UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (date of earliest event reported):  October 27, 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 October 27, 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 September 30, 2015. A copy of the press release is included as Exhibit 99.1 hereto and is incorporated herein by reference.

 

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 October 27, 2015.

 

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:

October 27, 2015

 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

99.1

 

Press Release dated October 27, 2015

 

2


Exhibit 99.1

 

VERITEX HOLDINGS, INC. REPORTS THIRD QUARTER FINANCIAL RESULTS

 

Dallas, TX — October 27, 2015 — Veritex Holdings, Inc. (NASDAQ: VBTX), the holding company for Veritex Community Bank, announced the results today for the quarter ended September 30, 2015.  The Company reported net income of $2.5 million or $0.23 diluted earnings per common share.  These results compared to net income of $1.9 million or $0.19 diluted earnings per common share for the quarter ended June 30, 2015 and net income of $1.4 million or $0.21 diluted earnings per common share for the quarter ended September 30, 2014.

 

Malcolm Holland, the Company’s Chairman and Chief Executive Officer, said, “We reached an important milestone this quarter by surpassing $1 billion in assets. In addition, I am thrilled that we were again named by American Banker in its annual list of “Best Banks to Work For” ranking number 9 of 50 top banks in the country. Our team’s hard work resulted in both strong organic growth and the successful acquisition and integration of IBT Bancorp, Inc. Average loan balances grew $132 million from the prior quarter average balances not only due to the addition of IBT, but a significant amount of the growth originated from core customer balances despite a number of unexpected payoffs.”

 

Mr. Holland also said, “The quality of our loan portfolio continues to be strong as evidenced by solid credit metrics. As noted in past quarters, we continue to see 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.”

 

“In addition to our loan growth,” Mr. Holland added, “I am excited about our success in building deposit relationships.  Average deposits increased from the prior quarter with the addition of IBT and growth in core customers. We’ve also taken advantage of low cost wholesale deposits and reduced our cost of funds.”

 

Mr. Holland continued, “New commitments continue to out-pace our expectations. We anticipate continued growth in loans and deposits during the fourth quarter. We have a lot to be excited about.”

 

Financial Highlights

 

·                  Successfully closed the acquisition of IBT Bancorp, Inc. (“IBT”) on July 1, 2015 and fully integrated systems and operations on August 22, 2015.

 

·                  Net income increased $1.2 million or 86.7% from the same three-month period last year and $681,000 or 36.7% from the prior quarter to $2.5 million.

 

·                  Return on average assets improved to 1.04% for the three months ended September 30, 2015 compared to 0.74% for the same period last year and 0.93% for the prior quarter. The efficiency ratio improved to 60.48% for the three months ended September 30, 2015 compared to 65.88% for the same period last year and 61.75% for the prior quarter.

 

·                  Total assets increased $264.2 million or 35.4% year-over-year to $1.0 billion as of September 30, 2015. Average assets grew $166.8 million over the prior quarter average balances. Approximately $113.7 million of the increase was a result of the IBT acquisition and the remaining $53.1 million increase was a result of organic growth.

 

·                  Total loans increased $172.9 million or 29.7% year-over-year to $754.2 million as of September 30, 2015. Average loan balances grew $131.6 million from June 30, 2015 with $89.7 million due to the IBT acquisition, $41.9 million resulting from growth in core customer lending.

 

·                  Deposits increased $198.1 million or 30.7% year-over-year to $842.6 million as of September 30, 2015. Average deposits grew $141.1 million compared to the quarter ending June 30, 2015 with $98.4 million resulting from the acquisition of IBT, $13.1 million due to growth in core customer deposits, and $29.6 million due to increases in low cost wholesale deposits.

 

1



 

Result of Operations for the Three Months Ended September 30, 2015

 

Net Interest Income

 

For the three months ended September 30, 2015, net interest income before provision for loan losses was $8.6 million and net interest margin was 3.84% compared to $7.0 million and 3.77% for the three months ended June 30, 2015. The net interest margin increased 0.07% from the three months ended June 30, 2015 primarily due to an increase of 0.06% in average yield on loans from 4.78% for the three months ended June 30, 2015 to 4.84% for the three months ended September 30, 2015. The addition of higher yielding loans from IBT as well as the impact of approximately $50,000 in purchase discount accretion income from loans acquired in the IBT acquisition were the primary drivers in the increase in yield compared to the prior quarter.  The average rate paid on interest-bearing liabilities declined 0.03% to 0.67% for the three months ended September 30, 2015 from 0.70% for the three months ended June 30, 2015 primarily due to a change in mix of deposits from premium money market accounts with an average rate of 0.67% and certificates of deposits with an average rate of 1.05% to brokered money market deposits with an average rate of 0.25%.

 

Net interest income before provision for loan losses increased by $1.9 million compared to $6.7 million for the three months ended September 30, 2014 primarily due to increased average loans balances resulting from organic loan growth as well as loans acquired from IBT. Net interest margin declined 0.11% compared to 3.95% for the same three months in 2014 primarily due to a decline of 0.20% in average yield on loans from 5.04% for the three months ended September 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 0.04% decrease in the rate paid on interest-bearing liabilities from 0.71% for the three months ended September 30, 2014 to 0.67% for the three months ended September 30, 2015, respectively. The decrease was related to a change in the mix of deposits from premium money market accounts with an average rate of 0.67% and certificates of deposits with an average rate paid of 1.05% to money market accounts with average rate paid of 0.25%.

 

Noninterest Income

 

Noninterest income for the three months ended September 30, 2015 was $1.0 million representing an increase of $355,000 or 51.6% compared to the three months ended June 30, 2015. The increase from the three months ended June 30, 2015 was driven by gains on Small Business Administration (“SBA”) loan sales of $251,000, SBA servicing income of $44,000 and increased service charges and fees on deposits of $98,000 primarily related to the IBT acquisition.

 

Noninterest income increased $413,000 or 65.6% compared to the three months ended September 30, 2014. The increase from the three months ended September 30, 2014 was primarily related to the increase in gains on SBA loan sales of $251,000, SBA servicing income of $44,000, bank owned life insurance income of $89,000, and increased service charges and fees on deposits of $98,000 primarily related to the IBT acquisition. The increase was partially offset by a $99,000 decrease in gains on sale of mortgage loans.

 

Noninterest Expense

 

Noninterest expense was $5.8 million for the three months ended September 30, 2015 compared to $4.7 million for the three months ended June 30, 2015, an increase of $1.1 million or 23.5%. Noninterest expense included non-recurring acquisition expenses of $205,000 and $15,000 for the three months ended September 30, 2015 and June 30, 2015, respectively, primarily related to investment banker’s success fees and legal expense. Excluding acquisition related expenses, noninterest expense for the three months ended September 30, 2015 was $5.6 million compared to $4.7 million, an increase of $922,000 or 19.5% from the three months ended June 30, 2015. The increase was primarily due to increased employee expense of $413,000, occupancy and equipment expense of $86,000, data processing and software expense of $96,000 and other operating expenses related to IBT’s operations.

 

2



 

Noninterest expense for the three months ended September 30, 2015 increased $1.0 million or 21.0% compared to the three months ended September 30, 2014. Excluding acquisition related expenses, noninterest expense for the three months ended September 30, 2015 increased $807,000 or 16.7%. The year-over-year increase was primarily related to increased employee expense of $246,000, occupancy and equipment expense of $50,000, data processing and software expense of $114,000, marketing expense of $85,000 and other operating expenses related to IBT operations.

 

Income Taxes

 

Income tax expense for the three months ended September 30, 2015 totaled $1.3 million, an increase of $355,000 or 38.3% from $926,000 for the three months ended June 30, 2015 and an increase of $558,000 or 77.2% compared to $723,000 for the three months ended September 30, 2014. The Company’s estimated annual effective tax rate was approximately 33.6%, 33.3%, and 34.7% for the three months ended September 30, 2015, June 30, 2015 and September 30 2014, respectively. Effective tax rates for these periods were affected by permanent differences primarily related to employee stock option incentive plans, bank-owned life insurance and other nondeductible expenses.

 

Financial Condition

 

Loans (excluding loans held for sale and deferred loan fees) at September 30, 2015 were $754.2 million, an increase of $109.3 million or 16.9% compared to $644.9 million at June 30, 2015. The increase from the prior quarter ended June 30, 2015 was the result of the acquisition of IBT and continued execution of our organic growth strategy. The acquisition of IBT represented $89.7 million or 82.1% of the increase from the prior quarter and organic growth accounted for $19.6 million or 17.9% of the increase from prior quarter.

 

Loans (excluding loans held for sale and deferred loan fees) increased $172.9 million or 29.7% compared to $581.3 million at September 30, 2014. The acquisition of IBT represented 52.1% of the increase from the prior year.  Organic growth accounted for $82.9 million or 47.9% of the increase over prior year.

 

Deposits at September 30, 2015 were $842.6 million an increase of $169.5 or 25.2% compared to $673.1 million at June 30, 2015.  The increase from prior quarter was due to acquisition of IBT’s deposits of $98.4 million, customer deposit growth of $48.9 million, and wholesale deposit growth of $22.2 million.

 

Deposits increased $198.1 or 30.7% compared to $644.5 million at September 30, 2014. The increase from September 30, 2014 was due to acquisition of IBT’s deposits of $98.4 million, customer deposit growth of $82.3 million, and wholesale deposit growth of $17.4 million.

 

Advances from the Federal Home Loan Bank were $18.5 million at September 30, 2015 compared to $27.0 million at June 30, 2015 and $15.0 million at September 30, 2014.

 

Asset Quality

 

Nonperforming assets totaled $921,000 or 0.09% of total assets at September 30, 2015 compared to $860,000 or 0.10% at June 30, 2015 and $1.9 million or 0.25% of total assets at September 30, 2014. The allowance for loan losses was 0.82% of total loans at September 30, 2015 compared to 0.96% of total loans at June 30, 2015 and 1.01% of total loans at September 30, 2014. The decrease in allowance for loan losses as a percentage of total loans was due to the recording of IBT acquired loans at an estimated fair value.

 

Other real estate owned totaled $493,000 at September 30, 2015 compared to $548,000 at June 30, 2015 and $1.4 million at September 30, 2014. The decrease in other real estate owned from September 30, 2014 was due to the sale of properties over the year. Nonaccrual loans were $428,000 at September 30, 2015 compared to $312,000 at June 30, 2015 and $445,000 at September 30, 2014.

 

3



 

There was no provision for loan losses for the three months ended September 30, 2015 compared to provisions of $148,000 and $420,000 for the three months ended June 30, 2015 and September 30, 2014, respectively. Reductions from the continued improvement in credit quality offset general provision requirements related to loan growth.

 

Non-GAAP Financial Measures

 

The Company’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, the Company reviews and reports tangible book value per common share, and the tangible common equity to tangible assets ratio. The Company has included in this release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to “Consolidated Financial Highlights” at the end of this release for a reconciliation of these non-GAAP financial measures.

 

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 ten 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.

 

Acquisition of IBT Bancorp, Inc.

 

On July 1, 2015, the Company completed the acquisition of IBT, the parent holding company of Independent Bank, headquartered in Irving, Texas with two banking locations in the Dallas metropolitan area. Under the terms of the definitive agreement, the Company issued 1,185,067 shares of its common stock (with cash in lieu of fractional shares) and paid approximately $4.0 million in cash for the outstanding shares of IBT common stock in connection with the closing of the acquisition., which resulted in goodwill of $6.9 million as of July 1, 2015. Additionally, we recognized $1.1 million of core deposit intangibles as of July 1, 2015.  These goodwill and core deposit intangible balances are preliminary estimates as of September 30, 2015 as fair value adjustments are still being finalized.

 

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 acquisition of IBT 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 its performance goals.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); economic conditions, including currency rate fluctuations and interest rate fluctuations; and weather. 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.

 

4



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Consolidated Financial Highlights (Unaudited)

 

 

 

At and For the Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

 

(Dollars in thousands, except per share data)

 

Selected Financial Data:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,537

 

$

1,856

 

$

1,824

 

$

1,690

 

$

1,359

 

Net income available to common stockholders

 

2,517

 

1,836

 

1,804

 

1,670

 

1,339

 

Total assets

 

1,009,539

 

827,140

 

808,906

 

802,286

 

745,344

 

Total loans(1)

 

754,199

 

644,938

 

615,495

 

603,310

 

581,338

 

Allowance for loan losses

 

6,214

 

6,193

 

6,006

 

5,981

 

5,880

 

Noninterest-bearing deposits

 

299,864

 

240,919

 

241,732

 

251,124

 

242,688

 

Total deposits

 

842,607

 

673,106

 

668,255

 

638,743

 

644,543

 

Total stockholders’ equity

 

137,508

 

117,085

 

115,133

 

113,312

 

75,603

 

Summary Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

1.04

%

0.93

%

0.94

%

0.86

%

0.74

%

Return on average equity(2)

 

7.38

 

6.39

 

6.45

 

6.21

 

7.16

 

Net interest margin(3)

 

3.84

 

3.77

 

3.82

 

3.74

 

3.95

 

Efficiency ratio(4)

 

60.48

 

61.75

 

66.67

 

62.49

 

65.87

 

Noninterest expense to average assets(2)

 

2.39

 

2.36

 

2.61

 

2.38

 

2.63

 

Summary Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

428

 

$

312

 

$

323

 

$

436

 

$

445

 

Accruing loans 90 or more days past due

 

 

 

 

 

3

 

Other real estate owned

 

493

 

548

 

548

 

105

 

1,434

 

Nonperforming assets to total assets

 

0.09

%

0.10

%

0.12

%

0.07

%

0.25

%

Nonperforming loans to total loans

 

0.06

 

0.05

 

0.05

 

0.07

 

0.08

 

Allowance for loan losses to total loans

 

0.82

 

0.96

 

0.98

 

0.99

 

1.01

 

Net (recoveries) charge-offs to average loans outstanding

 

(0.00

)

(0.01

)

0.01

 

0.04

 

0.01

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity to total assets

 

13.62

%

14.16

%

14.23

%

14.11

%

10.14

%

Tangible common equity to tangible assets(5)

 

10.30

 

11.01

 

11.01

 

10.86

 

6.50

 

Tier 1 capital to average assets

 

12.02

 

12.82

 

12.78

 

12.66

 

8.28

 

Tier 1 capital to risk-weighted assets

 

14.73

 

14.87

 

15.43

 

15.45

 

10.04

 

Common equity tier 1 to risk-weighted assets

 

13.29

 

13.23

 

13.70

 

n/a

 

n/a

 

Total capital to risk-weighted assets

 

16.18

 

16.52

 

17.16

 

17.21

 

11.90

 

 


(1)         Total loans does not include loans held for sale and deferred fees. Loans held for sale were $1.8 million at September 30, 2015, $2.1 million at June 30, 2015, $2.5 million at March 31, 2015, $8.9 million at December 31, 2014 and $3.5 million at September 30, 2014. Deferred fees were $55,000 at September 30, 2015, $49,000 at June 30, 2015, $50,000 at March 31, 2015, $51,000 at December 31, 2014 and $60,000 at September 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



 

(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)

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

10,478

 

$

11,699

 

$

9,223

 

$

9,441

 

Interest bearing deposits in other banks

 

113,031

 

51,570

 

84,028

 

58,292

 

Total cash and cash equivalents

 

123,509

 

63,269

 

93,251

 

67,733

 

Investment securities

 

61,023

 

59,299

 

45,127

 

47,497

 

Loans held for sale

 

1,766

 

2,127

 

8,858

 

3,488

 

Loans, net

 

747,930

 

638,696

 

597,278

 

575,398

 

Accrued interest receivable

 

2,088

 

1,557

 

1,542

 

1,351

 

Bank-owned life insurance

 

19,299

 

18,115

 

17,822

 

10,731

 

Bank premises, furniture and equipment, net

 

17,585

 

12,107

 

11,150

 

11,235

 

Non-marketable equity securities

 

4,045

 

3,970

 

4,139

 

3,115

 

Investment in unconsolidated subsidiary

 

93

 

93

 

93

 

93

 

Other real estate owned

 

493

 

548

 

105

 

1,434

 

Intangible assets

 

2,458

 

1,110

 

1,261

 

1,337

 

Goodwill

 

26,025

 

19,148

 

19,148

 

19,148

 

Other assets

 

3,225

 

7,101

 

2,512

 

2,784

 

Total assets

 

$

1,009,539

 

$

827,140

 

$

802,286

 

$

745,344

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

299,864

 

$

240,919

 

$

251,124

 

$

242,688

 

Interest-bearing

 

542,743

 

432,187

 

387,619

 

401,855

 

Total deposits

 

842,607

 

673,106

 

638,743

 

644,543

 

Accounts payable and accrued expenses

 

1,782

 

1,202

 

1,582

 

1,327

 

Accrued interest payable and other liabilities

 

1,089

 

672

 

575

 

798

 

Advances from Federal Home Loan Bank

 

18,478

 

27,000

 

40,000

 

15,000

 

Junior subordinated debentures

 

3,093

 

3,093

 

3,093

 

8,073

 

Subordinated notes

 

4,982

 

4,982

 

4,981

 

 

Total liabilities

 

872,031

 

710,055

 

688,974

 

669,741

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Preferred stock

 

8,000

 

8,000

 

8,000

 

8,000

 

Common stock

 

107

 

95

 

95

 

64

 

Additional paid-in capital

 

115,579

 

97,761

 

97,469

 

61,513

 

Retained earnings

 

14,204

 

11,687

 

8,047

 

6,378

 

Unallocated Employee Stock Ownership Plan shares

 

(406

)

(406

)

(401

)

119

 

Accumulated other comprehensive income

 

94

 

18

 

172

 

(401

)

Treasury stock, 10,000 shares at cost

 

(70

)

(70

)

(70

)

(70

)

Total stockholders’ equity

 

137,508

 

117,085

 

113,312

 

75,603

 

Total liabilities and stockholders’ equity

 

$

1,009,539

 

$

827,140

 

$

802,286

 

$

745,344

 

 

6



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income (Unaudited)

(In thousands, except share amounts)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

Interest income:

 

 

 

 

 

Interest and fees on loans

 

$

24,032

 

$

19,901

 

Interest on investment securities

 

712

 

629

 

Interest on deposits in other banks

 

169

 

120

 

Interest on other

 

1

 

2

 

Total interest income

 

24,914

 

20,652

 

Interest expense:

 

 

 

 

 

Interest on deposit accounts

 

2,075

 

1,770

 

Interest on borrowings

 

392

 

374

 

Total interest expense

 

2,467

 

2,144

 

Net interest income

 

22,447

 

18,508

 

Provision for loan losses

 

258

 

1,097

 

Net interest income after provision for loan losses

 

22,189

 

17,411

 

Noninterest income:

 

 

 

 

 

Service charges and fees on deposit accounts

 

907

 

807

 

Gain on sales of investment securities

 

7

 

34

 

Gain on sales of loans

 

824

 

486

 

Gain on sales of other assets owned

 

19

 

4

 

Bank-owned life insurance

 

552

 

317

 

Other

 

188

 

193

 

Total noninterest income

 

2,497

 

1,841

 

Noninterest expense:

 

 

 

 

 

Salaries and employee benefits

 

8,247

 

7,593

 

Occupancy and equipment

 

2,560

 

2,460

 

Professional fees

 

1,536

 

943

 

Data processing and software expense

 

903

 

760

 

FDIC assessment fees

 

317

 

315

 

Marketing

 

595

 

432

 

Other assets owned expenses and writedowns

 

29

 

187

 

Amortization of intangibles

 

243

 

221

 

Telephone and communications

 

182

 

168

 

Other

 

1,043

 

744

 

Total noninterest expense

 

15,655

 

13,823

 

Net income from operations

 

9,031

 

5,429

 

Income tax expense

 

2,814

 

1,913

 

Net income

 

$

6,217

 

$

3,516

 

Preferred stock dividends

 

$

60

 

$

60

 

Net income available to common stockholders

 

$

6,157

 

$

3,456

 

Basic earnings per share

 

$

0.62

 

$

0.55

 

Diluted earnings per share

 

$

0.61

 

$

0.54

 

Weighted average basic shares outstanding

 

9,853,785

 

6,261,653

 

Weighted average diluted shares outstanding

 

10,121,184

 

6,394,791

 

 

7



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income (Unaudited)

(In thousands, except share amounts)

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

9,230

 

$

7,454

 

$

7,348

 

$

7,335

 

$

7,183

 

Interest on investment securities

 

247

 

252

 

212

 

209

 

207

 

Interest on deposits in other banks

 

60

 

55

 

54

 

63

 

43

 

Interest on other

 

1

 

 

 

 

1

 

Total interest income

 

9,538

 

7,761

 

7,614

 

7,607

 

7,434

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit accounts

 

778

 

666

 

631

 

652

 

609

 

Interest on borrowings

 

143

 

123

 

126

 

123

 

123

 

Total interest expense

 

921

 

789

 

757

 

775

 

732

 

Net interest income

 

8,617

 

6,972

 

6,857

 

6,832

 

6,702

 

Provision for loan losses

 

 

148

 

110

 

326

 

420

 

Net interest income after provision for loan losses

 

8,617

 

6,824

 

6,747

 

6,506

 

6,282

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

380

 

282

 

245

 

292

 

282

 

Gain on sales of investment securities

 

 

 

7

 

 

 

Gain on sales of loans

 

392

 

129

 

302

 

155

 

241

 

Gain (loss) on sales of other assets owned

 

21

 

 

(2

)

6

 

(33

)

Bank-owned life insurance

 

194

 

179

 

178

 

111

 

105

 

Other

 

56

 

98

 

36

 

92

 

35

 

Total noninterest income

 

1,043

 

688

 

766

 

656

 

630

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

3,001

 

2,588

 

2,657

 

2,444

 

2,755

 

Occupancy and equipment

 

894

 

808

 

857

 

786

 

844

 

Professional fees

 

632

 

365

 

540

 

439

 

296

 

Data processing and software expense

 

368

 

272

 

263

 

281

 

254

 

FDIC assessment fees

 

121

 

96

 

100

 

105

 

99

 

Marketing

 

227

 

162

 

205

 

156

 

142

 

Other assets owned expenses and write-downs

 

(5

)

22

 

13

 

24

 

53

 

Amortization of intangibles

 

96

 

74

 

74

 

74

 

74

 

Telephone and communications

 

68

 

57

 

57

 

58

 

54

 

Other

 

440

 

286

 

316

 

312

 

259

 

Total noninterest expense

 

5,842

 

4,730

 

5,082

 

4,679

 

4,830

 

Net income from operations

 

3,818

 

2,782

 

2,431

 

2,483

 

2,082

 

Income tax expense

 

1,281

 

926

 

607

 

793

 

723

 

Net income

 

$

2,537

 

$

1,856

 

$

1,824

 

$

1,690

 

$

1,359

 

Preferred stock dividends

 

$

20

 

$

20

 

$

20

 

$

20

 

$

20

 

Net income available to common stockholders

 

$

2,517

 

$

1,836

 

$

1,804

 

$

1,670

 

$

1,339

 

Basic earnings per share

 

$

0.24

 

$

0.19

 

$

0.19

 

$

0.18

 

$

0.21

 

Diluted earnings per share

 

$

0.23

 

$

0.19

 

$

0.19

 

$

0.18

 

$

0.21

 

Weighted average basic shares outstanding

 

10,652,602

 

9,447,807

 

9,447,706

 

9,157,582

 

6,321,897

 

Weighted average diluted shares outstanding

 

10,940,427

 

9,708,673

 

9,743,576

 

9,405,168

 

6,462,897

 

 

8



 

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:

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

137,508

 

$

117,085

 

$

115,133

 

$

113,312

 

$

75,603

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

(8,000

)

(8,000

)

(8,000

)

(8,000

)

(8,000

)

Goodwill

 

(26,025

)

(19,148

)

(19,148

)

(19,148

)

(19,148

)

Intangible assets

 

(2,458

)

(1,110

)

(1,186

)

(1,261

)

(1,337

)

Total tangible common equity

 

$

101,025

 

$

88,827

 

$

86,799

 

$

84,903

 

$

47,118

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,009,539

 

$

827,140

 

$

808,906

 

$

802,286

 

$

745,344

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(26,025

)

(19,148

)

(19,148

)

(19,148

)

(19,148

)

Intangible assets

 

(2,458

)

(1,110

)

(1,186

)

(1,261

)

(1,337

)

Total tangible assets

 

$

981,056

 

$

806,882

 

$

788,572

 

$

781,877

 

$

724,859

 

Tangible Common Equity to Tangible Assets

 

10.30

%

11.01

%

11.01

%

10.86

%

6.50

%

Common shares outstanding

 

10,700

 

9,494

 

9,485

 

9,471

 

6,359

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share(1)

 

$

12.10

 

$

11.49

 

$

11.29

 

$

11.12

 

$

10.63

 

Tangible book value per common share(2)

 

$

9.44

 

$

9.36

 

$

9.15

 

$

8.96

 

$

7.41

 

 


(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.

 

(3)                                 Goodwill reflects provisional estimates of fair value of assets and liabilities acquired in the IBT acquisition.

 

9



 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Net Interest Margin (Unaudited)

(In thousands)

 

 

 

For the Three Months Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

September 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)

 

$

756,542

 

$

9,230

 

4.84

%

$

624,971

 

$

7,454

 

4.78

%

$

565,465

 

$

7,183

 

5.04

%

Securities available for sale

 

63,204

 

248

 

1.56

 

56,603

 

252

 

1.79

 

49,148

 

207

 

1.67

 

Investment in subsidiary

 

93

 

 

 

93

 

 

 

93

 

1

 

4.27

 

Interest-earning deposits in financial institutions

 

70,363

 

60

 

0.34

 

60,630

 

55

 

0.36

 

58,027

 

43

 

0.29

 

Total interest-earning assets

 

890,202

 

9,538

 

4.25

 

742,297

 

7,761

 

4.19

 

672,733

 

7,434

 

4.38

 

Allowance for loan losses

 

(7,146

)

 

 

 

 

(6,069

)

 

 

 

 

(5,665

)

 

 

 

 

Noninterest-earning assets

 

88,023

 

 

 

 

 

68,046

 

 

 

 

 

60,668

 

 

 

 

 

Total assets

 

$

971,079

 

 

 

 

 

$

804,274

 

 

 

 

 

$

727,736

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

520,806

 

$

778

 

0.59

%

$

428,146

 

$

666

 

0.62

%

$

384,671

 

$

609

 

0.63

%

Advances from FHLB

 

19,404

 

56

 

1.14

 

15,132

 

30

 

0.80

 

15,000

 

30

 

0.79

 

Other borrowings

 

9,077

 

86

 

3.76

 

8,077

 

93

 

4.62

 

8,073

 

93

 

4.57

 

Total interest-bearing liabilities

 

549,287

 

920

 

0.66

 

451,355

 

789

 

0.70

 

407,744

 

732

 

0.71

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

282,934

 

 

 

 

 

234,510

 

 

 

 

 

242,728

 

 

 

 

 

Other liabilities

 

2,403

 

 

 

 

 

1,974

 

 

 

 

 

1,965

 

 

 

 

 

Total noninterest-bearing liabilities

 

285,337

 

 

 

 

 

236,484

 

 

 

 

 

244,693

 

 

 

 

 

Stockholders’ equity

 

136,455

 

 

 

 

 

116,435

 

 

 

 

 

75,299

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

971,079

 

 

 

 

 

$

804,274

 

 

 

 

 

$

727,736

 

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

3.59

%

 

 

 

 

3.49

%

 

 

 

 

3.67

%

Net interest income

 

 

 

$

8,617

 

 

 

 

 

$

6,972

 

 

 

 

 

$

6,702

 

 

 

Net interest margin(3)

 

 

 

 

 

3.84

%

 

 

 

 

3.77

%

 

 

 

 

3.95

%

 


(1)                     Includes average outstanding balances of loans held for sale of $4,215, $1,429 and $3,367 for the three months ended September 30, 2015, June 30, 2015, and September 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.

 

10