance for creditlosses to total loans 1.42 0.76 0.75 0.68 0.53 held for investment

Net charge-offs toaverage loans outstanding 0.01 0.11 0.01 0.05 0.05 (annualized)



Capital Ratios

Estimated common equityTier 1 capital to 10.94 % 10.33 % 10.24 % 10.17 % 9.95 %risk-weighted assets

Estimated tier 1 capital 9.01 9.12 9.15 8.94 9.67 to average assets

Estimated tier 1 capital 11.36 10.74 10.66 10.60 10.38 to risk-weighted assets

Estimated total capital 14.13 13.32 13.29 12.44 12.05 to risk-weighted assets

Total stockholders' 13.76 14.17 14.47 14.28 15.32 equity to total assets

Tangible common equity to 8.30 8.60 8.68 8.41 8.94 tangible assets ^(1)

____________

^(1) Non-GAAP financial measure. See reconciliation.

^(2) Total number of shares includes participating shares (those with dividendrights).

^(3) On January 1, 2021, the Company adopted the Current Expected Credit Loss(CECL) accounting standard replacing the incurred loss model with an expectedcredit loss methodology. Due to the adoption of the guidance under the modifiedretrospective approach, prior periods have not been adjusted and thus may notbe comparable. As such, at March 31, 2021, loans held for investment aredisclosed net of deferred fees of $15,450 and nonperforming PCD loans areincluded in total nonperforming loans.

^(4) Loans held for investment excludes mortgage warehouse purchase loans andincludes SBA PPP loans of $912,176, $804,397, $825,966 and $823,289 at March31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020,respectively.^

^(5) Non-GAAP financial measure. Excludes average balance of goodwill and netother intangible assets.

^(6) Non-GAAP financial measure. Excludes unexpected income recognized oncredit impaired acquired loans of $0, $579, $1,294, $354 and $982,respectively.

^(7) Efficiency ratio excludes amortization of other intangible assets. Seereconciliation of non-GAAP financial measures.

^(8) Credit metrics -^ Nonperforming assets, which consist of nonperformingloans, OREO and other repossessed assets, totaled $60,954, $52,005, $43,197,$28,403 and $31,601, respectively. Nonperforming loans, which consists ofnonaccrual loans, loans delinquent 90 days and still accruing interest, andtroubled debt restructurings, and prior to the adoption of CECL, excluded loansacquired with deteriorated credit quality (now referred to as PCD loans),totaled $60,365, $51,416, $41,441, $26,601 and $28,493, respectively.

Independent Bank Group, Inc. and Subsidiaries

Consolidated Statements of Income

Three Months Ended March 31, 2021 and 2020

(Dollars in thousands)

(Unaudited)

Three Months Ended March 31,

2021

2020

Interest income:

Interest and fees on loans

$

140,152

$

147,105

Interest on taxable securities

4,757

5,164

Interest on nontaxable securities

2,069

2,065

Interest on interest-bearing deposits and other

793

2,071

Total interest income

147,771

156,405

Interest expense:

Interest on deposits

13,007

28,071

Interest on FHLB advances

533

1,626

Interest on other borrowings

4,060

2,795

Interest on junior subordinated debentures

442

672

Total interest expense

18,042

33,164

Net interest income

129,729

123,241

Provision for credit losses

(2,500)

8,381

Net interest income after provision for credit losses

132,229

114,860

Noninterest income:

Service charges on deposit accounts

2,261

2,752

Investment management fees

2,043

1,986

Mortgage banking revenue

7,495

2,525

Loss on sale of loans

-

(42)

Gain on sale of other real estate

-

25

Gain on sale of securities available for sale

-

356

Loss on sale and disposal of premises and equipment

(7)

(63)

Increase in cash surrender value of BOLI

1,272

1,341

Other

5,545

5,692

Total noninterest income

18,609

14,572

Noninterest expense:

Salaries and employee benefits

43,659

38,660

Occupancy

9,606

10,037

Communications and technology

5,536

5,552

FDIC assessment

1,705

1,752

Advertising and public relations

238

611

Other real estate owned expenses, net

8

374

Amortization of other intangible assets

3,145

3,176

Professional fees

3,670

4,214

Acquisition expense, including legal

-

549

Other

7,546

9,504

Total noninterest expense

75,113

74,429

Income before taxes

75,725

55,003

Income tax expense

15,745

10,836

Net income

$

59,980

$

44,167

Independent Bank Group, Inc. and Subsidiaries

Consolidated Statements of Income

Three Months Ended March 31, 2021 and 2020

(Dollars in thousands)

(Unaudited)

Three Months Ended March 31,

2021 2020

Interest income:

Interest and fees on loans $ 140,152 $ 147,105

Interest on taxable securities 4,757 5,164

Interest on nontaxable securities 2,069 2,065

Interest on interest-bearing deposits and other 793 2,071

Total interest income 147,771 156,405

Interest expense:

Interest on deposits 13,007 28,071

Interest on FHLB advances 533 1,626

Interest on other borrowings 4,060 2,795

Interest on junior subordinated debentures 442 672

Total interest expense 18,042 33,164

Net interest income 129,729 123,241

Provision for credit losses (2,500) 8,381

Net interest income after provision for credit 132,229 114,860 losses

Noninterest income:

Service charges on deposit accounts 2,261 2,752

Investment management fees 2,043 1,986

Mortgage banking revenue 7,495 2,525

Loss on sale of loans - (42)

Gain on sale of other real estate - 25

Gain on sale of securities available for sale - 356

Loss on sale and disposal of premises and (7) (63) equipment

Increase in cash surrender value of BOLI 1,272 1,341

Other 5,545 5,692

Total noninterest income 18,609 14,572

Noninterest expense:

Salaries and employee benefits 43,659 38,660

Occupancy 9,606 10,037

Communications and technology 5,536 5,552

FDIC assessment 1,705 1,752

Advertising and public relations 238 611

Other real estate owned expenses, net 8 374

Amortization of other intangible assets 3,145 3,176

Professional fees 3,670 4,214

Acquisition expense, including legal - 549

Other 7,546 9,504

Total noninterest expense 75,113 74,429

Income before taxes 75,725 55,003

Income tax expense 15,745 10,836

Net income $ 59,980 $ 44,167

Independent Bank Group, Inc. and Subsidiaries

Consolidated Balance Sheets

As of March 31, 2021 and December 31, 2020

(Dollars in thousands)

(Unaudited)

March 31,

December 31,

Assets

2021

2020

Cash and due from banks

$

248,231

$

250,485

Interest-bearing deposits in other banks

2,168,639

1,563,502

Cash and cash equivalents

2,416,870

1,813,987

Certificates of deposit held in other banks

4,482

4,482

Securities available for sale, at fair value

1,307,957

1,153,693

Loans held for sale (includes $53,930 and $71,769 carried at fair value, respectively)

57,799

82,647

Loans, net of allowance for credit losses of $165,827 and $87,820, respectively

12,604,930

12,978,238

Premises and equipment, net

250,002

249,467

Other real estate owned

475

475

Federal Home Loan Bank (FHLB) of Dallas stock and other restricted stock

20,338

20,305

Bank-owned life insurance (BOLI)

221,700

220,428

Deferred tax asset

18,804

3,933

Goodwill

994,021

994,021

Other intangible assets, net

84,925

88,070

Other assets

133,033

143,730

Total assets

$

18,115,336

$

17,753,476

Liabilities and Stockholders' Equity

Deposits:

Noninterest-bearing

$

4,466,310

$

4,164,800

Interest-bearing

10,337,482

10,234,127

Total deposits

14,803,792

14,398,927

FHLB advances

375,000

375,000

Other borrowings

308,350

312,175

Junior subordinated debentures

54,072

54,023

Other liabilities

81,005

97,980

Total liabilities

15,622,219

15,238,105

Commitments and contingencies

Stockholders' equity:

Preferred stock

-

-

Common stock

432

431

Additional paid-in capital

1,938,012

1,934,807

Retained earnings

535,375

543,800

Accumulated other comprehensive income

19,298

36,333

Total stockholders' equity

2,493,117

2,515,371

Total liabilities and stockholders' equity

$

18,115,336

$

17,753,476

Independent Bank Group, Inc. and Subsidiaries

Consolidated Balance Sheets

As of March 31, 2021 and December 31, 2020

(Dollars in thousands)

(Unaudited)

March 31, December 31,

Assets 2021 2020

Cash and due from banks $ 248,231 $ 250,485

Interest-bearing deposits in other banks 2,168,639 1,563,502

Cash and cash equivalents 2,416,870 1,813,987

Certificates of deposit held in other banks 4,482 4,482

Securities available for sale, at fair value 1,307,957 1,153,693

Loans held for sale (includes $53,930 and 57,799 82,647 $71,769 carried at fair value, respectively)

Loans, net of allowance for credit losses of 12,604,930 12,978,238 $165,827 and $87,820, respectively

Premises and equipment, net 250,002 249,467

Other real estate owned 475 475

Federal Home Loan Bank (FHLB) of Dallas stock 20,338 20,305 and other restricted stock

Bank-owned life insurance (BOLI) 221,700 220,428

Deferred tax asset 18,804 3,933

Goodwill 994,021 994,021

Other intangible assets, net 84,925 88,070

Other assets 133,033 143,730

Total assets $ 18,115,336 $ 17,753,476



Liabilities and Stockholders' Equity

Deposits:

Noninterest-bearing $ 4,466,310 $ 4,164,800

Interest-bearing 10,337,482 10,234,127

Total deposits 14,803,792 14,398,927

FHLB advances 375,000 375,000

Other borrowings 308,350 312,175

Junior subordinated debentures 54,072 54,023

Other liabilities 81,005 97,980

Total liabilities 15,622,219 15,238,105

Commitments and contingencies

Stockholders' equity:

Preferred stock - -

Common stock 432 431

Additional paid-in capital 1,938,012 1,934,807

Retained earnings 535,375 543,800

Accumulated other comprehensive income 19,298 36,333

Total stockholders' equity 2,493,117 2,515,371

Total liabilities and stockholders' equity $ 18,115,336 $ 17,753,476

Independent Bank Group, Inc. and Subsidiaries

Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis

Three Months Ended March 31, 2021 and 2020

(Dollars in thousands)

(Unaudited)

The analysis below shows average interest-earning assets and interest-bearing liabilities together with the average yield on the interest-earning assets and the average cost of the interest-bearing liabilities for the periods presented.

Three Months Ended March 31,

2021

2020

Average

Outstanding

Balance

Interest

Yield/

Rate (4)

Average

Outstanding

Balance

Interest

Yield/

Rate (4)

Interest-earning assets:

Loans (1)

$

12,880,741

$

140,152

4.41

%

$

11,537,343

$

147,105

5.13

%

Taxable securities

946,206

4,757

2.04

764,836

5,164

2.72

Nontaxable securities

352,445

2,069

2.38

329,642

2,065

2.52

Interest bearing deposits and other

1,821,787

793

0.18

537,575

2,071

1.55

Total interest-earning assets

16,001,179

147,771

3.75

13,169,396

156,405

4.78

Noninterest-earning assets

1,786,683

1,796,232

Total assets

$

17,787,862

$

14,965,628

Interest-bearing liabilities:

Checking accounts

$

5,491,549

$

6,074

0.45

%

$

4,331,589

$

10,973

1.02

%

Savings accounts

670,500

260

0.16

550,418

265

0.19

Money market accounts

2,702,886

4,026

0.60

2,050,024

7,813

1.53

Certificates of deposit

1,391,037

2,647

0.77

1,817,209

9,020

2.00

Total deposits

10,255,972

13,007

0.51

8,749,240

28,071

1.29

FHLB advances

375,000

533

0.58

410,165

1,626

1.59

Other borrowings

310,034

4,060

5.31

194,844

2,795

5.77

Junior subordinated debentures

54,055

442

3.32

53,856

672

5.02

Total interest-bearing liabilities

10,995,061

18,042

0.67

9,408,105

33,164

1.42

Noninterest-bearing checking accounts

4,225,459

3,097,184

Noninterest-bearing liabilities

80,332

91,114

Stockholders' equity

2,487,010

2,369,225

Total liabilities and equity

$

17,787,862

$

14,965,628

Net interest income

$

129,729

$

123,241

Interest rate spread

3.08

%

3.36

%

Net interest margin (2)

3.29

3.76

Net interest income and margin (tax equivalent basis) (3)

$

130,689

3.31

$

124,154

3.79

Average interest-earning assets to interest-bearing liabilities

145.53

139.98

____________

Independent Bank Group, Inc. and Subsidiaries

Consolidated Average Balance Sheet Amounts, Interest Earned and Yield Analysis

Three Months Ended March 31, 2021 and 2020

(Dollars in thousands)

(Unaudited)



The analysis below shows average interest-earning assets and interest-bearingliabilities together with the average yield on the interest-earning assets andthe average cost of the interest-bearing liabilities for the periods presented.

Three Months Ended March 31,

2021 2020

Average Yield/ Average Yield/

Outstanding Interest Rate ^ Outstanding Interest Rate ^ (4) (4) Balance Balance

Interest-earning assets:

Loans ^(1) $ 12,880,741 $ 140,152 4.41 % $ 11,537,343 $ 147,105 5.13 %

Taxable securities 946,206 4,757 2.04 764,836 5,164 2.72

Nontaxable 352,445 2,069 2.38 329,642 2,065 2.52 securities

Interest bearing 1,821,787 793 0.18 537,575 2,071 1.55 deposits and other

Totalinterest-earning 16,001,179 147,771 3.75 13,169,396 156,405 4.78 assets

Noninterest-earning 1,786,683 1,796,232 assets

Total assets $ 17,787,862 $ 14,965,628

Interest-bearing liabilities:

Checking accounts $ 5,491,549 $ 6,074 0.45 % $ 4,331,589 $ 10,973 1.02 %

Savings accounts 670,500 260 0.16 550,418 265 0.19

Money market 2,702,886 4,026 0.60 2,050,024 7,813 1.53 accounts

Certificates of 1,391,037 2,647 0.77 1,817,209 9,020 2.00 deposit

Total deposits 10,255,972 13,007 0.51 8,749,240 28,071 1.29

FHLB advances 375,000 533 0.58 410,165 1,626 1.59

Other borrowings 310,034 4,060 5.31 194,844 2,795 5.77

Junior subordinated 54,055 442 3.32 53,856 672 5.02 debentures

Totalinterest-bearing 10,995,061 18,042 0.67 9,408,105 33,164 1.42 liabilities

Noninterest-bearing 4,225,459 3,097,184 checking accounts

Noninterest-bearing 80,332 91,114 liabilities

Stockholders' 2,487,010 2,369,225 equity

Total liabilities $ 17,787,862 $ 14,965,628 and equity

Net interest income $ 129,729 $ 123,241

Interest rate 3.08 % 3.36 %spread

Net interest margin 3.29 3.76 ^(2)

Net interest incomeand margin (tax $ 130,689 3.31 $ 124,154 3.79 equivalent basis) ^(3)

Averageinterest-earningassets to 145.53 139.98 interest-bearingliabilities

____________

^(1) Average loan balances include nonaccrual loans.

^(2) Net interest margins for the periods presented represent: (i) thedifference between interest income on interest-earning assets and the interestexpense on interest-bearing liabilities, divided by (ii) averageinterest-earning assets for the period.

^(3) A tax-equivalent adjustment has been computed using a federal income taxrate of 21%.

^(4) Yield and rates for the three month periods are annualized.



Independent Bank Group, Inc. and Subsidiaries

Loan Portfolio Composition

As of March 31, 2021 and December 31, 2020

(Dollars in thousands)

(Unaudited)

Total loans by class

March 31, 2021

December 31, 2020

Amount

% of Total

Amount

% of Total

Commercial (1)(2)

$

3,596,654

28.0

%

$

3,902,266

29.7

%

Real estate:

Commercial real estate

6,194,353

48.3

6,096,676

46.3

Commercial construction, land and land development

1,206,350

9.4

1,245,801

9.5

Residential real estate (3)

1,368,170

10.7

1,435,112

10.9

Single-family interim construction

312,975

2.4

326,575

2.5

Agricultural

74,820

0.6

85,014

0.6

Consumer

74,923

0.6

66,952

0.5

Other

311

-

346

-

Total loans (4)

12,828,556

100.0

%

13,158,742

100.0

%

Deferred loan fees (4)

-

(10,037)

Allowance for credit losses

(165,827)

(87,820)

Total loans, net

$

12,662,729

$

13,060,885

____________

Independent Bank Group, Inc. and Subsidiaries

Loan Portfolio Composition

As of March 31, 2021 and December 31, 2020

(Dollars in thousands)

(Unaudited)

Total loans by class

March 31, 2021 December 31, 2020

Amount % of Amount % of Total Total

Commercial ^(1)(2) $ 3,596,654 28.0 % $ 3,902,266 29.7 %

Real estate:

Commercial real estate 6,194,353 48.3 6,096,676 46.3

Commercial construction, 1,206,350 9.4 1,245,801 9.5 land and land development

Residential real estate ^ 1,368,170 10.7 1,435,112 10.9 (3)

Single-family interim 312,975 2.4 326,575 2.5 construction

Agricultural 74,820 0.6 85,014 0.6

Consumer 74,923 0.6 66,952 0.5

Other 311 - 346 -

Total loans ^(4) 12,828,556 100.0 % 13,158,742 100.0 %

Deferred loan fees ^(4) - (10,037)

Allowance for credit (165,827) (87,820) losses

Total loans, net $ 12,662,729 $ 13,060,885

____________

^(1) Includes mortgage warehouse purchase loans of $1,105,699 and $1,453,797 atMarch 31, 2021 and December 31, 2020, respectively.

^(2) Includes SBA PPP loans of $912,176 with net deferred loan fees of $14,533at March 31, 2021 and $804,397 at December 31, 2020.

^(3) Includes loans held for sale of $57,799 and $82,647 at March 31, 2021 andDecember 31, 2020, respectively.

^(4) Loan class amounts are shown at amortized cost, net of deferred loan feesof $15,450 in accordance with CECL at March 31, 2021 and shown at recordedinvestment at December 31, 2020.

Independent Bank Group, Inc. and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

Three Months Ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020

(Dollars in thousands, except for share data)

(Unaudited)

For the Three Months Ended

March 31, 2021

December 31, 2020

September 30, 2020

June 30, 2020

March 31, 2020

ADJUSTED NET INCOME

Net Interest Income - Reported

(a)

$

129,729

$

132,826

$

132,007

$

128,372

$

123,241

Unexpected income recognized on credit impaired acquired loans (1)

-

(579)

(1,294)

(354)

(982)

Adjusted Net Interest Income

(b)

129,729

132,247

130,713

128,018

122,259

Provision Expense - Reported

(c)

(2,500)

3,871

7,620

23,121

8,381

Noninterest Income - Reported

(d)

18,609

19,912

25,165

25,414

14,572

Loss (gain) on sale of loans

-

291

-

(689)

42

Loss (gain) on sale of other real estate

-

73

-

(12)

(25)

Gain on sale of securities available for sale

-

-

-

(26)

(356)

Loss (gain) on sale and disposal of premises and equipment

7

(59)

(34)

(340)

63

Recoveries on loans charged off prior to acquisition

(129)

(450)

(138)

(3,640)

(84)

Adjusted Noninterest Income

(e)

18,487

19,767

24,993

20,707

14,212

Noninterest Expense - Reported

(f)

75,113

75,227

73,409

83,069

74,429

OREO impairment

-

-

(46)

(738)

-

Impairment of assets

(9)

-

(336)

-

(126)

COVID-19 expense (2)

-

(61)

(141)

(1,451)

(262)

Acquisition expense (3)

(244)

(326)

(316)

(15,644)

(1,008)

Adjusted Noninterest Expense

(g)

74,860

74,840

72,570

65,236

73,033

Income Tax Expense - Reported

(h)

15,745

15,366

16,068

8,903

10,836

Net Income - Reported

(a) - (c) + (d) - (f) - (h) = (i)

59,980

58,274

60,075

38,693

44,167

Adjusted Net Income (4)

(b) - (c) + (e) - (g) = (j)

$

60,084

$

58,007

$

59,580

$

49,076

$

43,354

ADJUSTED PROFITABILITY

Total Average Assets

(k)

$

17,787,862

$

17,252,111

$

16,713,895

$

16,485,556

$

14,965,628

Total Average Stockholders' Equity

(l)

$

2,487,010

$

2,496,318

$

2,457,423

$

2,418,038

$

2,369,225

Total Average Tangible Stockholders' Equity (5)

(m)

$

1,407,016

$

1,413,167

$

1,371,094

$

1,328,568

$

1,276,545

Reported Return on Average Assets

(i) / (k)

1.37

%

1.34

%

1.43

%

0.94

%

1.19

%

Reported Return on Average Equity

(i) / (l)

9.78

%

9.29

%

9.73

%

6.44

%

7.50

%

Reported Return on Average Tangible Equity

(i) / (m)

17.29

%

16.40

%

17.43

%

11.71

%

13.92

%

Adjusted Return on Average Assets (6)

(j) / (k)

1.37

%

1.34

%

1.42

%

1.20

%

1.17

%

Adjusted Return on Average Equity (6)

(j) / (l)

9.80

%

9.24

%

9.65

%

8.16

%

7.36

%

Adjusted Return on Tangible Equity (6)

(j) / (m)

17.32

%

16.33

%

17.29

%

14.86

%

13.66

%

EFFICIENCY RATIO

Amortization of other intangible assets

(n)

$

3,145

$

3,145

$

3,175

$

3,175

$

3,176

Reported Efficiency Ratio

(f - n) / (a + d)

48.52

%

47.19

%

44.69

%

51.95

%

51.70

%

Adjusted Efficiency Ratio

(g - n) / (b + e)

48.39

%

47.16

%

44.57

%

41.73

%

51.19

%

____________

Independent Bank Group, Inc. and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

Three Months Ended March 31, 2021, December 31, 2020, September 30, 2020, June30, 2020 and March 31, 2020

(Dollars in thousands, except for share data)

(Unaudited)

For the Three Months Ended

March 31, 2021 December 31, September 30, June 30, 2020 March 31, 2020 2020 2020

ADJUSTED NET INCOME

Net InterestIncome - (a) $ 129,729 $ 132,826 $ 132,007 $ 128,372 $ 123,241 Reported

Unexpectedincomerecognized oncredit - (579) (1,294) (354) (982) impairedacquiredloans^ (1)

Adjusted NetInterest (b) 129,729 132,247 130,713 128,018 122,259 Income

ProvisionExpense - (c) (2,500) 3,871 7,620 23,121 8,381 Reported

NoninterestIncome - (d) 18,609 19,912 25,165 25,414 14,572 Reported

Loss (gain)on sale of - 291 - (689) 42 loans

Loss (gain)on sale of - 73 - (12) (25) other realestate

Gain on saleof securities - - - (26) (356) available forsale

Loss (gain)on sale anddisposal of 7 (59) (34) (340) 63 premises andequipment

Recoveries onloans charged (129) (450) (138) (3,640) (84) off prior toacquisition

AdjustedNoninterest (e) 18,487 19,767 24,993 20,707 14,212 Income

NoninterestExpense - (f) 75,113 75,227 73,409 83,069 74,429 Reported

OREO - - (46) (738) - impairment

Impairment of (9) - (336) - (126) assets

COVID-19 - (61) (141) (1,451) (262) expense ^(2)

Acquisition (244) (326) (316) (15,644) (1,008) expense ^(3)

AdjustedNoninterest (g) 74,860 74,840 72,570 65,236 73,033 Expense

Income TaxExpense - (h) 15,745 15,366 16,068 8,903 10,836 Reported

(a) - (c) +Net Income - (d)Reported - 59,980 58,274 60,075 38,693 44,167 (f) - (h) = (i)

(b) - (c)Adjusted Net +Income ^(4) (e) $ 60,084 $ 58,007 $ 59,580 $ 49,076 $ 43,354 - (g) = (j)



ADJUSTED PROFITABILITY

Total Average (k) $ 17,787,862 $ 17,252,111 $ 16,713,895 $ 16,485,556 $ 14,965,628 Assets

Total AverageStockholders' (l) $ 2,487,010 $ 2,496,318 $ 2,457,423 $ 2,418,038 $ 2,369,225 Equity

Total AverageTangible (m) $ 1,407,016 $ 1,413,167 $ 1,371,094 $ 1,328,568 $ 1,276,545 Stockholders'Equity ^(5)

Reported (i)Return on / 1.37 % 1.34 % 1.43 % 0.94 % 1.19 %Average (k)Assets

Reported (i)Return on / 9.78 % 9.29 % 9.73 % 6.44 % 7.50 %Average (l)Equity

ReportedReturn on (i)Average / 17.29 % 16.40 % 17.43 % 11.71 % 13.92 %Tangible (m)Equity

Adjusted (j)Return on / 1.37 % 1.34 % 1.42 % 1.20 % 1.17 %Average (k)Assets ^(6)

Adjusted (j)Return on / 9.80 % 9.24 % 9.65 % 8.16 % 7.36 %Average (l)Equity ^(6)

Adjusted (j)Return on / 17.32 % 16.33 % 17.29 % 14.86 % 13.66 %Tangible (m)Equity ^(6)



EFFICIENCY RATIO

Amortizationof other (n) $ 3,145 $ 3,145 $ 3,175 $ 3,175 $ 3,176 intangibleassets

(f -Reported n)Efficiency / 48.52 % 47.19 % 44.69 % 51.95 % 51.70 %Ratio (a + d)

(g -Adjusted n)Efficiency / 48.39 % 47.16 % 44.57 % 41.73 % 51.19 %Ratio (b + e)

____________

^(1) Prior to the adoption of CECL, unexpected income on purchase creditimpaired loans were deducted from adjusted income.

^(2) COVID-19 expense includes expenses such as employee's premium pay,personal protection and cleaning supplies, remote work equipment, advertisingand communications, and community support/donations.

^(3) Acquisition expenses include $244, $326, $269, $15 and $459 ofcompensation related expenses in addition to $0, $0, $47, $15,629 and $549 ofmerger-related expenses for the quarters ended March 31, 2021, December 31,2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively.

^(4) Assumes an adjusted effective tax rate of 20.8%, 20.9%, 21.1%, 18.7%, and21.3% for the quarters ended March 31, 2021, December 31, 2020, September 30,2020, June 30, 2020 and March 31, 2020, respectively.

^(5) Excludes average balance of goodwill and net other intangible assets.

^(6) Calculated using adjusted net income.



Independent Bank Group, Inc. and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

As of March 31, 2021 and December 31, 2020

(Dollars in thousands, except per share information)

(Unaudited)

Tangible Book Value & Tangible Common Equity To Tangible Asset Ratio

March 31,

December 31,

2021

2020

Tangible Common Equity

Total common stockholders' equity

$

2,493,117

$

2,515,371

Adjustments:

Goodwill

(994,021)

(994,021)

Other intangible assets, net

(84,925)

(88,070)

Tangible common equity

$

1,414,171

$

1,433,280

Tangible Assets

Total assets

$

18,115,336

$

17,753,476

Adjustments:

Goodwill

(994,021)

(994,021)

Other intangible assets, net

(84,925)

(88,070)

Tangible assets

$

17,036,390

$

16,671,385

Common shares outstanding

43,193,257

43,137,104

Tangible common equity to tangible assets

8.30

%

8.60

%

Book value per common share

$

57.72

$

58.31

Tangible book value per common share

32.74

33.23

View source version on businesswire.com: https://www.businesswire.com/news/home/20210426005761/en/

CONTACT: Analysts/Investors: Paul Langdale Senior Vice President, Director of Corporate Development (972) 562-9004 plangdale@ibtx.com Michelle Hickox Executive Vice President, Chief Financial Officer (972) 562-9004 mhickox@ibtx.com Media: Schwinn Feng Chief Marketing Officer (469) 301-2706 schwinn.feng@ibtx.com