UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

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

 

Date of Report (date of earliest event reported):  July 28, 2015

 


 

VERITEX HOLDINGS, INC.

(Exact name of Registrant as specified in its charter)

 


 

Texas

 

001-36682

 

27-0973566

(State or other jurisdiction of
incorporation or organization)

 

(Commission File Number)

 

(I.R.S. Employer
Identification Number)

 

8214 Westchester Drive, Suite 400

Dallas, Texas 75225

(Address of principal executive offices)

 

(972) 349-6200

(Registrant’s telephone number, including area code)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02 Results of Operations and Financial Conditions

 

On July 28, 2015, Veritex Holdings, Inc. the holding company for Veritex Community Bank, a Texas state chartered bank, issued a press release describing its results of operations for the quarter ended June 30, 2015. A copy of the press release is included as Exhibit 99.1 hereto and is incorporated herein by reference.

 

Certain financial measures we use to evaluate our performance and discuss in this release are identified as being “non-GAAP financial measures.” In accordance with the SEC’s rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles as in effect from time to time in the United States in our statements of income, balance sheet or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both.

 

The non-GAAP financial measures that we discuss in this release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this release may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in this release when comparing such non-GAAP financial measures.

 

Tangible book value per common share is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as stockholders’ equity less preferred stock, goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization; and (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by shares of common stock outstanding. For tangible book value per common share, the most directly comparable financial measure calculated in accordance with GAAP is our book value per common share.

 

We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.

 

Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity as described above, and : tangible assets as total assets less goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization. For common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total common stockholders’ equity to total assets.

 

We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total stockholders’ equity and assets while not increasing our tangible common equity or tangible assets.

 

As provided in General Instructions B2 to Form 8-K, the information furnished in Item 2.02 and Exhibit 99.1 of this Current Report on Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and such information shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits

 

(d) Exhibits. The following is furnished as an exhibit to this Current Report on Form 8-K:

 

Exhibit Number

 

Description

99.1

 

Press Release dated July 28, 2015.

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Veritex Holdings, Inc.

 

 

 

 

By:

/s/ C. Malcolm Holland, III

 

 

C. Malcolm Holland, III

 

 

Chairman and Chief Executive Officer

 

Date:

July 28, 2015

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

99.1

 

Press Release dated July 28, 2015

 

4


Exhibit 99.1

 

VERITEX HOLDINGS, INC. REPORTS SECOND QUARTER FINANCIAL RESULTS

 

Dallas, TX — July 28, 2015 — Veritex Holdings, Inc. (NASDAQ: VBTX), the holding company for Veritex Community Bank, announced the results today for the quarter ended June 30, 2015.  The Company reported net income of $1.9 million or $0.19 diluted earnings per common share compared to $1.8 million or $0.19 diluted earnings per common share for the quarter ended March 31, 2015 and $1.2 million or $0.18 diluted earnings per common share for the quarter ended June 30, 2014.

 

Veritex Holdings, Inc. Chairman and Chief Executive Officer Malcolm Holland said, “I am very proud to share our second quarter results, another record quarter for Veritex. Net income for the second quarter of 2015 increased $658,000 or 54.9%, average loans increased $103.8 million or 19.9% to $625.0 million and average deposits increased $82.4 million or 14.2% to $662.7 million from a year ago. In addition to strong organic growth during the second quarter, we completed our acquisition of IBT Bancorp, Inc. (“IBT”), the parent holding company of Independent Bank of Texas on July 1, 2015. As of June 30, 2015, IBT, on a consolidated basis, reported total assets of $113.7 million, total loans of $89.7 million and total deposits of $98.4 million.”

 

Mr. Holland continued, “We continue to see good organic growth and we had solid loan demand through the second quarter.  We expect stronger loan growth in the third quarter as we believe that we are on pace to increase average loans by at least $30 million over second quarter average loans, excluding growth from the acquisition of IBT.  While our deposits grew at a slower rate during the second quarter, we anticipate more robust growth in deposits in the third quarter as a result of our continued focus on developing deep deposit relationships within our market.  Our credit metrics remain strong, demonstrating the quality of our loan portfolio. As noted in past quarters, we expect pressure on pricing of new loans, however we believe our net interest margin will hold within the range we have seen over the past several quarters.”

 

Mr. Holland noted, “The IBT acquisition leaves us well positioned to grow income, increase profitability and serve our customers even better than before. I am excited about our future, including our ability to continue our organic growth and to identify opportunities to execute a disciplined M&A strategy.”

 

Second Quarter 2015 Highlights

 

·                  Total loans increased $103.9 million or 19.2% year-over-year to $644.9 million as of June 30, 2015.

 

·                  Deposits increased $61.9 million or 10.1% year-over-year to $673.1 million as of June 30, 2015.

 

·                  Net income from operations increased $907,000 or 48.4% from second quarter 2014 with net interest income after provision for loan losses increasing $1.1 million or 19.8%.

 

·                  Noninterest expense (excluding acquisition expenses) for the second quarter 2015 was $4.7 million, an increase of $255,000 or 5.7% from the same period in 2014.

 

·                  Continued strong asset quality with nonperforming assets to total assets of 0.10%, net recoveries to average loans outstanding of 0.01% and other real estate owned of $548,000 as of and for the quarter ended June 30, 2015.

 

Results of operations for the three months ended June 30, 2015

 

For the three months ended June 30, 2015, net income was $1.9 million and net income available to common stockholders was $1.8 million compared to net income and net income available to common stockholders of $1.8 million for the three months ended March 31, 2015 and $1.2 million for the three months ended June 30, 2014. Diluted earnings per common share was $0.19 for the three months ended June 30, 2015 and  March 31, 2015, compared to $0.18 for the three months ended June 30, 2014.

 



 

Return on average assets (“ROA”) and return on average common equity (“ROE”) for the three months ended June 30, 2015 were 0.93% and 6.39%, respectively, compared to 0.94% and 6.45% for the three months ended March 31, 2015, and 0.71% and 6.49% for the three months ended June 30, 2014. The slight decline in ROA compared to the three months ended March 31, 2015 was primarily due to a decline in the yield on interest-bearing assets to 4.19% from 4.24% for the three months ended March 31, 2015. This reduction was due to competitive pricing on new loans which resulted in lower loan yields as a result of this pricing pressure. The increase in ROA from June 30, 2014 was the result of year-over-year growth in net income from new clients, expansion of existing client relationships, continued improvement in credit quality, and gains in efficiencies from our operating platform.

 

The efficiency ratio, defined as noninterest expense divided by the sum of net interest income and noninterest income, was 61.75% for the three months ended June 30, 2015 compared to 66.67% and 65.98% for the three months ended March 31, 2015 and June 30, 2014, respectively. Excluding acquisition related expenses, the efficiency ratio was 61.55% for the three months ended June 30, 2015 and 64.08% for the three months ended March 31, 2015. The overall decrease in the efficiency ratio, excluding acquisition expense, from March 31, 2015 and June 30, 2014 was the result of growing income from loans and other customer related income streams at a faster rate than growth in operating expenses.

 

For the three months ended June 30, 2015, net interest income before provision for loan losses was $7.0 million and net interest margin was 3.77% compared to $6.9 million and 3.82% for the three months ended March 31, 2015 and $6.1 million and 3.92% for the three months ended June 30, 2014. The net interest margin decreased 0.05% from the three months ended March 31, 2015 primarily due to a decline of 0.07% in average yield on loans from 4.85% for the three months ended March 31, 2015 to 4.78% for the three months ended June 30, 2015. Competitive pricing pressure resulted in overall market yields for loan originations and renewals below the average yield of amortizing or paid-off loans. The average rate paid on interest-bearing liabilities was relatively flat at 0.70% for the three months ended June 30, 2015 compared to 0.71% for the three months ended March 31, 2015.

 

The net interest margin declined 0.15% from the same period in 2014 primarily due to a decline of 0.27% in average yield on loans from 5.05% for the three months ended June 30, 2014. Competitive pricing pressure resulted in overall market yields for loan originations and renewals below the average yield of amortizing or paid-off loans. Partially offsetting the decrease in net interest margin was a 0.03% decrease in the rate paid on interest-bearing liabilities from 0.73% to 0.70% for the three months ended June 30, 2014 and June 30, 2015, respectively.  The decrease was related to a change in mix of deposits from certificates of deposits with average rate paid of 1.11% to money market accounts with average rate paid of 0.61%.

 

Noninterest income for the three months ended June 30, 2015 was $688,000, a decrease of $78,000 or 10.2% compared to the three months ended March 31, 2015 and an increase of $48,000 or 7.5% compared to the three months ended June 30, 2014. The decrease from the three months ended March 31, 2015 was driven by a decline in mortgage production and corresponding decrease in gains on loans held for sale. This decrease was partially offset by dividend income from the bi-annual Federal Reserve Bank stock dividends received in June 2015. The increase from the three months ended June 30, 2014 was primarily related to the increase in revenue from bank owned life insurance and an increase in service charges on deposit accounts.

 

Noninterest expense was $4.7 million for the three months ended June 30, 2015 compared to $5.1 million for the three months ended March 31, 2015 and $4.5 million for the three months ended June 30, 2014, a decrease of $352,000 or 6.9% and an increase of $270,000 or 6.1%, respectively. Noninterest expense included $15,000 and $197,000 of acquisition expenses for the three months ended June 30, 2015 and March 31, 2015, respectively, related to the preparation and execution of the definitive agreement to acquire IBT on March 9, 2015. Excluding acquisition related expenses, noninterest expense for the three months ended June 30, 2015 was $4.7 million compared to $4.9 million, a decrease of $170,000 or 3.5% from the three months ended March 31, 2015. The decrease was primarily due to reduced professional service fees and other public company-related annual reporting costs and decreased employee expense primarily related to seasonal payroll taxes. The increase from the three months ended June 30, 2014 was primarily an increase in employee expense of $392,000 related to annual merit increases, seasonal payroll taxes, and stock grant expense and was partially offset by the absence of initial public offering costs.

 



 

Income tax expense for the three months ended June 30, 2015 totaled $926,000, an increase of $319,000 or 52.6% from $607,000 for the three months ended March 31, 2015 and an increase of $249,000 or 36.8% compared to $677,000 for the three months ended June 30, 2014. The increase from the three months ended March 31, 2015 was primarily related to the effect of a net discrete tax benefit of $186,000 associated with the recognition of non-qualified stock option related deferred tax assets recognized during that period and an increase of $351,000 in taxable income for the three months ended June 30, 2015. The increase from the three months ended June 30, 2014 was primarily attributable to the $907,000 increase in net operating income from $1.9 million. The Company’s estimated annual effective tax rate, before reporting the net impact of discrete items, was approximately 33.3%, 32.6% and 36.1% for the three months ended June 30, 2015, March 31, 2015 and June 30 2014, respectively.

 

Financial Condition

 

Loans (excluding loans held for sale and deferred loan fees) at June 30, 2015 were $644.9 million, an increase of $29.4 million or 4.8% compared to $615.5 million at March 31, 2015, and an increase of $103.9 million or 19.2% compared to $541.0 million at June 30, 2014. This increase was primarily due to strong organic growth and successful execution of our relationship banking strategy.

 

Deposits at June 30, 2015 were $673.1 million compared to $668.3 million at March 31, 2015, and $611.2 million at June 30, 2014. Deposits increased $4.8 million or 0.7% from March 31, 2015 primarily due to growth in money market and interest-bearing checking account balances. Deposits increased $61.9 million or 10.1% from June 30, 2014 primarily due to growth in money market deposits. Noninterest-bearing deposits were $240.9 million at June 30, 2015, $241.7 million at March 31, 2015 and $236.2 at June 30, 2014. Noninterest-bearing deposits were flat to prior quarter and increased $4.7 million or 2.0% compared to June 30, 2014.

 

Advances from the Federal Home Loan Bank increased to $27.0 million at June 30, 2015 compared to $15.0 million at March 31, 2015 and $15.0 million at June 30, 2014. The increase in advances compared to March 31, 2015 was due to overnight borrowings related to short term liquidity needs.

 

Asset Quality

 

Nonperforming assets totaled $860,000 or 0.10% of total assets at June 30, 2015 compared to $941,000 or 0.12% at March 31, 2015 and $3 million or 0.42% of total assets at June 30, 2014. The allowance for loan losses was 0.96% of total loans at June 30, 2015 compared to 0.98% of total loans at March 31, 2015 and 1.02% of total loans at June 30, 2014.

 

Other real estate owned totaled $548,000 at June 30, 2015 and at March 31, 2015 and $2.5 million at June 30, 2014. The decrease in other real estate owned from June 30, 2014 was due to the sale of three properties from June 30, 2014 to June 30, 2015. Nonaccrual loans were $312,000 at June 30, 2015 compared to $323,000 at March 31, 2015 and $107,000 at June 30, 2014.

 

The provision for loan losses for the three months ended June 30, 2015 was $148,000 compared to $110,000 and $425,000 for the three months ended March 31, 2015 and June 30, 2014, respectively. While the growth in the loan portfolio drove an increase in general provision requirements over March 31, 2015 levels, offsetting reductions from the continued improvement in credit quality drove down overall provision requirements.

 

Non-GAAP Financial Measures

 

Certain financial measures we use to evaluate our performance and discuss in this release are identified as being “non-GAAP financial measures.” In accordance with the SEC’s rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles as in effect from time to time in the United States in our statements of income, balance sheet or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both.

 

The non-GAAP financial measures that we discuss in this release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this release may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in this release when comparing such non-GAAP financial measures.

 

Tangible book value per common share is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as stockholders’ equity less preferred stock, goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization; and (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by shares of common stock outstanding. For tangible book value per common share, the most directly comparable financial measure calculated in accordance with GAAP is our book value per common share.

 

We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.

 



 

Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity as described above, and : tangible assets as total assets less goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization. For common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total common stockholders’ equity to total assets.

 

We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total stockholders’ equity and assets while not increasing our tangible common equity or tangible assets.

 

About Veritex Holdings, Inc.

 

Headquartered in Dallas, Texas, Veritex Holdings, Inc. is a bank holding company that conducts banking activities through its wholly-owned subsidiary, Veritex Community Bank, with locations throughout the Dallas metropolitan area. Veritex Community Bank is a Texas state chartered bank regulated by the Texas Department of Banking and the Board of Governors of the Federal Reserve System.

 

For more information, visit www.veritexbank.com

 

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release may contain certain forward-looking statements within the meaning of the securities laws that are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about the Company and its subsidiaries. Forward-looking statements include information regarding the Company’s future financial performance, business and growth strategy, projected plans and objectives, expectations concerning the costs associated with the merger and related transactions, integration of the acquired business, ability to recognize  anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to whether the Company can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions; continue to sustain internal growth rate; provide competitive products and services that appeal to its customers and target market; continue to have access to debt and equity capital markets; and achieve our performance goals. These and various other factors are discussed in the Company’s Final Prospectus, dated October 10, 2014, filed pursuant to Rule 424(b)(4), the Company’s Annual Report on Form 10-K filed on March 27, 2015, and other reports and statements the Company has filed with the Securities and Exchange Commission. Copies of such filings are available for download free of charge from www.veritexbank.com under the Investor Relations tab.

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Consolidated Financial Highlights (Unaudited)

(In thousands)

 

 

 

At and For the Three Months Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

 

 

(Dollars in thousands, except per share data)

 

Selected Financial Data:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,856

 

$

1,824

 

$

1,690

 

$

1,359

 

$

1,198

 

Net income (loss) available to common stockholders

 

1,836

 

1,804

 

1,670

 

1,339

 

1,178

 

Total assets

 

827,140

 

808,906

 

802,286

 

745,344

 

710,382

 

Total loans(1)

 

644,938

 

615,495

 

603,310

 

581,338

 

540,990

 

Allowance for loan losses

 

6,193

 

6,006

 

5,981

 

5,880

 

5,516

 

Noninterest-bearing deposits

 

240,919

 

241,732

 

251,124

 

242,688

 

236,198

 

Total deposits

 

673,106

 

668,255

 

638,743

 

644,543

 

611,174

 

Total stockholders’ equity

 

117,085

 

115,133

 

113,312

 

75,603

 

74,244

 

Summary Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

0.93

%

0.94

%

0.86

%

0.74

%

0.71

%

Return on average equity(2)

 

6.39

 

6.45

 

6.21

 

7.16

 

6.49

 

Net interest margin(3)

 

3.77

 

3.82

 

3.74

 

3.95

 

3.92

 

Efficiency ratio(4)

 

61.75

 

66.67

 

62.49

 

65.87

 

65.98

 

Noninterest expense to average assets(2)

 

2.36

 

2.61

 

2.38

 

2.63

 

2.70

 

Summary Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

312

 

$

323

 

$

436

 

$

445

 

$

107

 

Accruing loans 90 or more days past due

 

 

 

 

3

 

390

 

Other real estate owned

 

548

 

548

 

105

 

1,434

 

2,494

 

Nonperforming assets to total assets

 

0.10

%

0.12

%

0.07

%

0.25

%

0.42

%

Nonperforming loans to total loans

 

0.05

 

0.05

 

0.07

 

0.08

 

0.09

 

Allowance for loan losses to total loans

 

0.96

 

0.98

 

0.99

 

1.01

 

1.02

 

Net (recoveries) charge-offs to average loans outstanding

 

(0.01

)

0.01

 

0.04

 

0.01

 

0.02

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity to total assets

 

14.16

%

14.23

%

14.11

%

10.14

%

10.45

%

Tangible common equity to tangible assets(5)

 

11.01

 

11.01

 

10.86

 

6.50

 

6.62

 

Tier 1 capital to average assets

 

12.82

 

12.78

 

12.66

 

8.28

 

8.66

 

Tier 1 capital to risk-weighted assets

 

14.87

 

15.43

 

15.45

 

10.04

 

10.44

 

Common equity tier 1 (to risk weighted assets)

 

13.23

 

13.70

 

n/a

 

n/a

 

n/a

 

Total capital to risk-weighted assets

 

16.52

 

17.16

 

17.21

 

11.90

 

12.35

 

 


(1)         Total loans does not include loans held for sale and deferred fees. Loans held for sale were $2.1 million at June 30, 2015, $2.5 million at March 31, 2015, $8.9 million at December 31, 2014, $3.5 million at September 30, 2014 and $6.3 million at June 30, 2014. Deferred loan fees were $49,000 at June 30, 2015, $50,000 at March 31, 2015, $51,000 at December 31, 2014, $60,000 at September 30, 2014 and $71,000 at June 30, 2014.

(2)         We calculate our average assets and average equity for a period by dividing the sum of our total assets or total stockholders’ equity, as the case may be, at the close of business on each day in the relevant period, by the number of days in the period. We have calculated our return on average assets and return on average equity for a period by dividing net income for that period by our average assets and average equity, as the case may be, for that period.

(3)         Net interest margin represents net interest income, annualized on a fully tax equivalent basis, divided by average interest-earning assets.

(4)         Efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income.

(5)         We calculate tangible common equity as total stockholders’ equity less preferred stock, goodwill, core deposit intangibles and other intangible assets, net of accumulated amortization, and we calculate tangible assets as total assets less goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization. Tangible common equity to tangible assets is a non-GAAP financial measure, and, as we calculate tangible common equity to tangible assets, the most directly comparable GAAP financial measure is total stockholders’ equity to total assets. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures in the table captioned “Reconciliation GAAP —NON-GAAP (Unaudited).

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Balance Sheets (Unaudited)

(In thousands)

 

 

 

June 30,

 

March 31,

 

December 31,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

11,699

 

$

9,338

 

$

9,223

 

$

10,038

 

Interest bearing deposits in other banks

 

51,570

 

76,206

 

84,028

 

56,512

 

Total cash and cash equivalents

 

63,269

 

85,544

 

93,251

 

66,550

 

Investment securities

 

59,299

 

53,391

 

45,127

 

50,547

 

Loans held for sale

 

2,127

 

2,508

 

8,858

 

6,342

 

Loans, net

 

638,696

 

609,439

 

597,278

 

535,403

 

Accrued interest receivable

 

1,557

 

1,539

 

1,542

 

1,359

 

Bank-owned life insurance

 

18,115

 

17,969

 

17,822

 

10,647

 

Bank premises, furniture and equipment, net

 

12,107

 

11,526

 

11,150

 

11,303

 

Non-marketable equity securities

 

3,970

 

3,136

 

4,139

 

2,959

 

Investment in unconsolidated subsidiary

 

93

 

93

 

93

 

93

 

Other real estate owned

 

548

 

548

 

105

 

2,494

 

Intangible assets

 

1,110

 

1,186

 

1,261

 

1,413

 

Goodwill

 

19,148

 

19,148

 

19,148

 

19,148

 

Other assets

 

7,101

 

2,879

 

2,512

 

2,124

 

Total assets

 

$

827,140

 

$

808,906

 

$

802,286

 

$

710,382

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

240,919

 

$

241,732

 

$

251,124

 

$

236,198

 

Interest-bearing

 

432,187

 

426,523

 

387,619

 

374,976

 

Total deposits

 

673,106

 

668,255

 

638,743

 

611,174

 

Accounts payable and accrued expenses

 

1,202

 

1,049

 

1,582

 

1,195

 

Accrued interest payable and other liabilities

 

672

 

1,395

 

575

 

696

 

Advances from Federal Home Loan Bank

 

27,000

 

15,000

 

40,000

 

15,000

 

Junior subordinated debentures

 

3,093

 

3,093

 

3,093

 

3,093

 

Subordinated notes

 

4,982

 

4,981

 

4,981

 

4,980

 

Total liabilities

 

710,055

 

693,773

 

688,974

 

636,138

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Preferred stock

 

8,000

 

8,000

 

8,000

 

8,000

 

Common stock

 

95

 

95

 

95

 

64

 

Additional paid-in capital

 

97,761

 

97,480

 

97,469

 

61,419

 

Retained earnings

 

11,687

 

9,851

 

8,047

 

5,038

 

Unallocated Employee Stock Ownership Plan shares

 

(406

)

(401

)

(401

)

(401

)

Accumulated other comprehensive income

 

18

 

178

 

172

 

194

 

Treasury stock, 10,000 shares at cost

 

(70

)

(70

)

(70

)

(70

)

Total stockholders’ equity

 

117,085

 

115,133

 

113,312

 

74,244

 

Total liabilities and stockholders’ equity

 

$

827,140

 

$

808,906

 

$

802,286

 

$

710,382

 

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income (Unaudited)

(In thousands, except share amounts)

 

 

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

Interest income:

 

 

 

 

 

Interest and fees on loans

 

$

14,802

 

$

12,718

 

Interest on investment securities

 

464

 

422

 

Interest on deposits in other banks

 

109

 

77

 

Interest on other

 

1

 

1

 

Total interest income

 

15,376

 

13,218

 

Interest expense:

 

 

 

 

 

Interest on deposit accounts

 

1,297

 

1,161

 

Interest on borrowings

 

249

 

251

 

Total interest expense

 

1,546

 

1,412

 

Net interest income

 

13,830

 

11,806

 

Provision for loan losses

 

258

 

677

 

Net interest income after provision for loan losses

 

13,572

 

11,129

 

Noninterest income:

 

 

 

 

 

Service charges on deposit accounts

 

401

 

396

 

Gain on sales of investment securities

 

7

 

34

 

Gain on sales of loans held for sale

 

431

 

245

 

(Loss) gain on sales of other real estate owned

 

(2

)

37

 

Bank-owned life insurance

 

358

 

212

 

Other

 

259

 

287

 

Total noninterest income

 

1,454

 

1,211

 

Noninterest expense:

 

 

 

 

 

Salaries and employee benefits

 

5,246

 

4,838

 

Occupancy of bank premises

 

1,000

 

920

 

Depreciation and amortization

 

645

 

667

 

Data processing

 

442

 

426

 

FDIC assessment fees

 

196

 

217

 

Legal fees

 

286

 

59

 

Other professional fees

 

470

 

543

 

Advertising and promotions

 

120

 

93

 

Utilities and telephone

 

148

 

141

 

Other real estate owned expenses and write-downs

 

34

 

134

 

Other

 

1,226

 

956

 

Total noninterest expense

 

9,813

 

8,994

 

Net income from operations

 

5,213

 

3,346

 

Income tax expense

 

1,533

 

1,190

 

Net income

 

$

3,680

 

$

2,156

 

Preferred stock dividends

 

$

40

 

$

40

 

Net income available to common stockholders

 

$

3,640

 

$

2,116

 

Basic earnings per share

 

$

0.39

 

$

0.34

 

Diluted earnings per share

 

$

0.38

 

$

0.33

 

Weighted average basic shares outstanding

 

9,447,807

 

6,231,031

 

Weighted average diluted shares outstanding

 

9,703,510

 

6,359,031

 

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income (Unaudited)

(In thousands, except share amounts)

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

7,454

 

$

7,348

 

$

7,335

 

$

7,183

 

$

6,566

 

Interest on investment securities

 

252

 

212

 

209

 

207

 

206

 

Interest on deposits in other banks

 

55

 

54

 

63

 

43

 

40

 

Interest on other

 

 

 

 

1

 

1

 

Total interest income

 

7,761

 

7,614

 

7,607

 

7,434

 

6,813

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit accounts

 

666

 

631

 

652

 

609

 

570

 

Interest on borrowings

 

123

 

126

 

123

 

123

 

123

 

Total interest expense

 

789

 

757

 

775

 

732

 

693

 

Net interest income

 

6,972

 

6,857

 

6,832

 

6,702

 

6,120

 

Provision for loan losses

 

148

 

110

 

326

 

420

 

425

 

Net interest income after provision for loan losses

 

6,824

 

6,747

 

6,506

 

6,282

 

5,695

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

216

 

185

 

223

 

213

 

190

 

Gain on sales of investment securities

 

 

7

 

 

 

 

Gain on sales of loans held for sale

 

129

 

302

 

155

 

241

 

168

 

(Loss) gain on sales of other real estate owned

 

 

(2

)

6

 

(33

)

24

 

Bank-owned life insurance

 

180

 

178

 

111

 

105

 

103

 

Other

 

163

 

96

 

161

 

104

 

155

 

Total noninterest income

 

688

 

766

 

656

 

630

 

640

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,588

 

2,657

 

2,444

 

2,755

 

2,196

 

Occupancy of bank premises

 

474

 

526

 

445

 

497

 

474

 

Depreciation and amortization

 

320

 

325

 

334

 

338

 

334

 

Data processing

 

222

 

220

 

242

 

213

 

210

 

FDIC assessment fees

 

96

 

100

 

105

 

99

 

109

 

Legal fees

 

85

 

201

 

16

 

50

 

26

 

Other professional fees

 

233

 

237

 

279

 

222

 

411

 

Advertising and promotions

 

47

 

73

 

52

 

41

 

37

 

Utilities and telephone

 

74

 

73

 

73

 

72

 

72

 

Other real estate owned expenses and write-downs

 

22

 

13

 

24

 

53

 

108

 

Other

 

569

 

657

 

665

 

490

 

483

 

Total noninterest expense

 

4,730

 

5,082

 

4,679

 

4,830

 

4,460

 

Net income from operations

 

2,782

 

2,431

 

2,483

 

2,082

 

1,875

 

Income tax expense

 

926

 

607

 

793

 

723

 

677

 

Net income

 

$

1,856

 

$

1,824

 

$

1,690

 

$

1,359

 

$

1,198

 

Preferred stock dividends

 

$

20

 

$

20

 

$

20

 

$

20

 

$

20

 

Net income available to common stockholders

 

$

1,836

 

$

1,804

 

$

1,670

 

$

1,339

 

$

1,178

 

Basic earnings per share

 

$

0.19

 

$

0.19

 

$

0.18

 

$

0.21

 

$

0.19

 

Diluted earnings per share

 

$

0.19

 

$

0.19

 

$

0.18

 

$

0.21

 

$

0.18

 

Weighted average basic shares outstanding

 

9,447,807

 

9,447,706

 

9,157,582

 

6,321,897

 

6,321,193

 

Weighted average diluted shares outstanding

 

9,708,673

 

9,743,576

 

9,405,168

 

6,462,897

 

6,452,656

 

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Reconciliation GAAP — NON GAAP (Unaudited)

(In thousands)

 

The following table reconciles, at the dates set forth below, total stockholders’ equity to tangible common equity and total assets to tangible assets:

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

117,085

 

$

115,133

 

$

113,312

 

$

75,603

 

$

74,244

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

(8,000

)

(8,000

)

(8,000

)

(8,000

)

(8,000

)

Goodwill

 

(19,148

)

(19,148

)

(19,148

)

(19,148

)

(19,148

)

Intangible assets

 

(1,110

)

(1,186

)

(1,261

)

(1,337

)

(1,413

)

Total tangible common equity

 

$

88,827

 

$

86,799

 

$

84,903

 

$

47,118

 

$

45,683

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

827,140

 

$

808,906

 

$

802,286

 

$

745,344

 

$

710,382

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(19,148

)

(19,148

)

(19,148

)

(19,148

)

(19,148

)

Intangible assets

 

(1,110

)

(1,186

)

(1,261

)

(1,337

)

(1,413

)

Total tangible assets

 

$

806,882

 

$

788,572

 

$

781,877

 

$

724,859

 

$

689,821

 

Tangible Common Equity to Tangible Assets

 

11.01

%

11.01

%

10.86

%

6.50

%

6.62

%

Common shares outstanding

 

9,494

 

9,485

 

9,471

 

6,359

 

6,359

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share(1)

 

$

11.49

 

$

11.29

 

$

11.12

 

$

10.63

 

$

10.42

 

Tangible book value per common share(2)

 

$

9.36

 

$

9.15

 

$

8.96

 

$

7.41

 

$

7.18

 

 


(1)                                 We calculate book value per common share as stockholders’ equity less preferred stock at the end of the relevant period divided by the outstanding number of shares of our common stock at the end of the relevant period.

(2)                                 We calculate tangible book value per common share as total stockholders’ equity less preferred stock, goodwill, and intangible assets, net of accumulated amortization at the end of the relevant period, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is total stockholders’ equity per common share.

 



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Net Interest Margin (Unaudited)

(In thousands)

 

 

 

For the Three Months Ended

 

 

 

June 30, 2015

 

March 31, 2015

 

June 30, 2014

 

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

Average

 

Earned/

 

Average

 

 

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

Outstanding

 

Interest

 

Yield/

 

 

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans(1)

 

$

624,971

 

$

7,454

 

4.78

%

$

613,840

 

$

7,348

 

4.85

%

$

521,218

 

$

6,566

 

5.05

%

Securities available for sale

 

56,603

 

252

 

1.79

 

49,242

 

212

 

1.75

 

51,637

 

206

 

1.60

 

Investment in subsidiary

 

93

 

 

 

93

 

 

 

93

 

1

 

4.31

 

Interest-earning deposits in financial institutions

 

60,630

 

55

 

0.36

 

65,221

 

54

 

0.34

 

52,610

 

40

 

0.30

 

Total interest-earning assets

 

742,297

 

7,761

 

4.19

 

728,396

 

7,614

 

4.24

 

625,558

 

6,813

 

4.37

 

Allowance for loan losses

 

(6,069

)

 

 

 

 

(6,013

)

 

 

 

 

(5,275

)

 

 

 

 

Noninterest-earning assets

 

68,046

 

 

 

 

 

67,233

 

 

 

 

 

58,609

 

 

 

 

 

Total assets

 

$

804,274

 

 

 

 

 

$

789,616

 

 

 

 

 

$

678,892

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

428,146

 

$

666

 

0.62

%

$

408,926

 

$

631

 

0.63

%

$

356,821

 

$

570

 

0.64

%

Advances from FHLB

 

15,132

 

30

 

0.80

 

16,878

 

32

 

0.77

 

15,000

 

30

 

0.80

 

Other borrowings

 

8,077

 

93

 

4.62

 

8,394

 

94

 

4.54

 

8,072

 

93

 

4.62

 

Total interest-bearing liabilities

 

451,355

 

789

 

0.70

 

434,198

 

757

 

0.71

 

379,893

 

693

 

0.73

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

234,510

 

 

 

 

 

238,994

 

 

 

 

 

223,473

 

 

 

 

 

Other liabilities

 

1,974

 

 

 

 

 

1,820

 

 

 

 

 

1,556

 

 

 

 

 

Total noninterest-bearing liabilities

 

236,484

 

 

 

 

 

240,814

 

 

 

 

 

225,029

 

 

 

 

 

Stockholders’ equity

 

116,435

 

 

 

 

 

114,604

 

 

 

 

 

73,970

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

804,274

 

 

 

 

 

$

789,616

 

 

 

 

 

$

678,892

 

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

3.49

%

 

 

 

 

3.53

%

 

 

 

 

3.64

%

Net interest income

 

 

 

$

6,972

 

 

 

 

 

$

6,857

 

 

 

 

 

$

6,120

 

 

 

Net interest margin(3)

 

 

 

 

 

3.77

%

 

 

 

 

3.82

%

 

 

 

 

3.92

%

 


(1)                     Includes average outstanding balances of loans held for sale of $1,429, $4,420 and $3,653 for the three months ended June 30, 2015, March 31, 2015, and June 30, 2014, respectively.

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

(3)                     Net interest margin is equal to net interest income divided by average interest-earning assets.