Slides
Page 1
HILLTOP HOLDINGS INC.Q3 2026 EARNINGS PRESENTATIONOCTOBER 2026
Page 2
2 ©2026 Hilltop Holdings. Confidential and Proprietary. PREFACE$36.1MM$0.570.98%6.62%Additional InformationCorporate Headquarters6565 Hillcrest AveDallas, TX 75205Phone: 214-855-2177www.hilltop.comPlease Contact:Matt DunnPhone: 214-525-4636Email: mdunn@hilltop.comFORWARD-LOOKING STATEMENTSThis presentation and statements made by representatives of Hilltop Holdings Inc. (“Hilltop” or the “Company”) during the course of this presentation include “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements anticipated in such statements. Forward-looking statements speak only as of the date they are made and, except as required by law, the Company does not assume any duty to update forward-looking statements. Such forward-looking statements include, but are not limited to, statements concerning such things as the Company’s outlook, business strategy, financial condition, efforts to make strategic acquisitions, liquidity and sources of funding, market trends, operations and business, the impact of natural disasters or public health emergencies, information technology expenses, capital levels, mortgage servicing rights (“MSR”) assets, stock repurchases, dividend payments, expectations concerning mortgage loan origination volume, servicer advances and interest rate compression, expected levels of refinancing as a percentage of total loan origination volume, projected losses on mortgage loans originated, total expenses, anticipated changes in our revenue, earnings, or taxes, the effects of government regulation applicable to our operations, the appropriateness of, and changes in, our allowance for credit losses and provision for (reversal of) credit losses, future benchmark rates and economic growth, anticipated investment yields, the collectability of loans, cybersecurity incidents, the outcome of litigation, and the Company’s other plans, objectives, strategies, expectations and intentions and other statements that are not statements of historical fact, and may be identified by words such as “anticipates,” “believes,” “building,” “continue,” “could,” “estimates,” “expects,” “forecasts,” “goal,” “guidance,” “intends,” “may,” “might,” “outlook,” “plan,” “probable,” “projects,” “seeks,” “should,” “target,” “view” or “would” or the negative of these words and phrases or similar words or phrases. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: (i) the credit risks of lending activities, including the Company’s ability to estimate credit losses and increases to the allowance for credit losses, as well as the effects of changes in the level of, and trends in, loan delinquencies and write-offs; (ii) effectiveness of the Company’s data security controls in the face of cyberattacks and any legal, reputational and financial risks following a cybersecurity incident; (iii) changes in general economic, market, political and business conditions in areas or markets where the Company competes, including changes in the price of crude oil and the impact of tariffs; (iv) persistent inflationary pressures and changes in the interest rate environment, including potential impact of a prolonged elevated interest rate environment; (v) risks associated with concentration in real estate related loans; (vi) the effects of the Company’s indebtedness on its ability to manage its business successfully, including the restrictions imposed by the indenture governing such indebtedness; (vii) disruptions to the economy and financial services industry, risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in the cost of the Company’s deposit insurance assessments; (viii) cost and availability of capital; (ix) changes in state and federal laws, regulations or policies affecting one or more of the Company’s business segments, including changes in regulatory fees, deposit insurance premiums, capital requirements and the Dodd-Frank Wall Street Reform and Consumer Protection Act; (x) changes in key management; (xi) competition in the Company’s banking, broker-dealer and mortgage origination segments from other banks and financial institutions, as well as investment banking and financial advisory firms, mortgage bankers, asset-based non-bank lenders and government agencies; (xii) legal and regulatory proceedings; (xiii) risks associated with merger and acquisition integration; and (xiv) the Company’s ability to use excess capital in an effective manner. For further discussion of such factors, see the risk factors described in our most recent Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q and other reports that we have filed with the Securities and Exchange Commission. All forward-looking statements are qualified in their entirety by this cautionary statement. Certain information contained herein, including our 2026 outlook, is preliminary and based on Company data available at the time of the earnings presentation. Information in this presentation speaks only as of the particular date or dates included in the accompanying slides. Except as required by law, Hilltop does not undertake an obligation to, and disclaims any duty to, update any of the information herein.Included in this presentation are certain measures, such as Tangible Common Equity and Tangible Book Value per Share, that are not measures of financial performance recognized by GAAP. These measures are used by management, investors and analysts to assess the use of equity. You should not view these measures as a substitute for results determined in accordance with GAAP, and our disclosure is not necessarily comparable to that of other companies that use non-GAAP measures. Please refer to the “Non-GAAP to GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures” section of the appendix of this presentation for additional detail including reconciliations of non-GAAP financial measures included in this presentation to the most directly comparable financial measures prepared in accordance with GAAP.
Page 3
3 ©2026 Hilltop Holdings. Confidential and Proprietary. INVESTOR HIGHLIGHTS – Q3 2026 •PlainsCapital Bank generated $44.1 million in pre-tax income during Q3 2026•Bank net interest margin increased to 3.49%, up 7 basis points from Q2 2026 and 26 basis points from Q3 2025•Bank loans HFI1at period-end increased $150 million, or 1.8%, to $8.4 billion from Q2 2026. On a year-over-year basis, Bank loans HFI1increased by $515 million, or 6.5%•Bank deposits at period-end increased $503 million, or 4.7%, to $11.2 billion from Q2 2026. On a year-over-year basis, deposits increased by $399 million, or 3.7% •PrimeLending incurred a $10.8 million pre-tax loss during Q3 2026•Gain-on-sale of loans sold to third parties, including broker fees, of 211 basis points decreased 18 basis points from Q2 2026 levels, as rising rates continue to pressure margins•Noninterest expenses decreased $3.8 million, or 4.6%, from Q3 2025 to Q3 2026, reflecting management’s continued focus on expense management•Origination volume of $2.2 billion decreased $86 million, or 3.8%, from Q3 2025, as the mortgage market remains challenged•HilltopSecurities generated pre-tax income of $6.8 million during Q3 2026•Q3 2026 total net revenue of $116.6 million was led by Public Finance and Wealth Management business lines•Pre-tax margin declined from 18.3% in Q3 2025 to 5.9% in Q3 2026, as its Structured Finance and Fixed Income Trading Services business lines were negatively impacted by interest rate and market volatility .Net IncomeMMEPS - DilutedROAAROAE Notes:(1) Bank Loans HFI reflect consolidated loans held for investment excluding margin loans from the Broker-Dealer business. $24.9$0.440.67%4.67%
Page 4
4 ©2026 Hilltop Holdings. Confidential and Proprietary. CAPITAL HIGHLIGHTS – Q3 2026 Capital Management and Tangible Book Value Growth•During Q3 2026, Hilltop returned approximately $32.6 million to stockholders through dividends and share repurchaseso$12.6 million in dividendso$20.0 million in share repurchases (0.51 million shares) Notes:(1) Tangible common equity and tangible book value per common share (TBVPS) are non-GAAP financial measures. For a reconciliation of tangible common equity and tangible book value per share to the nearest GAAP measure, see the appendix.(2) At period end.1, 22 2
Page 5
5 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – Q3 FINANCIAL SUMMARY$ in millions, except EPSIncome Statement and Key Metrics Q3 2026 Q2 2026 QoQ% Q3 2025 YoY%Net Interest Income $122.4 $115.9 6% $112.4 9%Noninterest Income 187.1 200.0 (6%) 217.8 (14%)Total Revenue 309.5 315.8 (2%) 330.2 (6%)Noninterest Expenses 264.1 266.7 (1%) 271.9 (3%)Pre-provision Net Revenue 145.4 49.1 (8%) 58.3 (22%)Net Charge-offs (Recoveries) $1.2 $3.2 (63%) $0.3 311%Net ACL Build (Release) 9.0 (4.1) NR (2.8) NRProvision for (reversal of) Credit Losses 10.2 (1.0) NR (2.5) NRIncome Before Income Taxes 35.2 50.0 (30%) 60.8 (42%)Net Income 26.3 38.0 (31%) 46.7 (44%)Minority Interest 1.4 1.4 (1%) 0.9 66%Income Attributable to Hilltop $24.9 $36.5 (32%) $45.8 (46%)EPS - Diluted $0.44 $0.63 (31%) $0.74 (41%)Return on Average Assets 0.67% 0.99% (32%) 1.20% (44%)Return on Average Equity 4.67% 6.89% (32%) 8.35% (44%)Efficiency Ratio 85.3% 84.5% 1% 82.3% 4%EOP Assets $16,220 $16,001 1% $15,605 4%EOP Loans HFI, net 8,713 8,588 1% 8,132 7%EOP Deposits 11,035 10,514 5% 10,675 3%EOP Shares Outstanding (in thousands) 56,789 57,284 (1%) 61,326 (7%)Notes:The sum of the period amounts may not equal the total amounts due to rounding.(1) Pre-Provision Net Revenue is calculated as the sum of net interest income and noninterest income less noninterest expense (except provision for loan losses)
Page 6
6 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – ALLOWANCE FOR CREDIT LOSSESAllowance for Credit Losses at Period End 9/30/2026 Reserve Composition($ in millions)Commentary•Applied Moody’s Analytics September 2026 baseline scenario for economic forecast•During the three months ended September 30, 2026, the allowance for credit losses on collectively evaluated loans increased by $3.6 million due to the effect of new loans, net of loan payoffs•ACL % of Loans HFI excluding broker-dealer margin loans and mortgage warehouse loans equated to 1.15% as of September 30, 2026($ in millions) ACL ACL/Loans HFICommercia l Rea l Es ta teNon-owner Occupied 24.2 1.06%Owner Occupied 36.7 2.33%Commercia l and Indus tria l 19.3 1.43%Cons tructi on and Land Development 8.2 0.84%1-4 Family Res i dentia l 4.9 0.25%Cons umer0.4 1.39%Broker-Dealer0.1 0.03%Mortgage Warehous e Lending0.1 0.05%Total 93.9$ 1.07% $95.2 $91.5 $89.0 $84.9$93.9($1.2)$0.5$1.7$8.01.16%1.10%1.06%0.98%1.07%0.00%0.50%1.00%1.50%2.00%2.50%3.00%3.50%4.00%$55.0$60.0$65.0$70.0$75.0$80.0$85.0$90.0$95.0$100.09/30/2025 12/31/2025 3/31/2026 6/30/2026 Net Charge-Off Collective -Economic ConditionsSpecific Reserves Collective -Portfolio Changes9/30/2026Notes:The sum of the period amounts may not equal the total amounts due to rounding.
Page 7
7 ©2026 Hilltop Holdings. Confidential and Proprietary. Q2 2026 3.21%Deposits 0.03%Investment Securities (0.02%)Loans Held For Investment 0.07%Borrowings 0.04%Q3 2026 3.33%HILLTOP HOLDINGS – NET INTEREST INCOME & MARGIN($ in millions)Net Interest IncomeQuarter-over-Quarter Net Interest Margin Key Drivers & StatisticsNet Interest Margin$112.4 $112.5 $112.1 $115.9 $122.4 $ 8 0 . 0 $ 8 5 . 0 $ 9 0 . 0 $ 9 5 . 0 $ 1 0 0 . 0 $ 1 0 5 . 0 $ 1 1 0 . 0 $ 1 1 5 . 0 $ 1 2 0 . 0 $ 1 2 5 . 0Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 20263.06%3.02%3.13%3.21%3.33%2 . 0 0 %2 . 5 0 %3 . 0 0 %3 . 5 0 %4 . 0 0 %Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026($ in millions, except as noted) Q3'25 Q2'26 Q3'26HTH ConsolidatedAverage Earning Assets ($B) $14.6 $14.5 $14.6BankingAccretion Income $0.6 $0.8 $0.8Loans HFI (Average Balance) $7,774 $8,142 $8,343Deposit (Average Balance) $10,683 $10,588 $10,886Cash and Due (Average Balance) $1,094 $559 $647MortgageLoans Held for Sale (Period End) $849 $1,004 $626
Page 8
8 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – DEPOSITS $7.6 $7.9 $7.6 $7.4 $7.6 $2.8 $2.8 $2.8 $2.7 $2.9 $0.3 $0.1 $0.1 $0.4 $0.5 $10.7 $10.9 $10.5 $10.5 $11.0 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026Interest-Bearing DepositsNoninterest-Bearing DepositsBroker-Dealer Sweep DepositsNotes: The sum of the period amounts may not equal the total amounts due to rounding.(1) Annualized.52%32%13%3%DemandMoney MarketTimeSavings Q3'25 Q2'26 Q3'26Average Depos i ts ($B) $10.5 $10.4 $10.7Average Broker-Dea ler Sweep Depos its ($B) $0.5 $0.3 $0.4Cos t of Interes t-Bea ring Deposi ts 12.90% 2.37% 2.34%Cos t of Total Depos i ts 12.15% 1.75% 1.72%($ in billions)Deposit Mix at Period EndKey Drivers & StatisticsInterest-Bearing Deposits by Type at 9/30/2026
Page 9
9 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – NONINTEREST INCOME $76.6 $76.2 $73.0 $79.0 $67.7 $131.8 $125.5 $104.2 $111.0 $104.3 $11.0 $12.4 $11.1 $12.2 $12.1 ($1.6) $3.3 $0.2 ($2.2) $3.1 $217.8 $217.4 $188.4 $200.0 $187.1 Q3 2025Q4 2025Q1 2026Q2 2026Q3 2026PrimeLendingHilltopSecuritiesPlainsCapital BankCorporate, other and eliminations ($ in millions)Q3 2025 $217.8Net gains on sale of loans and other mortgage production income (11.3)Mortgage loan origination fees 2.4Principal transactions, commission and fees (27.8)Investment banking, advisory and administrative fees 0.8Other 1 5.3Q3 2026 $187.1Q3'25 Q2'26 Q3'26Broker-DealerTBA Lock Volume ($MM) $1,241 $1,324 $1,334MortgageOrigination Volume ($B) $2.3 $2.4 $2.2Net Gains From Mortgage Loan Sales (bps):Loans Sold to Third Parties 226 217 200Broker Fee Income 13 12 11Impact of Loans Retained by the Bank (5) (6) (10)As Reported 234 223 201 Noninterest IncomeYear-over-Year Noninterest Income ($ in millions)Key Drivers & Statistics Notes: The sum of the period amounts may not equal the total amounts due to rounding.(1) Includes $4.6 million of net valuation gains related to merchant bank investments
Page 10
10 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – NONINTEREST EXPENSE $188.5$185.0$183.1$189.2$190.0$83.4$83.9$65.2$77.5$74.2$271.9$268.9$248.3$266.7$264.182.3%81.5%82.6%84.5%85.3% Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026$ 0 . 0$50. 0$100 . 0$150. 0$200 . 0$2 50. 0$300 . 0$3 50. 0$40 0. 0 Variable CompensationExpenses Other Than Variable CompensationEfficiency Ratio Q3 2025$271.9Compensation and Benefits (10.7)Occupancy and Equipment (0.2)Professional Services (0.9)Other Expenses 4.1Q3 2026$264.1($ in millions)Noninterest ExpensesYear-over-Year Noninterest Expense ($ in millions)Key Drivers & StatisticsQ3'25 Q2'26 Q3'26BankingFull-Service Branches 55 54 54Efficiency Ratio (Bank Only) 51.7% 55.0% 53.7%MortgageFixed Expenses ($MM) $39.8 $35.8 $39.4Variable Compensation ($MM) $32.7 $34.5 $29.9Variable Comp / Originated Volume 1.4% 1.4% 1.4%Broker-DealerVariable Compensation ($MM) $50.8 $43.0 $44.2Compensation / Net Revenue 60.2% 62.0% 67.5%
Page 11
11 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – LOANS $6.2 $6.3 $6.4 $6.6 $6.7 $0.3 $0.3 $0.4 $0.4 $0.4 $1.4 $1.4 $1.4 $1.4 $1.5 $0.3 $0.3 $0.3 $0.3 $0.3 $8.2 $8.3 $8.4 $8.7 $8.8 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026Mortgage Warehouse Lending1 - 4 Family PrimeLending Retained MortgagesBroker-Dealer LoansAll Other LoansNotes: The sum of the period amounts may not equal the total amounts due to rounding.(1) 1-4 Family PrimeLending Retained Mortgages are loans purchased at par by PlainsCapital Bank from PrimeLending. These are exclusive of the 1-4 family residential mortgages originated through PlainsCapital Bank. Q3'25 Q2'26 Q3'26Average Loa ns HFI Ba la nce ($B) $8.1 $8.5 $8.7Annual ized HTH Loan HFI Yield % 5.95% 5.73% 5.80%Annual ized Bank Loa n HFI Yiel d % 5.85% 5.65% 5.75%26%18%18%11%22%4%CRE - Non-Owner OccupiedCRE - Owner OccupiedCommercial and IndustrialConstruction and Land Development1-4 Family Residential & ConsumerMargin Loans at Broker-Dealer1 ($ in billions)Loan Mix at Period EndKey Drivers & StatisticsGross Loans HFI by Type at 9/30/2026
Page 12
12 ©2026 Hilltop Holdings. Confidential and Proprietary. $282 $11,455 $4,305 $3,167 $1,160 0.01%0.58%0.22%0.16%0.06%-0.20%-0.10%0.00%0.10%0.20%0.30%0.40%0.50%0.60%0.70% $- $1,500 $3,000 $4,500 $6,000 $7,500 $9,000 $10,500 $12,000 $13,500Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026NCOsNCOs/Avg. Total Bank Loans PLAINSCAPITAL BANK – ASSET QUALITY $76,542 $61,468 $69,479 $62,268$60,2160.97%0.77%0.86%0.75%0.71%Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026Total NPAsTotal NPAs/(Total Bank Loans + OREO)1.4x1.7x1.5x1.5x1.8x1.20%1.15%1.10%1.03%1.11%Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026ACL/Bank NPLsACL/Bank Loans HFINotes: The sum of the period amounts may not equal the total amounts due to rounding. Figures represent Bank asset quality metrics only (excludes Loans HFS and Broker Dealer Margin Loans). (1) Total NPAs includes consolidated non-accrual loans, OREO and other repossessed assets. ($ in thousands)($ in thousands)2.30%2.18%2.36%2.67%2.51%0.16%0.20%0.14%2.30%2.18%2.52%2.87%2.65%Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026ClassifiedSpecial MentionCriticized Loans as a % of Bank LoansNon-Performing Assets 1Net Charge-OffsAllowance for Credit Losses
Page 13
13 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – 2026 OUTLOOKOutlook•Full year average Bank loans (excluding retained mortgages and mortgage warehouse lending) expected to increase 7% – 8%•Expect to retain $10 – $30 million per month of originated mortgagesLoan Growth (Full Year Average HFI Loan Growth)•Full year average Bank deposits (excluding HTS Sweep deposits) expected to increase 0% – 2%Deposit Growth(Full Year Average Deposit Growth)•NII expected to increase by 5% – 6%•Outlook assumes one Fed Funds rate increase in December 2026Net Interest Income •Mortgage origination volume $8 – $9 billion, market dependent•Broker Dealer fees expected to decline by 3% – 4%Noninterest Income•Non-variable expenses expected to decline 1% – 2%•Variable expenses expected to follow revenue contribution from fee businessesNoninterest Expense•Full year provision / average loans HFI: 10 – 25 basis points, market dependentProvision Expense / (Reversal)•23% – 25% full year basisEffective Tax Rate (GAAP)
Page 14
14 ©2026 Hilltop Holdings. Confidential and Proprietary. Appendix
Page 15
15 ©2026 Hilltop Holdings. Confidential and Proprietary. NON-GAAP TO GAAP RECONCILIATION AND MANAGEMENT’S EXPLANATION OF NON-GAAP FINANCIAL MEASURESHilltop ConsolidatedTangible Common Equity is a non-GAAP financial measure. Tangible common equity is defined as our total stockholders’ equity reduced by goodwill and other intangible assets. This is a measure used by management, investors and analysts to assess use of equity. Tangible book value per share, or TBVPS, is a non-GAAP financial measure. TBVPS represents Hilltop’s tangible common equity at period-end divided by common shares outstanding at period-end. This is a measure used by management, investors and analysts to assess use of equity.Reconciliation of Tangible Common Equity and Tangible Book Value Per Share ($ in thousands, except per share amounts)12/31/2023 12/31/2024 12/31/2025 9/30/2026Total Hilltop Stockholders' Equity$2,122,967 $2,189,965 $2,168,401 $2,100,726Less:Goodwill267,447 267,447 267,447 267,447Other intangible assets, net8,457 6,633 5,605 4,886Tangible Common Equity$1,847,063 $1,915,885 $1,895,349 $1,828,393Shares outstanding as of period end65,153 64,968 59,540 56,789 Book Value Per Share (Common Stockholders' Equity / Shares Outstanding)$32.58$33.71$36.42$36.99 Tangible Book Value Per Share (Tangible Common Equity / Shares Outstanding)$28.35$29.49$31.83$32.20
Page 16
16 ©2026 Hilltop Holdings. Confidential and Proprietary. PLAINSCAPITAL BANK – Q3 2026 HIGHLIGHTS 51.7%54.1%55.5%55.0%53.7%Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 20263.23%3.29%3.38%3.42%3.49%Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026Notes:(1) Efficiency Ratio is calculated as noninterest expense divided by the sum of net interest income and noninterest income. Net Interest MarginEfficiency Ratio ¹Key HighlightsQ3 2025 Q3 2026ROAA 1.34% 1.06%Full Servi ce Branches (period end) 55 54Net Interes t Margi n 3.23% 3.49%As s ets ($B) (peri od end) $12.6 $12.8Summary Results($ in millions) Q3 2025 Q3 2026Net Interes t Income $96.8 $104.9Provi si on for (Revers al of) Credit Loss es (2.6) 10.1Noni nteres t Income 11.0 12.1Noni nteres t Expens e 55.8 62.8Income Before Taxes $54.7 $44.1
Page 17
17 ©2026 Hilltop Holdings. Confidential and Proprietary. PRIMELENDING – Q3 2026 HIGHLIGHTS Notes:(1) Gain on Sale calculated as net gains from sale of loans divided by sales volume. Reported Gain on Sale reflects impact of loans retained by PlainsCapital Bank. Key Highlights($ in millions) Q3 2025 Q3 2026Origination Volume $2,297 $2,210% Purchas e 88% 88%Sa les Volume $2,220 $2,423MSR As s et(period end)$12 $28($ in billions)(In basis points)Mortgage Origination VolumeGain on Sale¹and Origination Fee TrendsSummary Results ($ in millions) Q3 2025 Q3 2026Net Interes t Income (Expense) ($2.1) ($0.5)Noni nteres t Income 76.6 67.7Noni nteres t Expens e 81.8 78.0Income (Loss) Before Taxes($7.2) ($10.8)234246254223201108 109 108 127 123 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026Reported Gain on SaleMortgage loan origination fees$2.3 $2.4 $2.0 $2.4 $2.2 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Page 18
18 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOPSECURITIES – Q3 2026 HIGHLIGHTS Notes: The sum of the period amounts may not equal the total amounts due to rounding. Presented net revenue by business line may differ slightly from 10-Q due to grouping of certain business lines into ‘Other’. Net Revenues by Business LineSummary Results ($ in millions) Q3 2025 Q3 2026Net Interest Income $12.7 $12.4Provision for (Reversal of) Credit Losses 0.1 0.0Noninterest Income 131.8 104.3Noninterest Expense 117.9 109.8Income Before Taxes$26.5 $6.8Key Highlights ($ in millions) Q3 2025 Q3 2026Compensation/Net Revenue (%) 60.2% 67.5%Pre-tax Margin (%) 18.3% 5.9%FDIC Insured Balances at PCB (Period End) $325 $500Other FDIC Insured Balances (Period End) $1,432 $1,172Public Finance Offerings $28,223 $26,220TBA Lock Volume $1,241 $1,334Net Revenues By Business Lines($ in millions) Q3 2025 Q3 2026Public Finance Services $37.4 $37.3Fixed Income Services 20.0 14.0Wealth ManagementRetail 36.2 37.5Clearing Services 11.9 13.5Securities Lending 1.7 1.8Structured Finance 31.0 9.1Other 6.2 3.3 Net Revenues$144.5 $116.6
Page 19
19 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – AUTO LENDING PORTFOLIO Allowance for Credit Losses (ACL)•Auto Note Finance committed portfolio balance has been in decline since 2021oThe impacts of higher interest rates and declining values of used vehicles continue to put downward pressure on the portfolio•Current portfolio comprises 0.45% of Total Bank Loans HFI•No charge-offs during the third quarter •Nonaccrual loans in the auto lending portfolio equated to $6.1 million on September 30, 2026 Notes:(1) Total exposure net of any SBA guarantee ($ in millions)(Ending Balance on September 30, 2026) Auto Note Financing Commitments ¹ Commentary$281 $196 $115 $60 $41 12/31/2022 12/31/2023 12/31/2024 12/31/2025 9/30/20269/30/2026 6/30/2026Auto Note Financing $37.5 $0.2 0.6% 0.1%$ in millions Ending BalanceAllowance for Credit LossesACL % Loans
Page 20
20 ©2026 Hilltop Holdings. Confidential and Proprietary. HILLTOP HOLDINGS – COMMERCIAL REAL ESTATE PORTFOLIOCommercial Real Estate Portfolio(Ending Balance, $ in millions, on September 30, 2026)CRE Allowance for Credit Losses (ACL) Commercial Real Estate – Non-Owner Occupied(Ending Balance on September 30, 2026)(Ending Balance on September 30, 2026)$1,575 41%$2,285 59%CRE OwnerOccupiedCRE Non-OwnerOccupied23%20%6%18%16%6%11%OfficeRetailHotel/MotelMultifamilyIndustrialMini-StorageOther9/30/2026 6/30/2026CRE Non-Owner Occupied Office $529.2 $6.4 1.2% 1.1%CRE Non-Owner Occupied Retail $460.1 $3.1 0.7% 0.6%CRE Non-Owner Occupied Office and Retail $989.3 $9.6 1.0% 0.9%All other CRE Non-Owner Occupied $1,295.7 $14.6 1.1% 1.2%Total CRE Non-Owner Occupied $2,285.0 $24.2 1.1% 1.1%$ in millions Ending BalanceAllowance for Credit LossesACL % LoansNotes:The sum of the period amounts may not equal the total amounts due to rounding.