Veritex Holdings, Inc. Reports Second Quarter 2024 Operating Results

In this article:
Veritex Holdings, Inc.Veritex Holdings, Inc.
Veritex Holdings, Inc.

DALLAS, July 23, 2024 (GLOBE NEWSWIRE) -- Veritex Holdings, Inc. (“Veritex”, the “Company”, “we” or “our”) (Nasdaq: VBTX), the holding company for Veritex Community Bank, today announced the results for the quarter ended June 30, 2024.

“We are pleased with the second quarter results, highlighted by improved credit quality, stabilized NIM and continued repositioning of our balance sheet,” said C. Malcolm Holland, III, the Company’s Chairman and Chief Executive Officer. “Our LDR, excluding mortgage warehouse, dropped below 86%, we built capital and continue to execute on our strategic plan.”

 

 

Quarter to Date

 

Year to Date

Financial Highlights

 

Q2 2024

 

Q1 2024

 

Q2 2024

 

Q2 2023

 

 

(Dollars in thousands, except per share data)
(unaudited)

GAAP

 

 

 

 

 

 

 

 

Net income

 

$

27,202

 

 

$

24,156

 

 

$

51,358

 

 

$

72,141

 

Diluted EPS

 

 

0.50

 

 

 

0.44

 

 

 

0.94

 

 

 

1.32

 

Book value per common share

 

 

28.49

 

 

 

28.23

 

 

 

28.49

 

 

 

27.48

 

Return on average assets1

 

 

0.87

%

 

 

0.79

%

 

 

0.83

%

 

 

1.18

%

Return on average equity1

 

 

7.10

 

 

 

6.33

 

 

 

6.72

 

 

 

9.74

 

Net interest margin

 

 

3.29

 

 

 

3.24

 

 

 

3.27

 

 

 

3.60

 

Efficiency ratio

 

 

59.11

 

 

 

62.45

 

 

 

60.72

 

 

 

49.17

 

Non-GAAP2

 

 

 

 

 

 

 

 

Operating earnings

 

$

28,310

 

 

$

29,137

 

 

$

57,447

 

 

$

77,947

 

Diluted operating EPS

 

 

0.52

 

 

 

0.53

 

 

 

1.05

 

 

 

1.43

 

Tangible book value per common share

 

 

20.62

 

 

 

20.33

 

 

 

20.62

 

 

 

19.41

 

Pre-tax, pre-provision operating earnings

 

 

44,420

 

 

 

43,656

 

 

 

88,076

 

 

 

124,981

 

Pre-tax, pre-provision operating return on average assets1

 

 

1.42

%

 

 

1.42

%

 

 

1.42

%

 

 

2.05

%

Pre-tax, pre-provision operating return on average loans1

 

 

1.83

 

 

 

1.84

 

 

 

1.83

 

 

 

2.63

 

Operating return on average assets1

 

 

0.91

 

 

 

0.95

 

 

 

0.93

 

 

 

1.28

 

Return on average tangible common equity1

 

 

10.54

 

 

 

9.52

 

 

 

10.03

 

 

 

14.55

 

Operating return on average tangible common equity1

 

 

10.94

 

 

 

11.34

 

 

 

11.14

 

 

 

15.66

 

Operating efficiency ratio

 

 

58.41

 

 

 

58.73

 

 

 

58.57

 

 

 

47.21

 

1 Annualized ratio.
2 Refer to the section titled “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of these non-generally accepted accounting principles (“GAAP”) financial measures to their most directly comparable GAAP measures.


Other Second Quarter Financial, Credit and Company Highlights

  • Pre-tax, pre-provision operating return on average assets was 1.42% as of June 30, 2024;

  • Nonperforming assets (“NPAs”) decreased 17 bps from the prior quarter to 0.65% of total assets;

  • Net interest margin (“NIM”) increased to 3.29%, a 5 bps improvement from the prior quarter;

  • Common equity tier 1 capital grew 12 bps from the prior quarter to 10.49%;

  • Total deposits grew $71.0 million, or 2.67% annualized, compared to March 31, 2024;

  • Total loans grew $70.3 million, or 2.88% annualized, compared to March 31, 2024;

  • Loan to deposit ratio, excluding mortgage warehouse loans, decreased to 85.9% as of June 30, 2024 compared to 86.9% as of March 31, 2024 and 100.4% as of June 30, 2023;

  • Tangible book value per common share increased to $20.62;

  • Allowance for credit losses (“ACL”) to total loans held for investment (“LHI”) increased to 1.16%, compared to 1.15% as of March 31, 2024 and 1.05% as of June 30, 2023;

  • Named one of the “Best Companies to Work For”, “Best in Banking” and “Best Companies in the South” by the 2024 - 2025 U.S. News & World Report which evaluates companies based on quality of pay, work/life balance, and opportunities for professional development and advancement; and

  • Declared quarterly cash dividend of $0.20 per share of outstanding common stock payable on August 23, 2024.

Results of Operations for the Three Months Ended June 30, 2024

Net Interest Income

For the three months ended June 30, 2024, net interest income before provision for credit losses was $96.2 million and net interest margin was 3.29% compared to $92.8 million and 3.24%, respectively, for the three months ended March 31, 2024. The $3.4 million increase, or 3.7%, in net interest income before provision for credit losses was primarily due to a $5.0 million increase in interest income on loans driven by an increase in loan yields, a $1.7 million increase in interest income on debt securities and other investments and a $1.2 million decrease in interest expense on transaction and savings deposits. The increase in net interest income was partially offset by a $4.3 million increase in interest expense on certificates and other time deposits, during the three months ended June 30, 2024. NIM increased 5 bps compared to the three months ended March 31, 2024, primarily due to an increase in loan yields during the three months ended June 30, 2024, partially offset by an increase in rates on certificates and other time deposits.

Compared to the three months ended June 30, 2023, net interest income before provision for credit losses for the three months ended June 30, 2024 decreased by $4.6 million, or 4.6%. The decrease was primarily due to a $16.7 million increase in interest expense on certificates and other time deposits and a $12.7 million increase in interest expense on transaction and savings deposits. The decrease was partially offset by a $16.1 million decrease in interest expense on advances from the Federal Home Loan Bank (“FHLB”), a $5.2 million increase in interest income on debt securities and a $3.3 million increase in interest income on loans driven by an increase in loan yields and average balances. NIM decreased 22 bps from 3.51% for the three months ended June 30, 2023. The decrease was primarily due to the increase in funding costs on deposits during the three months ended June 30, 2024, partially offset by an increase in loan yields and debt securities.

Noninterest Income

Noninterest income for the three months ended June 30, 2024 was $10.6 million, an increase of $3.9 million, or 58.8%, compared to the three months ended March 31, 2024. The increase was primarily due to a $6.3 million loss on sales of investment securities in the prior quarter as a result of a strategic restructuring, in which we sold $120.1 million of lower-yielding available for sale (“AFS”) securities, at amortized cost, with a 3.11% average yield, and reinvested the proceeds in higher yielding AFS securities with a 6.24% average yield, which occurred in March of 2024, with no corresponding transaction in the three months ended June 30, 2024. The increase was partially offset by a $1.3 million decrease in government guaranteed loan income, primarily driven by a decrease in the Company’s SBA and USDA sales, a $746 thousand decrease in other income and a $303 thousand decrease in loan fees.

Compared to the three months ended June 30, 2023, noninterest income for the three months ended June 30, 2024 decreased by $3.1 million, or 22.7%. The decrease was primarily due to a $2.8 million decrease in government guaranteed loan income, primarily driven by a decrease in the Company’s USDA sales, a $657 thousand decrease in customer swap income and a $485 thousand decrease in equity method investment income. Additionally, the decrease was related to a $298 thousand decrease in service charges and fees on deposit accounts. The decrease was partially offset by a $687 thousand increase in loan fees and a $463 thousand increase in other income.

Noninterest Expense

Noninterest expense was $63.1 million for the three months ended June 30, 2024, compared to $62.1 million for the three months ended March 31, 2024, an increase of $1.0 million, or 1.7%. The increase was primarily due to a $1.4 million increase in other noninterest expense, a $430 thousand increase in marketing expenses and a $241 thousand increase in data processing and software expense. The increase is partially offset by a $575 thousand decrease in salaries and employee benefits and a decrease of $436 thousand in professional and regulatory fees driven by FDIC insurance assessment expense, which decreased $203 thousand compared to the three months ended March 31, 2024.

Compared to the three months ended June 30, 2023, noninterest expense for the three months ended June 30, 2024 increased by $5.9 million, or 10.4%. The increase was primarily due to a $4.1 million increase in salaries and employee benefits and a $3.6 million increase in other noninterest expense. The increase was partially offset by a $1.3 million decrease in professional and regulatory fees driven by FDIC insurance assessment expense, which decreased $937 thousand compared to the three months ended June 30, 2023 and a $651 thousand decrease in marketing expense.

Financial Condition

Total LHI was $9.21 billion at June 30, 2024, a decrease of $40.5 million, or 1.7% annualized, compared to March 31, 2024.

Total deposits were $10.72 billion at June 30, 2024, an increase of $71.0 million, or 2.7% annualized, compared to March 31, 2024. The increase was primarily the result of an increase of $257.8 million in certificates and other time deposits and an increase of $67.5 million in noninterest-bearing deposits. The increase was partially offset by a decrease of $13.6 million in correspondent money market account balances and a decrease of $240.7 million in interest-bearing transaction and savings deposits.

Credit Quality

NPAs totaled $83.0 million, or 0.65% of total assets, of which $58.8 million represents LHI and $24.3 million represents other real estate owned (“OREO”) at June 30, 2024, compared to $103.8 million, or 0.82% of total assets, at March 31, 2024. The Company had net charge-offs of $6.9 million for the three months ended June 30, 2024. Annualized net charge-offs to average loans outstanding were 28 bps, of which 16 bps were acquired credits, for the three months ended June 30, 2024, compared to 22 bps and 48 bps for the three months ended March 31, 2024 and June 30, 2023, respectively.

ACL as a percentage of LHI was 1.16%, 1.15% and 1.05% at June 30, 2024, March 31, 2024 and June 30, 2023, respectively. The Company recorded a provision for credit losses of $8.3 million, $7.5 million and $15.0 million for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023, respectively. The recorded provision for credit losses for the three months ended June 30, 2024, compared to the three months ended March 31, 2024, was primarily attributable to an increase in general reserves as a result of changes in economic factors. As the balance for unfunded commitments for the three months ended June 30, 2024 remained stable compared to the three months ended March 31, 2024, the Company recorded no benefit or provision for unfunded commitments for the three months ended June 30, 2024. The Company recorded a $1.5 million and a $1.1 million benefit for unfunded commitments for the three months ended March 31, 2024, and June 30, 2023, respectively.

Income Tax

Income tax expense for the three months ended June 30, 2024 totaled $8.2 million, an increase of $1.0 million, or 13.6%, compared to the three months ended March 31, 2024. The Company’s effective tax rate was approximately 23.2% for the three months ended June 30, 2024. The increase was primarily due to an one-time tax expense of $527 thousand, which is excluded from operating earnings, and a net discrete tax expense of $410 thousand associated with the recognition of an excess tax expense realized on share-based payment awards.

Dividend Information

After the close of the market on Tuesday, July 23, 2024, Veritex’s Board of Directors declared a quarterly cash dividend of $0.20 per share on its outstanding shares of common stock. The dividend will be paid on or after August 23, 2024 to stockholders of record as of the close of business on August 9, 2024.

Non-GAAP Financial Measures

Veritex’s management uses certain non-GAAP (U.S. generally accepted accounting principles) financial measures to evaluate its operating performance and provide information that is important to investors. However, non-GAAP financial measures are supplemental and should be viewed in addition to, and not as an alternative for, Veritex’s reported results prepared in accordance with GAAP. Specifically, Veritex reviews and reports tangible book value per common share of the Company; operating earnings; tangible common equity to tangible assets; return on average tangible common equity; pre-tax, pre-provision operating earnings; pre-tax, pre-provision operating return on average assets; pre-tax, pre-provision operating return on average loans; diluted operating earnings per share; operating return on average assets; operating return on average tangible common equity; and operating efficiency ratio. Veritex has included in this earnings release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to “Reconciliation of Non-GAAP Financial Measures” after the financial highlights at the end of this earnings release for a reconciliation of these non-GAAP financial measures.

Conference Call

The Company will host an investor conference call and webcast to review the results on Wednesday, July 24, 2024, at 8:30 a.m. Central Time. Participants may pre-register for the call by visiting https://edge.media-server.com/mmc/p/kp9m28ir and will receive a unique PIN, which can be used when dialing in for the call.

Participants may also register via teleconference: https://register.vevent.com/register/BIc18141b3387848439444d3060b38d779. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.

A replay will be available within approximately two hours after the completion of the call, and made accessible for one week thereafter. You may access the replay via webcast through the investor relations section of Veritex’s website.

About Veritex Holdings, Inc.

Headquartered in Dallas, Texas, Veritex is a bank holding company that conducts banking activities through its wholly owned subsidiary, Veritex Community Bank, with locations throughout the Dallas-Fort Worth metroplex and in the Houston metropolitan area. Veritex Community Bank is a Texas state chartered bank regulated by the Texas Department of Banking and the Board of Governors of the Federal Reserve System. For more information, visit www.veritexbank.com.

 

Media and Investor Relations:
investorrelations@veritexbank.com

Forward-Looking Statements

This earnings release includes “forward-looking statements”, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on various facts and derived utilizing assumptions, current expectations, estimates and projections and are subject to known and unknown risks, uncertainties and other factors, which change over time and are beyond our control, 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 expected payment of Veritex Holdings, Inc.’s (“Veritex”) quarterly cash dividend; the impact of certain changes in Veritex’s accounting policies, standards and interpretations; turmoil in the banking industry, responsive measures to mitigate and manage such turmoil and related supervisory and regulatory actions and costs; and 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 broader economic and industry 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,” “seeks,” “targets,” “outlooks,” “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 words. 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, 2023 and any updates to those risk factors set forth in Veritex’s Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission (“SEC”), which 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 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. Veritex does not undertake any obligation, and specifically declines any obligation, to supplement, update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, expressed or implied, included in this earnings release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Veritex or persons acting on Veritex’s behalf may issue.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(Unaudited)

 

 

For the Quarter Ended

 

For the Six Months Ended

 

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

Jun 30,
2024

 

Jun 30,
2023

 

 

(Dollars and shares in thousands, except per share data)

Per Share Data (Common Stock):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

0.50

 

 

$

0.44

 

 

$

0.06

 

 

$

0.60

 

 

$

0.62

 

 

$

0.94

 

 

$

1.33

 

Diluted EPS

 

 

0.50

 

 

 

0.44

 

 

 

0.06

 

 

 

0.60

 

 

 

0.62

 

 

 

0.94

 

 

 

1.32

 

Book value per common share

 

 

28.49

 

 

 

28.23

 

 

 

28.18

 

 

 

27.46

 

 

 

27.48

 

 

 

28.49

 

 

 

27.48

 

Tangible book value per common share1

 

 

20.62

 

 

 

20.33

 

 

 

20.21

 

 

 

19.44

 

 

 

19.41

 

 

 

20.62

 

 

 

19.41

 

Dividends paid per common share outstanding2

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.20

 

 

 

0.40

 

 

 

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at period end

 

 

54,350

 

 

 

54,496

 

 

 

54,338

 

 

 

54,305

 

 

 

54,261

 

 

 

54,350

 

 

 

54,261

 

Weighted average basic shares outstanding for the period

 

 

54,457

 

 

 

54,444

 

 

 

54,327

 

 

 

54,300

 

 

 

54,247

 

 

 

54,451

 

 

 

54,199

 

Weighted average diluted shares outstanding for the period

 

 

54,823

 

 

 

54,842

 

 

 

54,691

 

 

 

54,597

 

 

 

54,486

 

 

 

54,832

 

 

 

54,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Credit Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACL to total LHI

 

 

1.16

%

 

 

1.15

%

 

 

1.14

%

 

 

1.14

%

 

 

1.05

%

 

 

1.16

%

 

 

1.05

%

NPAs to total assets

 

 

0.65

 

 

 

0.82

 

 

 

0.77

 

 

 

0.65

 

 

 

0.55

 

 

 

0.65

 

 

 

0.55

 

NPAs to total loans and OREO

 

 

0.85

 

 

 

1.06

 

 

 

0.99

 

 

 

0.83

 

 

 

0.70

 

 

 

0.85

 

 

 

0.70

 

Net charge-offs to average loans outstanding4

 

 

0.28

 

 

 

0.22

 

 

 

0.40

 

 

 

0.08

 

 

 

0.48

 

 

 

0.25

 

 

 

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets4

 

 

0.87

%

 

 

0.79

%

 

 

0.11

%

 

 

1.06

%

 

 

1.10

%

 

 

0.83

%

 

 

1.18

%

Return on average equity4

 

 

7.10

 

 

 

6.33

 

 

 

0.92

 

 

 

8.58

 

 

 

8.96

 

 

 

6.72

 

 

 

9.74

 

Return on average tangible common equity1, 4

 

 

10.54

 

 

 

9.52

 

 

 

2.00

 

 

 

12.80

 

 

 

13.35

 

 

 

10.03

 

 

 

14.55

 

Efficiency ratio

 

 

59.11

 

 

 

62.45

 

 

 

77.49

 

 

 

54.49

 

 

 

49.94

 

 

 

60.72

 

 

 

49.17

 

Net interest margin

 

 

3.29

 

 

 

3.24

 

 

 

3.31

 

 

 

3.46

 

 

 

3.51

 

 

 

3.27

 

 

 

3.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Metrics - Operating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted operating EPS1

 

$

0.52

 

 

$

0.53

 

 

$

0.58

 

 

$

0.60

 

 

$

0.64

 

 

$

1.05

 

 

$

1.43

 

Pre-tax, pre-provision operating return on average assets1, 4

 

 

1.42

%

 

 

1.42

%

 

 

1.54

%

 

 

1.61

%

 

 

1.90

%

 

 

1.42

%

 

 

2.05

%

Pre-tax, pre-provision operating return on average loans1, 4

 

 

1.83

 

 

 

1.84

 

 

 

1.97

 

 

 

2.05

 

 

 

2.43

 

 

 

1.83

 

 

 

2.63

 

Operating return on average assets1,4

 

 

0.91

 

 

 

0.95

 

 

 

1.02

 

 

 

1.06

 

 

 

1.13

 

 

 

0.93

 

 

 

1.28

 

Operating return on average tangible common equity1,4

 

 

10.94

 

 

 

11.34

 

 

 

12.37

 

 

 

12.80

 

 

 

13.70

 

 

 

11.14

 

 

 

15.66

 

Operating efficiency ratio1

 

 

58.41

 

 

 

58.73

 

 

 

55.50

 

 

 

54.49

 

 

 

48.90

 

 

 

58.57

 

 

 

47.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Veritex Holdings, Inc. Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity to average total assets

 

 

12.26

%

 

 

12.43

%

 

 

12.27

%

 

 

12.30

%

 

 

12.23

%

 

 

12.34

%

 

 

12.16

%

Tangible common equity to tangible assets1

 

 

9.14

 

 

 

9.02

 

 

 

9.18

 

 

 

8.86

 

 

 

8.76

 

 

 

9.14

 

 

 

8.76

 

Tier 1 capital to average assets (leverage)

 

 

10.06

 

 

 

10.12

 

 

 

10.03

 

 

 

10.10

 

 

 

9.80

 

 

 

10.06

 

 

 

9.80

 

Common equity tier 1 capital

 

 

10.49

 

 

 

10.37

 

 

 

10.29

 

 

 

10.11

 

 

 

9.76

 

 

 

10.49

 

 

 

9.76

 

Tier 1 capital to risk-weighted assets

 

 

10.75

 

 

 

10.63

 

 

 

10.56

 

 

 

10.37

 

 

 

10.01

 

 

 

10.75

 

 

 

10.01

 

Total capital to risk-weighted assets

 

 

13.45

 

 

 

13.33

 

 

 

13.18

 

 

 

12.95

 

 

 

12.51

 

 

 

13.45

 

 

 

12.51

 

Risk weighted assets

 

$

11,450,997

 

 

$

11,407,446

 

 

$

11,387,825

 

 

$

11,617,229

 

 

$

11,742,321

 

 

$

11,450,997

 

 

$

11,742,321

 

1Refer to the section titled “Reconciliation of Non-GAAP Financial Measures” after the financial highlights for a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures.
2Dividend amount represents dividend paid per common share subsequent to each respective quarter end.
3Nonaccrual PCD loans consist of PCD loans that transitioned upon adoption of ASC 326 Financial Instruments - Credit Losses and were accounted for on a pooled basis that have subsequently been placed on nonaccrual status.
4Annualized ratio for quarterly metrics.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(In thousands)

 

 

Jun 30, 2024

 

Mar 31, 2024

 

Dec 31, 2023

 

Sep 30, 2023

 

Jun 30, 2023

 

 

(unaudited)

 

(unaudited)

 

 

 

(unaudited)

 

(unaudited)

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

651,837

 

 

$

740,769

 

 

$

629,063

 

 

$

713,408

 

 

$

663,921

 

Debt securities, net

 

 

1,349,354

 

 

 

1,344,930

 

 

 

1,257,042

 

 

 

1,060,629

 

 

 

1,144,020

 

Other investments

 

 

75,885

 

 

 

76,788

 

 

 

76,238

 

 

 

80,869

 

 

 

138,894

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale (“LHFS”)

 

 

57,046

 

 

 

64,762

 

 

 

79,072

 

 

 

41,313

 

 

 

29,876

 

LHI, mortgage warehouse (“MW”)

 

 

568,047

 

 

 

449,531

 

 

 

377,796

 

 

 

390,767

 

 

 

436,255

 

LHI, excluding MW

 

 

9,209,094

 

 

 

9,249,551

 

 

 

9,206,544

 

 

 

9,237,447

 

 

 

9,257,183

 

Total loans

 

 

9,834,187

 

 

 

9,763,844

 

 

 

9,663,412

 

 

 

9,669,527

 

 

 

9,723,314

 

ACL

 

 

(113,431

)

 

 

(112,032

)

 

 

(109,816

)

 

 

(109,831

)

 

 

(102,150

)

Bank-owned life insurance

 

 

84,233

 

 

 

85,359

 

 

 

84,833

 

 

 

84,867

 

 

 

84,375

 

Bank premises, furniture and equipment, net

 

 

105,222

 

 

 

105,299

 

 

 

105,727

 

 

 

106,118

 

 

 

105,986

 

Other real estate owned (“OREO”)

 

 

24,256

 

 

 

18,445

 

 

 

 

 

 

 

 

 

 

Intangible assets, net of accumulated amortization

 

 

35,817

 

 

 

38,679

 

 

 

41,753

 

 

 

44,294

 

 

 

48,293

 

Goodwill

 

 

404,452

 

 

 

404,452

 

 

 

404,452

 

 

 

404,452

 

 

 

404,452

 

Other assets

 

 

232,518

 

 

 

241,863

 

 

 

241,633

 

 

 

291,998

 

 

 

259,263

 

Total assets

 

$

12,684,330

 

 

$

12,708,396

 

 

$

12,394,337

 

 

$

12,346,331

 

 

$

12,470,368

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

2,416,727

 

 

$

2,349,211

 

 

$

2,218,036

 

 

$

2,363,340

 

 

$

2,234,109

 

Interest-bearing transaction and savings deposits

 

 

3,979,454

 

 

 

4,220,114

 

 

 

4,348,385

 

 

 

3,936,070

 

 

 

3,590,253

 

Certificates and other time deposits

 

 

3,744,596

 

 

 

3,486,805

 

 

 

3,191,737

 

 

 

3,403,427

 

 

 

2,928,949

 

Correspondent money market deposits

 

 

584,067

 

 

 

597,690

 

 

 

580,037

 

 

 

493,681

 

 

 

480,598

 

Total deposits

 

 

10,724,844

 

 

 

10,653,820

 

 

 

10,338,195

 

 

 

10,196,518

 

 

 

9,233,909

 

Accounts payable and other liabilities

 

 

180,585

 

 

 

186,027

 

 

 

195,036

 

 

 

229,116

 

 

 

190,900

 

Advances from FHLB

 

 

 

 

 

100,000

 

 

 

100,000

 

 

 

200,000

 

 

 

1,325,000

 

Subordinated debentures and subordinated notes

 

 

230,285

 

 

 

230,034

 

 

 

229,783

 

 

 

229,531

 

 

 

229,279

 

Total liabilities

 

 

11,135,714

 

 

 

11,169,881

 

 

 

10,863,014

 

 

 

10,855,165

 

 

 

10,979,088

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

612

 

 

 

611

 

 

 

610

 

 

 

609

 

 

 

609

 

Additional paid-in capital

 

 

1,321,995

 

 

 

1,319,144

 

 

 

1,317,516

 

 

 

1,314,459

 

 

 

1,311,687

 

Retained earnings

 

 

473,801

 

 

 

457,499

 

 

 

444,242

 

 

 

451,513

 

 

 

429,753

 

Accumulated other comprehensive loss

 

 

(76,713

)

 

 

(71,157

)

 

 

(63,463

)

 

 

(107,833

)

 

 

(83,187

)

Treasury stock

 

 

(171,079

)

 

 

(167,582

)

 

 

(167,582

)

 

 

(167,582

)

 

 

(167,582

)

Total stockholders’ equity

 

 

1,548,616

 

 

 

1,538,515

 

 

 

1,531,323

 

 

 

1,491,166

 

 

 

1,491,280

 

Total liabilities and stockholders’ equity

 

$

12,684,330

 

 

$

12,708,396

 

 

$

12,394,337

 

 

$

12,346,331

 

 

$

12,470,368

 


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(In thousands, except per share data)

 

 

For the Quarter Ended

 

For the Six Months Ended

 

 

Jun 30, 2024

 

Mar 31, 2024

 

Dec 31, 2023

 

Sep 30, 2023

 

Jun 30, 2023

 

Jun 30, 2024

 

Jun 30, 2023

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

166,979

 

$

161,942

 

 

$

165,443

 

 

$

167,368

 

 

$

163,727

 

 

$

328,921

 

 

$

315,434

 

Debt securities

 

 

15,408

 

 

13,695

 

 

 

12,282

 

 

 

10,928

 

 

 

10,166

 

 

 

29,103

 

 

 

21,154

 

Deposits in financial institutions and Fed Funds sold

 

 

7,722

 

 

8,050

 

 

 

8,162

 

 

 

7,128

 

 

 

7,507

 

 

 

15,772

 

 

 

13,041

 

Equity securities and other investments

 

 

1,138

 

 

900

 

 

 

1,717

 

 

 

1,691

 

 

 

1,118

 

 

 

2,038

 

 

 

2,526

 

Total interest income

 

 

191,247

 

 

184,587

 

 

 

187,604

 

 

 

187,115

 

 

 

182,518

 

 

 

375,834

 

 

 

352,155

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and savings deposits

 

 

45,619

 

 

46,784

 

 

 

46,225

 

 

 

39,936

 

 

 

32,957

 

 

 

92,403

 

 

 

62,814

 

Certificates and other time deposits

 

 

44,811

 

 

40,492

 

 

 

40,165

 

 

 

36,177

 

 

 

28,100

 

 

 

85,303

 

 

 

49,067

 

Advances from FHLB

 

 

1,468

 

 

1,391

 

 

 

2,581

 

 

 

8,523

 

 

 

17,562

 

 

 

2,859

 

 

 

29,920

 

Subordinated debentures and subordinated notes

 

 

3,113

 

 

3,114

 

 

 

3,100

 

 

 

3,118

 

 

 

3,068

 

 

 

6,227

 

 

 

6,134

 

Total interest expense

 

 

95,011

 

 

91,781

 

 

 

92,071

 

 

 

87,754

 

 

 

81,687

 

 

 

186,792

 

 

 

147,935

 

Net interest income

 

 

96,236

 

 

92,806

 

 

 

95,533

 

 

 

99,361

 

 

 

100,831

 

 

 

189,042

 

 

 

204,220

 

Provision for credit losses1

 

 

8,250

 

 

7,500

 

 

 

9,500

 

 

 

8,627

 

 

 

15,000

 

 

 

15,750

 

 

 

24,385

 

(Benefit) provision for unfunded commitments

 

 

 

 

(1,541

)

 

 

(1,500

)

 

 

(909

)

 

 

(1,129

)

 

 

(1,541

)

 

 

368

 

Net interest income after provisions

 

 

87,986

 

 

86,847

 

 

 

87,533

 

 

 

91,643

 

 

 

86,960

 

 

 

174,833

 

 

 

179,467

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

 

4,974

 

 

4,896

 

 

 

4,800

 

 

 

5,159

 

 

 

5,272

 

 

 

9,870

 

 

 

10,289

 

Loan fees

 

 

2,207

 

 

2,510

 

 

 

1,200

 

 

 

1,564

 

 

 

1,520

 

 

 

4,717

 

 

 

3,584

 

Loss on sales of debt securities

 

 

 

 

(6,304

)

 

 

 

 

 

 

 

 

 

 

 

(6,304

)

 

 

(5,321

)

Government guaranteed loan income, net

 

 

1,320

 

 

2,614

 

 

 

4,378

 

 

 

1,772

 

 

 

4,144

 

 

 

3,934

 

 

 

13,832

 

Equity method investment (loss) income

 

 

 

 

 

 

 

(29,417

)

 

 

(136

)

 

 

485

 

 

 

 

 

 

(1,036

)

Customer swap income

 

 

326

 

 

449

 

 

 

258

 

 

 

180

 

 

 

983

 

 

 

775

 

 

 

1,196

 

Other income

 

 

1,751

 

 

2,497

 

 

 

989

 

 

 

1,135

 

 

 

1,288

 

 

 

4,248

 

 

 

4,679

 

Total noninterest income (loss)

 

 

10,578

 

 

6,662

 

 

 

(17,792

)

 

 

9,674

 

 

 

13,692

 

 

 

17,240

 

 

 

27,223

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

32,790

 

 

33,365

 

 

 

30,606

 

 

 

30,949

 

 

 

28,650

 

 

 

66,155

 

 

 

60,515

 

Occupancy and equipment

 

 

4,585

 

 

4,677

 

 

 

4,670

 

 

 

4,881

 

 

 

4,827

 

 

 

9,262

 

 

 

9,800

 

Professional and regulatory fees

 

 

5,617

 

 

6,053

 

 

 

7,626

 

 

 

7,283

 

 

 

6,868

 

 

 

11,670

 

 

 

11,257

 

Data processing and software expense

 

 

5,097

 

 

4,856

 

 

 

4,569

 

 

 

4,541

 

 

 

4,709

 

 

 

9,953

 

 

 

9,429

 

Marketing

 

 

1,976

 

 

1,546

 

 

 

1,945

 

 

 

2,353

 

 

 

2,627

 

 

 

3,522

 

 

 

4,406

 

Amortization of intangibles

 

 

2,438

 

 

2,438

 

 

 

2,438

 

 

 

2,437

 

 

 

2,468

 

 

 

4,876

 

 

 

4,963

 

Telephone and communications

 

 

365

 

 

261

 

 

 

356

 

 

 

362

 

 

 

355

 

 

 

626

 

 

 

833

 

Other

 

 

10,273

 

 

8,920

 

 

 

8,028

 

 

 

6,608

 

 

 

6,693

 

 

 

19,193

 

 

 

12,609

 

Total noninterest expense

 

 

63,141

 

 

62,116

 

 

 

60,238

 

 

 

59,414

 

 

 

57,197

 

 

 

125,257

 

 

 

113,812

 

Income before income tax expense

 

 

35,423

 

 

31,393

 

 

 

9,503

 

 

 

41,903

 

 

 

43,455

 

 

 

66,816

 

 

 

92,878

 

Income tax expense

 

 

8,221

 

 

7,237

 

 

 

6,004

 

 

 

9,282

 

 

 

9,725

 

 

 

15,458

 

 

 

20,737

 

Net income

 

$

27,202

 

$

24,156

 

 

$

3,499

 

 

$

32,621

 

 

$

33,730

 

 

$

51,358

 

 

$

72,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

0.50

 

$

0.44

 

 

$

0.06

 

 

$

0.60

 

 

$

0.62

 

 

$

0.94

 

 

$

1.33

 

Diluted EPS

 

$

0.50

 

$

0.44

 

 

$

0.06

 

 

$

0.60

 

 

$

0.62

 

 

$

0.94

 

 

$

1.32

 

Weighted average basic shares outstanding

 

 

54,457

 

 

54,444

 

 

 

54,327

 

 

 

54,300

 

 

 

54,247

 

 

 

54,451

 

 

 

54,199

 

Weighted average diluted shares outstanding

 

 

54,823

 

 

54,842

 

 

 

54,691

 

 

 

54,597

 

 

 

54,486

 

 

 

54,832

 

 

 

54,546

 

1 Includes provision for credit losses on AFS securities of $885 thousand for the six months ended June 30, 2023.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(Unaudited)

 

 

For the Quarter Ended

 

 

June 30, 2024

 

March 31, 2024

 

June 30, 2023

 

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Outstanding
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

 

(Dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans1

 

$

9,344,482

 

 

$

160,323

 

6.90

%

 

$

9,283,815

 

 

$

157,585

 

6.83

%

 

$

9,285,550

 

 

$

158,685

 

6.85

%

LHI, MW

 

 

420,946

 

 

 

6,656

 

6.36

 

 

 

279,557

 

 

 

4,357

 

6.27

 

 

 

371,763

 

 

 

5,042

 

5.44

 

Debt securities

 

 

1,352,293

 

 

 

15,408

 

4.58

 

 

 

1,294,994

 

 

 

13,695

 

4.25

 

 

 

1,133,845

 

 

 

10,166

 

3.60

 

Interest-bearing deposits in other banks

 

 

560,586

 

 

 

7,722

 

5.54

 

 

 

584,593

 

 

 

8,050

 

5.54

 

 

 

583,818

 

 

 

7,507

 

5.16

 

Equity securities and other investments

 

 

78,964

 

 

 

1,138

 

5.80

 

 

 

76,269

 

 

 

900

 

4.75

 

 

 

137,868

 

 

 

1,118

 

3.25

 

Total interest-earning assets

 

 

11,757,271

 

 

 

191,247

 

6.54

 

 

 

11,519,228

 

 

 

184,587

 

6.44

 

 

 

11,512,844

 

 

 

182,518

 

6.36

 

ACL

 

 

(115,978

)

 

 

 

 

 

 

(112,229

)

 

 

 

 

 

 

(102,559

)

 

 

 

 

Noninterest-earning assets

 

 

937,413

 

 

 

 

 

 

 

929,043

 

 

 

 

 

 

 

939,938

 

 

 

 

 

Total assets

 

$

12,578,706

 

 

 

 

 

 

$

12,336,042

 

 

 

 

 

 

$

12,350,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and savings deposits

 

$

4,570,329

 

 

$

45,619

 

4.01

%

 

$

4,639,445

 

 

$

46,784

 

4.06

%

 

$

3,919,745

 

 

$

32,957

 

3.37

%

Certificates and other time deposits

 

 

3,591,035

 

 

 

44,811

 

5.02

 

 

 

3,283,735

 

 

 

40,492

 

4.96

 

 

 

2,873,548

 

 

 

28,100

 

3.92

 

Advances from FHLB and Other

 

 

106,648

 

 

 

1,468

 

5.54

 

 

 

100,989

 

 

 

1,391

 

5.54

 

 

 

1,472,912

 

 

 

17,562

 

4.78

 

Subordinated debentures and subordinated notes

 

 

230,141

 

 

 

3,113

 

5.44

 

 

 

229,881

 

 

 

3,114

 

5.45

 

 

 

229,151

 

 

 

3,068

 

5.37

 

Total interest-bearing liabilities

 

 

8,498,153

 

 

 

95,011

 

4.50

 

 

 

8,254,050

 

 

 

91,781

 

4.47

 

 

 

8,495,356

 

 

 

81,687

 

3.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

2,346,908

 

 

 

 

 

 

 

2,355,315

 

 

 

 

 

 

 

2,175,002

 

 

 

 

 

Other liabilities

 

 

192,036

 

 

 

 

 

 

 

192,809

 

 

 

 

 

 

 

169,240

 

 

 

 

 

Total liabilities

 

 

11,037,097

 

 

 

 

 

 

 

10,802,174

 

 

 

 

 

 

 

10,839,598

 

 

 

 

 

Stockholders’ equity

 

 

1,541,609

 

 

 

 

 

 

 

1,533,868

 

 

 

 

 

 

 

1,510,625

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

12,578,706

 

 

 

 

 

 

$

12,336,042

 

 

 

 

 

 

$

12,350,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread2

 

 

 

 

 

2.04

%

 

 

 

 

 

1.97

%

 

 

 

 

 

2.50

%

Net interest income and margin3

 

 

 

$

96,236

 

3.29

%

 

 

 

$

92,806

 

3.24

%

 

 

 

$

100,831

 

3.51

%

1 Includes average outstanding balances of LHFS of $58.5 million, $53.9 million and $23.4 million for the quarters ended June 30, 2024, March 31, 2024, and June 30, 2023, respectively, and average balances of LHI, excluding MW.
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.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(In thousands, except percentages)

 

 

For the Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

 

Average Outstanding Balance

 

Interest Earned/ Interest Paid

 

Average Yield/ Rate

 

Average Outstanding Balance

 

Interest Earned/ Interest Paid

 

Average Yield/ Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans1

 

$

9,314,148

 

 

$

317,908

 

6.86

%

 

$

9,213,742

 

 

$

305,486

 

6.69

%

LHI, MW

 

 

350,252

 

 

 

11,013

 

6.32

 

 

 

366,000

 

 

 

9,948

 

5.48

 

Debt securities

 

 

1,323,644

 

 

 

29,103

 

4.42

 

 

 

1,192,823

 

 

 

21,154

 

3.58

 

Interest-bearing deposits in other banks

 

 

572,589

 

 

 

15,772

 

5.54

 

 

 

531,373

 

 

 

13,041

 

4.95

 

Equity securities and other investments

 

 

77,616

 

 

 

2,038

 

5.28

 

 

 

131,462

 

 

 

2,526

 

3.87

 

Total interest-earning assets

 

 

11,638,249

 

 

 

375,834

 

6.49

 

 

 

11,435,400

 

 

 

352,155

 

6.21

 

ACL

 

 

(114,104

)

 

 

 

 

 

 

(97,639

)

 

 

 

 

Noninterest-earning assets

 

 

933,229

 

 

 

 

 

 

 

944,883

 

 

 

 

 

Total assets

 

$

12,457,374

 

 

 

 

 

 

$

12,282,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and savings deposits

 

$

4,604,887

 

 

$

92,403

 

4.04

%

 

$

4,033,975

 

 

$

62,814

 

3.14

%

Certificates and other time deposits

 

 

3,437,385

 

 

 

85,303

 

4.99

 

 

 

2,731,925

 

 

 

49,067

 

3.62

 

Advances from FHLB and Other

 

 

103,819

 

 

 

2,859

 

5.54

 

 

 

1,298,765

 

 

 

29,920

 

4.65

 

Subordinated debentures and subordinated notes

 

 

230,011

 

 

 

6,227

 

5.44

 

 

 

230,195

 

 

 

6,134

 

5.37

 

Total interest-bearing liabilities

 

 

8,376,102

 

 

 

186,792

 

4.48

 

 

 

8,294,860

 

 

 

147,935

 

3.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

2,351,112

 

 

 

 

 

 

 

2,322,790

 

 

 

 

 

Other liabilities

 

 

192,422

 

 

 

 

 

 

 

171,299

 

 

 

 

 

Total liabilities

 

 

10,919,636

 

 

 

 

 

 

 

10,788,949

 

 

 

 

 

Stockholders’ equity

 

 

1,537,738

 

 

 

 

 

 

 

1,493,695

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

12,457,374

 

 

 

 

 

 

$

12,282,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread2

 

 

 

 

 

2.01

%

 

 

 

 

 

2.61

%

Net interest income and margin3

 

 

 

$

189,042

 

3.27

%

 

 

 

$

204,220

 

3.60

%

1 Includes average outstanding balances of LHFS of $56.2 million and $21.5 million for the six months ended June 30, 2024 and 2023, respectively, and average balances of LHI, excluding MW.
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.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(Unaudited)
Yield Trend

 

 

For the Quarter Ended

 

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

Average yield on interest-earning assets:

 

 

 

 

 

 

 

 

 

 

Loans1

 

6.90

%

 

6.83

%

 

6.88

%

 

6.92

%

 

6.85

%

LHI, MW

 

6.36

 

 

6.27

 

 

5.82

 

 

6.38

 

 

5.44

 

Total Loans

 

6.88

 

 

6.81

 

 

6.85

 

 

6.90

 

 

6.80

 

Debt securities

 

4.58

 

 

4.25

 

 

4.10

 

 

3.87

 

 

3.60

 

Interest-bearing deposits in other banks

 

5.54

 

 

5.54

 

 

5.51

 

 

5.43

 

 

5.16

 

Equity securities and other investments

 

5.80

 

 

4.75

 

 

8.28

 

 

4.94

 

 

3.25

 

Total interest-earning assets

 

6.54

%

 

6.44

%

 

6.51

%

 

6.51

%

 

6.36

%

 

 

 

 

 

 

 

 

 

 

 

Average rate on interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and savings deposits

 

4.01

%

 

4.06

%

 

4.03

%

 

3.80

%

 

3.37

%

Certificates and other time deposits

 

5.02

 

 

4.96

 

 

4.85

 

 

4.55

 

 

3.92

 

Advances from FHLB

 

5.54

 

 

5.54

 

 

5.60

 

 

4.66

 

 

4.78

 

Subordinated debentures and subordinated notes

 

5.44

 

 

5.45

 

 

5.36

 

 

5.39

 

 

5.37

 

Total interest-bearing liabilities

 

4.50

%

 

4.47

%

 

4.43

%

 

4.21

%

 

3.86

%

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread2

 

2.04

%

 

1.97

%

 

2.08

%

 

2.30

%

 

2.50

%

Net interest margin3

 

3.29

%

 

3.24

%

 

3.31

%

 

3.46

%

 

3.51

%


1Includes average outstanding balances of LHFS of $58.5 million, $53.9 million, $31.2 million, $28.3 million and $23.4 million for the three months ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023, and June 30, 2023, respectively, and average balances of LHI, excluding MW.
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.

Supplemental Yield Trend

 

 

For the Quarter Ended

 

For the Six Months Ended

 

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

Jun 30,
2024

 

Jun 30,
2023

Average cost of interest-bearing deposits

 

4.46

%

 

4.43

%

 

4.38

%

 

4.12

%

 

3.61

%

 

4.44

%

 

3.33

%

Average costs of total deposits, including noninterest-bearing

 

3.46

 

 

3.42

 

 

3.37

 

 

3.15

 

 

2.73

 

 

3.44

 

 

2.48

 


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(Unaudited)

LHI and Deposit Portfolio Composition

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

(In thousands, except percentages)

LHI1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial (“C&I”)

$

2,798,260

 

 

30.4

%

 

$

2,785,987

 

 

30.1

%

 

$

2,752,063

 

 

29.9

%

 

$

2,841,024

 

 

30.7

%

 

$

2,850,084

 

 

30.7

%

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied commercial (“OOCRE”)

 

806,285

 

 

8.7

 

 

 

788,376

 

 

8.5

 

 

 

794,088

 

 

8.6

 

 

 

697,299

 

 

7.5

 

 

 

671,602

 

 

7.2

 

Non-owner occupied commercial (“NOOCRE”)

 

2,369,848

 

 

25.7

 

 

 

2,352,993

 

 

25.5

 

 

 

2,350,725

 

 

25.5

 

 

 

2,398,060

 

 

26.1

 

 

 

2,509,731

 

 

27.1

 

Construction and land

 

1,536,580

 

 

16.7

 

 

 

1,568,257

 

 

16.9

 

 

 

1,734,254

 

 

18.8

 

 

 

1,705,053

 

 

18.4

 

 

 

1,659,700

 

 

17.9

 

Farmland

 

30,512

 

 

0.3

 

 

 

30,979

 

 

0.3

 

 

 

31,114

 

 

0.3

 

 

 

59,684

 

 

0.6

 

 

 

51,663

 

 

0.6

 

1-4 family residential

 

917,402

 

 

10.0

 

 

 

969,401

 

 

10.5

 

 

 

937,119

 

 

10.2

 

 

 

933,225

 

 

10.1

 

 

 

923,442

 

 

10.0

 

Multi-family residential

 

748,740

 

 

8.1

 

 

 

751,607

 

 

8.1

 

 

 

605,817

 

 

6.6

 

 

 

603,395

 

 

6.5

 

 

 

592,473

 

 

6.4

 

Consumer

 

9,245

 

 

0.1

 

 

 

8,882

 

 

0.1

 

 

 

10,149

 

 

0.1

 

 

 

9,845

 

 

0.1

 

 

 

11,189

 

 

0.1

 

Total LHI

$

9,216,872

 

 

100

%

 

$

9,256,482

 

 

100

%

 

$

9,215,329

 

 

100

%

 

$

9,247,585

 

 

100

%

 

$

9,269,884

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MW

 

568,047

 

 

 

 

 

449,531

 

 

 

 

 

377,796

 

 

 

 

 

390,767

 

 

 

 

 

436,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total LHI1

$

9,784,919

 

 

 

 

$

9,706,013

 

 

 

 

$

9,593,125

 

 

 

 

$

9,638,352

 

 

 

 

$

9,706,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total LHFS

 

57,046

 

 

 

 

 

64,762

 

 

 

 

 

79,072

 

 

 

 

 

41,313

 

 

 

 

 

29,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

$

9,841,965

 

 

 

 

$

9,770,775

 

 

 

 

$

9,672,197

 

 

 

 

$

9,679,665

 

 

 

 

$

9,736,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

2,416,727

 

 

22.5

%

 

$

2,349,211

 

 

22.1

%

 

$

2,218,036

 

 

21.5

%

 

$

2,363,340

 

 

23.2

%

 

$

2,234,109

 

 

24.2

%

Interest-bearing transaction

 

523,272

 

 

4.9

 

 

 

724,171

 

 

6.8

 

 

 

927,193

 

 

8.9

 

 

 

739,098

 

 

7.2

 

 

 

676,653

 

 

7.3

 

Money market

 

3,268,286

 

 

30.5

 

 

 

3,326,742

 

 

31.2

 

 

 

3,284,324

 

 

31.8

 

 

 

3,096,498

 

 

30.4

 

 

 

2,816,769

 

 

30.5

 

Savings

 

187,896

 

 

1.8

 

 

 

169,201

 

 

1.6

 

 

 

136,868

 

 

1.3

 

 

 

100,474

 

 

1.0

 

 

 

96,831

 

 

1.0

 

Certificates and other time deposits

 

3,744,596

 

 

34.9

 

 

 

3,486,805

 

 

32.7

 

 

 

3,191,737

 

 

30.9

 

 

 

3,403,427

 

 

33.4

 

 

 

2,928,949

 

 

31.7

 

Correspondent money market accounts

 

584,067

 

 

5.4

 

 

 

597,690

 

 

5.6

 

 

 

580,037

 

 

5.6

 

 

 

493,681

 

 

4.8

 

 

 

480,598

 

 

5.3

 

Total deposits

$

10,724,844

 

 

100

%

 

$

10,653,820

 

 

100

%

 

$

10,338,195

 

 

100

%

 

$

10,196,518

 

 

100

%

 

$

9,233,909

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans to Deposits Ratio

 

91.8

%

 

 

 

 

91.7

%

 

 

 

 

93.6

%

 

 

 

 

94.9

%

 

 

 

 

105.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans to Deposit Ratio, excluding MW loans and LHFS

 

85.9

%

 

 

 

 

86.9

%

 

 

 

 

89.1

%

 

 

 

 

90.7

%

 

 

 

 

100.4

%

 

 

1 Total LHI does not include deferred fees of $7.8 million, $6.9 million, $8.8 million, $10.1 million and $12.7 million at June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights
(Unaudited)
Asset Quality

 

For the Quarter Ended

 

For the Six Months Ended

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

Jun 30,
2024

 

Jun 30,
2023

 

(In thousands, except percentages)

 

 

 

 

NPAs:

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

58,537

 

 

$

75,721

 

 

$

79,133

 

 

$

65,676

 

 

$

54,055

 

 

$

58,537

 

 

$

54,055

 

Nonaccrual PCD loans1

 

73

 

 

 

9,419

 

 

 

13,715

 

 

 

13,718

 

 

 

13,721

 

 

 

73

 

 

 

13,721

 

Accruing loans 90 or more days past due2

 

143

 

 

 

220

 

 

 

2,975

 

 

 

474

 

 

 

528

 

 

 

143

 

 

 

528

 

Total nonperforming loans held for investment (“NPLs”)

 

58,753

 

 

 

85,360

 

 

 

95,823

 

 

 

79,868

 

 

 

68,304

 

 

 

58,753

 

 

 

68,304

 

Other real estate owned

 

24,256

 

 

 

18,445

 

 

 

 

 

 

 

 

 

 

 

 

24,256

 

 

 

 

Total NPAs

$

83,009

 

 

$

103,805

 

 

$

95,823

 

 

$

79,868

 

 

$

68,304

 

 

$

83,009

 

 

$

68,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

$

(31

)

 

$

 

 

$

(21

)

 

$

 

 

$

 

 

$

(31

)

 

$

 

Multifamily

 

(198

)

 

 

 

 

 

(192

)

 

 

 

 

 

 

 

 

(198

)

 

 

 

OOCRE

 

 

 

 

(120

)

 

 

(364

)

 

 

(375

)

 

 

 

 

 

(120

)

 

 

(116

)

NOOCRE

 

(1,969

)

 

 

(4,293

)

 

 

(5,434

)

 

 

 

 

 

(8,215

)

 

 

(6,262

)

 

 

(8,215

)

C&I

 

(5,601

)

 

 

(946

)

 

 

(3,893

)

 

 

(1,929

)

 

 

(3,540

)

 

 

(6,547

)

 

 

(4,591

)

Consumer

 

(30

)

 

 

(71

)

 

 

(33

)

 

 

(49

)

 

 

(92

)

 

 

(101

)

 

 

(154

)

Total charge-offs

$

(7,829

)

 

$

(5,430

)

 

$

(9,937

)

 

$

(2,353

)

 

$

(11,847

)

 

$

(13,259

)

 

$

(13,076

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

$

 

 

$

1

 

 

$

1

 

 

$

 

 

$

1

 

 

$

1

 

 

$

2

 

OOCRE

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

 

NOOCRE

 

 

 

 

 

 

 

 

 

 

200

 

 

 

150

 

 

 

 

 

 

150

 

C&I

 

361

 

 

 

96

 

 

 

387

 

 

 

308

 

 

 

106

 

 

 

457

 

 

 

470

 

Consumer

 

497

 

 

 

49

 

 

 

34

 

 

 

14

 

 

 

46

 

 

 

546

 

 

 

52

 

Total recoveries

$

978

 

 

$

146

 

 

$

422

 

 

$

522

 

 

$

303

 

 

$

1,124

 

 

$

674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

$

(6,851

)

 

$

(5,284

)

 

$

(9,515

)

 

$

(1,831

)

 

$

(11,544

)

 

$

(12,135

)

 

$

(12,402

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

$

8,250

 

 

$

7,500

 

 

$

9,500

 

 

$

8,627

 

 

$

15,000

 

 

$

15,750

 

 

$

24,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACL

$

113,431

 

 

$

112,032

 

 

$

109,816

 

 

$

109,831

 

 

$

102,150

 

 

$

113,431

 

 

$

102,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

NPAs to total assets

 

0.65

%

 

 

0.82

%

 

 

0.77

%

 

 

0.65

%

 

 

0.55

%

 

 

0.65

%

 

 

0.55

%

NPAs, excluding nonaccrual PCD loans, to total assets

 

0.65

 

 

 

0.74

 

 

 

0.66

 

 

 

0.54

 

 

 

0.44

 

 

 

0.65

 

 

 

0.44

 

NPAs to total loans and OREO

 

0.85

 

 

 

1.06

 

 

 

0.99

 

 

 

0.83

 

 

 

0.70

 

 

 

0.85

 

 

 

0.70

 

NPLs to total LHI

 

0.60

 

 

 

0.88

 

 

 

1.00

 

 

 

0.83

 

 

 

0.70

 

 

 

0.60

 

 

 

0.70

 

NPLs, excluding nonaccrual PCD loans, to total LHI

 

0.60

 

 

 

0.78

 

 

 

0.86

 

 

 

0.69

 

 

 

0.56

 

 

 

0.60

 

 

 

0.56

 

ACL to total LHI

 

1.16

 

 

 

1.15

 

 

 

1.14

 

 

 

1.14

 

 

 

1.05

 

 

 

1.16

 

 

 

1.05

 

ACL to total loans, excluding MW and LHFS

 

1.23

 

 

 

1.21

 

 

 

1.19

 

 

 

1.19

 

 

 

1.10

 

 

 

1.23

 

 

 

1.10

 

Net charge-offs to average loans outstanding3

 

0.28

 

 

 

0.22

 

 

 

0.40

 

 

 

0.08

 

 

 

0.48

 

 

 

0.25

 

 

 

0.26

 

1 Nonaccrual PCD loans consist of PCD loans that transitioned upon adoption of ASC 326 Financial Instruments - Credit Losses and were accounted for on a pooled basis that have subsequently been placed on nonaccrual status.
2 Accruing loans greater than 90 days past due exclude purchase credit deteriorated loans greater than 90 days past due that are accounted for on a pooled basis.
3Annualized ratio for quarterly metrics.


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures
(Unaudited)

We identify certain financial measures discussed in this earnings release as being “non-GAAP financial measures.” In accordance with SEC rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP, in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios calculated using exclusively either one or both of (i) financial measures calculated in accordance with GAAP and (ii) operating measures or other measures that are not non-GAAP financial measures.

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

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

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

The following table reconciles, as of the dates set forth below, total stockholders’ equity to tangible common equity and presents our tangible book value per common share compared with our book value per common share:

 

 

As of

 

 

Jun 30, 2024

 

Mar 31, 2024

 

Dec 31, 2023

 

Sep 30, 2023

 

Jun 30, 2023

 

 

(Dollars in thousands, except per share data)

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

1,548,616

 

 

$

1,538,515

 

 

$

1,531,323

 

 

$

1,491,166

 

 

$

1,491,280

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

Core deposit intangibles

 

 

(23,619

)

 

 

(26,057

)

 

 

(28,495

)

 

 

(30,933

)

 

 

(33,371

)

Tangible common equity

 

$

1,120,545

 

 

$

1,108,006

 

 

$

1,098,376

 

 

$

1,055,781

 

 

$

1,053,457

 

Common shares outstanding

 

 

54,350

 

 

 

54,496

 

 

 

54,338

 

 

 

54,305

 

 

 

54,261

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

28.49

 

 

$

28.23

 

 

$

28.18

 

 

$

27.46

 

 

$

27.48

 

Tangible book value per common share

 

$

20.62

 

 

$

20.33

 

 

$

20.21

 

 

$

19.44

 

 

$

19.41

 


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures
(Unaudited)

Tangible Common Equity to Tangible Assets. Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as total stockholders’ equity, less goodwill and core deposit intangibles, net of accumulated amortization; (b) tangible assets as total assets less goodwill and core deposit intangibles, net of accumulated amortization; and (c) tangible common equity to tangible assets as tangible common equity (as described in clause (a)) divided by tangible assets (as described in clause (b)). For tangible common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total stockholders’ equity to total assets.

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

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

 

 

As of

 

 

Jun 30, 2024

 

Mar 31, 2024

 

Dec 31, 2023

 

Sep 30, 2023

 

Jun 30, 2023

 

 

(Dollars in thousands)

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

1,548,616

 

 

$

1,538,515

 

 

$

1,531,323

 

 

$

1,491,166

 

 

$

1,491,280

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

Core deposit intangibles

 

 

(23,619

)

 

 

(26,057

)

 

 

(28,495

)

 

 

(30,933

)

 

 

(33,371

)

Tangible common equity

 

$

1,120,545

 

 

$

1,108,006

 

 

$

1,098,376

 

 

$

1,055,781

 

 

$

1,053,457

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

12,684,330

 

 

$

12,708,396

 

 

$

12,394,337

 

 

$

12,346,331

 

 

$

12,470,368

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

Core deposit intangibles

 

 

(23,619

)

 

 

(26,057

)

 

 

(28,495

)

 

 

(30,933

)

 

 

(33,371

)

Tangible Assets

 

$

12,256,259

 

 

$

12,277,887

 

 

$

11,961,390

 

 

$

11,910,946

 

 

$

12,032,545

 

Tangible Common Equity to Tangible Assets

 

 

9.14

%

 

 

9.02

%

 

 

9.18

%

 

 

8.86

%

 

 

8.76

%


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures
(Unaudited)

Return on Average Tangible Common Equity. Return on average tangible common equity is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) net income available for common stockholders adjusted for amortization of core deposit intangibles (which we refer to as “return”) as net income, plus amortization of core deposit intangibles, less tax benefit at the statutory rate; (b) average tangible common equity as total average stockholders’ equity less average goodwill and average core deposit intangibles, net of accumulated amortization; and (c) return (as described in clause (a)) divided by average tangible common equity (as described in clause (b)). For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity.

We believe that this measure is important to many investors in the marketplace who are interested in the return on common equity, exclusive of the impact of core deposit intangibles. Goodwill and core deposit intangibles have the effect of increasing total stockholders’ equity while not increasing our tangible common equity. This measure is particularly relevant to acquisitive institutions that may have higher balances in goodwill and core deposit intangibles than non-acquisitive institutions.

The following table reconciles, as of the dates set forth below, average tangible common equity to average common equity and net income available for common stockholders adjusted for amortization of core deposit intangibles, net of taxes to net income and presents our return on average tangible common equity:

 

 

For the Quarter Ended

 

For the Six Months Ended

 

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

Jun 30,
2024

 

Jun 30,
2023

 

 

(Dollars in thousands)

Net income available for common stockholders adjusted for amortization of core deposit intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

27,202

 

 

$

24,156

 

 

$

3,499

 

 

$

32,621

 

 

$

33,730

 

 

$

51,358

 

 

$

72,141

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Amortization of core deposit intangibles

 

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

4,876

 

 

 

4,876

 

Less: Tax benefit at the statutory rate

 

 

512

 

 

 

512

 

 

 

512

 

 

 

512

 

 

 

512

 

 

 

1,024

 

 

 

1,024

 

Net income available for common stockholders adjusted for amortization of core deposit intangibles

 

$

29,128

 

 

$

26,082

 

 

$

5,425

 

 

$

34,547

 

 

$

35,656

 

 

$

55,210

 

 

$

75,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average stockholders' equity

 

$

1,541,609

 

 

$

1,533,868

 

 

$

1,510,286

 

 

$

1,508,170

 

 

$

1,510,625

 

 

$

1,537,738

 

 

$

1,493,695

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average goodwill

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

Average core deposit intangibles

 

 

(25,218

)

 

 

(27,656

)

 

 

(30,093

)

 

 

(32,540

)

 

 

(34,969

)

 

 

(26,437

)

 

 

(36,159

)

Average tangible common equity

 

$

1,111,939

 

 

$

1,101,760

 

 

$

1,075,741

 

 

$

1,071,178

 

 

$

1,071,204

 

 

$

1,106,849

 

 

$

1,053,084

 

Return on Average Tangible Common Equity (Annualized)

 

 

10.54

%

 

 

9.52

%

 

 

2.00

%

 

 

12.80

%

 

 

13.35

%

 

 

10.03

%

 

 

14.55

%


VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures
(Unaudited)

Operating Earnings, Pre-tax, Pre-provision Operating Earnings and performance metrics calculated using Operating Earnings and Pre-tax, Pre-provision Operating Earnings, including Diluted Operating Earnings per Share, Operating Return on Average Assets, Pre-tax, Pre-Provision Operating Return on Average Assets, Pre-tax, Pre-Provision Operating Return on Average Loans, Operating Return on Average Tangible Common Equity and Operating Efficiency Ratio. Operating earnings, pre-tax, pre-provision operating earnings and the performance metrics calculated using these metrics, listed below, are non-GAAP measures used by management to evaluate the Company’s financial performance. We calculate (a) operating earnings as net income plus severance payments, plus loss on sale of debt securities AFS, net, plus M&A expenses less tax impact of adjustments, plus nonrecurring tax adjustments. We calculate (b) diluted operating earnings per share as operating earnings as described in clause (a) divided by weighted average diluted shares outstanding. We calculate (c) pre-tax, pre-provision operating earnings as operating earnings as described in clause (a) plus provision for income taxes, plus provision (benefit) for credit losses and unfunded commitments. We calculate (d) pre-tax, pre-provision operating return on average assets as pre-tax, pre-provision operating earnings as described in clause (a) divided by total average assets. We calculate (e) operating return on average assets as operating earnings as described in clause (a) divided by total average assets. We calculate (f) operating return on average tangible common equity as operating earnings as described in clause (a), adjusted for the amortization of intangibles and tax benefit at the statutory rate, divided by total average tangible common equity (average stockholders’ equity less average goodwill and average core deposit intangibles, net of accumulated amortization). We calculate (g) operating efficiency ratio as noninterest expense plus adjustments to operating noninterest expense divided by noninterest income plus adjustments to operating noninterest income, plus net interest income.

We believe that these measures and the operating metrics calculated utilizing these measures are important to management and many investors in the marketplace who are interested in understanding the ongoing operating performance of the Company and provide meaningful comparisons to its peers.

The following tables reconcile, as of the dates set forth below, operating net income and pre-tax, pre-provision operating earnings and related metrics:

 

 

For the Quarter Ended

 

For the Six Months Ended

 

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

June 30,
2024

 

Jun 30,
2023

 

 

(Dollars in thousands, except per share data)

Operating Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

27,202

 

$

24,156

 

$

3,499

 

$

32,621

 

$

33,730

 

$

51,358

 

$

72,141

Plus: Severance payments1

 

 

613

 

 

 

 

 

 

 

 

1,194

 

 

613

 

 

2,029

Plus: Loss on sale of AFS securities, net

 

 

 

 

6,304

 

 

 

 

 

 

 

 

6,304

 

 

5,321

Plus: Equity method investment write-down

 

 

 

 

 

 

29,417

 

 

 

 

 

 

 

 

Plus: FDIC special assessment

 

 

134

 

 

 

 

768

 

 

 

 

 

 

134

 

 

Operating pre-tax income

 

 

27,949

 

 

30,460

 

 

33,684

 

 

32,621

 

 

34,924

 

 

58,409

 

 

79,491

Less: Tax impact of adjustments

 

 

166

 

 

1,323

 

 

2,059

 

 

 

 

251

 

 

1,489

 

 

1,544

Plus: Nonrecurring tax adjustments

 

 

527

 

 

 

 

 

 

 

 

 

 

527

 

 

Operating earnings

 

$

28,310

 

$

29,137

 

$

31,625

 

$

32,621

 

$

34,673

 

$

57,447

 

$

77,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

54,823

 

 

54,842

 

 

54,691

 

 

54,597

 

 

54,486

 

 

54,832

 

 

54,546

Diluted EPS

 

$

0.50

 

$

0.44

 

$

0.06

 

$

0.60

 

$

0.62

 

$

0.94

 

$

1.32

Diluted operating EPS

 

$

0.52

 

$

0.53

 

$

0.58

 

$

0.60

 

$

0.64

 

$

1.05

 

$

1.43

1 Severance payments relate to certain restructurings made during the periods disclosed.


 

For the Quarter Ended

 

For the Six Months
Ended

 

Jun 30,
2024

 

Mar 31,
2024

 

Dec 31,
2023

 

Sep 30,
2023

 

Jun 30,
2023

 

Jun 30,
2024

 

Jun 30,
2023

 

(Dollars in thousands)

Pre-Tax, Pre-Provision Operating Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

27,202

 

 

$

24,156

 

 

$

3,499

 

 

$

32,621

 

 

$

33,730

 

 

$

51,358

 

 

$

72,141

 

Plus: Provision for income taxes

 

8,221

 

 

 

7,237

 

 

 

6,004

 

 

 

9,282

 

 

 

9,725

 

 

 

15,458

 

 

 

20,737

 

Plus: Provision for credit losses and unfunded commitments

 

8,250

 

 

 

5,959

 

 

 

8,000

 

 

 

7,718

 

 

 

13,871

 

 

 

14,209

 

 

 

24,753

 

Plus: Severance payments

 

613

 

 

 

 

 

 

 

 

 

 

 

 

1,194

 

 

 

613

 

 

 

2,029

 

Plus: Loss on sale of AFS securities, net

 

 

 

 

6,304

 

 

 

 

 

 

 

 

 

 

 

 

6,304

 

 

 

5,321

 

Plus: Equity method investment write-down

 

 

 

 

 

 

 

29,417

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: FDIC special assessment

 

134

 

 

 

 

 

 

768

 

 

 

 

 

 

 

 

 

134

 

 

 

 

Pre-tax, pre-provision operating earnings

$

44,420

 

 

$

43,656

 

 

$

47,688

 

 

$

49,621

 

 

$

58,520

 

 

$

88,076

 

 

$

124,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

$

12,578,706

 

 

$

12,336,042

 

 

$

12,306,634

 

 

$

12,259,062

 

 

$

12,350,223

 

 

$

12,457,374

 

 

$

12,282,644

 

Pre-tax, pre-provision operating return on average assets1

 

1.42

%

 

 

1.42

%

 

 

1.54

%

 

 

1.61

%

 

 

1.90

%

 

 

1.42

%

 

 

2.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans

$

9,765,428

 

 

$

9,563,372

 

 

$

9,581,784

 

 

$

9,625,005

 

 

$

9,657,313

 

 

$

9,664,400

 

 

$

9,579,742

 

Pre-tax, pre-provision operating return on average loans1

 

1.83

%

 

 

1.84

%

 

 

1.97

%

 

 

2.05

%

 

 

2.43

%

 

 

1.83

%

 

 

2.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

$

12,578,706

 

 

$

12,336,042

 

 

$

12,306,634

 

 

$

12,259,062

 

 

$

12,350,223

 

 

$

12,457,374

 

 

$

12,282,644

 

Return on average assets1

 

0.87

%

 

 

0.79

%

 

 

0.11

%

 

 

1.06

%

 

 

1.10

%

 

 

0.83

%

 

 

1.18

%

Operating return on average assets1

 

0.91

 

 

 

0.95

 

 

 

1.02

 

 

 

1.06

 

 

 

1.13

 

 

 

0.93

 

 

 

1.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings adjusted for amortization of core deposit intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

$

28,310

 

 

$

29,137

 

 

$

31,625

 

 

$

32,621

 

 

$

34,673

 

 

$

57,447

 

 

$

77,947

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Amortization of core deposit intangibles

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

2,438

 

 

 

4,876

 

 

 

4,876

 

Less: Tax benefit at the statutory rate

 

512

 

 

 

512

 

 

 

512

 

 

 

512

 

 

 

512

 

 

 

1,024

 

 

 

1,024

 

Operating earnings adjusted for amortization of core deposit intangibles

$

30,236

 

 

$

31,063

 

 

$

33,551

 

 

$

34,547

 

 

$

36,599

 

 

$

61,299

 

 

$

81,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average stockholders' equity

$

1,541,609

 

 

$

1,533,868

 

 

$

1,510,286

 

 

$

1,508,170

 

 

$

1,510,625

 

 

$

1,537,738

 

 

$

1,493,695

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Average goodwill

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

 

 

(404,452

)

Less: Average core deposit intangibles

 

(25,218

)

 

 

(27,656

)

 

 

(30,093

)

 

 

(32,540

)

 

 

(34,969

)

 

 

(26,437

)

 

 

(36,159

)

Average tangible common equity

$

1,111,939

 

 

$

1,101,760

 

 

$

1,075,741

 

 

$

1,071,178

 

 

$

1,071,204

 

 

$

1,106,849

 

 

$

1,053,084

 

Operating return on average tangible common equity1

 

10.94

%

 

 

11.34

%

 

 

12.37

%

 

 

12.80

%

 

 

13.70

%

 

 

11.14

%

 

 

15.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

59.11

%

 

 

62.45

%

 

 

77.49

%

 

 

54.49

%

 

 

49.94

%

 

 

60.72

%

 

 

49.17

%

Operating efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

96,236

 

 

$

92,806

 

 

$

95,533

 

 

$

99,361

 

 

$

100,831

 

 

$

189,042

 

 

$

204,220

 

Noninterest income

 

10,578

 

 

 

6,662

 

 

 

(17,792

)

 

 

9,674

 

 

 

13,692

 

 

 

17,240

 

 

 

27,223

 

Plus: Loss on sale of AFS securities, net

 

 

 

 

6,304

 

 

 

 

 

 

 

 

 

 

 

 

6,304

 

 

 

5,321

 

Plus: Equity method investment write-down

 

 

 

 

 

 

 

29,417

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating noninterest income

 

10,578

 

 

 

12,966

 

 

 

11,625

 

 

 

9,674

 

 

 

13,692

 

 

 

23,544

 

 

 

32,544

 

Noninterest expense

 

63,141

 

 

 

62,116

 

 

 

60,238

 

 

 

59,414

 

 

 

57,197

 

 

 

125,257

 

 

 

113,812

 

Less: FDIC special assessment

 

134

 

 

 

 

 

 

768

 

 

 

 

 

 

 

 

 

134

 

 

 

 

Less: Severance payments

 

613

 

 

 

 

 

 

 

 

 

 

 

 

1,194

 

 

 

613

 

 

 

2,029

 

Operating noninterest expense

$

62,394

 

 

$

62,116

 

 

$

59,470

 

 

$

59,414

 

 

$

56,003

 

 

$

124,510

 

 

$

111,783

 

Operating efficiency ratio

 

58.41

%

 

 

58.73

%

 

 

55.50

%

 

 

54.49

%

 

 

48.90

%

 

 

58.57

%

 

 

47.21

%

1 Annualized ratio for quarterly metrics.


Advertisement