VBTX_earnings release

 

 

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):  April 26, 2016

 


 

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:

 

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

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

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

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 April 26, 2016 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 three months ended March 31, 2016. 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 April 26, 2016.

 

 

 

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:

April 26, 2016

 

 

 

EXHIBIT INDEX

 

 

 

Exhibit
Number

 

Description of Exhibit

99.1

 

Press Release dated April 26, 2016

 

 


Exhibit 991

 

Exhibit 99.1

VERITEX HOLDINGS, INC. REPORTS FIRST QUARTER FINANCIAL RESULTS

Dallas, TX — April 26, 2016 —Veritex Holdings, Inc. (NASDAQ: VBTX), the holding company for Veritex Community Bank, announced the results today for the quarter ended March 31, 2016. The Company reported net income of $2.8 million or $0.26 diluted earnings per common share, compared to $2.6 million or $0.23 diluted earnings per common share for the quarter ended December 31, 2015 and $1.8 million or $0.19 diluted earnings per common share for the quarter ended March 31, 2015.

Malcolm Holland, the Company’s Chairman and Chief Executive Officer, said, “I am proud to report another consecutive quarter of record earnings driven by a record level of loan growth. Loans grew $64.8 million or 7.9%, an annualized rate of 32% this quarter.”

“Our pre-tax, pre-provision income has more than doubled to $5.1 million for the first quarter 2016 compared to $2.5 million in the first quarter of 2015.  We continue to be effective at organically growing our loan portfolio, expanding fee-generating businesses, keeping interest rates paid on deposits flat while efficiently managing operating expenses. In addition, the successful IBT acquisition and the cost savings achieved from the integration of the IBT business onto our platform contributed to our growth in pre-tax pre-provision income,” stated Mr. Holland.

 Mr. Holland continued, “Loan demand is robust and our pipelines are strong. I remain extremely optimistic about our growth opportunities through 2016. Our first quarter results put us on track to deliver another great year.”

 

First Quarter 2016 Financial Highlights

·

Pre-tax, pre-provision income was $5.1 million, an increase of $2.6 million or 104.0% compared to $2.5 million for the same period in 2015.

·

Net interest income was $9.7 million, an increase of $2.8 million or 41.3% compared to $6.9 million for the same period in 2015.

·

Year-over-year improvement in the following performance ratios (annualized):

o

Efficiency ratio of 54.01% compared to 66.67% for the same period in 2015.

o

Return on average assets of 1.04% compared to 0.94% for the same period in 2015.

o

Return on average equity of 8.39% compared to 6.45% for the same period in 2015.

·

Total loans increased $269.9 million or 43.9% to $885.4 million compared to $615.5 million as of March 31, 2015.

·

Total deposits increased $277.8 million or 41.6% to $946.1 million compared to $668.3 million as of March 31, 2015.

 

Result of Operations for the Three Months Ended March 31, 2016

 

Net Interest Income

 

For the three months ended March 31, 2016, net interest income before provision for loan losses was $9.7 million and net interest margin was 3.87% compared to $9.0 million and 3.78%, respectively, for the three months ended December 31, 2015. Net interest income increased $677,000 primarily due to increased interest income on loans as average loan balances increased $65.1 million from organic loan growth during the three months ended March 31, 2016 compared to the three months ended December 31, 2015. The net interest margin increased 0.09% from the three months ended December 31, 2015 as the average rate paid on interest-bearing liabilities decreased 0.02% to 0.67% for the three months ended March 31, 2016 from 0.69% for the three months ended December 31, 2015. The decline in rate is primarily due to a decrease in the average rate paid on money market accounts. Also contributing to the increase in net interest margin, the average yield on loans increased 0.02% to 4.85% from 4.83% for the three months ended December 31, 2015, primarily due to an increase in average interest yield on real estate loans.

 

1

 


 

 

Compared to the three months ended March 31, 2015, net interest income before provision for loan losses increased by $2.8 million from $6.9 million to $9.7 million for the three months ended March 31, 2016. The increase in net interest income before provision for loan losses was primarily due to increased interest income on loans as average loan balances increased by $243.0 million compared to March 31, 2015 due to the loans acquired in the acquisition of IBT Bancorp, Inc. (“IBT”), which closed in July 2015, and organic loan growth.  Average loan balance grew $90.5 million from the acquisition of IBT and $152.5 million from organic growth. The net interest margin improved 0.05% to 3.87% from 3.82% for the same three months in 2015. The rate paid on interest-bearing liabilities decreased from 0.71% for the three months ended March 31, 2015 to 0.67% for the three months ended March 31, 2016 primarily due to a decrease in the average rate paid on money market accounts. Average yield on loans was 4.85% for both the three months ended March 31, 2016 and the three months ended March 31, 2015.

 

 Noninterest Income

 

Noninterest income for the three months ended March 31, 2016 was $1.4 million, an increase of $166,000 or 13.8% compared to the three months ended December 31, 2015. The increase was primarily the result of a non-recurring gain on the sale of a loan acquired in the IBT acquisition of $193,000 and increased gains on the sales of mortgage loans of $83,000 which was partially offset by the decreased sale of SBA loans of $44,000 and the bi-annual dividends received on Federal Reserve Bank stock of $85,000 in December 2015.

 

Compared to the three months ended March 31, 2015, noninterest income grew $607,000 or 79.2%. The increase was primarily a result of the following: increased gains on sale of SBA loans and SBA servicing fees totaling $308,000; increased deposit service charges and fees on deposit accounts of $189,000 primarily related to the deposit accounts acquired with the acquisition of IBT; and a non-recurring gain on the sale of a loan acquired in the IBT acquisition of $193,000.

 

Noninterest Expense

 

Noninterest expense was $6.0 million for the three months ended March 31, 2016, compared to noninterest expense of $5.7 million for the three months ended December 31, 2015, an increase of $241,000 or 4.2%. The increase was primarily due to increases in employee expense of $155,000 related to annual merit raises, bonuses, and seasonal payroll taxes. Professional services fees of $86,000 primarily related to annual reporting requirements for the Company also contributed to the increase.

 

Compared to the three months ended March 31, 2015, noninterest expense increased $893,000 or 17.6%. This increase was in large part due to increases in salary and employee benefit expenses of $517,000, and other operating expense increases of $123,000 primarily related to the acquisition of IBT. Write-downs of other asset owned of $62,000 for the three months ended March 31, 2016 also contributed to the increase as there were no such write-downs for the three months ended March 31, 2015.

 

Income Taxes

 

Income tax expense for the three months ended March 31, 2016 totaled $1.4 million, an increase of $127,000 or 9.7% compared to the three months ended December 31, 2015. The Company’s effective tax rate was approximately 33.7% and 33.6% for the three months ended March 31, 2016 and the three months ended December 31, 2015, respectively.

 

Compared to the three months ended March 31, 2015, income tax expense increased $823,000 or 135.6% for the three months ended March 31, 2016. The Company’s effective tax rate was approximately 33.7% for the three months ended March 31, 2016 compared to 25.0% for the three months ended March 31, 2015. The increase in the effective tax rate from the three months ended March 31, 2015 was primarily due 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 during the first quarter of 2015.

 

2

 


 

 

 

Financial Condition

Loans (excluding loans held for sale and deferred loan fees) at March 31, 2016 were $885.4 million, an increase of $64.8 million or 7.9% compared to $820.6 million at December 31, 2015. The increase from December 31, 2015 was primarily the result of the continued execution and success of our organic growth strategy.

 

Loans (excluding loans held for sale and deferred loan fees) increased $269.9 million or 43.9% compared to $615.5 million at March 31, 2015. The acquisition of IBT represented approximately 33.4% of the increase from the prior year. The additional growth of $179.8 million was achieved through organic growth. 

 

Deposits at March 31, 2016 were $946.1 million, an increase of $77.7 million or 8.9% compared to $868.4 million at December 31, 2015 primarily due to growth in retail money market accounts of $36.2 million and wholesale deposits of $46.4 million.

 

Deposits increased $277.8 million or 41.6% compared to $668.3 million at March 31, 2015. The increase from March 31, 2015 was due to the acquisition of IBT’s deposits of approximately $98.3 million, customer deposit growth of $103.0 million and wholesale deposit growth of $76.5 million. 

 

Advances from the Federal Home Loan Bank were $38.4 million at March 31, 2016 compared to $28.4 million at December 31, 2015 and $15.0 million at March 31, 2015.

 

Asset Quality

 

Nonperforming assets totaled $1.2 million or 0.11% of total assets at March 31, 2016 compared to $1.1 million or 0.10% of total assets at December 31, 2015.  Nonperforming assets were $941,000 or 0.12% of total assets at March 31, 2015.

 

The allowance for loan losses was 0.83% of total loans at March 31, 2016 and December 31, 2015 compared to 0.98% of total loans at March 31, 2015. The decrease in allowance for loan losses as a percentage of total loans compared to March 31, 2015 was primarily due to the recording of IBT acquired loans at an estimated fair value in the later part of 2015 with no significant additional loan loss reserves since the acquisition.

 

Other real estate owned totaled $493,000 at March 31, 2016 and December 31, 2015 compared to $548,000 at March 31, 2015. Nonaccrual loans were $525,000 at March 31, 2016 compared to $593,000 at December 31, 2015 and $323,000 at March 31, 2015.

The provision for loan losses for the three months ended March 31, 2016 totaled $845,000 compared to $610,000 for three months ended December 31, 2015 and $110,000 for the three months ended March 31, 2015. The increase in provision for loan losses was due to general provision requirements related to loan growth.

In the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, the Company disclosed a borrowing relationship comprised of loans to multiple affiliated funds in which one of the funds had publicly disclosed that it was subject to ongoing SEC investigations and that the Federal Bureau of Investigation served a search warrant in February 2016 at the fund’s corporate offices in connection with a law enforcement investigation. The borrowing relationship consists of four loans to five affiliated funds secured by various assets, including multiple notes made to numerous residential developers in favor of the funds and further secured by deeds of trust. These loans are made to separate and distinct borrowing entities, and are not dependent on each other for repayment.  Each loan has specific collateral note assignments that relate to particular single-family residential projects in either the Houston, Dallas, Austin or San Antonio markets. The specific collateral note assignments are not cross-collateralized. As of March 31, 2016, $12.7 million of the borrowing relationship was classified as Pass reflecting the continued ability to pay according to the contractual terms of the loans and the strength of collateral.  The Company determined that $10.3 million of loans affiliated with this borrowing relationship demonstrated weakness consistent

3

 


 

 

with the Special Mention classification, and the Company downgraded the notes accordingly. Subsequent to March 31, 2016, the Company further downgraded a $6.0 million note classified as Special Mention to the Substandard classification. The Company believes that the value of collateral securing each loan is well in excess of loan amounts with the loan to value ratios less than 50%. The borrowing relationship is not considered to be impaired and no specific reserves have been established at this time.

The following table shows loans for the past two quarters and most recent balance to date in the above mentioned borrowing relationship.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 22,

 

 

March 31,

 

 

December 31,

 

 

 

Borrower

 

2016

 

 

2016

 

 

2015

 

Comments

 

 

 

 

 

 

(In thousands)

 

 

 

 

Note: classifications referenced below are as of 04/22/2016

 

Loan 1

$

6,000

 

$

6,000

 

$

6,000

 

Substandard: payment 30 days past due

 

Loan 2

 

1,579

 

 

1,579

 

 

3,082

 

Pass: paying in accordance with contractual terms

 

Loan 3

 

2,652

 

 

5,116

 

 

5,116

 

Pass: paying in accordance with contractual terms

 

Loan 4

 

9,259

 

 

10,290

 

 

11,250

 

Split grade: $4,969 Pass; $4,290 Special Mention due to change in funding plan to complete a project

 

Total

$

19,490

 

$

22,985

 

$

25,448

 

 

 

 

The total is presented for informational purposes only; debts are not required to be aggregated for legal lending limit purposes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, the tangible common equity to tangible assets ratio and pre-tax, pre-provision income. 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 $7.7 million. Additionally, we recognized $1.1 million of core deposit intangibles in connection with the acquisition.

 

For more information, visit www.veritexbank.com

4

 


 

 

“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 15, 2016, 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 the Investor Relations section on the Company’s website, www.veritexbank.com, under the About Us tab.

5

 


 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Consolidated Financial Highlights - (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At and For the Three Months Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2015

 

2015

 

2015

 

Selected Financial Data:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Net income

 

$

2,813

 

$

2,573

 

$

2,537

 

$

1,856

 

$

1,824

 

Net income available to common stockholders

 

 

2,813

 

 

2,535

 

 

2,517

 

 

1,836

 

 

1,804

 

Total assets

 

 

1,130,480

 

 

1,039,600

 

 

1,009,539

 

 

827,140

 

 

808,906

 

Total loans(1)

 

 

885,415

 

 

820,605

 

 

754,199

 

 

644,938

 

 

615,495

 

Provision for loan losses

 

 

845

 

 

610

 

 

 —

 

 

148

 

 

110

 

Allowance for loan losses

 

 

7,372

 

 

6,772

 

 

6,214

 

 

6,193

 

 

6,006

 

Noninterestbearing deposits

 

 

296,481

 

 

301,367

 

 

299,864

 

 

240,919

 

 

241,732

 

Total deposits

 

 

946,058

 

 

868,410

 

 

842,607

 

 

673,106

 

 

668,255

 

Total stockholders’ equity

 

 

135,241

 

 

132,046

 

 

137,508

 

 

117,085

 

 

115,133

 

Summary Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

 

1.04

%  

 

0.99

%  

 

1.04

%  

 

0.93

%  

 

0.94

%  

Return on average equity(2)

 

 

8.39

 

 

7.37

 

 

7.38

 

 

6.39

 

 

6.45

 

Net interest margin(3)

 

 

3.87

 

 

3.78

 

 

3.84

 

 

3.77

 

 

3.82

 

Efficiency ratio(4)

 

 

54.01

 

 

56.11

 

 

60.48

 

 

61.75

 

 

66.67

 

Noninterest expense to average assets(2)

 

 

2.20

 

 

2.22

 

 

2.39

 

 

2.36

 

 

2.61

 

Summary Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

525

 

$

593

 

$

428

 

$

312

 

$

323

 

Accruing loans 90 or more days past due

 

 

141

 

 

84

 

 

 —

 

 

 —

 

 

 —

 

Other real estate owned

 

 

493

 

 

493

 

 

493

 

 

548

 

 

548

 

Nonperforming assets to total assets

 

 

0.11

%  

 

0.10

%  

 

0.09

%  

 

0.10

%  

 

0.12

%  

Nonperforming loans to total loans

 

 

0.08

 

 

0.07

 

 

0.06

 

 

0.05

 

 

0.05

 

Allowance for loan losses to total loans

 

 

0.83

 

 

0.83

 

 

0.82

 

 

0.96

 

 

0.98

 

Net (recoveries) chargeoffs to average loans outstanding

 

 

0.03

 

 

0.01

 

 

(0.00)

 

 

(0.01)

 

 

0.01

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity to total assets

 

 

11.96

%  

 

12.70

%  

 

13.62

%  

 

14.16

%  

 

14.23

%  

Tangible common equity to tangible assets(5)

 

 

9.63

 

 

10.18

 

 

10.30

 

 

11.01

 

 

11.01

 

Tier 1 capital to average assets

 

 

10.38

 

 

10.83

 

 

12.02

 

 

12.82

 

 

12.78

 

Tier 1 capital to riskweighted assets

 

 

12.03

 

 

12.93

 

 

14.73

 

 

14.87

 

 

15.43

 

Common equity tier 1 (to risk weighted assets)

 

 

11.69

 

 

12.56

 

 

13.29

 

 

13.23

 

 

13.70

 

Total capital to riskweighted assets

 

 

13.38

 

 

14.34

 

 

16.18

 

 

16.52

 

 

17.16

 

 

(1)       Total loans does not include loans held for sale and deferred fees. Loans held for sale were $3.6 million at March 31, 2016, $2.8 million at December 31, 2015, $1.8 million at September 30, 2015, $2.1 million at June 20, 2015 and $2.5 million at March 31, 2015. Deferred fees were $65,000 at March 31, 2016, $61,000 at December 31, 2015, $55,000 at September 30, 2015, $49,000 at June 30, 2015, and $50,000 at March 31, 2015.

(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)”.

6

 


 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Balance Sheets - (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2015

 

2015

 

2015

 

ASSETS

 

 

    

    

 

    

 

 

    

 

 

    

 

 

    

 

Cash and due from banks

 

$

12,416

 

$

10,989

 

$

10,478

 

$

11,699

 

$

9,338

 

Interest bearing deposits in other banks

 

 

79,967

 

 

60,562

 

 

113,031

 

 

51,570

 

 

76,206

 

Total cash and cash equivalents

 

 

92,383

 

 

71,551

 

 

123,509

 

 

63,269

 

 

85,544

 

Investment securities

 

 

79,146

 

 

75,813

 

 

61,023

 

 

59,299

 

 

53,391

 

Loans held for sale

 

 

3,597

 

 

2,831

 

 

1,766

 

 

2,127

 

 

2,508

 

Loans, net

 

 

877,978

 

 

813,733

 

 

747,930

 

 

638,696

 

 

609,439

 

Accrued interest receivable

 

 

2,252

 

 

2,216

 

 

2,088

 

 

1,557

 

 

1,539

 

Bankowned life insurance

 

 

19,614

 

 

19,459

 

 

19,299

 

 

18,115

 

 

17,969

 

Bank premises, furniture and equipment, net

 

 

17,248

 

 

17,449

 

 

17,585

 

 

12,107

 

 

11,526

 

Nonmarketable equity securities

 

 

5,541

 

 

4,167

 

 

4,045

 

 

3,970

 

 

3,136

 

Investment in unconsolidated subsidiary

 

 

93

 

 

93

 

 

93

 

 

93

 

 

93

 

Other real estate owned

 

 

493

 

 

493

 

 

493

 

 

548

 

 

548

 

Intangible assets

 

 

2,347

 

 

2,410

 

 

2,458

 

 

1,110

 

 

1,186

 

Goodwill

 

 

26,865

 

 

26,865

 

 

26,025

 

 

19,148

 

 

19,148

 

Other assets

 

 

2,923

 

 

2,520

 

 

3,225

 

 

7,101

 

 

2,879

 

Total assets

 

$

1,130,480

 

$

1,039,600

 

$

1,009,539

 

$

827,140

 

$

808,906

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterestbearing

 

$

296,481

 

$

301,367

 

$

299,864

 

$

240,919

 

$

241,732

 

Interestbearing

 

 

649,577

 

 

567,043

 

 

542,743

 

 

432,187

 

 

426,523

 

Total deposits

 

 

946,058

 

 

868,410

 

 

842,607

 

 

673,106

 

 

668,255

 

Accounts payable and accrued expenses

 

 

2,122

 

 

1,776

 

 

1,782

 

 

1,202

 

 

1,049

 

Accrued interest payable and other liabilities

 

 

573

 

 

848

 

 

1,089

 

 

672

 

 

1,395

 

Advances from Federal Home Loan Bank

 

 

38,410

 

 

28,444

 

 

18,478

 

 

27,000

 

 

15,000

 

Junior subordinated debentures

 

 

3,093

 

 

3,093

 

 

3,093

 

 

3,093

 

 

3,093

 

Subordinated notes

 

 

4,983

 

 

4,983

 

 

4,982

 

 

4,982

 

 

4,981

 

Total liabilities

 

 

995,239

 

 

907,554

 

 

872,031

 

 

710,055

 

 

693,773

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

 —

 

 

8,000

 

 

8,000

 

 

8,000

 

Common stock

 

 

107

 

 

107

 

 

107

 

 

95

 

 

95

 

Additional paidin capital

 

 

115,876

 

 

115,721

 

 

115,579

 

 

97,761

 

 

97,480

 

Retained earnings

 

 

19,552

 

 

16,739

 

 

14,204

 

 

11,687

 

 

9,851

 

Unallocated Employee Stock Ownership Plan shares

 

 

(309)

 

 

(309)

 

 

(406)

 

 

(406)

 

 

(401)

 

Accumulated other comprehensive income

 

 

85

 

 

(142)

 

 

94

 

 

18

 

 

178

 

Treasury stock, 10,000 shares at cost

 

 

(70)

 

 

(70)

 

 

(70)

 

 

(70)

 

 

(70)

 

Total stockholders’ equity

 

 

135,241

 

 

132,046

 

 

137,508

 

 

117,085

 

 

115,133

 

Total liabilities and stockholders’ equity

 

$

1,130,480

 

$

1,039,600

 

$

1,009,539

 

$

827,140

 

$

808,906

 

 

 

 

7

 


 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Income - (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2015

 

2015

 

2015

 

Interest income:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Interest and fees on loans

 

$

10,355

 

$

9,648

 

$

9,230

 

$

7,454

 

$

7,348

 

Interest on investment securities

 

 

335

 

 

285

 

 

247

 

 

252

 

 

212

 

Interest on deposits in other banks

 

 

92

 

 

73

 

 

60

 

 

55

 

 

54

 

Interest on other

 

 

1

 

 

1

 

 

1

 

 

 —

 

 

 —

 

Total interest income

 

 

10,783

 

 

10,007

 

 

9,538

 

 

7,761

 

 

7,614

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposit accounts

 

 

935

 

 

843

 

 

778

 

 

666

 

 

631

 

Interest on borrowings

 

 

158

 

 

151

 

 

143

 

 

123

 

 

126

 

Total interest expense

 

 

1,093

 

 

994

 

 

921

 

 

789

 

 

757

 

Net interest income

 

 

9,690

 

 

9,013

 

 

8,617

 

 

6,972

 

 

6,857

 

Provision for loan losses

 

 

845

 

 

610

 

 

 —

 

 

148

 

 

110

 

Net interest income after provision for loan losses

 

 

8,845

 

 

8,403

 

 

8,617

 

 

6,824

 

 

6,747

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

 

434

 

 

419

 

 

380

 

 

282

 

 

245

 

Gain on sales of investment securities

 

 

15

 

 

 —

 

 

 —

 

 

 —

 

 

7

 

Gain on sales of loans

 

 

662

 

 

430

 

 

392

 

 

129

 

 

302

 

Gain (loss) on sales of other assets owned

 

 

 —

 

 

 —

 

 

21

 

 

 —

 

 

(2)

 

Bank-owned life insurance

 

 

193

 

 

195

 

 

194

 

 

179

 

 

178

 

Other

 

 

69

 

 

163

 

 

56

 

 

98

 

 

36

 

Total noninterest income

 

 

1,373

 

 

1,207

 

 

1,043

 

 

688

 

 

766

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,174

 

 

3,019

 

 

3,001

 

 

2,588

 

 

2,657

 

Occupancy and equipment

 

 

901

 

 

917

 

 

894

 

 

808

 

 

857

 

Professional fees

 

 

573

 

 

487

 

 

632

 

 

365

 

 

540

 

Data processing and software expense

 

 

284

 

 

313

 

 

368

 

 

272

 

 

263

 

FDIC assessment fees

 

 

137

 

 

131

 

 

121

 

 

96

 

 

100

 

Marketing

 

 

200

 

 

205

 

 

227

 

 

162

 

 

205

 

Other assets owned expenses and write-downs

 

 

75

 

 

24

 

 

(5)

 

 

22

 

 

13

 

Amortization of intangibles

 

 

95

 

 

95

 

 

96

 

 

74

 

 

74

 

Telephone and communications

 

 

97

 

 

81

 

 

68

 

 

57

 

 

57

 

Other

 

 

439

 

 

462

 

 

440

 

 

286

 

 

316

 

Total noninterest expense

 

 

5,975

 

 

5,734

 

 

5,842

 

 

4,730

 

 

5,082

 

Net income from operations

 

 

4,243

 

 

3,876

 

 

3,818

 

 

2,782

 

 

2,431

 

Income tax expense

 

 

1,430

 

 

1,303

 

 

1,281

 

 

926

 

 

607

 

Net income

 

$

2,813

 

$

2,573

 

$

2,537

 

$

1,856

 

$

1,824

 

Preferred stock dividends

 

$

 —

 

$

38

 

$

20

 

$

20

 

$

20

 

Net income available to common stockholders

 

$

2,813

 

$

2,535

 

$

2,517

 

$

1,836

 

$

1,804

 

Basic earnings per share

 

$

0.26

 

$

0.24

 

$

0.24

 

$

0.19

 

$

0.19

 

Diluted earnings per share

 

$

0.26

 

$

0.23

 

$

0.23

 

$

0.19

 

$

0.19

 

Weighted average basic shares outstanding

 

 

10,693,800

 

 

10,675,948

 

 

10,652,602

 

 

9,447,807

 

 

9,447,706

 

Weighted average diluted shares outstanding

 

 

10,963,986

 

 

10,954,920

 

 

10,940,427

 

 

9,708,673

 

 

9,743,576

 

 

 

 

 

8

 


 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Reconciliation GAAP — NON-GAAP - (Unaudited)

(In thousands, except share and per share data)

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2015

 

2015

 

2015

 

Tangible Common Equity

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Total stockholders’ equity

 

$

135,241

 

$

132,046

 

$

137,508

 

$

117,085

 

$

115,133

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

 —

 

 

(8,000)

 

 

(8,000)

 

 

(8,000)

 

Goodwill(3)

 

 

(26,865)

 

 

(26,865)

 

 

(26,025)

 

 

(19,148)

 

 

(19,148)

 

Intangible assets

 

 

(2,347)

 

 

(2,410)

 

 

(2,458)

 

 

(1,110)

 

 

(1,186)

 

Total tangible common equity

 

$

106,029

 

$

102,771

 

$

101,025

 

$

88,827

 

$

86,799

 

Tangible Assets

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Total assets

 

$

1,130,480

 

$

1,039,600

 

$

1,009,539

 

$

827,140

 

$

808,906

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(26,865)

 

 

(26,865)

 

 

(26,025)

 

 

(19,148)

 

 

(19,148)

 

Intangible assets

 

 

(2,347)

 

 

(2,410)

 

 

(2,458)

 

 

(1,110)

 

 

(1,186)

 

Total tangible assets

 

$

1,101,268

 

$

1,010,325

 

$

981,056

 

$

806,882

 

$

788,572

 

Tangible Common Equity to Tangible Assets

 

 

9.63

%

 

10.17

%

 

10.30

%

 

11.01

%

 

11.01

%

Common shares outstanding

 

 

10,724

 

 

10,712

 

 

10,700

 

 

9,494

 

 

9,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share(1)

 

$

12.61

 

$

12.33

 

$

12.10

 

$

11.49

 

$

11.29

 

Tangible book value per common share(2)

 

$

9.89

 

$

9.59

 

$

9.44

 

$

9.36

 

$

9.15

 

 

(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.

9

 


 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Reconciliation GAAP — NON-GAAP - (Unaudited)

(In thousands)

 

 

The following table reconciles net income from operations to pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2015

 

2015

 

2015

 

Pre-Tax, Pre-Provision Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

845

 

 

610

 

 

 —

 

 

148

 

 

110

 

Net income from operations

 

 

4,243

 

 

3,876

 

 

3,818

 

 

2,782

 

 

2,431

 

Total pre-tax, pre-provision income(1)

 

$

5,088

 

$

4,486

 

$

3,818

 

$

2,930

 

$

2,541

 

 

(1)

We calculate pre-tax, pre-provision income by adding the total provision for loan losses to net income from operations for the relevant period.

10

 


 

 

 

VERITEX HOLDINGS, INC. AND SUBSIDIARY

Net Interest Margin - (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

March 31,  2016

 

December 31,  2015

 

March 31,  2015

 

 

 

 

 

 

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

   

 

    

 

 

    

 

    

 

 

    

 

 

    

 

    

 

 

    

 

 

    

 

    

 

Interestearning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans(1)

 

$

856,861

 

$

10,355

 

4.85

%  

$

791,799

 

$

9,648

 

4.83

%  

$

613,840

 

$

7,348

 

4.85

%  

Securities available for sale

 

 

77,567

 

 

335

 

1.73

 

 

67,062

 

 

285

 

1.69

 

 

49,242

 

 

212

 

1.75

 

Investment in subsidiary

 

 

93

 

 

1

 

4.31

 

 

93

 

 

1

 

4.27

 

 

93

 

 

 —

 

 —

 

Interestearning deposits in financial institutions

 

 

70,103

 

 

92

 

0.53

 

 

86,079

 

 

73

 

0.34

 

 

65,221

 

 

54

 

0.34

 

Total interestearning assets

 

 

1,004,624

 

 

10,783

 

4.31

 

 

945,033

 

 

10,007

 

4.20

 

 

728,396

 

 

7,614

 

4.24

 

Allowance for loan losses

 

 

(6,891)

 

 

 

 

 

 

 

(6,436)

 

 

 

 

 

 

 

(6,013)

 

 

 

 

 

 

Noninterestearning assets

 

 

90,275

 

 

 

 

 

 

 

88,382

 

 

 

 

 

 

 

67,233

 

 

 

 

 

 

Total assets

 

$

1,088,008

 

 

 

 

 

 

$

1,026,979

 

 

 

 

 

 

$

789,616

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interestbearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interestbearing deposits

 

$

605,829

 

$

935

 

0.62

%  

$

540,311

 

$

843

 

0.62

%  

$

408,926

 

$

631

 

0.63

%  

Advances from FHLB

 

 

43,596

 

 

62

 

0.57

 

 

20,748

 

 

55

 

1.05

 

 

16,878

 

 

32

 

0.77

 

Other borrowings

 

 

8,076

 

 

96

 

4.77

 

 

11,272

 

 

96

 

3.38

 

 

8,394

 

 

94

 

4.54

 

Total interestbearing liabilities

 

 

657,501

 

 

1,093

 

0.67

 

 

572,331

 

 

994

 

0.69

 

 

434,198

 

 

757

 

0.71

 

Noninterestbearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterestbearing deposits

 

 

293,438

 

 

 

 

 

 

 

312,783

 

 

 

 

 

 

 

238,994

 

 

 

 

 

 

Other liabilities

 

 

2,624

 

 

 

 

 

 

 

3,419

 

 

 

 

 

 

 

1,820

 

 

 

 

 

 

Total noninterestbearing liabilities

 

 

296,062

 

 

 

 

 

 

 

316,202

 

 

 

 

 

 

 

240,814

 

 

 

 

 

 

Stockholders’ equity

 

 

134,445

 

 

 

 

 

 

 

138,446

 

 

 

 

 

 

 

114,604

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,088,008

 

 

 

 

 

 

$

1,026,979

 

 

 

 

 

 

$

789,616

 

 

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

 

 

3.64

%  

 

 

 

 

 

 

3.51

%  

 

 

 

 

 

 

3.53

%  

Net interest income

 

 

 

 

$

9,690

 

 

 

 

 

 

$

9,013

 

 

 

 

 

 

$

6,857

 

 

 

Net interest margin(3)

 

 

 

 

 

 

 

3.87

%  

 

 

 

 

 

 

3.78

%  

 

 

 

 

 

 

3.82

%  

 

(1)Includes average outstanding balances of loans held for sale of $3,542, $2,482 and $4,420 for the three months ended March 31, 2016, December 31, 2015, and March 31, 2015, 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.

11