EX-99.1 2 tbk-ex991_7.htm EX-99.1

Exhibit 99.1

Triumph Bancorp Reports First Quarter Net Income to Common Stockholders of $11.9 Million

DALLAS – April 18, 2018 (GLOBE NEWSWIRE) – Triumph Bancorp, Inc. (Nasdaq: TBK) (“Triumph”) today announced earnings and operating results for the first quarter of 2018.

As part of how we measure our results, we use certain non-GAAP financial measures to ascertain performance. These non-GAAP financial measures are reconciled in the section labeled “Metrics and non-GAAP financial reconciliation” at the end of this press release.

2018 First Quarter Highlights and Recent Developments

| • | For the first quarter of 2018, net income was $12.1 million and net income available to common stockholders was $11.9 million, compared to net income of $6.3 million and net income available to common stockholders of $6.1 million for the quarter ended December 31, 2017. Diluted earnings per share were $0.56 for the quarter ended March 31, 2018, compared to $0.29 for the quarter ended December 31, 2017.

| • | Net income for the quarter ended March 31, 2018 was impacted by (i) a gain on sale of Triumph Healthcare Finance (“THF”), our healthcare asset based lending line of business, of $1.1 million, or $0.8 million net of tax, and (ii) a combined loss on the sale of municipal securities and OREO valuation adjustments of $0.4 million.

| • | We report adjusted diluted earnings per share to remove the volatility of material gains and expenses related to merger and acquisition-related activities. Adjusted diluted earnings per share, which exclude the gain on sale of THF, net of taxes, were $0.52 for the quarter ended March 31, 2018. Adjusted diluted earnings per share, which exclude transaction costs related to our acquisition of Valley Bancorp, Inc. and our acquisition of nine branches from Independent Bank Group, Inc., net of taxes, were $0.34 for the quarter ended December 31, 2017.

| • | Net interest margin (“NIM”) was 6.06% for the quarter ended March 31, 2018, compared to 6.16% for the quarter ended December 31, 2017. Adjusted NIM, which excludes loan discount accretion, was 5.81% for the quarter ended March 31, 2018, compared to 5.93% for the quarter ended December 31, 2017.

| • | Total loans held for investment increased $63.1 million, or 2.2%, to $2.874 billion at March 31, 2018, compared to $2.811 billion at December 31, 2017. Average loans for the quarter were $2.767 billion compared to $2.559 billion for the quarter ended December 31, 2017, an increase of 8.1%.

| • | Triumph Business Capital grew period-end clients to 3,438 clients at March 31, 2018 from 3,158 clients at December 31, 2017; an increase of 280 clients, or 8.9%. The total dollar value of invoices purchased for the quarter ended March 31, 2018 was $912.3 million with an average invoice price of $1,751 compared to purchases of $872.4 million and an average invoice price of $1,705 for the quarter ended December 31, 2017.

| • | At March 31, 2018, Triumph Business Capital had 61 clients utilizing the TriumphPay platform, our proprietary payment processing application. Of those 61 clients, 58 clients were freight broker factoring clients paying through the TriumphPay platform and 3 were freight brokers integrated directly with TriumphPay. For the quarter ended March 31, 2018, the TriumphPay application processed 35,780 invoices paying 11,438 distinct carriers a total of $51.1 million.

| • | On April 9, 2018 we entered into agreements to acquire First Bancorp of Durango, Inc. and Southern Colorado Corp. At December 31, 2017, First Bancorp of Durango, Inc. and Southern Colorado Corp. had a combined $734 million in assets, including $308 million in loans, and $653 million in deposits.

| • | On April 9, 2018 we entered into an agreement to acquire the transportation factoring assets of Interstate Capital Corporation. At December 31, 2017, Interstate Capital Corporation had $112 million in gross factored receivables.

| • | We completed a public offering of 5.4 million shares of our common stock on April 12, 2018. Our net proceeds from the offering, after deducting the underwriting discount and offering expenses, were approximately $192.1 million. The Company intends to use a significant portion of the net proceeds of this offering to fund the consideration payable in the pending acquisitions of First Bancorp of Durango, Inc., Southern Colorado Corp. and Interstate Capital Corporation, as well as, for general corporate purposes.

1

Balance Sheet

Total loans held for investment were $2.874 billion at March 31, 2018. Our commercial finance loans, which comprise 33% of the loan portfolio, were $936.5 million at March 31, 2018, compared to $897.5 million at December 31, 2017, an increase of $39.0 million, or 4.3% in the first quarter of 2018.

Total deposits were $2.533 billion at March 31, 2018, a decrease of $87.9 million or 3.4% in the first quarter of 2018. Non-interest-bearing deposits accounted for 22% of total deposits and non-time deposits accounted for 58% of total deposits at March 31, 2018.

Net Interest Income

We earned net interest income for the quarter ended March 31, 2018 of $47.1 million compared to $45.8 million for the quarter ended December 31, 2017.

Yields on loans for the quarter ended March 31, 2018 were down 8 bps from the prior quarter to 7.65% (down 11 bps from the prior quarter to 7.36% adjusted to exclude loan discount accretion). The average cost of our total deposits was 0.68% for the quarter ended March 31, 2018 compared to 0.67% for the quarter ended December 31, 2017, on an annualized basis.

Asset Quality

Non-performing assets increased 8 bps from December 31, 2017 to 1.47% of total assets at March 31, 2018. The ratio of past due to total loans increased to 2.41% at March 31, 2018 from 2.33% at December 31, 2017. We recorded total net charge-offs of $1.3 million, or 0.05% of average loans, for the quarter ended March 31, 2018 compared to net charge-offs of $1.4 million, or 0.06% of average loans, for the quarter ended December 31, 2017. We recorded a provision for loan losses of $2.5 million for the quarter ended March 31, 2018 compared to a provision of $1.9 million for the quarter ended December 31, 2017. From December 31, 2017 to March 31, 2018, our ALLL increased from $18.7 million or 0.67% of total loans to $20.0 million or 0.70% of total loans.

Non-interest Income and Expense

We earned non-interest income for the quarter ended March 31, 2018 of $5.2 million compared to $4.0 million for the quarter ended December 31, 2017. Non-interest income for the quarter ended March 31, 2018 included a gain on sale of THF of $1.1 million and a combined loss on the sale of municipal securities and OREO valuation adjustments of $0.4 million.

For the quarter ended March 31, 2018, non-interest expense totaled $34.0 million, compared to $33.2 million for the quarter ended December 31, 2017.

Conference Call Information

Aaron P. Graft, Vice Chairman and CEO and Bryce Fowler, CFO will review the quarterly results in a conference call for investors and analysts beginning at 8:30 a.m. Central Time on Thursday, April 19, 2018. Dan Karas, Chief Lending Officer, will also be available for questions.

To participate in the live conference call, please dial 1-855-940-9472 (Canada: 1-855-669-9657) and request to be joined into the Triumph Bancorp, Inc. (TBK) call. A simultaneous audio-only webcast may be accessed via the Company's website at www.triumphbancorp.com through the Investor Relations, News & Events, Webcasts and Presentations links, or through a direct link here at: https://services.choruscall.com/links/tbk180419.html. An archive of this conference call will subsequently be available at this same location on the Company’s website.

About Triumph

Triumph Bancorp, Inc. (Nasdaq: TBK) is a financial holding company headquartered in Dallas, Texas. Triumph offers a diversified line of community banking and commercial finance products through its bank subsidiary, TBK Bank, SSB. www.triumphbancorp.com

2

Forward-Looking Statements

This press release contains forward-looking statements. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. You can identify forward-looking statements by the use of forward-looking terminology such as “believes,” “expects,” “could,” “may,” “will,” “should,” “seeks,” “likely,” “intends,” “plans,” “pro forma,” “projects,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: risks relating to our ability to consummate the pending acquisitions of First Bancorp of Durango, Inc. and Southern Colorado Corp., and our pending acquisition of the operating assets of Interstate Capital Corporation and certain of its affiliates, including the possibility that the expected benefits related to the pending acquisitions may not materialize as expected; of the pending acquisitions not being timely completed, if completed at all; that prior to the completion of the pending acquisitions, the targets’ businesses could experience disruptions due to transaction-related uncertainty or other factors making it more difficult to maintain relationships with employees, customers, other business partners or governmental entities, difficulty retaining key employees; and of the parties’ being unable to successfully implement integration strategies or to achieve expected synergies and operating efficiencies within our management’s expected timeframes or at all; business and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market areas; our ability to mitigate our risk exposures; our ability to maintain our historical earnings trends; risks related to the integration of acquired businesses (including our pending acquisitions of First Bancorp of Durango, Inc. and Southern Colorado Corp., and our pending acquisition of the operating assets of Interstate Capital Corporation and certain of its affiliates, and our prior acquisitions of Valley Bancorp, Inc. and nine branches from Independent Bank in Colorado) and any future acquisitions; changes in management personnel; interest rate risk; concentration of our factoring services in the transportation industry; credit risk associated with our loan portfolio; lack of seasoning in our loan portfolio; deteriorating asset quality and higher loan charge-offs; time and effort necessary to resolve nonperforming assets; inaccuracy of the assumptions and estimates we make in establishing reserves for probable loan losses and other estimates; lack of liquidity; fluctuations in the fair value and liquidity of the securities we hold for sale; impairment of investment securities, goodwill, other intangible assets, or deferred tax assets; our risk management strategies; environmental liability associated with our lending activities; increased competition in the bank and non-bank financial services industries, nationally, regionally, or locally, which may adversely affect pricing and terms; the accuracy of our financial statements and related disclosures; material weaknesses in our internal control over financial reporting; system failures or failures to prevent breaches of our network security; the institution and outcome of litigation and other legal proceedings against us or to which we become subject; changes in carry-forwards of net operating losses; changes in federal tax law or policy; the impact of recent and future legislative and regulatory changes, including changes in banking, securities, and tax laws and regulations, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and their application by our regulators; governmental monetary and fiscal policies; changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; failure to receive regulatory approval for future acquisitions; and increases in our capital requirements.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those expressed in or contemplated by the particular forward-looking statement, and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" and the forward-looking statement disclosure contained in Triumph’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission on February 13, 2018.

3

Non-GAAP Financial Measures

This press release includes certain non‐GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non‐GAAP financial measures to GAAP financial measures are provided at the end of this press release.

4

The following table sets forth key metrics used by Triumph to monitor its operations. Footnotes in this table can be found in our definitions of non-GAAP financial measures at the end of this document.

|  | As of and for the Three Months Ended |
|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Financial Highlights: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total assets |  | $ | 3,405,010 |  |  | $ | 3,499,033 |  |  | $ | 2,906,161 |  |  | $ | 2,836,684 |  |  | $ | 2,635,358 |
Loans held for investment |  | $ | 2,873,985 |  |  | $ | 2,810,856 |  |  | $ | 2,425,463 |  |  | $ | 2,295,100 |  |  | $ | 2,035,236 |
Deposits |  | $ | 2,533,498 |  |  | $ | 2,621,348 |  |  | $ | 2,012,545 |  |  | $ | 2,072,181 |  |  | $ | 2,024,288 |
Net income available to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |
Performance Ratios - Annualized: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Return on average assets |  |  | 1.43 | % |  |  | 0.79 | % |  |  | 1.36 | % |  |  | 1.42 | % |  |  | 1.62 | %
Return on average total equity |  |  | 12.20 | % |  |  | 6.35 | % |  |  | 10.71 | % |  |  | 12.60 | % |  |  | 14.44 | %
Return on average common equity |  |  | 12.30 | % |  |  | 6.30 | % |  |  | 10.79 | % |  |  | 12.75 | % |  |  | 14.66 | %
Return on average tangible common equity (1) |  |  | 14.75 | % |  |  | 7.33 | % |  |  | 12.28 | % |  |  | 14.94 | % |  |  | 17.49 | %
Yield on loans |  |  | 7.65 | % |  |  | 7.73 | % |  |  | 7.44 | % |  |  | 7.79 | % |  |  | 7.15 | %
Adjusted yield on loans (1) |  |  | 7.36 | % |  |  | 7.47 | % |  |  | 7.20 | % |  |  | 7.25 | % |  |  | 6.93 | %
Cost of interest bearing deposits |  |  | 0.86 | % |  |  | 0.84 | % |  |  | 0.80 | % |  |  | 0.74 | % |  |  | 0.71 | %
Cost of total deposits |  |  | 0.68 | % |  |  | 0.67 | % |  |  | 0.64 | % |  |  | 0.60 | % |  |  | 0.58 | %
Cost of total funds |  |  | 0.95 | % |  |  | 0.92 | % |  |  | 0.90 | % |  |  | 0.83 | % |  |  | 0.79 | %
Net interest margin |  |  | 6.06 | % |  |  | 6.16 | % |  |  | 5.90 | % |  |  | 6.16 | % |  |  | 5.37 | %
Adjusted net interest margin (1) |  |  | 5.81 | % |  |  | 5.93 | % |  |  | 5.69 | % |  |  | 5.70 | % |  |  | 5.19 | %
Net non-interest expense to average assets |  |  | 3.43 | % |  |  | 3.65 | % |  |  | 3.35 | % |  |  | 3.26 | % |  |  | 1.17 | %
Adjusted net non-interest expense to average assets (1) |  |  | 3.56 | % |  |  | 3.43 | % |  |  | 3.35 | % |  |  | 3.26 | % |  |  | 3.60 | %
Efficiency ratio |  |  | 65.09 | % |  |  | 66.74 | % |  |  | 64.61 | % |  |  | 62.44 | % |  |  | 58.94 | %
Adjusted efficiency ratio (1) |  |  | 66.45 | % |  |  | 63.35 | % |  |  | 64.61 | % |  |  | 62.44 | % |  |  | 77.65 | %
Asset Quality:(2) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Past due to total loans |  |  | 2.41 | % |  |  | 2.33 | % |  |  | 2.22 | % |  |  | 2.51 | % |  |  | 3.16 | %
Non-performing loans to total loans |  |  | 1.41 | % |  |  | 1.38 | % |  |  | 1.25 | % |  |  | 1.36 | % |  |  | 1.80 | %
Non-performing assets to total assets |  |  | 1.47 | % |  |  | 1.39 | % |  |  | 1.42 | % |  |  | 1.50 | % |  |  | 1.92 | %
ALLL to non-performing loans |  |  | 49.52 | % |  |  | 48.41 | % |  |  | 67.33 | % |  |  | 63.56 | % |  |  | 52.18 | %
ALLL to total loans |  |  | 0.70 | % |  |  | 0.67 | % |  |  | 0.84 | % |  |  | 0.86 | % |  |  | 0.94 | %
Net charge-offs to average loans |  |  | 0.05 | % |  |  | 0.06 | % |  |  | 0.00 | % |  |  | 0.03 | % |  |  | 0.20 | %
Capital: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Tier 1 capital to average assets(3) |  |  | 12.06 | % |  |  | 11.80 | % |  |  | 13.50 | % |  |  | 11.28 | % |  |  | 11.32 | %
Tier 1 capital to risk-weighted assets(3) |  |  | 11.54 | % |  |  | 11.15 | % |  |  | 13.45 | % |  |  | 11.30 | % |  |  | 12.05 | %
Common equity tier 1 capital to risk-weighted assets(3) |  |  | 10.05 | % |  |  | 9.70 | % |  |  | 11.95 | % |  |  | 9.73 | % |  |  | 10.32 | %
Total capital to risk-weighted assets(3) |  |  | 13.66 | % |  |  | 13.21 | % |  |  | 15.91 | % |  |  | 13.87 | % |  |  | 14.87 | %
Total equity to total assets |  |  | 11.83 | % |  |  | 11.19 | % |  |  | 13.29 | % |  |  | 10.94 | % |  |  | 11.40 | %
Tangible common stockholders' equity to tangible assets(1) |  |  | 9.86 | % |  |  | 9.26 | % |  |  | 11.66 | % |  |  | 9.22 | % |  |  | 9.51 | %
Per Share Amounts: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Book value per share |  | $ | 18.89 |  |  | $ | 18.35 |  |  | $ | 18.08 |  |  | $ | 16.59 |  |  | $ | 16.08 |
Tangible book value per share (1) |  | $ | 15.82 |  |  | $ | 15.29 |  |  | $ | 16.04 |  |  | $ | 14.20 |  |  | $ | 13.63 |
Basic earnings per common share |  | $ | 0.57 |  |  | $ | 0.29 |  |  | $ | 0.48 |  |  | $ | 0.53 |  |  | $ | 0.57 |
Diluted earnings per common share |  | $ | 0.56 |  |  | $ | 0.29 |  |  | $ | 0.47 |  |  | $ | 0.51 |  |  | $ | 0.55 |
Adjusted diluted earnings per common share(1) |  | $ | 0.52 |  |  | $ | 0.34 |  |  | $ | 0.47 |  |  | $ | 0.51 |  |  | $ | 0.02 |
Shares outstanding end of period |  |  | 20,824,509 |  |  |  | 20,820,445 |  |  |  | 20,820,900 |  |  |  | 18,132,585 |  |  |  | 18,078,769 |

5

Unaudited consolidated balance sheet as of:

|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
ASSETS |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total cash and cash equivalents |  | $ | 106,046 |  |  | $ | 134,129 |  |  | $ | 80,557 |  |  | $ | 117,502 |  |  | $ | 126,084 |
Securities - available for sale |  |  | 192,916 |  |  |  | 250,603 |  |  |  | 207,301 |  |  |  | 225,183 |  |  |  | 252,441 |
Securities - held to maturity |  |  | 8,614 |  |  |  | 8,557 |  |  |  | 17,999 |  |  |  | 26,036 |  |  |  | 28,882 |
Equity securities |  |  | 4,925 |  |  |  | 5,006 |  |  |  | 2,025 |  |  |  | 2,023 |  |  |  | 2,011 |
Loans held for investment |  |  | 2,873,985 |  |  |  | 2,810,856 |  |  |  | 2,425,463 |  |  |  | 2,295,100 |  |  |  | 2,035,236 |
Allowance for loan and lease losses |  |  | (20,022 | ) |  |  | (18,748 | ) |  |  | (20,367 | ) |  |  | (19,797 | ) |  |  | (19,093 | )
Loans, net |  |  | 2,853,963 |  |  |  | 2,792,108 |  |  |  | 2,405,096 |  |  |  | 2,275,303 |  |  |  | 2,016,143 |
Assets held for sale |  |  | — |  |  |  | 71,362 |  |  |  | — |  |  |  | — |  |  |  | — |
FHLB stock |  |  | 16,508 |  |  |  | 16,006 |  |  |  | 16,076 |  |  |  | 14,566 |  |  |  | 7,167 |
Premises and equipment, net |  |  | 62,826 |  |  |  | 62,861 |  |  |  | 43,678 |  |  |  | 43,957 |  |  |  | 44,630 |
Other real estate owned ("OREO"), net |  |  | 9,186 |  |  |  | 9,191 |  |  |  | 10,753 |  |  |  | 10,740 |  |  |  | 11,638 |
Goodwill and intangible assets, net |  |  | 63,923 |  |  |  | 63,778 |  |  |  | 42,452 |  |  |  | 43,321 |  |  |  | 44,233 |
Bank-owned life insurance |  |  | 44,534 |  |  |  | 44,364 |  |  |  | 37,025 |  |  |  | 36,852 |  |  |  | 36,679 |
Deferred tax asset, net |  |  | 8,849 |  |  |  | 8,959 |  |  |  | 14,130 |  |  |  | 15,111 |  |  |  | 15,678 |
Other assets |  |  | 32,720 |  |  |  | 32,109 |  |  |  | 29,069 |  |  |  | 26,090 |  |  |  | 49,772 |
Total assets |  | $ | 3,405,010 |  |  | $ | 3,499,033 |  |  | $ | 2,906,161 |  |  | $ | 2,836,684 |  |  | $ | 2,635,358 |
LIABILITIES |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing deposits |  | $ | 548,991 |  |  | $ | 564,225 |  |  | $ | 403,643 |  |  | $ | 381,042 |  |  | $ | 382,009 |
Interest bearing deposits |  |  | 1,984,507 |  |  |  | 2,057,123 |  |  |  | 1,608,902 |  |  |  | 1,691,139 |  |  |  | 1,642,279 |
Total deposits |  |  | 2,533,498 |  |  |  | 2,621,348 |  |  |  | 2,012,545 |  |  |  | 2,072,181 |  |  |  | 2,024,288 |
Customer repurchase agreements |  |  | 6,751 |  |  |  | 11,488 |  |  |  | 19,869 |  |  |  | 14,959 |  |  |  | 10,468 |
Federal Home Loan Bank advances |  |  | 355,000 |  |  |  | 365,000 |  |  |  | 385,000 |  |  |  | 340,000 |  |  |  | 200,000 |
Subordinated notes |  |  | 48,853 |  |  |  | 48,828 |  |  |  | 48,804 |  |  |  | 48,780 |  |  |  | 48,757 |
Junior subordinated debentures |  |  | 38,734 |  |  |  | 38,623 |  |  |  | 33,047 |  |  |  | 32,943 |  |  |  | 32,840 |
Other liabilities |  |  | 19,230 |  |  |  | 22,048 |  |  |  | 20,799 |  |  |  | 17,354 |  |  |  | 18,580 |
Total liabilities |  |  | 3,002,066 |  |  |  | 3,107,335 |  |  |  | 2,520,064 |  |  |  | 2,526,217 |  |  |  | 2,334,933 |
EQUITY |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Preferred stock series A |  |  | 4,550 |  |  |  | 4,550 |  |  |  | 4,550 |  |  |  | 4,550 |  |  |  | 4,550 |
Preferred stock series B |  |  | 5,108 |  |  |  | 5,108 |  |  |  | 5,108 |  |  |  | 5,108 |  |  |  | 5,196 |
Common stock |  |  | 209 |  |  |  | 209 |  |  |  | 209 |  |  |  | 182 |  |  |  | 182 |
Additional paid-in-capital |  |  | 265,406 |  |  |  | 264,855 |  |  |  | 264,531 |  |  |  | 198,570 |  |  |  | 197,866 |
Treasury stock, at cost |  |  | (1,853 | ) |  |  | (1,784 | ) |  |  | (1,760 | ) |  |  | (1,759 | ) |  |  | (1,494 | )
Retained earnings |  |  | 131,234 |  |  |  | 119,356 |  |  |  | 113,245 |  |  |  | 103,658 |  |  |  | 94,191 |
Accumulated other comprehensive income |  |  | (1,710 | ) |  |  | (596 | ) |  |  | 214 |  |  |  | 158 |  |  |  | (66 | )
Total equity |  |  | 402,944 |  |  |  | 391,698 |  |  |  | 386,097 |  |  |  | 310,467 |  |  |  | 300,425 |
Total liabilities and equity |  | $ | 3,405,010 |  |  | $ | 3,499,033 |  |  | $ | 2,906,161 |  |  | $ | 2,836,684 |  |  | $ | 2,635,358 |

6

Unaudited consolidated statement of income:

|  | For the Three Months Ended |
|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Interest income: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Loans, including fees |  | $ | 36,883 |  |  | $ | 34,856 |  |  | $ | 30,863 |  |  | $ | 30,663 |  |  | $ | 25,185 |
Factored receivables, including fees |  |  | 15,303 |  |  |  | 15,000 |  |  |  | 12,198 |  |  |  | 10,812 |  |  |  | 9,167 |
Securities |  |  | 1,310 |  |  |  | 1,819 |  |  |  | 1,655 |  |  |  | 1,738 |  |  |  | 1,611 |
FHLB stock |  |  | 105 |  |  |  | 78 |  |  |  | 51 |  |  |  | 36 |  |  |  | 42 |
Cash deposits |  |  | 517 |  |  |  | 464 |  |  |  | 370 |  |  |  | 289 |  |  |  | 327 |
Total interest income |  |  | 54,118 |  |  |  | 52,217 |  |  |  | 45,137 |  |  |  | 43,538 |  |  |  | 36,332 |
Interest expense: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Deposits |  |  | 4,277 |  |  |  | 3,884 |  |  |  | 3,272 |  |  |  | 3,057 |  |  |  | 2,869 |
Subordinated notes |  |  | 837 |  |  |  | 836 |  |  |  | 837 |  |  |  | 836 |  |  |  | 835 |
Junior subordinated debentures |  |  | 597 |  |  |  | 520 |  |  |  | 495 |  |  |  | 475 |  |  |  | 465 |
Other borrowings |  |  | 1,277 |  |  |  | 1,181 |  |  |  | 1,021 |  |  |  | 613 |  |  |  | 344 |
Total interest expense |  |  | 6,988 |  |  |  | 6,421 |  |  |  | 5,625 |  |  |  | 4,981 |  |  |  | 4,513 |
Net interest income |  |  | 47,130 |  |  |  | 45,796 |  |  |  | 39,512 |  |  |  | 38,557 |  |  |  | 31,819 |
Provision for loan losses |  |  | 2,548 |  |  |  | 1,931 |  |  |  | 572 |  |  |  | 1,447 |  |  |  | 7,678 |
Net interest income after provision for loan losses |  |  | 44,582 |  |  |  | 43,865 |  |  |  | 38,940 |  |  |  | 37,110 |  |  |  | 24,141 |
Non-interest income: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Service charges on deposits |  |  | 1,145 |  |  |  | 1,178 |  |  |  | 1,046 |  |  |  | 977 |  |  |  | 980 |
Card income |  |  | 1,244 |  |  |  | 1,122 |  |  |  | 956 |  |  |  | 917 |  |  |  | 827 |
Net OREO gains (losses) and valuation adjustments |  |  | (88 | ) |  |  | (764 | ) |  |  | 15 |  |  |  | (112 | ) |  |  | 11 |
Net gains (losses) on sale of securities |  |  | (272 | ) |  |  | — |  |  |  | 35 |  |  |  | — |  |  |  | — |
Fee income |  |  | 800 |  |  |  | 658 |  |  |  | 625 |  |  |  | 637 |  |  |  | 583 |
Insurance commissions |  |  | 714 |  |  |  | 857 |  |  |  | 826 |  |  |  | 708 |  |  |  | 590 |
Asset management fees |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 1,717 |
Gain on sale of subsidiary |  |  | 1,071 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 20,860 |
Other |  |  | 558 |  |  |  | 947 |  |  |  | 668 |  |  |  | 2,075 |  |  |  | 1,717 |
Total non-interest income |  |  | 5,172 |  |  |  | 3,998 |  |  |  | 4,171 |  |  |  | 5,202 |  |  |  | 27,285 |
Non-interest expense: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Salaries and employee benefits |  |  | 19,404 |  |  |  | 18,009 |  |  |  | 16,717 |  |  |  | 16,012 |  |  |  | 21,958 |
Occupancy, furniture and equipment |  |  | 3,054 |  |  |  | 2,728 |  |  |  | 2,398 |  |  |  | 2,348 |  |  |  | 2,359 |
FDIC insurance and other regulatory assessments |  |  | 199 |  |  |  | 411 |  |  |  | 294 |  |  |  | 270 |  |  |  | 226 |
Professional fees |  |  | 1,640 |  |  |  | 2,521 |  |  |  | 1,465 |  |  |  | 1,238 |  |  |  | 1,968 |
Amortization of intangible assets |  |  | 1,117 |  |  |  | 2,309 |  |  |  | 870 |  |  |  | 911 |  |  |  | 1,111 |
Advertising and promotion |  |  | 1,029 |  |  |  | 573 |  |  |  | 804 |  |  |  | 911 |  |  |  | 938 |
Communications and technology |  |  | 3,359 |  |  |  | 2,291 |  |  |  | 2,145 |  |  |  | 2,233 |  |  |  | 2,174 |
Other |  |  | 4,240 |  |  |  | 4,389 |  |  |  | 3,532 |  |  |  | 3,398 |  |  |  | 4,103 |
Total non-interest expense |  |  | 34,042 |  |  |  | 33,231 |  |  |  | 28,225 |  |  |  | 27,321 |  |  |  | 34,837 |
Net income before income tax |  |  | 15,712 |  |  |  | 14,632 |  |  |  | 14,886 |  |  |  | 14,991 |  |  |  | 16,589 |
Income tax expense |  |  | 3,644 |  |  |  | 8,327 |  |  |  | 5,104 |  |  |  | 5,331 |  |  |  | 6,116 |
Net income |  | $ | 12,068 |  |  | $ | 6,305 |  |  | $ | 9,782 |  |  | $ | 9,660 |  |  | $ | 10,473 |
Dividends on preferred stock |  |  | (190 | ) |  |  | (194 | ) |  |  | (195 | ) |  |  | (193 | ) |  |  | (192 | )
Net income available to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |

7

Earnings per share:

|  | For the Three Months Ended |
|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Basic |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |
Weighted average common shares outstanding |  |  | 20,721,363 |  |  |  | 20,717,548 |  |  |  | 19,811,577 |  |  |  | 18,012,905 |  |  |  | 17,955,144 |
Basic earnings per common share |  | $ | 0.57 |  |  | $ | 0.29 |  |  | $ | 0.48 |  |  | $ | 0.53 |  |  | $ | 0.57 |
Diluted |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |
Dilutive effect of preferred stock |  |  | 190 |  |  |  | 194 |  |  |  | 195 |  |  |  | 193 |  |  |  | 192 |
Net income to common stockholders - diluted |  | $ | 12,068 |  |  | $ | 6,305 |  |  | $ | 9,782 |  |  | $ | 9,660 |  |  | $ | 10,473 |
Weighted average common shares outstanding |  |  | 20,721,363 |  |  |  | 20,717,548 |  |  |  | 19,811,577 |  |  |  | 18,012,905 |  |  |  | 17,955,144 |
Dilutive effects of: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Restricted stock |  |  | 85,045 |  |  |  | 74,318 |  |  |  | 63,384 |  |  |  | 47,521 |  |  |  | 87,094 |
Assumed exercises of stock warrants |  |  | — |  |  |  | — |  |  |  | 54,476 |  |  |  | 129,896 |  |  |  | 145,896 |
Assumed exercises of stock options |  |  | 83,872 |  |  |  | 56,359 |  |  |  | 45,788 |  |  |  | 32,592 |  |  |  | 47,873 |
Assumed conversion of Preferred A |  |  | 315,773 |  |  |  | 315,773 |  |  |  | 315,773 |  |  |  | 315,773 |  |  |  | 315,773 |
Assumed conversion of Preferred B |  |  | 354,471 |  |  |  | 354,471 |  |  |  | 354,471 |  |  |  | 354,471 |  |  |  | 360,578 |
Weighted average shares outstanding - diluted |  |  | 21,560,524 |  |  |  | 21,518,469 |  |  |  | 20,645,469 |  |  |  | 18,893,158 |  |  |  | 18,912,358 |
Diluted earnings per common share |  | $ | 0.56 |  |  | $ | 0.29 |  |  | $ | 0.47 |  |  | $ | 0.51 |  |  | $ | 0.55 |
Shares that were not considered in computing diluted earnings per common share because they were antidilutive are as follows: |
|  | For the Three Months Ended |
|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
|  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Assumed conversion of Preferred A |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Assumed conversion of Preferred B |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Restricted stock awards |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 35,270 |  |  |  | — |
Stock options |  |  | — |  |  |  | 57,926 |  |  |  | 58,442 |  |  |  | 58,442 |  |  |  | — |

8

Loans held for investment summarized as of:

|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Commercial real estate |  | $ | 781,006 |  |  | $ | 745,893 |  |  | $ | 574,530 |  |  | $ | 541,217 |  |  | $ | 498,099 |
Construction, land development, land |  |  | 143,876 |  |  |  | 134,812 |  |  |  | 141,368 |  |  |  | 120,253 |  |  |  | 109,849 |
1-4 family residential properties |  |  | 122,979 |  |  |  | 125,827 |  |  |  | 96,032 |  |  |  | 101,833 |  |  |  | 105,230 |
Farmland |  |  | 184,064 |  |  |  | 180,141 |  |  |  | 130,471 |  |  |  | 136,258 |  |  |  | 136,537 |
Commercial |  |  | 930,283 |  |  |  | 920,812 |  |  |  | 890,372 |  |  |  | 842,715 |  |  |  | 792,764 |
Factored receivables |  |  | 397,145 |  |  |  | 374,410 |  |  |  | 341,880 |  |  |  | 293,633 |  |  |  | 242,098 |
Consumer |  |  | 29,244 |  |  |  | 31,131 |  |  |  | 30,093 |  |  |  | 29,497 |  |  |  | 28,415 |
Mortgage warehouse |  |  | 285,388 |  |  |  | 297,830 |  |  |  | 220,717 |  |  |  | 229,694 |  |  |  | 122,244 |
Total loans |  | $ | 2,873,985 |  |  | $ | 2,810,856 |  |  | $ | 2,425,463 |  |  | $ | 2,295,100 |  |  | $ | 2,035,236 |

A portion of our total loans held for investment portfolio consists of commercial finance products offered under our commercial finance brands on a nationwide basis, as further summarized below:

|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Equipment |  | $ | 260,502 |  |  | $ | 254,119 |  |  | $ | 226,120 |  |  | $ | 219,904 |  |  | $ | 203,251 |
Asset based lending (General) |  |  | 230,314 |  |  |  | 213,471 |  |  |  | 193,884 |  |  |  | 188,257 |  |  |  | 166,917 |
Asset based lending (Healthcare) |  |  | — |  |  |  | — |  |  |  | 67,889 |  |  |  | 68,606 |  |  |  | 78,208 |
Premium finance |  |  | 48,561 |  |  |  | 55,520 |  |  |  | 57,083 |  |  |  | 31,274 |  |  |  | 23,162 |
Factored receivables |  |  | 397,145 |  |  |  | 374,410 |  |  |  | 341,880 |  |  |  | 293,633 |  |  |  | 242,098 |
Commercial finance |  | $ | 936,522 |  |  | $ | 897,520 |  |  | $ | 886,856 |  |  | $ | 801,674 |  |  | $ | 713,636 |
Commercial finance % of total loans |  |  | 33 | % |  |  | 32 | % |  |  | 37 | % |  |  | 35 | % |  |  | 35 | %
Yield on commercial finance loans |  |  | 11.04 | % |  |  | 11.03 | % |  |  | 10.62 | % |  |  | 11.42 | % |  |  | 10.25 | %

Information pertaining to our factoring segment, which includes only factoring originated by our Triumph Business Capital subsidiary, summarized as of and for the quarters ended:

|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
|  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Factored receivable period end balance |  | $ | 372,771,000 |  |  | $ | 346,293,000 |  |  | $ | 315,742,000 |  |  | $ | 268,707,000 |  |  | $ | 218,601,000 |
Yield on average receivable balance |  |  | 17.40 | % |  |  | 16.91 | % |  |  | 16.64 | % |  |  | 17.35 | % |  |  | 17.45 | %
Rolling twelve quarter annual charge-off rate |  |  | 0.50 | % |  |  | 0.41 | % |  |  | 0.44 | % |  |  | 0.41 | % |  |  | 0.32 | %
Factored receivables - transportation concentration |  |  | 86 | % |  |  | 84 | % |  |  | 84 | % |  |  | 84 | % |  |  | 82 | %
Interest income, including fees |  | $ | 14,780,000 |  |  | $ | 14,518,000 |  |  | $ | 11,736,000 |  |  | $ | 10,387,000 |  |  | $ | 8,705,000 |
Non-interest income |  |  | 590,000 |  |  |  | 535,000 |  |  |  | 774,000 |  |  |  | 758,000 |  |  |  | 670,000 |
Factored receivable total revenue |  |  | 15,370,000 |  |  |  | 15,053,000 |  |  |  | 12,510,000 |  |  |  | 11,145,000 |  |  |  | 9,375,000 |
Average net funds employed |  |  | 316,488,000 |  |  |  | 309,614,000 |  |  |  | 260,384,000 |  |  |  | 219,694,000 |  |  |  | 184,640,000 |
Yield on average net funds employed |  |  | 19.70 | % |  |  | 19.29 | % |  |  | 19.06 | % |  |  | 20.35 | % |  |  | 20.59 | %
Accounts receivable purchased |  | $ | 912,336,000 |  |  | $ | 872,373,000 |  |  | $ | 732,406,000 |  |  | $ | 639,131,000 |  |  | $ | 521,768,000 |
Number of invoices purchased |  |  | 521,906 |  |  |  | 511,879 |  |  |  | 476,370 |  |  |  | 446,153 |  |  |  | 375,943 |
Average invoice size |  | $ | 1,751 |  |  | $ | 1,705 |  |  | $ | 1,537 |  |  | $ | 1,433 |  |  | $ | 1,388 |
Average invoice size - transportation |  | $ | 1,662 |  |  | $ | 1,647 |  |  | $ | 1,486 |  |  | $ | 1,386 |  |  | $ | 1,319 |
Average invoice size - non-transportation |  | $ | 2,627 |  |  | $ | 2,251 |  |  | $ | 1,965 |  |  | $ | 1,782 |  |  | $ | 1,967 |
Net new clients |  |  | 280 |  |  |  | 233 |  |  |  | 235 |  |  |  | 151 |  |  |  | 97 |
Period end clients |  |  | 3,438 |  |  |  | 3,158 |  |  |  | 2,925 |  |  |  | 2,690 |  |  |  | 2,539 |

9

Deposits summarized as of:

|  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |  |
(Dollars in thousands) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |
Non-interest bearing demand |  | $ | 548,991 |  |  | $ | 564,225 |  |  | $ | 403,643 |  |  | $ | 381,042 |  |  | $ | 382,009 |  |
Interest bearing demand |  |  | 392,947 |  |  |  | 403,244 |  |  |  | 284,282 |  |  |  | 350,966 |  |  |  | 329,201 |  |
Individual retirement accounts |  |  | 105,558 |  |  |  | 108,505 |  |  |  | 97,186 |  |  |  | 99,694 |  |  |  | 100,436 |  |
Money market |  |  | 283,354 |  |  |  | 283,969 |  |  |  | 189,177 |  |  |  | 205,243 |  |  |  | 203,686 |  |
Savings |  |  | 244,103 |  |  |  | 235,296 |  |  |  | 158,464 |  |  |  | 173,137 |  |  |  | 173,258 |  |
Certificates of deposit |  |  | 783,651 |  |  |  | 837,384 |  |  |  | 770,599 |  |  |  | 777,459 |  |  |  | 767,602 |  |
Brokered deposits |  |  | 174,894 |  |  |  | 188,725 |  |  |  | 109,194 |  |  |  | 84,640 |  |  |  | 68,096 |  |
Total deposits |  | $ | 2,533,498 |  |  | $ | 2,621,348 |  |  | $ | 2,012,545 |  |  | $ | 2,072,181 |  |  | $ | 2,024,288 |  |

Net interest margin summarized for the three months ended:

|  | March 31, 2018 |  |  | December 31, 2017 |
|  | Average |  |  |  |  |  |  | Average |  |  | Average |  |  |  |  |  |  | Average |
(Dollars in thousands) |  | Balance |  |  | Interest |  |  | Rate |  |  | Balance |  |  | Interest |  |  | Rate |
Interest earning assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest earning cash balances |  | $ | 131,723 |  |  | $ | 517 |  |  |  | 1.59 | % |  | $ | 134,661 |  |  | $ | 464 |  |  |  | 1.37 | %
Taxable securities |  |  | 179,395 |  |  |  | 1,057 |  |  |  | 2.39 | % |  |  | 198,997 |  |  |  | 1,658 |  |  |  | 3.31 | %
Tax-exempt securities |  |  | 59,029 |  |  |  | 253 |  |  |  | 1.74 | % |  |  | 39,082 |  |  |  | 161 |  |  |  | 1.63 | %
FHLB stock |  |  | 16,311 |  |  |  | 105 |  |  |  | 2.61 | % |  |  | 16,764 |  |  |  | 78 |  |  |  | 1.85 | %
Loans |  |  | 2,766,859 |  |  |  | 52,186 |  |  |  | 7.65 | % |  |  | 2,558,774 |  |  |  | 49,856 |  |  |  | 7.73 | %
Total interest earning assets |  | $ | 3,153,317 |  |  | $ | 54,118 |  |  |  | 6.96 | % |  | $ | 2,948,278 |  |  | $ | 52,217 |  |  |  | 7.03 | %
Non-interest earning assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Other assets |  |  | 257,566 |  |  |  |  |  |  |  |  |  |  |  | 233,419 |  |  |  |  |  |  |  |  |
Total assets |  | $ | 3,410,883 |  |  |  |  |  |  |  |  |  |  | $ | 3,181,697 |  |  |  |  |  |  |  |  |
Interest bearing liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest bearing demand |  | $ | 390,001 |  |  | $ | 188 |  |  |  | 0.20 | % |  | $ | 343,560 |  |  | $ | 141 |  |  |  | 0.16 | %
Individual retirement accounts |  |  | 106,893 |  |  |  | 310 |  |  |  | 1.18 | % |  |  | 102,234 |  |  |  | 319 |  |  |  | 1.24 | %
Money market |  |  | 282,697 |  |  |  | 377 |  |  |  | 0.54 | % |  |  | 220,040 |  |  |  | 153 |  |  |  | 0.28 | %
Savings |  |  | 239,707 |  |  |  | 30 |  |  |  | 0.05 | % |  |  | 191,814 |  |  |  | 24 |  |  |  | 0.05 | %
Certificates of deposit |  |  | 813,244 |  |  |  | 2,584 |  |  |  | 1.29 | % |  |  | 826,018 |  |  |  | 2,644 |  |  |  | 1.27 | %
Brokered deposits |  |  | 186,390 |  |  |  | 788 |  |  |  | 1.71 | % |  |  | 140,914 |  |  |  | 603 |  |  |  | 1.70 | %
Total deposits |  |  | 2,018,932 |  |  |  | 4,277 |  |  |  | 0.86 | % |  |  | 1,824,580 |  |  |  | 3,884 |  |  |  | 0.84 | %
Subordinated notes |  |  | 48,839 |  |  |  | 837 |  |  |  | 6.95 | % |  |  | 48,814 |  |  |  | 836 |  |  |  | 6.79 | %
Junior subordinated debentures |  |  | 38,672 |  |  |  | 597 |  |  |  | 6.26 | % |  |  | 34,515 |  |  |  | 520 |  |  |  | 5.98 | %
Other borrowings |  |  | 342,426 |  |  |  | 1,277 |  |  |  | 1.51 | % |  |  | 391,840 |  |  |  | 1,181 |  |  |  | 1.20 | %
Total interest bearing liabilities |  | $ | 2,448,869 |  |  | $ | 6,988 |  |  |  | 1.16 | % |  | $ | 2,299,749 |  |  | $ | 6,421 |  |  |  | 1.11 | %
Non-interest bearing liabilities and equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing demand deposits |  |  | 545,118 |  |  |  |  |  |  |  |  |  |  |  | 469,596 |  |  |  |  |  |  |  |  |
Other liabilities |  |  | 15,709 |  |  |  |  |  |  |  |  |  |  |  | 18,081 |  |  |  |  |  |  |  |  |
Total equity |  |  | 401,187 |  |  |  |  |  |  |  |  |  |  |  | 394,271 |  |  |  |  |  |  |  |  |
Total liabilities and equity |  | $ | 3,410,883 |  |  |  |  |  |  |  |  |  |  | $ | 3,181,697 |  |  |  |  |  |  |  |  |
Net interest income |  |  |  |  |  | $ | 47,130 |  |  |  |  |  |  |  |  |  |  | $ | 45,796 |  |  |  |  |
Interest spread |  |  |  |  |  |  |  |  |  |  | 5.80 | % |  |  |  |  |  |  |  |  |  |  | 5.92 | %
Net interest margin |  |  |  |  |  |  |  |  |  |  | 6.06 | % |  |  |  |  |  |  |  |  |  |  | 6.16 | %

10

Metrics and non-GAAP financial reconciliation:

|  | As of and for the Three Months Ended |
(Dollars in thousands, |  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
except per share amounts) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Net income available to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |
Gain on sale of subsidiary |  |  | (1,071 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (20,860 | )
Incremental bonus related to transaction |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 4,814 |
Transaction related costs |  |  | — |  |  |  | 1,688 |  |  |  | — |  |  |  | — |  |  |  | 325 |
Tax effect of adjustments |  |  | 248 |  |  |  | (601 | ) |  |  | — |  |  |  | — |  |  |  | 5,754 |
Adjusted net income available to common stockholders |  | $ | 11,055 |  |  | $ | 7,198 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 314 |
Dilutive effect of convertible preferred stock |  |  | 190 |  |  |  | 194 |  |  |  | 195 |  |  |  | 193 |  |  |  | — |
Adjusted net income available to common stockholders - diluted |  | $ | 11,245 |  |  | $ | 7,392 |  |  | $ | 9,782 |  |  | $ | 9,660 |  |  | $ | 314 |
Weighted average shares outstanding - diluted |  |  | 21,560,524 |  |  |  | 21,518,469 |  |  |  | 20,645,469 |  |  |  | 18,893,158 |  |  |  | 18,912,358 |
Adjusted effects of assumed Preferred Stock conversion |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (676,351 | )
Adjusted weighted average shares outstanding - diluted |  |  | 21,560,524 |  |  |  | 21,518,469 |  |  |  | 20,645,469 |  |  |  | 18,893,158 |  |  |  | 18,236,007 |
Adjusted diluted earnings per common share |  | $ | 0.52 |  |  | $ | 0.34 |  |  | $ | 0.47 |  |  | $ | 0.51 |  |  | $ | 0.02 |
Net income available to common stockholders |  | $ | 11,878 |  |  | $ | 6,111 |  |  | $ | 9,587 |  |  | $ | 9,467 |  |  | $ | 10,281 |
Average tangible common equity |  |  | 326,614 |  |  |  | 330,819 |  |  |  | 309,624 |  |  |  | 254,088 |  |  |  | 238,405 |
Return on average tangible common equity |  |  | 14.75 | % |  |  | 7.33 | % |  |  | 12.28 | % |  |  | 14.94 | % |  |  | 17.49 | %
Adjusted efficiency ratio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net interest income |  | $ | 47,130 |  |  | $ | 45,796 |  |  | $ | 39,512 |  |  | $ | 38,557 |  |  | $ | 31,819 |
Non-interest income |  |  | 5,172 |  |  |  | 3,998 |  |  |  | 4,171 |  |  |  | 5,202 |  |  |  | 27,285 |
Operating revenue |  |  | 52,302 |  |  |  | 49,794 |  |  |  | 43,683 |  |  |  | 43,759 |  |  |  | 59,104 |
Gain on sale of subsidiary |  |  | (1,071 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (20,860 | )
Adjusted operating revenue |  | $ | 51,231 |  |  | $ | 49,794 |  |  | $ | 43,683 |  |  | $ | 43,759 |  |  | $ | 38,244 |
Non-interest expenses |  | $ | 34,042 |  |  | $ | 33,231 |  |  | $ | 28,225 |  |  | $ | 27,321 |  |  | $ | 34,837 |
Incremental bonus related to transaction |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (4,814 | )
Transaction related costs |  |  | — |  |  |  | (1,688 | ) |  |  | — |  |  |  | — |  |  |  | (325 | )
Adjusted non-interest expenses |  | $ | 34,042 |  |  | $ | 31,543 |  |  | $ | 28,225 |  |  | $ | 27,321 |  |  | $ | 29,698 |
Adjusted efficiency ratio |  |  | 66.45 | % |  |  | 63.35 | % |  |  | 64.61 | % |  |  | 62.44 | % |  |  | 77.65 | %
Adjusted net non-interest expense to average assets ratio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-interest expenses |  | $ | 34,042 |  |  | $ | 33,231 |  |  | $ | 28,225 |  |  | $ | 27,321 |  |  | $ | 34,837 |
Incremental bonus related to transaction |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (4,814 | )
Transaction related costs |  |  | — |  |  |  | (1,688 | ) |  |  | — |  |  |  | — |  |  |  | (325 | )
Adjusted non-interest expenses |  | $ | 34,042 |  |  | $ | 31,543 |  |  | $ | 28,225 |  |  | $ | 27,321 |  |  | $ | 29,698 |
Total non-interest income |  | $ | 5,172 |  |  | $ | 3,998 |  |  | $ | 4,171 |  |  | $ | 5,202 |  |  | $ | 27,285 |
Gain on sale of subsidiary |  |  | (1,071 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (20,860 | )
Adjusted non-interest income |  | $ | 4,101 |  |  | $ | 3,998 |  |  | $ | 4,171 |  |  | $ | 5,202 |  |  | $ | 6,425 |
Adjusted net non-interest expenses |  | $ | 29,941 |  |  | $ | 27,545 |  |  | $ | 24,054 |  |  | $ | 22,119 |  |  | $ | 23,273 |
Average total assets |  | $ | 3,410,883 |  |  | $ | 3,181,697 |  |  | $ | 2,849,170 |  |  | $ | 2,723,303 |  |  | $ | 2,619,282 |
Adjusted net non-interest expense to average assets ratio |  |  | 3.56 | % |  |  | 3.43 | % |  |  | 3.35 | % |  |  | 3.26 | % |  |  | 3.60 | %

|  | As of and for the Three Months Ended |
(Dollars in thousands, |  | March 31, |  |  | December 31, |  |  | September 30, |  |  | June 30, |  |  | March 31, |
except per share amounts) |  | 2018 |  |  | 2017 |  |  | 2017 |  |  | 2017 |  |  | 2017 |
Reported yield on loans |  |  | 7.65 | % |  |  | 7.73 | % |  |  | 7.44 | % |  |  | 7.79 | % |  |  | 7.15 | %
Effect of accretion income on acquired loans |  |  | (0.29 | %) |  |  | (0.26 | %) |  |  | (0.24 | %) |  |  | (0.54 | %) |  |  | (0.22 | %)
Adjusted yield on loans |  |  | 7.36 | % |  |  | 7.47 | % |  |  | 7.20 | % |  |  | 7.25 | % |  |  | 6.93 | %
Reported net interest margin |  |  | 6.06 | % |  |  | 6.16 | % |  |  | 5.90 | % |  |  | 6.16 | % |  |  | 5.37 | %
Effect of accretion income on acquired loans |  |  | (0.25 | %) |  |  | (0.23 | %) |  |  | (0.21 | %) |  |  | (0.46 | %) |  |  | (0.18 | %)
Adjusted net interest margin |  |  | 5.81 | % |  |  | 5.93 | % |  |  | 5.69 | % |  |  | 5.70 | % |  |  | 5.19 | %
Total stockholders' equity |  | $ | 402,944 |  |  | $ | 391,698 |  |  | $ | 386,097 |  |  | $ | 310,467 |  |  | $ | 300,425 |
Preferred stock liquidation preference |  |  | (9,658 | ) |  |  | (9,658 | ) |  |  | (9,658 | ) |  |  | (9,658 | ) |  |  | (9,746 | )
Total common stockholders' equity |  |  | 393,286 |  |  |  | 382,040 |  |  |  | 376,439 |  |  |  | 300,809 |  |  |  | 290,679 |
Goodwill and other intangibles |  |  | (63,923 | ) |  |  | (63,778 | ) |  |  | (42,452 | ) |  |  | (43,321 | ) |  |  | (44,233 | )
Tangible common stockholders' equity |  | $ | 329,363 |  |  | $ | 318,262 |  |  | $ | 333,987 |  |  | $ | 257,488 |  |  | $ | 246,446 |
Common shares outstanding |  |  | 20,824,509 |  |  |  | 20,820,445 |  |  |  | 20,820,900 |  |  |  | 18,132,585 |  |  |  | 18,078,769 |
Tangible book value per share |  | $ | 15.82 |  |  | $ | 15.29 |  |  | $ | 16.04 |  |  | $ | 14.20 |  |  | $ | 13.63 |
Total assets at end of period |  | $ | 3,405,010 |  |  | $ | 3,499,033 |  |  | $ | 2,906,161 |  |  | $ | 2,836,684 |  |  | $ | 2,635,358 |
Goodwill and other intangibles |  |  | (63,923 | ) |  |  | (63,778 | ) |  |  | (42,452 | ) |  |  | (43,321 | ) |  |  | (44,233 | )
Adjusted total assets at period end |  | $ | 3,341,087 |  |  | $ | 3,435,255 |  |  | $ | 2,863,709 |  |  | $ | 2,793,363 |  |  | $ | 2,591,125 |
Tangible common stockholders' equity ratio |  |  | 9.86 | % |  |  | 9.26 | % |  |  | 11.66 | % |  |  | 9.22 | % |  |  | 9.51 | %

11

1) | Triumph uses certain non-GAAP financial measures to provide meaningful supplemental information regarding Triumph's operational performance and to enhance investors' overall understanding of such financial performance. The non-GAAP measures used by Triumph include the following: |

| • | “Adjusted diluted earnings per common share” is defined as adjusted net income available to common stockholders divided by adjusted weighted average diluted common shares outstanding. Excluded from net income available to common stockholders are material gains and expenses related to merger and acquisition-related activities, including divestitures, net of tax. In our judgment, the adjustments made to net income available to common stockholders allow management and investors to better assess our performance in relation to our core net income by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business. Weighted average diluted common shares outstanding are adjusted as a result of changes in their dilutive properties given the gain and expense adjustments described herein. |

| • | "Tangible common stockholders' equity" is common stockholders' equity less goodwill and other intangible assets. |

| • | "Total tangible assets" is defined as total assets less goodwill and other intangible assets. |

| • | "Tangible book value per share" is defined as tangible common stockholders' equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets. |

| • | "Tangible common stockholders' equity ratio" is defined as the ratio of tangible common stockholders' equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets. |

| • | "Return on Average Tangible Common Equity" is defined as net income available to common stockholders divided by average tangible common stockholders' equity. |

| • | "Adjusted efficiency ratio" is defined as non-interest expenses divided by our operating revenue, which is equal to net interest income plus non-interest income. Also excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures. In our judgment, the adjustments made to operating revenue and non-interest expense allow management and investors to better assess our performance in relation to our core operating revenue by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business. |

| • | "Adjusted net non-interest expense to average total assets" is defined as non-interest expenses net of non-interest income divided by total average assets. Excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures. This metric is used by our management to better assess our operating efficiency. |

| • | "Adjusted yield on loans" is our yield on loans after excluding loan discount accretion from our acquired loan portfolio. Our management uses this metric to better assess the impact of purchase accounting on our yield on loans, as the effect of loan discount accretion is expected to decrease as the acquired loans pay down or mature and are removed from our balance sheet. |

| • | “Adjusted net interest margin” is net interest margin after excluding loan accretion from the acquired loan portfolio. Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discount accretion is expected to decrease as the acquired loans pay down or mature and are removed from our balance sheet. |

2) | Asset quality ratios exclude loans held for sale, except for non-performing assets to total assets. |

3) | Current quarter ratios are preliminary. |

Source: Triumph Bancorp, Inc.

###

Investor Relations:

Luke Wyse

Senior Vice President, Finance & Investor Relations

lwyse@tbkbank.com

214-365-6936

Media Contact:

Amanda Tavackoli

12

Senior Vice President, Marketing & Communication

atavackoli@tbkbank.com

214-365-6930

13