Top Stories
Top Stories
Press Releases

Veritex Holdings, Inc. Reports Third Quarter Financial Results

Globe Newswire

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

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

Mr. Holland also said, “The quality of our loan portfolio continues to be strong as evidenced by solid credit metrics. As noted in past quarters, we continue to see pressure on pricing of new loans, however we believe our net interest margin will hold within the range we have seen over the past several quarters.”

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

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

Financial Highlights 

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

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

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

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

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

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

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

Net Interest Income

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

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

Noninterest Income

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

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

Noninterest Expense

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

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

Income Taxes

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

Financial Condition

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

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

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

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

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

Asset Quality

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

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

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

Non-GAAP Financial Measures

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

About Veritex Holdings, Inc.

Headquartered in Dallas, Texas, Veritex Holdings, Inc. is a bank holding company that conducts banking activities through its wholly-owned subsidiary, Veritex Community Bank, with ten locations throughout the Dallas metropolitan area. Veritex Community Bank is a Texas state chartered bank regulated by the Texas Department of Banking and the Board of Governors of the Federal Reserve System.

Acquisition of IBT Bancorp, Inc.

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

For more information, visit www.veritexbank.com

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release may contain certain forward-looking statements within the meaning of the securities laws that are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about the Company and its subsidiaries. Forward-looking statements include information regarding the Company’s future financial performance, business and growth strategy, projected plans and objectives, expectations concerning the costs associated with the acquisition of IBT and related transactions, integration of the acquired business, ability to recognize  anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to whether the Company can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions; continue to sustain internal growth rate; provide competitive products and services that appeal to its customers and target market; continue to have access to debt and equity capital markets; and achieve its performance goals.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); economic conditions, including currency rate fluctuations and interest rate fluctuations; and weather. These and various other factors are discussed in the Company’s Final Prospectus, dated October 10, 2014, filed pursuant to Rule 424(b)(4), the Company’s Annual Report on Form 10-K filed on March 27, 2015, and other reports and statements the Company has filed with the Securities and Exchange Commission. Copies of such filings are available for download free of charge from www.veritexbank.com under the Investor Relations tab.

  
VERITEX HOLDINGS, INC. AND SUBSIDIARY 
Consolidated Financial Highlights (Unaudited) 
  
  At and For the Three Months Ended 
  September 30, June 30, March 31, December 31, September 30, 
  2015 2015 2015 2014 2014 
  (Dollars in thousands, except per share data) 
Selected Financial Data:           
Net income $2,537 $1,856 $1,824 $1,690 $1,359 
Net income available to common stockholders 2,517 1,836 1,804 1,670 1,339 
Total assets 1,009,539 827,140 808,906 802,286 745,344 
Total loans(1) 754,199 644,938 615,495 603,310 581,338 
Allowance for loan losses 6,214 6,193 6,006 5,981 5,880 
Noninterest‑bearing deposits 299,864 240,919 241,732 251,124 242,688 
Total deposits 842,607 673,106 668,255 638,743 644,543 
Total stockholders’ equity 137,508 117,085 115,133 113,312 75,603 
Summary Performance Ratios:           
Return on average assets(2) 1.04%0.93%0.94%0.86%0.74%
Return on average equity(2) 7.38 6.39 6.45 6.21 7.16 
Net interest margin(3) 3.84 3.77 3.82 3.74 3.95 
Efficiency ratio(4) 60.48 61.75 66.67 62.49 65.87 
Noninterest expense to average assets(2) 2.39 2.36 2.61 2.38 2.63 
Summary Credit Quality Data:           
Nonaccrual loans $428 $312 $323 $436 $445 
Accruing loans 90 or more days past due     3 
Other real estate owned 493 548 548 105 1,434 
Nonperforming assets to total assets 0.09%0.10%0.12%0.07%0.25%
Nonperforming loans to total loans 0.06 0.05 0.05 0.07 0.08 
Allowance for loan losses to total loans 0.82 0.96 0.98 0.99 1.01 
Net (recoveries) charge-offs to average loans outstanding (0.00)(0.01)0.01 0.04 0.01 
Capital Ratios:           
Total stockholders’ equity to total assets 13.62%14.16%14.23%14.11%10.14%
Tangible common equity to tangible assets(5) 10.30 11.01 11.01 10.86 6.50 
Tier 1 capital to average assets 12.02 12.82 12.78 12.66 8.28 
Tier 1 capital to risk-weighted assets 14.73 14.87 15.43 15.45 10.04 
Common equity tier 1 to risk-weighted assets 13.29 13.23 13.70 n/a n/a 
Total capital to risk-weighted assets 16.18 16.52 17.16 17.21 11.90 
            

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

(2) We calculate our average assets and average equity for a period by dividing the sum of our total assets or total stockholders’ equity, as the case may be, at the close of business on each day in the relevant period, by the number of days in the period. We have calculated our return on average assets and return on average equity for a period by dividing net income for that period by our average assets and average equity, as the case may be, for that period.

(3) Net interest margin represents net interest income, annualized on a fully tax equivalent basis, divided by average interest-earning assets.

(4) Efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income.

(5) We calculate tangible common equity as total stockholders’ equity less preferred stock, goodwill, core deposit intangibles and other intangible assets, net of accumulated amortization, and we calculate tangible assets as total assets less goodwill and core deposit intangibles and other intangible assets, net of accumulated amortization. Tangible common equity to tangible assets is a non-GAAP financial measure, and, as we calculate tangible common equity to tangible assets, the most directly comparable GAAP financial measure is total stockholders’ equity to total assets. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures in the table captioned “Reconciliation GAAP —NON-GAAP (Unaudited).”

 
VERITEX HOLDINGS, INC. AND SUBSIDIARY
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands)
 
  September 30, June 30, December 31, September 30, 
  2015 2015 2014 2014 
ASSETS         
Cash and due from banks $10,478 $11,699 $9,223 $9,441 
Interest bearing deposits in other banks 113,031 51,570 84,028 58,292 
Total cash and cash equivalents 123,509 63,269 93,251 67,733 
Investment securities 61,023 59,299 45,127 47,497 
Loans held for sale 1,766 2,127 8,858 3,488 
Loans, net 747,930 638,696 597,278 575,398 
Accrued interest receivable 2,088 1,557 1,542 1,351 
Bank‑owned life insurance 19,299 18,115 17,822 10,731 
Bank premises, furniture and equipment, net 17,585 12,107 11,150 11,235 
Non‑marketable equity securities 4,045 3,970 4,139 3,115 
Investment in unconsolidated subsidiary 93 93 93 93 
Other real estate owned 493 548 105 1,434 
Intangible assets 2,458 1,110 1,261 1,337 
Goodwill 26,025 19,148 19,148 19,148 
Other assets 3,225 7,101 2,512 2,784 
Total assets $1,009,539 $827,140 $802,286 $745,344 
LIABILITIES AND STOCKHOLDERS’ EQUITY         
Deposits:         
Noninterest‑bearing $299,864 $240,919 $251,124 $242,688 
Interest‑bearing 542,743 432,187 387,619 401,855 
Total deposits 842,607 673,106 638,743 644,543 
Accounts payable and accrued expenses 1,782 1,202 1,582 1,327 
Accrued interest payable and other liabilities 1,089 672 575 798 
Advances from Federal Home Loan Bank 18,478 27,000 40,000 15,000 
Junior subordinated debentures 3,093 3,093 3,093 8,073 
Subordinated notes 4,982 4,982 4,981  
Total liabilities 872,031 710,055 688,974 669,741 
Commitments and contingencies         
Stockholders’ equity:         
Preferred stock 8,000 8,000 8,000 8,000 
Common stock 107 95 95 64 
Additional paid‑in capital 115,579 97,761 97,469 61,513 
Retained earnings 14,204 11,687 8,047 6,378 
Unallocated Employee Stock Ownership Plan shares (406)(406)(401)119 
Accumulated other comprehensive income 94 18 172 (401)
Treasury stock, 10,000 shares at cost (70)(70)(70)(70)
Total stockholders’ equity 137,508 117,085 113,312 75,603 
Total liabilities and stockholders’ equity $1,009,539 $827,140 $802,286 $745,344 


VERITEX HOLDINGS, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Income (Unaudited)
(In thousands, except share amounts)
 
  Nine Months Ended 
  September 30, September 30, 
  2015 2014 
Interest income:     
Interest and fees on loans $24,032 $19,901 
Interest on investment securities 712 629 
Interest on deposits in other banks 169 120 
Interest on other 1 2 
Total interest income 24,914 20,652 
Interest expense:     
Interest on deposit accounts 2,075 1,770 
Interest on borrowings 392 374 
Total interest expense 2,467 2,144 
Net interest income 22,447 18,508 
Provision for loan losses 258 1,097 
Net interest income after provision for loan losses 22,189 17,411 
Noninterest income:     
Service charges and fees on deposit accounts 907 807 
Gain on sales of investment securities 7 34 
Gain on sales of loans 824 486 
Gain on sales of other assets owned 19 4 
Bank‑owned life insurance 552 317 
Other 188 193 
Total noninterest income 2,497 1,841 
Noninterest expense:     
Salaries and employee benefits 8,247 7,593 
Occupancy and equipment 2,560 2,460 
Professional fees 1,536 943 
Data processing and software expense 903 760 
FDIC assessment fees 317 315 
Marketing 595 432 
Other assets owned expenses and writedowns 29 187 
Amortization of intangibles 243 221 
Telephone and communications 182 168 
Other 1,043 744 
Total noninterest expense 15,655 13,823 
Net income from operations 9,031 5,429 
Income tax expense 2,814 1,913 
Net income $6,217 $3,516 
Preferred stock dividends $60 $60 
Net income available to common stockholders $6,157 $3,456 
Basic earnings per share $0.62 $0.55 
Diluted earnings per share $0.61 $0.54 
Weighted average basic shares outstanding 9,853,785 6,261,653 
Weighted average diluted shares outstanding 10,121,184 6,394,791 


VERITEX HOLDINGS, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Income (Unaudited)
(In thousands, except share amounts)
 
  Three Months Ended 
  September 30, June 30, March 31, December 31, September 30, 
  2015 2015 2015 2014 2014 
Interest income:           
Interest and fees on loans $9,230 $7,454 $7,348 $7,335 $7,183 
Interest on investment securities 247 252 212 209 207 
Interest on deposits in other banks 60 55 54 63 43 
Interest on other 1    1 
Total interest income 9,538 7,761 7,614 7,607 7,434 
Interest expense:           
Interest on deposit accounts 778 666 631 652 609 
Interest on borrowings 143 123 126 123 123 
Total interest expense 921 789 757 775 732 
Net interest income 8,617 6,972 6,857 6,832 6,702 
Provision for loan losses  148 110 326 420 
Net interest income after provision for loan losses 8,617 6,824 6,747 6,506 6,282 
Noninterest income:           
Service charges and fees on deposit accounts 380 282 245 292 282 
Gain on sales of investment securities   7   
Gain on sales of loans 392 129 302 155 241 
Gain (loss) on sales of other assets owned 21  (2)6 (33)
Bank‑owned life insurance 194 179 178 111 105 
Other 56 98 36 92 35 
Total noninterest income 1,043 688 766 656 630 
Noninterest expense:           
Salaries and employee benefits 3,001 2,588 2,657 2,444 2,755 
Occupancy and equipment 894 808 857 786 844 
Professional fees 632 365 540 439 296 
Data processing and software expense 368 272 263 281 254 
FDIC assessment fees 121 96 100 105 99 
Marketing 227 162 205 156 142 
Other assets owned expenses and write-downs (5)22 13 24 53 
Amortization of intangibles 96 74 74 74 74 
Telephone and communications 68 57 57 58 54 
Other 440 286 316 312 259 
Total noninterest expense 5,842 4,730 5,082 4,679 4,830 
Net income from operations 3,818 2,782 2,431 2,483 2,082 
Income tax expense 1,281 926 607 793 723 
Net income $2,537 $1,856 $1,824 $1,690 $1,359 
Preferred stock dividends $20 $20 $20 $20 $20 
Net income available to common stockholders $2,517 $1,836 $1,804 $1,670 $1,339 
Basic earnings per share $0.24 $0.19 $0.19 $0.18 $0.21 
Diluted earnings per share $0.23 $0.19 $0.19 $0.18 $0.21 
Weighted average basic shares outstanding 10,652,602 9,447,807 9,447,706 9,157,582 6,321,897 
Weighted average diluted shares outstanding 10,940,427 9,708,673 9,743,576 9,405,168 6,462,897 


VERITEX HOLDINGS, INC. AND SUBSIDIARY
Reconciliation GAAP — NON GAAP (Unaudited)
(In thousands)
 
The following table reconciles, at the dates set forth below, total stockholders’ equity to tangible common equity and total assets to tangible assets:
            
  September 30, June 30, March 31, December 31, September 30, 
  2015 2015 2015 2014 2014 
Tangible Common Equity           
Total stockholders’ equity $137,508 $117,085 $115,133 $113,312 $75,603 
Adjustments:           
Preferred stock (8,000)(8,000)(8,000)(8,000)(8,000)
Goodwill (26,025)(19,148)(19,148)(19,148)(19,148)
Intangible assets (2,458)(1,110)(1,186)(1,261)(1,337)
Total tangible common equity $101,025 $88,827 $86,799 $84,903 $47,118 
Tangible Assets           
Total assets $1,009,539 $827,140 $808,906 $802,286 $745,344 
Adjustments:           
Goodwill (26,025)(19,148)(19,148)(19,148)(19,148)
Intangible assets (2,458)(1,110)(1,186)(1,261)(1,337)
Total tangible assets $981,056 $806,882 $788,572 $781,877 $724,859 
Tangible Common Equity to Tangible Assets 10.30%11.01%11.01%10.86%6.50%
Common shares outstanding 10,700 9,494 9,485 9,471 6,359 
            
Book value per common share(1) $12.10 $11.49 $11.29 $11.12 $10.63 
Tangible book value per common share(2) $9.44 $9.36 $9.15 $8.96 $7.41 
                 

(1) We calculate book value per common share as stockholders’ equity less preferred stock at the end of the relevant period divided by the outstanding number of shares of our common stock at the end of the relevant period.

(2) We calculate tangible book value per common share as total stockholders’ equity less preferred stock, goodwill, and intangible assets, net of accumulated amortization at the end of the relevant period, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is total stockholders’ equity per common share. 

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

 
VERITEX HOLDINGS, INC. AND SUBSIDIARY
Net Interest Margin (Unaudited)
(In thousands)
 
  For the Three Months Ended 
  September 30, 2015 June 30, 2015 September 30, 2014 
    Interest     Interest     Interest   
  Average Earned/ Average Average Earned/ Average Average Earned/ Average 
  Outstanding Interest Yield/ Outstanding Interest Yield/ Outstanding Interest Yield/ 
  Balance Paid Rate Balance Paid Rate Balance Paid Rate 
Assets                   
Interest‑earning assets:                   
Total loans(1) $756,542 $9,230 4.84%$624,971 $7,454 4.78%$565,465 $7,183 5.04%
Securities available for sale 63,204 248 1.56 56,603 252 1.79 49,148 207 1.67 
Investment in subsidiary 93   93   93 1 4.27 
Interest‑earning deposits in financial institutions 70,363 60 0.34 60,630 55 0.36 58,027 43 0.29 
Total interest‑earning assets 890,202 9,538 4.25 742,297 7,761 4.19 672,733 7,434 4.38 
Allowance for loan losses (7,146)    (6,069)    (5,665)    
Noninterest‑earning assets 88,023     68,046     60,668     
Total assets $971,079     $804,274     $727,736     
Liabilities and Stockholders’ Equity                   
Interest‑bearing liabilities:                   
Interest‑bearing deposits $520,806 $778 0.59%$428,146 $666 0.62%$384,671 $609 0.63%
Advances from FHLB 19,404 56 1.14 15,132 30 0.80 15,000 30 0.79 
Other borrowings 9,077 86 3.76 8,077 93 4.62 8,073 93 4.57 
Total interest‑bearing liabilities 549,287 920 0.66 451,355 789 0.70 407,744 732 0.71 
Noninterest‑bearing liabilities:                   
Noninterest‑bearing deposits 282,934     234,510     242,728     
Other liabilities 2,403     1,974     1,965     
Total noninterest‑bearing liabilities 285,337     236,484     244,693     
Stockholders’ equity 136,455     116,435     75,299     
Total liabilities and stockholders’ equity $971,079     $804,274     $727,736     
Net interest rate spread(2)     3.59%    3.49%    3.67%
Net interest income   $8,617     $6,972     $6,702   
Net interest margin(3)     3.84%    3.77%    3.95%
                    

(1) Includes average outstanding balances of loans held for sale of $4,215, $1,429 and $3,367 for the three months ended September 30, 2015, June 30, 2015, and September 30, 2014, respectively.
(2) Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
(3) Net interest margin is equal to net interest income divided by average interest-earning assets.

Media Contact:LaVonda Renfro972-349-6200lrenfro@veritexbank.comInvestor Relations:972-349-6200scaudle@veritexbank.com

Source:Veritex Holdings, Inc.