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 12, 2018
VERITEX HOLDINGS, INC.
(Exact name of Registrant as specified in its charter)
Texas |
|
001-36682 |
|
27-0973566 |
(State or other jurisdiction of |
|
(Commission File Number) |
|
(I.R.S. Employer |
8214 Westchester Drive, Suite 400
Dallas, Texas 75225
(Address of principal executive offices)
(972) 349-6200
(Registrants 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:
x 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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
Item 8.01 Other Events.
As previously reported, on July 23, 2018, Veritex Holdings, Inc. (the Company), a Texas corporation and the parent holding company of Veritex Community Bank (Veritex Bank), MustMS, Inc. (Merger Sub), a Texas corporation and wholly owned subsidiary of Veritex, and Green Bancorp, Inc. (Green), a Texas corporation and the parent holding company of Green Bank, N.A. (Green Bank), entered into an Agreement and Plan of Reorganization (the Agreement), pursuant to which, subject to the terms and conditions of the Agreement, (i) Merger Sub will merge with and into Green, with Green continuing as the surviving corporation and a wholly owned subsidiary of Veritex, (ii) immediately thereafter, Green (as the surviving corporation) will merge with and into Veritex, with Veritex as the surviving corporation, and (iii) immediately thereafter, Green Bank will merge with and into Veritex Bank, with Veritex Bank continuing as the surviving bank. The transaction is subject to customary closing conditions, including, among others, receipt of required regulatory approvals and shareholder approvals by the Company and Green.
The Company has included with this filing certain historical audited and unaudited financial information with respect to Green, and certain additional unaudited pro forma financial information giving effect to the transactions as though they had been completed on the dates set forth in such information.
Important Additional Information will be Filed with the SEC
This Current Report on Form 8-K does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the proposed acquisition by Veritex of Green. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended, and no offer to sell or solicitation of an offer to buy shall be made in any jurisdiction in which such offer, solicitation or sale would be unlawful.
In connection with the proposed transaction, Veritex has filed with the U.S. Securities and Exchange Commission (the SEC) a Registration Statement on Form S-4 (File No. 333-227161) containing a joint proxy statement of Veritex and Green and a prospectus of Veritex (the Joint Proxy/Prospectus), and each of Veritex and Green may file with the SEC other documents regarding the proposed transaction. The definitive Joint Proxy/Prospectus will be mailed to shareholders of Veritex and Green. SHAREHOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY/PROSPECTUS REGARDING THE TRANSACTION CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE AND ANY OTHER DOCUMENTS FILED WITH THE SEC BY VERITEX AND GREEN, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors will be able to obtain free copies of the Registration Statement and the Joint Proxy/Prospectus (when available) and other documents filed with the SEC by Veritex and Green through the website maintained by the SEC at www.sec.gov. Free copies of the Registration Statement and the Joint Proxy/Prospectus (when available) and other documents filed with the SEC can also be obtained by directing a request to Veritex Holdings, Inc., 8214 Westchester Drive, Suite 400, Dallas, Texas 75225, or by directing a request to Green Bancorp, Inc., 4000 Greenbriar Street, Houston, Texas 77098.
Participants in the Solicitation
Veritex, Green and their respective directors and certain of their executive officers and employees may be deemed to be participants in the solicitation of proxies from the shareholders of Green or Veritex in respect of the proposed transaction. Information regarding Veritexs directors and executive officers is available in its proxy statement for its 2018 annual meeting of shareholders, which was filed with the SEC on April 3, 2018, and information regarding Greens directors and executive officers is available in its proxy statement for its 2018 annual meeting of shareholders, which was filed with the SEC on April 13, 2018. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Joint Proxy/Prospectus and other relevant materials to be filed with the SEC when they become available. Free copies of this
document may be obtained as described in the preceding paragraph.
Forward-looking Statements
This Current Report on Form 8-K includes forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections and are subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements include, without limitation, statements relating to the impact Veritex expects its proposed acquisition of Green to have on the combined entitys operations, financial condition, and financial results, and Veritexs expectations about its ability to successfully integrate the combined businesses and the amount of cost savings and overall operational efficiencies Veritex expects to realize as a result of the proposed acquisition. The forward-looking statements also include statements about Veritexs future financial performance, business and growth strategy, projected plans and objectives, as well as 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 future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to, the possibility that the proposed acquisition does not close when expected or at all because required regulatory, shareholder or other approvals and other conditions to closing are not received or satisfied on a timely basis or at all, the failure to close for any other reason, changes in Veritexs share price before closing, that the businesses of Veritex and Green will not be integrated successfully, that the cost savings and any synergies from the proposed acquisition may not be fully realized or may take longer to realize than expected, disruption from the proposed acquisition making it more difficult to maintain relationships with employees, customers or other parties with whom Veritex or Green have business relationships, diversion of management time on merger-related issues, risks relating to the potential dilutive effect of shares of Veritex common stock to be issued in the transaction, the reaction to the transaction of the companies customers, employees and counterparties and other factors, many of which are beyond the control of Veritex and Green. We refer you to the Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations sections of Veritexs Annual Report on Form 10-K for the year ended December 31, 2017, the Annual Report on Form 10-K filed by Green for the year ended December 31, 2017 and any updates to those risk factors set forth in Veritexs and Greens Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings, which have been filed with the SEC and are available on the SECs website at www.sec.gov. If one or more events related to these or other risks or uncertainties materialize, or if Veritexs underlying assumptions prove to be incorrect, actual results may differ materially from what Veritex or Green anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. Neither Veritex nor Green undertakes any obligation, and specifically declines any obligation, to update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise. All forward-looking statements, expressed or implied, included in this Current Report on Form 8-K are expressly qualified in their entirety by the cautionary statements contained or referred to herein.
Item 9.01 Financial Statements and Exhibits.
(a) Financial statements of business acquired.
(i) The audited consolidated balance sheets of Green Bancorp, Inc. as of December 31, 2017 and 2016, and the related audited consolidated statements of income (loss), comprehensive income (loss), changes in shareholders equity and cash flows for each of the three years in the period ended December 31, 2017, and the related notes and report of the independent auditor thereto, are incorporated by reference to the Green Bancorp, Inc.s Annual Report on Form 10-K for the year ended December 31, 2017 (File No. 001-36580), which was filed with the SEC on March 15, 2018.
(ii) The unaudited condensed consolidated balance sheet of Green Bancorp, Inc. as of June 30, 2018, and the related unaudited condensed consolidated statements of income and comprehensive income for the three and six months ended June 30, 2018 and 2017 and the changes in shareholders equity and cash flows for the six months ended June 30, 2018 and 2017, and related notes thereto, are incorporated by reference to the Green Bancorp, Inc.s Quarterly Report on Form 10-Q for the period ended June 30, 2018 (File No. 001-36580), which was filed with the SEC on August 8, 2018.
(b) Pro forma financial information.
(i) The unaudited pro forma condensed combined balance sheet as of June 30, 2018, and the unaudited pro forma condensed combined statements of income for the six months ended June 30, 2018 and the year ended December 31, 2017 are incorporated herein by reference to Exhibit 99.1.
(c) Shell Company Transactions.
(i) Not applicable.
(d) Exhibits.
Exhibit |
|
|
Number |
|
Description |
|
|
|
23.1 |
|
|
|
|
|
99.1 |
|
Unaudited Pro Forma Condensed Combined Financial Statements of Veritex Holdings, Inc. |
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 12, 2018 |
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in Veritex Holdings, Inc. Registration Statements No. 333-222165 and No. 333-207932 on Form S-3 and No. 333-199223 on Form S-8 of our report dated March 15, 2018, relating to the consolidated financial statements of Green Bancorp, Inc. and subsidiaries for the year ended December 31, 2017, appearing in this Current Report on Form 8-K of Veritex Holdings, Inc.
/s/ DELOITTE & TOUCHE LLP |
|
|
|
Houston, Texas |
|
|
|
October 12, 2018 |
|
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The following unaudited pro forma condensed combined financial statements are based on the separate historical financial statements of Veritex and Green and give effect to the Veritex acquisition of Sovereign Bancshares, Inc., or Sovereign, on August 1, 2017, which we refer to as the Sovereign acquisition, including pro forma assumptions and adjustments related to the Sovereign acquisition, and the potential merger of Veritex and Green, including pro forma assumptions and adjustments related to the merger transactions, as described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined balance sheet as of June 30, 2018 is presented as if the merger transactions occurred on June 30, 2018. The unaudited pro forma condensed combined statements of earnings for the year ended December 31, 2017 and the six months ended June 30, 2018 are presented as if the merger transactions and the Sovereign acquisition each occurred on January 1, 2017. The historical consolidated financial information has been adjusted on a pro forma basis to reflect factually supportable items that are directly attributable to the merger transactions and the Sovereign acquisition and, with respect to the statements of earnings only, expected to have a continuing impact on consolidated results of operations.
The unaudited pro forma condensed combined financial statements have been prepared using the acquisition method of accounting for business combinations under GAAP. Veritex is the acquirer for accounting purposes. Certain reclassifications have been made to the historical financial statements of Green to conform to the presentation in Veritexs financial statements.
A final determination of the fair values of Greens assets and liabilities, which cannot be made prior to the completion of the merger transactions, will be based on the actual net tangible and intangible assets of Green that exist as of the date of completion of the merger transactions. Consequently, fair value adjustments and amounts preliminarily allocated to goodwill and identifiable intangibles could change significantly from those allocations used in the unaudited pro forma condensed combined financial statements presented herein and could result in a material change in amortization of acquired intangible assets. In addition, the value of the final merger consideration will be based on the closing price of Veritex common stock on the closing date of the merger. The closing price of Veritex common stock on August 27, 2018 was used for purposes of presenting the pro forma condensed combined financial information.
In connection with the plan to integrate the operations of Veritex and Green following the completion of the merger transactions, Veritex anticipates that nonrecurring charges, such as costs associated with systems implementation, severance and other costs related to exit or disposal activities, will be incurred. Veritex is not able to determine the timing, nature and amount of these charges as of the date of this Current Report on Form 8-K. However, these charges will affect the results of operations of Veritex and Green, as well as those of the combined company following the completion of the merger transactions, in the period in which they are recorded. The unaudited pro forma condensed combined statements of earnings do not include the effects of the costs associated with any restructuring or integration activities resulting from the merger transactions, as they are nonrecurring in nature and not factually supportable at this time. Additionally, the unaudited pro forma adjustments do not give effect to any nonrecurring or unusual restructuring charges that may be incurred as a result of the integration of Veritex and Green or any anticipated disposition of assets that may result from such integration.
The actual amounts recorded as of the completion of the merger transactions may differ materially from the information presented in these unaudited pro forma condensed combined financial statements as a result of:
· changes in the trading price for Veritex common stock;
· net cash used or generated in Veritexs or Greens respective operations between the signing of the merger agreement and completion of the merger transactions;
· changes in the fair values of Veritexs or Greens respective assets and liabilities;
· other changes in Veritexs or Greens respective net assets that occur prior to the completion of the merger transactions, which could cause material changes in the information presented below; and
· the actual financial results of the combined company.
The unaudited pro forma condensed combined financial statements are provided for informational purposes only. The unaudited pro forma condensed combined financial statements are not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the merger transactions been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma condensed combined financial statements and related adjustments required management to make certain assumptions and estimates. The unaudited pro forma condensed combined financial statements should be read together with:
· the accompanying notes to the unaudited pro forma condensed combined financial statements;
· Veritexs separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, included in Veritexs Annual Report on Form 10-K for the year ended December 31, 2017, incorporated by reference herein;
· Greens separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, included in Greens Annual Report on Form 10-K for the year ended December 31, 2017, incorporated by reference herein;
· Veritexs separate unaudited historical consolidated financial statements and accompanying notes as of and for the three and six months ended June 30, 2018, included in Veritexs Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, incorporated by reference herein;
· Greens separate unaudited historical consolidated financial statements and accompanying notes as of and for the three and six months ended June 30, 2018, included in Greens Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, incorporated by reference herein; and
· Sovereigns separate unaudited historical consolidated financial statements and accompanying notes as of the for the six months ended June 30, 2017, included in Veritexs Current Report on Form 8-K filed with the SEC on August 1, 2017, incorporated by reference herein.
VERITEX HOLDINGS, INC./GREEN BANCORP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
JUNE 30, 2018
(In thousands)
|
|
Six Months Ended June 30, 2018 |
| ||||||||||||
|
|
Veritex |
|
Green |
|
|
|
Pro Forma |
| ||||||
|
|
6/30/2018 |
|
6/30/2018 |
|
Pro Forma |
|
Notes |
|
6/30/2018 |
| ||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
146,740 |
|
$ |
231,251 |
|
$ |
(41,163 |
) |
(A) |
|
$ |
336,828 |
|
Investment securities |
|
252,187 |
|
699,863 |
|
(537 |
) |
(B) |
|
951,513 |
| ||||
Loans held for sale |
|
453 |
|
4,992 |
|
|
|
|
|
5,445 |
| ||||
Loans, net |
|
2,404,044 |
|
3,187,022 |
|
(28,203 |
) |
(C) |
|
5,562,863 |
| ||||
Accrued interest receivable |
|
8,137 |
|
11,855 |
|
|
|
|
|
19,992 |
| ||||
Bank-owned life insurance |
|
21,767 |
|
56,066 |
|
|
|
|
|
77,833 |
| ||||
Bank premises, furniture and equipment, net |
|
76,348 |
|
29,178 |
|
(3,000 |
) |
(D) |
|
102,526 |
| ||||
Non-marketable equity securities |
|
27,086 |
|
42,962 |
|
|
|
|
|
70,048 |
| ||||
Investment in unconsolidated subsidiary |
|
352 |
|
|
|
|
|
|
|
352 |
| ||||
Other real estate owned and repossessed assets |
|
|
|
802 |
|
(802 |
) |
(E) |
|
|
| ||||
Intangible assets, net |
|
17,482 |
|
7,881 |
|
33,901 |
|
(F) |
|
59,264 |
| ||||
Goodwill |
|
161,447 |
|
85,291 |
|
501,424 |
|
(G) |
|
748,162 |
| ||||
Other assets |
|
15,831 |
|
34,514 |
|
10,922 |
|
(H) |
|
61,267 |
| ||||
Branch assets held for sale |
|
$ |
1,753 |
|
$ |
|
|
$ |
|
|
|
|
$ |
1,753 |
|
Total assets |
|
$ |
3,133,627 |
|
$ |
4,391,677 |
|
$ |
472,542 |
|
|
|
$ |
7,997,846 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
| ||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
| ||||
Noninterest-bearing |
|
$ |
611,315 |
|
$ |
824,753 |
|
$ |
|
|
|
|
$ |
1,436,068 |
|
Interest-bearing |
|
1,879,103 |
|
2,601,297 |
|
6,979 |
|
(I) |
|
4,487,379 |
| ||||
Total deposits |
|
2,490,418 |
|
3,426,050 |
|
6,979 |
|
|
|
5,923,447 |
| ||||
Accounts payable and accrued expenses |
|
4,130 |
|
9,669 |
|
|
|
|
|
13,799 |
| ||||
Accrued interest payable and other liabilities |
|
5,856 |
|
12,305 |
|
|
|
|
|
18,161 |
| ||||
Securities sold under agreements to repurchase |
|
|
|
4,141 |
|
|
|
|
|
4,141 |
| ||||
Advances from Federal Home Loan Bank |
|
108,092 |
|
412,000 |
|
|
|
|
|
520,092 |
| ||||
Junior subordinated debentures |
|
11,702 |
|
14,238 |
|
4,505 |
|
(J) |
|
30,445 |
| ||||
Subordinated notes |
|
4,988 |
|
33,781 |
|
3,568 |
|
(K) |
|
42,337 |
| ||||
Total liabilities |
|
2,625,186 |
|
3,912,184 |
|
15,052 |
|
|
|
6,552,422 |
| ||||
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
| ||||
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
| ||||
Preferred stock |
|
|
|
|
|
|
|
|
|
|
| ||||
Common stock |
|
242 |
|
375 |
|
(76 |
) |
(L) |
|
541 |
| ||||
Additional paid-in capital |
|
447,234 |
|
392,010 |
|
565,950 |
|
(M) |
|
1,405,194 |
| ||||
Retained earnings |
|
65,208 |
|
106,416 |
|
(127,692 |
) |
(N) |
|
43,932 |
| ||||
Unallocated Employee Stock Ownership Plan shares |
|
(106 |
) |
|
|
|
|
|
|
(106 |
) | ||||
Accumulated other comprehensive income (loss) |
|
(4,067 |
) |
(18,055 |
) |
18,055 |
|
(O) |
|
(4,067 |
) | ||||
Treasury stock |
|
(70 |
) |
(1,253 |
) |
1,253 |
|
(P) |
|
(70 |
) | ||||
Total stockholders equity |
|
508,441 |
|
479,493 |
|
457,490 |
|
|
|
1,445,424 |
| ||||
Total liabilities and stockholders equity |
|
$ |
3,133,627 |
|
$ |
4,391,677 |
|
$ |
472,542 |
|
|
|
$ |
7,997,846 |
|
Balance Sheet Pro Forma Accounting Adjustments Notes as of June 30, 2018
(A) |
|
Adjustments to cash and cash equivalents: |
|
|
| |
|
|
To reflect Greens estimated transaction costs comprised of change in control and severance payments of $8.7 million, investment banker fees of $9.1 million and other transaction costs of $3.8 million |
|
$ |
(21,626 |
) |
|
|
To reflect Veritexs estimated transaction costs comprised of change in control and severance and retention payments of $7.0 million, investment banker fees of $6.3 million, and other transaction costs of $5.2 million |
|
(18,530 |
) | |
|
|
To reflect $1.0 million cash portion of merger consideration |
|
(1,007 |
) | |
|
|
|
|
$ |
(41,163 |
) |
(B) |
|
Adjustment to investment securities: |
|
|
| |
|
|
To reflect estimated fair value of held for sale investment securities |
|
(537 |
) | |
(C) |
|
Adjustment to loans, net: |
|
|
| |
|
|
To eliminate Greens allowance for loan loss |
|
$ |
35,086 |
|
|
|
To reflect estimated fair value of loan portfolio comprised of a credit mark of $53.7 million and an interest rate mark of $23.5 million |
|
(77,152 |
) | |
|
|
To eliminate Greens ASC 310-20 fees and acquired loans net purchase discount |
|
13,863 |
| |
|
|
|
|
$ |
(28,203 |
) |
(D) |
|
Adjustment to bank premises, furniture and equipment, net: |
|
|
| |
|
|
To reflect estimated fair value of bank premises, furniture and equipment |
|
$ |
(3,000 |
) |
(E) |
|
Adjustment to other real estate owned and repossessed assets: |
|
|
| |
|
|
To reflect estimated fair value of other real estate owned and repossessed assets |
|
$ |
(802 |
) |
(F) |
|
Adjustment to intangible assets, net: |
|
|
| |
|
|
To eliminate Greens core deposit intangible (CDI) |
|
$ |
(7,881 |
) |
|
|
To reflect estimated fair value of CDI in the merger calculated using 2.00% of the acquired non-time deposits |
|
41,782 |
| |
|
|
|
|
$ |
33,901 |
|
(G) |
|
Adjustment to goodwill: |
|
|
| |
|
|
To eliminate Greens historical goodwill |
|
$ |
(85,291 |
) |
|
|
To reflect goodwill for amount of consideration assumed in excess of fair value of assets received and liabilities assumed |
|
586,715 |
| |
|
|
|
|
$ |
501,424 |
|
(H) |
|
Adjustments to other assets: |
|
|
| |
|
|
To reflect Greens current tax recoverable from estimated transaction costs which is comprised of $10.5 million of estimated non-facilitative transaction costs and a deductible $6.4 million success-based investment banker fee using the 70% safe harbor election multiplied by a tax rate of 21% |
|
$ |
3,548 |
|
|
|
To reflect Veritexs current tax recoverable from estimated transaction costs which is comprised of $18.2 million of estimated non-facilitative transaction costs and a deductible $3.2 million success-based investment banker fee using the 70% safe harbor election multiplied by a tax rate of 21% |
|
4,499 |
| |
|
|
To reflect fair market value adjustment on deferred tax accounts |
|
2,875 |
| |
|
|
|
|
$ |
10,922 |
|
(I) |
|
Adjustments to interest-bearing deposits: |
|
|
| |
|
|
To reflect estimated fair value of deposits based on current interest rates |
|
$ |
6,979 |
|
(J) |
|
Adjustment to junior subordinated debentures: |
|
|
| |
|
|
To eliminate Greens discount on junior subordinated debentures |
|
$ |
7,928 |
|
|
|
To reflect estimated fair value of junior subordinated debentures |
|
(3,423 |
) | |
|
|
|
|
$ |
4,505 |
|
(K) |
|
Adjustment to subordinated notes: |
|
|
| |
|
|
To reflect estimated fair value of subordinated notes |
|
$ |
3,568 |
|
(L) |
|
Adjustment to common stock: |
|
|
| |
|
|
To eliminate Greens common stock |
|
$ |
(375 |
) |
|
|
To reflect issuance of 29,855,440 shares of Veritex common stock in the merger |
|
299 |
| |
|
|
|
|
$ |
(76 |
) |
(M) |
|
Adjustment to additional paid-in capital: |
|
|
| |
|
|
To eliminate Greens additional paid-in capital |
|
$ |
(392,010 |
) |
|
|
To reflect issuance of 29,855,440 shares of Veritex common stock in the merger |
|
916,561 |
| |
|
|
To reflect 1,112,154 shares of Veritex common stock subject to stock options that Veritex is obligated to replace in the merger |
|
34,154 |
| |
|
|
To reflect estimated accelerated stock-based compensation for Veritexs outstanding awards upon the change in control |
|
$ |
7,245 |
|
|
|
|
|
$ |
565,950 |
|
(N) |
|
Adjustment to retained earnings: |
|
|
| |
|
|
To eliminate Greens retained earnings |
|
$ |
(88,338 |
) |
|
|
To reflect Greens estimated transaction costs, net of tax |
|
(18,078 |
) | |
|
|
To reflect Veritexs estimated transaction costs, net of tax |
|
(21,276 |
) | |
|
|
|
|
$ |
(127,692 |
) |
(O) |
|
Adjustment to accumulated other comprehensive income: |
|
|
| |
|
|
To eliminate Greens accumulated other comprehensive income |
|
$ |
18,055 |
|
(P) |
|
Adjustment to treasury stock: |
|
|
| |
|
|
To eliminate Greens treasury stock |
|
$ |
1,253 |
|
The following table summarizes the preliminary purchase price allocation to the estimated fair value of assets and liabilities assumed in the merger (in thousands, except for per share data):
Pro forma stock consideration: |
|
|
|
|
| ||
Green common shares outstanding of 37,289,477 as of June 30, 2018 at exchange ratio of 0.79 |
|
|
|
29,458,687 |
| ||
Green RSU awards outstanding of 502,181 as of June 30, 2018 at exchange ratio of 0.79 |
|
|
|
396,723 |
| ||
Green stock options outstanding of 1,407,790 as of June 30, 2018 at exchange ratio of 0.79 |
|
|
|
1,112,154 |
| ||
Price per share, based upon Veritex closing price as of August 27, 2018 |
|
|
|
$ |
30.71 |
| |
Total pro forma stock consideration |
|
|
|
$ |
951,014 |
| |
Pro forma cash consideration: |
|
|
|
|
| ||
Green SAR awards outstanding of 41,500 as of June 30, 2018 at exchange ratio of 0.79 |
|
|
|
32,785 |
| ||
Price per share, based upon Veritex closing price as of August 27, 2018 |
|
|
|
$ |
30.71 |
| |
Total pro forma cash consideration |
|
|
|
$ |
1,007 |
| |
Total pro forma purchase price |
|
|
|
$ |
952,021 |
| |
Assets of acquired bank: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
209,625 |
|
|
| |
Investment securities |
|
699,326 |
|
|
| ||
Loans held for sale |
|
4,992 |
|
|
| ||
Loans |
|
3,158,819 |
|
|
| ||
Accrued interest receivable |
|
11,855 |
|
|
| ||
Bank-owned life insurance |
|
56,066 |
|
|
| ||
Bank premises, furniture and equipment |
|
26,178 |
|
|
| ||
Non-marketable equity securities |
|
42,962 |
|
|
| ||
Other real estate owned |
|
|
|
|
| ||
Intangible assets |
|
41,782 |
|
|
| ||
Other assets |
|
40,937 |
|
|
| ||
Total assets acquired |
|
4,292,542 |
|
|
| ||
Liabilities of acquired bank: |
|
|
|
|
| ||
Deposits |
|
3,433,029 |
|
|
| ||
Accounts payable and accrued expenses |
|
9,669 |
|
|
| ||
Accrued interest payable and other liabilities |
|
12,305 |
|
|
| ||
Securities sold under agreements to repurchase |
|
4,141 |
|
|
| ||
Advances from Federal Home Loan Bank |
|
412,000 |
|
|
| ||
Junior subordinated debentures |
|
18,743 |
|
|
| ||
Subordinated debt |
|
37,349 |
|
|
| ||
Total liabilities acquired |
|
3,927,236 |
|
|
| ||
Net assets acquired |
|
|
|
365,306 |
| ||
Preliminary pro forma goodwill |
|
|
|
$ |
586,715 |
| |
VERITEX HOLDINGS, INC./GREEN BANCORP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
SIX MONTHS ENDED JUNE 30, 2018
(In thousands, except per share information)
|
|
Six Months Ended June 30, 2018 |
| ||||||||||||
|
|
Veritex |
|
Green |
|
|
|
Pro |
| ||||||
|
|
6/30/2018 |
|
6/30/2018 |
|
Pro Forma |
|
Notes |
|
6/30/2018 |
| ||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest and fees on loans |
|
$ |
64,358 |
|
$ |
86,278 |
|
$ |
4,932 |
|
(A) |
|
$ |
155,568 |
|
Interest on investment securities |
|
2,975 |
|
9,292 |
|
|
|
|
|
12,267 |
| ||||
Interest on deposits in other banks |
|
1,300 |
|
1,152 |
|
|
|
|
|
2,452 |
| ||||
Interest on other |
|
9 |
|
641 |
|
|
|
|
|
650 |
| ||||
Total interest income |
|
68,642 |
|
97,363 |
|
4,932 |
|
|
|
170,937 |
| ||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest on deposit accounts |
|
10,745 |
|
14,270 |
|
(4,839 |
) |
(B) |
|
20,176 |
| ||||
Interest on borrowings |
|
1,171 |
|
5,090 |
|
(342 |
) |
(C) |
|
5,919 |
| ||||
Total interest expense |
|
11,916 |
|
19,360 |
|
(5,181 |
) |
|
|
26,095 |
| ||||
Net interest income |
|
56,726 |
|
78,003 |
|
10,113 |
|
|
|
144,842 |
| ||||
Provision for loan losses |
|
2,182 |
|
11,560 |
|
|
|
|
|
13,742 |
| ||||
Net interest income after provision for loan losses |
|
54,544 |
|
66,443 |
|
10,113 |
|
|
|
131,100 |
| ||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
| ||||
Service charges and fees on deposit and loan accounts |
|
1,779 |
|
6,802 |
|
|
|
|
|
8,581 |
| ||||
Gain on sales of investment securities |
|
12 |
|
66 |
|
|
|
|
|
78 |
| ||||
Gain on sales of loans |
|
997 |
|
2,053 |
|
|
|
|
|
3,050 |
| ||||
Loss on sales of other assets owned |
|
|
|
|
|
|
|
|
|
|
| ||||
Bank-owned life insurance |
|
381 |
|
764 |
|
|
|
|
|
1,145 |
| ||||
Other |
|
2,204 |
|
958 |
|
|
|
|
|
3,162 |
| ||||
Total noninterest income |
|
5,373 |
|
10,643 |
|
|
|
|
|
16,016 |
| ||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits |
|
15,832 |
|
27,241 |
|
|
|
|
|
43,073 |
| ||||
Occupancy and equipment |
|
5,377 |
|
4,285 |
|
|
|
|
|
9,662 |
| ||||
Professional fees |
|
3,505 |
|
3,349 |
|
|
|
|
|
6,854 |
| ||||
Data processing and software expense |
|
1,904 |
|
3,025 |
|
|
|
|
|
4,929 |
| ||||
FDIC assessment fees |
|
538 |
|
1,084 |
|
|
|
|
|
1,622 |
| ||||
Marketing |
|
907 |
|
433 |
|
|
|
|
|
1,340 |
| ||||
Other assets owned expenses and write-downs |
|
172 |
|
16 |
|
|
|
|
|
188 |
| ||||
Amortization of intangibles |
|
1,834 |
|
623 |
|
3,175 |
|
(D) |
|
5,632 |
| ||||
Telephone and communications |
|
840 |
|
449 |
|
|
|
|
|
1,289 |
| ||||
Other |
|
2,566 |
|
4,193 |
|
|
|
|
|
6,759 |
| ||||
Total noninterest expense |
|
33,475 |
|
44,698 |
|
3,175 |
|
|
|
81,348 |
| ||||
Net income from operations |
|
26,442 |
|
32,388 |
|
6,938 |
|
|
|
65,768 |
| ||||
Income tax expense |
|
5,861 |
|
6,605 |
|
1,456 |
|
(E) |
|
13,922 |
| ||||
Net income |
|
20,581 |
|
25,783 |
|
5,482 |
|
|
|
51,846 |
| ||||
Basic earnings per share |
|
$ |
0.85 |
|
|
|
|
|
|
|
$ |
0.96 |
| ||
Diluted earnings per share |
|
$ |
0.84 |
|
|
|
|
|
|
|
$ |
0.94 |
| ||
Weighted-average shares outstanding for basic EPS |
|
24,139 |
|
|
|
29,855 |
|
(F) |
|
53,994 |
| ||||
Adjusted weighted-average shares outstanding for diluted EPS |
|
24,527 |
|
|
|
30,627 |
|
(F) |
|
55,154 |
| ||||
Income Statement Pro Forma Accounting Adjustments Notes for the Six Months Ended June 30, 2018
(A) |
|
Adjustments to interest and fees on loans: |
|
|
| |
|
|
|
|
|
| |
|
|
To eliminate Greens accretion on acquired loans |
|
$ |
(2,943 |
) |
|
|
To eliminate Greens interest income recognized on estimated purchased credit impaired loans |
|
$ |
(731 |
) |
|
|
To reflect the interest income for accretion on purchased performing acquired loans based on estimated fair market value adjustment |
|
$ |
7,277 |
|
|
|
To reflect the interest income for accretion on purchased credit impaired loans based on estimated fair market value adjustment |
|
$ |
1,329 |
|
|
|
|
|
$ |
4,932 |
|
(B) |
|
Adjustments to interest on deposit accounts: |
|
|
| |
|
|
|
|
|
| |
|
|
To reflect the accretion of the deposit premium based on estimated fair value market value adjustments |
|
$ |
(4,839 |
) |
|
|
|
|
|
| |
(C) |
|
Adjustments to interest on borrowings: |
|
|
| |
|
|
|
|
|
| |
|
|
To eliminate Greens amortization of the discount on Greens junior subordinated debentures and subordinated debt |
|
$ |
(210 |
) |
|
|
To reflect the amortization of the discount on Greens junior subordinated debentures and subordinated debt |
|
$ |
(132 |
) |
|
|
|
|
$ |
(342 |
) |
(D) |
|
Adjustment to amortization of intangibles: |
|
|
| |
|
|
|
|
|
| |
|
|
To eliminate Greens amortization of CDI |
|
$ |
(623 |
) |
|
|
To reflect the estimated amortization of CDI based on a 10 year life using an accelerated method |
|
$ |
3,798 |
|
|
|
|
|
$ |
3,175 |
|
(E) |
|
Adjustment to income tax expense: |
|
|
| |
|
|
|
|
|
| |
|
|
To reflect the tax adjustment related to other pro forma adjustments calculated at a 21% rate |
|
$ |
1,456 |
|
|
|
|
|
|
| |
(F) |
|
Adjustment to weighted-average shares: |
|
|
| |
|
|
|
|
|
| |
|
|
To reflect the increase in the weighted-average shares in connection with the issuance of 29,855,440 shares of Veritex common stock in the merger (comprised of 29.5 million shares that reflect outstanding Green common stock plus 0.4 million shares that reflect Green RSU awards that fully vest upon closing of the merger) |
|
29,855 |
| |
|
|
To reflect the dilution effect of 772 thousand shares of Veritex common stock subject to stock options that Veritex is obligated to replace in the merger |
|
30,627 |
|
VERITEX HOLDINGS, INC./GREEN BANCORP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
YEAR ENDED DECEMBER 31, 2017
(In thousands, except per share information)
|
|
Year Ended December 31, 2017 |
| ||||||||||||||||||||
|
|
Veritex |
|
Sovereign |
|
|
|
Green |
|
|
|
Pro Forma |
| ||||||||||
|
|
12/31/2017 |
|
7/31/2017 |
|
Adjustments |
|
Notes |
|
12/31/2017 |
|
Adjustments |
|
Notes |
|
12/31/2017 Combined |
| ||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest and fees on loans |
|
$ |
73,795 |
|
$ |
22,198 |
|
$ |
3,930 |
|
(A) |
|
$ |
154,266 |
|
$ |
8,310 |
|
(H) |
|
$ |
262,499 |
|
Interest on investment securities |
|
3,462 |
|
2,665 |
|
|
|
|
|
15,294 |
|
|
|
|
|
21,421 |
| ||||||
Interest on deposits in other banks |
|
2,287 |
|
112 |
|
|
|
|
|
1,843 |
|
|
|
|
|
4,242 |
| ||||||
Interest on other |
|
8 |
|
50 |
|
|
|
|
|
847 |
|
|
|
|
|
905 |
| ||||||
Total interest income |
|
79,552 |
|
25,025 |
|
3,930 |
|
|
|
172,250 |
|
8,310 |
|
|
|
289,067 |
| ||||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest on deposit accounts |
|
9,878 |
|
3,265 |
|
274 |
|
(B) |
|
24,750 |
|
(6,228 |
) |
(I) |
|
31,939 |
| ||||||
Interest on borrowings |
|
1,166 |
|
725 |
|
|
|
|
|
6,453 |
|
(684 |
) |
(J) |
|
7,660 |
| ||||||
Total interest expense |
|
11,044 |
|
3,990 |
|
274 |
|
|
|
31,203 |
|
(6,912 |
) |
|
|
39,599 |
| ||||||
Net interest income |
|
68,508 |
|
21,035 |
|
3,656 |
|
|
|
141,047 |
|
15,222 |
|
|
|
249,468 |
| ||||||
Provision for loan losses |
|
5,114 |
|
281 |
|
|
|
|
|
14,360 |
|
|
|
|
|
19,755 |
| ||||||
Net interest income after provision for loan losses |
|
63,394 |
|
20,754 |
|
3,656 |
|
|
|
126,687 |
|
15,222 |
|
|
|
229,713 |
| ||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Service charges and fees on deposit and loan accounts |
|
2,502 |
|
362 |
|
|
|
|
|
12,618 |
|
|
|
|
|
15,482 |
| ||||||
Gain (loss) on sales of investment securities |
|
222 |
|
|
|
|
|
|
|
(38 |
) |
|
|
|
|
184 |
| ||||||
Gain on sales of loans |
|
3,141 |
|
95 |
|
|
|
|
|
3,447 |
|
|
|
|
|
6,683 |
| ||||||
Loss on sales of other real estate owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Bank-owned life insurance |
|
753 |
|
|
|
|
|
|
|
917 |
|
|
|
|
|
1,670 |
| ||||||
Other |
|
958 |
|
397 |
|
|
|
|
|
1,568 |
|
|
|
|
|
2,923 |
| ||||||
Total noninterest income |
|
7,576 |
|
854 |
|
|
|
|
|
18,512 |
|
|
|
|
|
26,942 |
| ||||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Salaries and employee benefits |
|
20,828 |
|
21,023 |
|
(12,606 |
) |
(C) |
|
52,542 |
|
|
|
|
|
81,787 |
| ||||||
Occupancy and equipment |
|
5,618 |
|
1,865 |
|
|
|
|
|
8,105 |
|
|
|
|
|
15,588 |
| ||||||
Professional fees |
|
5,672 |
|
2,771 |
|
(1,960 |
) |
(D) |
|
6,231 |
|
|
|
|
|
12,714 |
| ||||||
Data processing and software expense |
|
2,217 |
|
858 |
|
|
|
|
|
5,115 |
|
|
|
|
|
8,190 |
| ||||||
FDIC assessment fees |
|
1,177 |
|
412 |
|
|
|
|
|
2,637 |
|
|
|
|
|
4,226 |
| ||||||
Marketing |
|
1,293 |
|
|
|
|
|
|
|
775 |
|
|
|
|
|
2,068 |
| ||||||
Other assets owned expenses and write-downs |
|
182 |
|
495 |
|
|
|
|
|
|
|
|
|
|
|
677 |
| ||||||
Amortization of intangibles |
|
964 |
|
|
|
469 |
|
(E) |
|
1,472 |
|
6,125 |
|
(K) |
|
9,030 |
| ||||||
Telephone and communications |
|
720 |
|
503 |
|
|
|
|
|
809 |
|
|
|
|
|
2,032 |
| ||||||
Other |
|
4,118 |
|
3,459 |
|
(2,324 |
) |
(F) |
|
6,413 |
|
|
|
|
|
11,666 |
| ||||||
Total noninterest expense |
|
42,789 |
|
31,386 |
|
(16,421 |
) |
|
|
84,099 |
|
6,125 |
|
|
|
147,978 |
| ||||||
Net income from operations |
|
28,181 |
|
(9,778 |
) |
20,077 |
|
|
|
61,100 |
|
9,097 |
|
|
|
108,677 |
| ||||||
Income tax expense |
|
13,029 |
|
(3,365 |
) |
6,652 |
|
(G) |
|
26,964 |
|
1,910 |
|
(L) |
|
45,190 |
| ||||||
Net income |
|
15,152 |
|
(6,413 |
) |
13,425 |
|
|
|
34,136 |
|
7,187 |
|
|
|
63,487 |
| ||||||
Preferred stock dividends |
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
| ||||||
Net income available to common stockholders |
|
$ |
15,110 |
|
$ |
(6,413 |
) |
$ |
13,425 |
|
|
|
$ |
34,136 |
|
$ |
7,187 |
|
|
|
$ |
63,445 |
|
Basic earnings per share |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.31 |
| ||||
Diluted earnings per share |
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.28 |
| ||||
Weighted-average shares outstanding for basic EPS |
|
18,404 |
|
|
|
|
|
|
|
|
|
29,855 |
|
(M) |
|
48,259 |
| ||||||
Adjusted weighted-average shares outstanding for diluted EPS |
|
18,810 |
|
|
|
|
|
|
|
|
|
30,627 |
|
(M) |
|
49,437 |
|
Income Statement Pro Forma Accounting Adjustments Notes for the Year Ended December 31, 2017
Sovereign Pro Forma Adjustments: |
| |||||
|
|
|
|
|
| |
(A) |
|
Adjustment to interest and fees on loans: |
|
|
| |
|
|
To reflect the interest income for accretion on purchased performing acquired loans based on recorded fair market value adjustment |
|
$ |
1,965 |
|
|
|
To reflect the interest income for accretion on purchased credit impaired loans based on recorded fair market value adjustment |
|
1,965 |
| |
|
|
|
|
$ |
3,930 |
|
(B) |
|
Adjustment to interest on deposit accounts: |
|
|
| |
|
|
To reflect the amortization on time deposits based on recorded fair market value adjustment |
|
274 |
| |
(C) |
|
Adjustment to salaries and employee benefits: |
|
|
| |
|
|
To reflect the change in control payments paid by Sovereign in connection with the Sovereign acquisition |
|
(12,606 |
) | |
(D) |
|
Adjustment to professional fees: |
|
|
| |
|
|
To reflect the broker fees paid by Sovereign in connection with the Sovereign acquisition |
|
(1,960 |
) | |
(E) |
|
Adjustment to amortization of intangibles: |
|
|
| |
|
|
To reflect the recorded amortization of CDI using an accelerated method |
|
469 |
| |
(F) |
|
Adjustment to other non-interest expense: |
|
|
| |
|
|
To reflect the transaction costs paid by Sovereign in connection with the Sovereign acquisition |
|
(2,324 |
) | |
(G) |
|
Adjustment to income tax expense: |
|
|
| |
|
|
To reflect the tax adjustment related to other pro forma adjustments calculated at a 35% rate including $1.0 million of non-deductible success-based investment banker fees and transaction costs |
|
6,652 |
| |
| ||||||
Green Pro Forma Adjustments: | ||||||
|
|
|
|
|
| |
(H) |
|
Adjustments to interest and fees on loans: |
|
|
| |
|
|
To eliminate Greens accretion on acquired loans |
|
$ |
(4,783 |
) |
|
|
To eliminate Greens interest income recognized on estimated purchased credit impaired loans |
|
$ |
(2,029 |
) |
|
|
To reflect the interest income for accretion on purchased performing acquired loans based on estimated fair market value adjustment |
|
$ |
12,465 |
|
|
|
To reflect the interest income for accretion on purchased credit impaired loans based on estimated fair market value adjustment |
|
$ |
2,657 |
|
|
|
|
|
$ |
8,310 |
|
(I) |
|
Adjustments to interest on deposit accounts: |
|
|
| |
|
|
To reflect the accretion of the deposit premium based on estimated fair value market value adjustments |
|
$ |
(6,228 |
) |
(J) |
|
Adjustments to interest on borrowings: |
|
|
| |
|
|
To eliminate Greens amortization of the discount on Greens junior subordinated debentures and subordinated debt |
|
$ |
(420 |
) |
|
|
To reflect the amortization of the discount on Greens junior subordinated debentures and subordinated debt |
|
$ |
(264 |
) |
|
|
|
|
$ |
(684 |
) |
(K) |
|
Adjustment to amortization of intangibles: |
|
|
| |
|
|
To eliminate Greens amortization of CDI |
|
$ |
(1,472) |
|
|
|
To reflect the estimated amortization of acquired CDI based on a 10 year life using an accelerated method |
|
$ |
7,597 |
|
|
|
|
|
$ |
6,125 |
|
(L) |
|
Adjustment to income tax expense: |
|
|
| |
|
|
To reflect the tax adjustment related to other pro forma adjustments calculated at a 35% rate |
|
$ |
1,910 |
|
|
|
|
|
|
| |
(M) |
|
Adjustment to weighted-average shares: |
|
|
| |
|
|
To reflect the increase in the weighted-average shares in connection with the issuance of 29,855,440 shares of Veritex common stock in the merger (comprised of 29.5 million shares that reflect outstanding Green common stock plus 0.4 million shares that reflect Green RSU awards that fully vest upon closing of the merger) |
|
29,855 |
| |
|
|
To reflect the dilution effect of 772 thousand shares of Veritex common stock subject to stock options that Veritex is obligated to replace in the merger |
|
30,627 |
| |