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
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:

 

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 Veritex’s 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 Green’s 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

 

2



 

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 entity’s operations, financial condition, and financial results, and Veritex’s 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 Veritex’s 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 Veritex’s 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 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of Veritex’s 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 Veritex’s and Green’s 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 SEC’s website at www.sec.gov.  If one or more events related to these or other risks or uncertainties materialize, or if Veritex’s 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.

 

3



 

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

 

Consent of Deloitte & Touche LLP with respect to the audited financial statements of Green Bancorp, Inc.

 

 

 

99.1

 

Unaudited Pro Forma Condensed Combined Financial Statements of Veritex Holdings, Inc.

 

4



 

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

 

5


Exhibit 23.1

 

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

 

 


Exhibit 99.1

 

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 Veritex’s financial statements.

 

A final determination of the fair values of Green’s 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 Veritex’s or Green’s respective operations between the signing of the merger agreement and completion of the merger transactions;

 

·                  changes in the fair values of Veritex’s or Green’s respective assets and liabilities;

 

·                  other changes in Veritex’s or Green’s 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;

 

·                  Veritex’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, included in Veritex’s Annual Report on Form 10-K for the year ended December 31, 2017, incorporated by reference herein;

 

·                  Green’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, included in Green’s Annual Report on Form 10-K for the year ended December 31, 2017, incorporated by reference herein;

 

·                  Veritex’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the three and six months ended June 30, 2018, included in Veritex’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, incorporated by reference herein;

 

·                  Green’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the three and six months ended June 30, 2018, included in Green’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, incorporated by reference herein; and

 

·                  Sovereign’s separate unaudited historical consolidated financial statements and accompanying notes as of the for the six months ended June 30, 2017, included in Veritex’s 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
(as reported)

 

6/30/2018
(as reported)

 

Pro Forma
Adjustments

 

Notes

 

6/30/2018
Combined

 

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 Green’s 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 Veritex’s 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 Green’s 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 Green’s 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 Green’s 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 Green’s 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 Green’s 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 Veritex’s 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 Green’s 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 Green’s 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 Green’s 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 Veritex’s outstanding awards upon the change in control

 

$

7,245

 

 

 

 

 

$

565,950

 

(N)

 

Adjustment to retained earnings:

 

 

 

 

 

To eliminate Green’s retained earnings

 

$

(88,338

)

 

 

To reflect Green’s estimated transaction costs, net of tax

 

(18,078

)

 

 

To reflect Veritex’s estimated transaction costs, net of tax

 

(21,276

)

 

 

 

 

$

(127,692

)

(O)

 

Adjustment to accumulated other comprehensive income:

 

 

 

 

 

To eliminate Green’s accumulated other comprehensive income

 

$

18,055

 

(P)

 

Adjustment to treasury stock:

 

 

 

 

 

To eliminate Green’s 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
Forma

 

 

 

6/30/2018
(as reported)

 

6/30/2018
(as reported)

 

Pro Forma
Adjustments

 

Notes

 

6/30/2018
Combined

 

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 Green’s accretion on acquired loans

 

$

(2,943

)

 

 

To eliminate Green’s 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 Green’s amortization of the discount on Green’s junior subordinated debentures and subordinated debt

 

$

(210

)

 

 

To reflect the amortization of the discount on Green’s junior subordinated debentures and subordinated debt

 

$

(132

)

 

 

 

 

$

(342

)

(D)

 

Adjustment to amortization of intangibles:

 

 

 

 

 

 

 

 

 

 

 

To eliminate Green’s 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
Bancshares, Inc.

 

 

 

Green

 

 

 

Pro Forma

 

 

 

12/31/2017
(as reported)

 

7/31/2017

 

Adjustments

 

Notes

 

12/31/2017
(as reported)

 

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 Green’s accretion on acquired loans

 

$

(4,783

)

 

 

To eliminate Green’s 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 Green’s amortization of the discount on Green’s junior subordinated debentures and subordinated debt

 

$

(420

)

 

 

To reflect the amortization of the discount on Green’s junior subordinated debentures and subordinated debt

 

$

(264

)

 

 

 

 

$

(684

)

(K)

 

Adjustment to amortization of intangibles:

 

 

 

 

 

To eliminate Green’s 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