Veritex Holdings, Inc. Reports Fourth Quarter and Year-End 2020 Operating Results

In this article:

DALLAS, Jan. 26, 2021 (GLOBE NEWSWIRE) -- Veritex Holdings, Inc. (“Veritex” or the “Company”) (Nasdaq: VBTX), the holding company for Veritex Community Bank, today announced the results for the fourth quarter and full year of 2020. Net income for the quarter ended December 31, 2020 totaled $22.8 million, or $0.46 diluted earnings per share ("EPS"), compared to $22.9 million, or $0.46 diluted EPS, for the quarter ended September 30, 2020 and $29.1 million, or $0.56 diluted EPS, for the quarter ended December 31, 2019. Operating earnings for the quarter ended December 31, 2020 totaled $29.7 million, or $0.60 diluted operating EPS1, compared to $22.9 million, or $0.46 diluted operating EPS1, for the quarter ended September 30, 2020 and $30.3 million, or $0.58 diluted operating EPS1, for the quarter ended December 31, 2019.

“2020 certainly proved to be a very challenging year given the economic disruption from the pandemic. Yet through it all, the team executed well and delivered strong results,” said C Malcolm Holland, III, the Company’s Chairman and Chief Executive Officer. The 4th quarter reflects continued loan growth, strong deposit results, higher capital levels and continued strong pre-tax, pre-provision operating earnings. Our business momentum and loan pipelines are the strongest we have seen since 2019. This momentum is supported by the recovering economy, the strength of the Texas economy and our significant investment during 2020 in new team members to support our continued success.”

Fourth Quarter and 2020 Highlights:

  • Net income of $22.8 million, or $0.46 diluted EPS, compared to $22.9 million, or $0.46 diluted EPS, for the quarter ended September 30, 2020 and $29.1 million, or $0.56 diluted EPS, for the quarter ended December 31, 2019. Net income of $73.9 million, or $1.48 diluted EPS, for the year ended December 31, 2020 compared to $90.7 million, or $1.68 diluted EPS, for the year ended December 31, 2019;

  • Pre-tax, pre-provision operating earnings1 totaled $38.4 million, compared to $39.3 million for the quarter ended September 30, 2020 and $42.1 million for the quarter ended December 31, 2019;

  • Total loans held for investment, excluding Paycheck Protection Program ("PPP") loans, grew $91.3 million, from the third quarter of 2020, or 5.8% annualized. Total loans held for investment, excluding PPP loans, grew $504.3 million, or 8.5%, year over year;

  • Total deposits grew $290.3 million for the fourth quarter of 2020, or 18.7% annualized, with the average cost of total deposits decreasing to 0.38% for the three months ended December 31, 2020 from 0.46% for the three months ended September 30, 2020. Total deposits grew $618.5 million, or 10.5%, year over year;

  • Return on average tangible common equity1 of 12.84% and operating return on average tangible common equity1 of 16.44% for the three months ended December 31, 2020;

  • Repurchased 347,428 shares of outstanding common stock under the stock buyback program during the three months ended December 31, 2020 at an average price of $22.90. Since inception, the Company has repurchased 11.1% of issued common stock under the stock buyback program;

  • Declared quarterly cash dividend of $0.17 payable on February 18, 2021.

Financial Highlights

QTD

YTD

Q4 2020

Q3 2020

Q4 2020

Q4 2019

(Dollars in thousands)
(unaudited)

GAAP

Net income

$

22,801

$

22,920

$

73,883

$

90,739

Diluted EPS

0.46

0.46

1.48

1.68

Book value per common share

24.39

23.87

24.39

23.32

Return on average assets2

1.04

%

1.06

%

0.87

%

1.14

%

Efficiency ratio

62.52

48.12

50.90

56.41

Return on average tangible common equity

12.84

13.27

12.84

13.27

Non-GAAP1

Operating earnings

$

29,730

$

22,928

$

77,980

$

123,836

Diluted operating EPS

0.60

0.46

1.56

2.29

Tangible book value per common share

15.70

15.19

15.70

14.73

Pre-tax, pre-provision operating earnings

38,407

39,265

162,447

178,186

Pre-tax, pre-provision operating return on average assets2

1.75

%

1.82

%

1.91

%

2.24

%

Operating return on average assets2

1.35

1.06

0.91

1.56

Operating efficiency ratio

49.49

48.11

47.69

43.80

Operating return on average tangible common equity

16.44

13.27

11.72

17.39

1 Refer to the section titled "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures.
2 Annualized ratio.

Result of Operations for the Three Months Ended December 31, 2020

Net Interest Income

For the three months ended December 31, 2020, net interest income before provision for loan losses was $66.8 million and net interest margin was 3.29% compared to $65.9 million and 3.32%, respectively, for the three months ended September 30, 2020. The $896 thousand increase in net interest income was primarily due to a $951 thousand increase in interest income on loans driven by an increase in average balances. Net interest margin decreased 3 basis points from the three months ended September 30, 2020, primarily due to a 1 basis point decrease in yields earned on loan balances. As a result, the average cost of interest-bearing deposits decreased to 0.55% for the three months ended December 31, 2020 from 0.67% for the three months ended September 30, 2020.

Net interest income before provision for loan losses decreased by $3.1 million from $69.9 million to $66.8 million and net interest margin decreased 52 basis points from 3.81% to 3.29% for the three months ended December 31, 2020 as compared to the same period in 2019. The decrease in net interest income before provision for loan losses was primarily due to a $15.5 million decrease in interest income on loans, excluding MW and PPP, partially offset by a $6.1 million and $5.5 million decrease in interest expenses on transaction and savings deposits and certificates and other time deposits, respectively, during the three months ended December 31, 2020 compared to the three months ended December 31, 2019. Net interest margin decreased 52 basis points compared to the three months ended December 31, 2019 primarily due to a decrease in yields earned on loan balances, partially offset by decreases in the average rate paid on interest-bearing demand and savings deposits and certificates and other time deposits for the three months ended December 31, 2020. As a result, the average cost of interest-bearing deposits decreased to 0.55% for the three months ended December 31, 2020 from 1.59% for the three months ended December 31, 2019.

Noninterest Income

Noninterest income for the three months ended December 31, 2020 was $9.0 million, a decrease of $783 thousand, or 8.0% compared to the three months ended September 30, 2020. The decrease in noninterest income is primarily due to a $1.8 million decrease in government guaranteed loan income, net, and a $1.1 million decrease in loan fees. This is partially offset by a $841 thousand increase in service fees and a $830 thousand net increase in derivative income.

Compared to the three months ended December 31, 2019, noninterest income for the three months ended December 31, 2020 grew $1.9 million or 26.4%. The increase was primarily due to a $1.1 million increase in derivative income and a $771 thousand increase in gain on sale of other real estate owned.

Noninterest Expense

Noninterest expense was $47.4 million for the three months ended December 31, 2020, compared to $36.4 million and $36.3 million for the three months ended September 30, 2020 and December 31, 2019, respectively. The increase was primarily driven by a $9.7 million increase in debt extinguishment costs on Federal Home Loan Bank ("FHLB") advances that were pre-paid in the fourth quarter of 2020 with no corresponding FHLB advance prepayments during the three months ended September 30, 2020 or December 31, 2019.

Financial Condition

Total loans were $6.8 billion at December 31, 2020, an increase of $51.4 million, or 3.04% annualized, compared to September 30, 2020 and an increase of $869.6 million, or 14.65%, compared to December 31, 2019. These increases were the result of the continued execution and success of our loan growth strategy.

Total deposits were $6.5 billion at December 31, 2020, an increase of $290.3 million, or 18.7% annualized, compared to September 30, 2020 and an increase of $618.5 million, or 10.49%, compared to December 31, 2019. The increase from September 30, 2020 was primarily the result of an increase of $176.4 million in non-interest bearing demand deposits and an increase of $136.5 million in interest-bearing transaction and savings deposits accounts. The increase from December 31, 2019 was primarily the result of an increase of $540.6 million in non-interest bearing demand deposits and an increase of $303.5 million in interest-bearing transaction and savings deposits accounts, partially offset by a decrease of $225.6 million in certificates and other time deposits.

Asset Quality

Nonperforming assets totaled $87.6 million, or 0.99% of total assets, at December 31, 2020, compared to $96.4 million, or 1.11% of total assets, at September 30, 2020. The Company had net charge-offs of $16.5 million for the quarter, which is primarily the result of one lending relationship.

The Company recorded no provision for credit losses for the three months ended December 31, 2020, compared to $8.7 million and $3.5 million for the three months ended September 30, 2020 and December 31, 2019, respectively. The decrease in the recorded provision for credit losses for the three months ended December 31, 2020, compared to the three months ended September 30, 2020, was primarily attributable to improvement in the Texas economic forecasts used in the Current Expected Credit Losses (“CECL”) model in the fourth quarter of 2020 to reflect the expected impact of the COVID-19 pandemic as of December 31, 2020, as compared to our Texas economic forecasts and expected impact of the COVID-19 pandemic as of September 30, 2020. In the fourth quarter of 2020, we recorded a $902 thousand provision for unfunded commitments which was attributable to higher unfunded balances compared to a $1.4 million provision for unfunded commitments recorded for the three months ended September 30, 2020. Allowance for credit losses ("ACL") as a percentage of loans held for investment ("LHI"), excluding mortgage warehouse and PPP loans, was 1.80%, 2.10% and 0.50% at December 31, 2020, September 30, 2020 and December 31, 2019, respectively.

Income Tax

Income tax expense for the three months ended December 31, 2020 totaled $4.7 million, a decrease of $1.5 million, or 24.1%, compared to the three months ended September 30, 2020. The Company’s effective tax rate was approximately 17.1% and 21.3% for the three months ended December 31, 2020 and the three months ended September 30, 2020, respectively. The change in the effective tax rate from the three months ended September 30, 2020 was primarily due to the reversal of acquired deferred tax liabilities resulting in a tax benefit of $1.2 million offset by tax expense of $550 thousand for setting up an uncertain tax position liability for state nexus tax exposure for the three months ended December 31, 2020.

Dividend Information

On January 26, 2021, Veritex's Board of Directors declared a quarterly cash dividend of $0.17 per share on its outstanding shares of common stock. The dividend will be paid on or after February 18, 2021 to stockholders of record as of the close of business on February 4, 2021.

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, 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, 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 to review the results on Wednesday, January 27, 2021 at 8:30 a.m. Central Time. Participants may pre-register for the call by visiting https://edge.media-server.com/mmc/p/pkxdjtjuzz and will receive a unique PIN number, which can be used when dialing in for the call. This will allow attendees to enter the call immediately. Alternatively, participants may call toll-free at (877) 703-9880.

The call and corresponding presentation slides will be webcast live on the home page of the Company's website, www.veritexbank.com. An audio replay will be available one hour after the conclusion of the call at (855) 859-2056, Conference #4893521. This replay, as well as the webcast, will be available until February 3, 2021.

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.

Forward-Looking Statements

This earnings release contains certain “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 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 date of Veritex’s quarterly cash dividend, the impact of certain changes in Veritex’s accounting policies, standards and interpretations, the effects of the COVID-19 pandemic and actions taken in response thereto, 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,” “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, 2019 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 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 SUBSIDIARY
Financial Highlights
(Unaudited)

For the Quarter Ended

For the Year Ended

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Dec 31, 2020

Dec 31, 2019

(Dollars and shares in thousands)

Per Share Data (Common Stock):

Basic EPS

$

0.46

$

0.46

$

0.48

$

0.08

$

0.56

$

1.48

$

1.71

Diluted EPS

0.46

0.46

0.48

0.08

0.56

1.48

1.68

Book value per common share

24.39

23.87

23.45

23.19

23.32

24.39

23.32

Tangible book value per common share1

15.70

15.19

14.71

14.39

14.73

15.70

14.73

Common Stock Data:

Shares outstanding at period end

49,340

49,650

49,633

49,557

51,064

49,340

51,064

Weighted average basic shares outstanding for the period

49,571

49.647

49.597

50.725

51,472

49,884

53,154

Weighted average diluted shares outstanding for the period

49,837

49,775

49,727

51,056

52,263

50,036

53,978

Summary of Credit Ratios:

ACL to total LHI, excluding mortgage warehouse and PPP loans

1.80

%

2.10

%

2.01

%

1.73

%

0.50

%

1.80

%

0.50

%

Nonperforming assets to total assets

0.99

1.11

0.62

0.60

0.50

0.99

0.50

Net charge-offs to average loans outstanding

0.28

0.04

0.03

0.36

0.19

Summary Performance Ratios:

Return on average assets2

1.04

%

1.06

%

1.11

%

0.20

%

1.43

%

0.87

%

1.14

%

Return on average equity2

7.58

7.74

8.36

1.41

9.63

6.34

7.57

Return on average tangible common equity1, 2

12.84

13.27

14.49

3.27

16.22

11.16

13.02

Efficiency ratio

62.52

48.12

46.02

47.61

47.12

50.90

56.41

Selected Performance Metrics - Operating:

Diluted operating EPS1

$

0.60

$

0.46

$

0.43

$

0.08

$

0.58

$

1.56

$

2.29

Pre-tax, pre-provision operating return on average assets1, 2

1.75

%

1.82

%

2.11

%

1.94

%

2.07

%

1.91

%

2.24

%

Operating return on average assets1, 2

1.35

1.06

0.98

0.20

1.49

0.91

1.56

Operating return on average tangible common equity1, 2

16.44

13.27

12.90

3.27

16.87

11.72

17.39

Operating efficiency ratio1

49.49

48.11

45.74

47.61

45.67

47.69

43.80

Veritex Holdings, Inc. Capital Ratios:

Tier 1 capital to average assets (leverage)

9.43

9.54

9.16

9.49

10.17

9.43

10.17

Common equity tier 1 capital

9.30

9.67

9.66

9.53

10.60

9.30

10.60

Tier 1 capital to risk-weighted assets

9.66

10.05

10.05

9.92

11.02

9.66

11.02

Total capital to risk-weighted assets

13.56

12.70

12.71

12.48

13.10

13.56

13.10

Tangible common equity to tangible assets1

9.23

9.12

8.96

8.81

10.01

9.23

10.01

1Refer to "Reconciliation of Non-GAAP Financial Measures" after the financial highlights for a reconciliation of this non-GAAP financial measure to its most directly comparable GAAP measure.
2Annualized ratio for quarterly metrics.

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(in thousands)

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(unaudited)

(unaudited)

(unaudited)

(unaudited)

ASSETS

Cash and cash equivalents

$

230,825

$

128,767

$

160,306

$

430,842

$

251,550

Debt securities

1,055,201

1,091,440

1,112,061

1,117,804

997,330

Other investments

87,192

98,023

104,213

112,775

84,063

Loans held for sale

21,414

13,928

28,041

15,048

14,080

PPP loans, at fair value

358,042

405,465

398,949

Loans held for investment, mortgage warehouse ("MW")

577,594

544,845

441,992

371,161

183,628

Loans held for investment, excluding MW and PPP

5,847,862

5,789,293

5,726,873

5,853,735

5,737,577

Total loans

6,804,912

6,753,531

6,595,855

6,239,944

5,935,285

Allowance for credit losses

(105,084

)

(121,591

)

(115,365

)

(100,983

)

(29,834

)

Bank-owned life insurance

82,855

82,366

81,876

81,395

80,915

Bank premises, furniture and equipment, net

115,063

115,794

115,560

116,056

118,536

Other real estate owned

2,337

5,796

7,716

7,720

5,995

Intangible assets, net

61,733

64,716

66,705

69,444

72,263

Goodwill

370,840

370,840

370,840

370,840

370,840

Other assets

114,997

112,693

88,091

85,787

67,994

Total assets

$

8,820,871

$

8,702,375

$

8,587,858

$

8,531,624

$

7,954,937

LIABILITIES AND STOCKHOLDERS’ EQUITY

Deposits:

Noninterest-bearing deposits

$

2,097,099

$

1,920,715

$

1,907,697

$

1,549,260

$

1,556,500

Interest-bearing transaction and savings deposits

2,958,456

2,821,945

2,714,149

2,536,865

2,654,972

Certificates and other time deposits

1,457,291

1,479,896

1,503,701

1,713,820

1,682,878

Total deposits

6,512,846

6,222,556

6,125,547

5,799,945

5,894,350

Accounts payable and other liabilities

59,263

66,096

64,625

56,339

37,427

Accrued interest payable

2,665

3,444

4,088

5,407

6,569

Advances from Federal Home Loan Bank

777,718

1,082,756

1,087,794

1,377,832

677,870

Subordinated debentures and subordinated notes

262,778

140,158

140,283

140,406

145,571

Securities sold under agreements to repurchase

2,225

2,028

1,772

2,426

2,353

Total liabilities

7,617,495

7,517,038

7,424,109

7,382,355

6,764,140

Commitments and contingencies

Stockholders’ equity:

Common stock

555

555

555

554

549

Additional paid-in capital

1,126,437

1,124,148

1,122,063

1,119,757

1,117,879

Retained earnings

172,232

157,639

143,277

127,812

147,911

Accumulated other comprehensive income

56,225

47,155

42,014

45,306

19,061

Treasury stock

(152,073

)

(144,160

)

(144,160

)

(144,160

)

(94,603

)

Total stockholders’ equity

1,203,376

1,185,337

1,163,749

1,149,269

1,190,797

Total liabilities and stockholders’ equity

$

8,820,871

$

8,702,375

$

8,587,858

$

8,531,624

$

7,954,937

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(in thousands, except per share data)

For the Quarter Ended

For the Year Ended

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Dec 31, 2020

Dec 31, 2019

Interest income:

Loans, including fees

$

69,597

$

68,685

$

70,440

$

77,861

$

82,469

$

286,583

$

340,813

Investment securities

7,652

7,852

7,825

7,397

7,168

30,726

29,484

Deposits in financial institutions and Fed Funds sold

99

65

186

871

1,285

1,221

5,540

Other investments

752

827

891

850

820

3,320

2,949

Total interest income

78,100

77,429

79,342

86,979

91,742

321,850

378,786

Interest expense:

Transaction and savings deposits

2,105

2,105

2,471

6,552

8,203

13,233

40,355

Certificates and other time deposits

3,919

5,004

6,515

8,240

9,455

23,678

38,675

Advances from FHLB

2,222

2,707

2,801

2,879

2,661

10,609

9,984

Subordinated debentures and subordinated notes

3,088

1,743

1,798

1,903

1,559

8,532

4,675

Total interest expense

11,334

11,559

13,585

19,574

21,878

56,052

93,689

Net interest income

66,766

65,870

65,757

67,405

69,864

265,798

285,097

Provision for credit losses

8,692

16,172

31,776

3,493

56,640

21,514

Provision for unfunded commitments

902

1,447

2,799

3,881

9,029

Net interest income after provisions

65,864

55,731

46,786

31,748

66,371

200,129

263,583

Noninterest income:

Service charges and fees on deposit accounts

3,971

3,130

2,960

3,642

3,728

13,703

14,334

Loan fees

684

1,787

1,240

845

1,921

4,556

7,782

(Loss) gain on sales of investment securities

(256

)

(8

)

2,879

(438

)

2,615

(1,852

)

Gain on sales of mortgage loans held for sale

317

472

308

142

81

1,239

475

Government guaranteed loan income, net

448

2,257

11,006

439

560

14,150

4,709

Rental income

579

502

547

551

371

2,179

2,172

Other

3,269

1,655

2,350

1,628

909

8,902

2,460

Total noninterest income

9,012

9,795

21,290

7,247

7,132

47,344

30,080

Noninterest expense:

Salaries and employee benefits

20,011

20,553

20,019

18,870

18,917

79,453

72,791

Occupancy and equipment

4,116

3,980

3,994

4,273

4,198

16,363

16,385

Professional and regulatory fees

3,578

3,159

2,796

2,196

2,615

11,729

10,201

Data processing and software expense

2,238

2,452

2,434

2,089

1,880

9,213

8,365

Marketing

945

1,062

561

1,083

971

3,651

3,259

Amortization of intangibles

2,558

2,840

2,696

2,696

2,696

10,790

10,887

Telephone and communications

340

345

308

319

466

1,312

1,847

Merger and acquisition expense

918

38,960

COVID expenses

132

1,245

1,377

Debt extinguishment costs

9,746

1,561

11,307

Other

3,841

1,885

4,447

4,019

3,623

14,192

13,712

Total noninterest expense

47,373

36,408

40,061

35,545

36,284

159,387

177,803

Income before income tax expense

27,503

29,118

28,015

3,450

37,219

88,086

115,860

Income tax (benefit) expense

4,702

6,198

3,987

(684

)

8,168

14,203

25,121

Net income

$

22,801

$

22,920

$

24,028

$

4,134

$

29,051

$

73,883

$

90,739

Basic EPS

$

0.46

$

0.46

$

0.48

$

0.08

$

0.56

$

1.48

$

1.71

Diluted EPS

$

0.46

$

0.46

$

0.48

$

0.08

$

0.56

$

1.48

$

1.68

Weighted average basic shares outstanding

49,571

49,647

49,597

50,725

51,472

49,884

53,154

Weighted average diluted shares outstanding

49,837

49,775

49,727

51,056

52,263

50,036

53,978

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(Unaudited)

For the Quarter Ended

December 31, 2020

September 30, 2020

December 31, 2019

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

$

5,798,692

$

65,259

4.48

%

$

5,753,859

$

64,958

4.49

%

$

5,692,773

$

80,779

5.63

%

Loans held for investment, mortgage warehouse

446,027

3,355

2.99

358,248

2,705

3.00

191,132

1,690

3.51

PPP loans

390,509

983

1.00

407,112

1,022

1.00

Debt securities

1,076,031

7,652

2.83

1,101,469

7,852

2.84

1,004,342

7,168

2.83

Interest-earning deposits in other banks

258,687

99

0.15

175,201

65

0.15

312,530

1,285

1.63

Equity securities and other investments

95,706

752

3.13

103,948

827

3.17

71,791

820

4.53

Total interest-earning assets

8,065,652

78,100

3.85

7,899,837

77,429

3.90

7,272,568

91,742

5.00

Allowance for loan losses

(121,162

)

(116,859

)

(27,564

)

Noninterest-earning assets

805,651

802,948

798,501

Total assets

$

8,750,141

$

8,585,926

$

8,043,505

Liabilities and Stockholders’ Equity

Interest-bearing liabilities:

Interest-bearing demand and savings deposits

$

2,862,084

2,105

0.29

%

$

2,735,170

$

2,105

0.31

%

$

2,621,163

8,203

1.24

%

Certificates and other time deposits

1,467,250

3,919

1.06

1,459,046

5,004

1.36

1,789,544

9,455

2.10

Advances from FHLB

885,014

2,222

1.00

1,067,771

2,707

1.01

726,352

2,661

1.45

Subordinated debentures and subordinated notes

259,581

3,088

4.73

142,432

1,743

4.87

118,193

1,559

5.23

Total interest-bearing liabilities

5,473,929

11,334

0.82

5,404,419

11,559

0.85

5,255,252

21,878

1.65

Noninterest-bearing liabilities:

Noninterest-bearing deposits

2,011,995

1,937,921

1,540,406

Other liabilities

67,943

65,704

50,656

Total liabilities

7,553,867

7,408,044

6,846,314

Stockholders’ equity

1,196,274

1,177,882

1,197,191

Total liabilities and stockholders’ equity

$

8,750,141

$

8,585,926

$

8,043,505

Net interest rate spread2

3.03

%

3.05

%

3.35

%

Net interest income and margin3

$

66,766

3.29

%

$

65,870

3.32

%

$

69,864

3.81

%

1 Includes average outstanding balances of loans held for sale of $11,938, $15,404 and $8,525 for the three months ended December 31, 2020, September 30, 2020 and December 31, 2019, respectively, and average balances of loans held for investment, excluding mortgage warehouse and PPP loans.
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 SUBSIDIARY
Financial Highlights
(Unaudited)

For the Year Ended December 31,

2020

2019

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

$

5,770,228

$

273,999

4.97

%

$

5,722,039

$

334,025

5.93

%

Loans held for investment, mortgage warehouse

318,657

9,672

3.04

162,325

6,788

4.28

PPP loans

290,851

2,912

1.00

Debt securities

1,083,633

30,726

2.84

977,621

29,484

3.02

Interest-earning deposits in other banks

276,970

1,221

0.44

259,866

5,540

2.13

Equity securities and other investments

100,556

3,320

3.30

60,308

2,949

4.89

Total interest-earning assets

7,840,895

321,850

4.10

7,182,159

378,786

5.27

Allowance for loan losses

(98,527

)

(23,533

)

Noninterest-earning assets

782,907

799,257

Total assets

$

8,525,275

$

7,957,883

Liabilities and Stockholders’ Equity

Interest-bearing liabilities:

Interest-bearing demand and savings deposits

$

2,726,462

13,233

0.49

$

2,648,113

40,355

1.52

Certificates and other time deposits

1,550,995

23,678

1.53

1,997,090

38,675

1.94

Advances from FHLB

1,024,142

10,609

1.04

502,681

9,984

1.99

Subordinated debentures and subordinated notes

172,594

8,532

4.94

86,110

4,675

5.43

Total interest-bearing liabilities

5,474,193

56,052

1.02

5,233,994

93,689

1.79

Noninterest-bearing liabilities:

Noninterest-bearing deposits

1,825,806

1,480,207

Other liabilities

60,303

44,809

Total liabilities

7,360,302

6,759,010

Stockholders’ equity

1,164,973

1,198,873

Total liabilities and stockholders’ equity

$

8,525,275

$

7,957,883

Net interest rate spread2

3.08

%

3.48

%

Net interest income and margin3

$

265,798

3.39

%

$

285,097

3.97

%

1Includes average outstanding balances of loans held for sale of $15,315 and $8,762 for the twelve months ended December 31, 2020 and 2019, respectively, and average balances of loans held for investment, excluding mortgage warehouse and PPP loans.
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 SUBSIDIARY
Financial Highlights
(Unaudited)

Yield Trend

For the Quarter Ended

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Average yield on interest-earning assets:

Total loans1

4.48

%

4.49

%

4.68

%

5.32

%

5.63

%

Loans held for investment, mortgage warehouse

2.99

3.00

3.01

3.28

3.51

PPP loans

1.00

1.00

1.00

Debt securities

2.83

2.84

2.82

2.86

2.83

Interest-bearing deposits in other banks

0.15

0.15

0.20

1.14

1.63

Equity securities and other investments

3.13

3.17

3.24

3.72

4.53

Total interest-earning assets

3.85

%

3.90

%

3.99

%

4.74

%

5.00

%

Average rate on interest-bearing liabilities:

Interest-bearing demand and savings deposits

0.29

%

0.31

%

0.37

%

1.00

%

1.24

%

Certificates and other time deposits

1.06

1.36

1.61

2.01

2.10

Advances from FHLB

1.00

1.01

0.93

1.23

1.45

Subordinated debentures and subordinated notes

4.73

4.87

5.07

5.27

5.23

Total interest-bearing liabilities

0.82

%

0.85

%

0.97

%

1.47

%

1.65

%

Net interest rate spread2

3.03

%

3.05

%

3.02

%

3.27

%

3.35

%

Net interest margin3

3.29

%

3.32

%

3.31

%

3.67

%

3.81

%

1 Includes average outstanding balances of loans held for sale of $11,938, $15,404, $22,958, $10,995 and $8,525 for the three months ended December 31, 2020, September 30, 2020, June 30, 2020, March 31, 2020 and December 31, 2019, respectively, and average balances of loans held for investment, excluding mortgage warehouse and PPP loans.
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

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Average cost of interest-bearing deposits

0.55

%

0.67

%

0.84

%

1.39

%

1.59

%

Average costs of total deposits, including noninterest-bearing

0.38

0.46

0.59

1.02

1.18

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(Unaudited)

LHI and Deposit Portfolio Composition

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Dollars in thousands)

LHI1

Commercial

$

1,559,546

26.7

%

$

1,623,249

28.0

%

$

1,555,300

27.2

%

$

1,777,603

30.4

%

$

1,712,838

29.9

%

Real Estate:

Owner occupied commercial

717,472

12.3

734,939

12.7

769,952

13.4

723,839

12.4

706,782

12.3

Non-owner occupied commercial

1,904,132

32.5

1,817,013

31.4

1,847,480

32.3

1,828,386

31.2

1,784,201

31.1

Construction and land

693,030

11.8

623,496

10.8

599,510

10.5

566,470

9.7

629,374

11.0

Farmland

13,844

0.2

14,413

0.2

14,723

0.3

14,930

0.3

16,939

0.3

1-4 family residential

524,344

9.0

548,953

9.5

528,688

9.2

536,892

9.2

549,811

9.6

Multi-family residential

424,962

7.3

412,412

7.1

394,829

6.8

388,374

6.7

320,041

5.6

Consumer

13,000

0.2

14,127

0.2

14,932

0.3

15,771

0.3

17,457

0.3

Total LHI

$

5,850,330

100

%

$

5,788,602

100

%

$

5,725,414

100

%

$

5,852,265

100

%

$

5,737,443

100

%

Mortgage warehouse

577,594

544,845

441,992

371,161

183,628

PPP loans

358,042

405,465

398,949

Total LHI1

$

6,785,966

$

6,738,912

$

6,566,355

$

6,223,426

$

5,921,071

Deposits

Noninterest-bearing

$

2,097,099

32.2

%

$

1,920,715

30.9

%

$

1,907,697

31.1

%

$

1,549,260

26.7

%

$

1,556,500

26.4

%

Interest-bearing transaction

453,110

7.0

450,739

7.2

343,640

5.6

306,641

5.3

388,877

6.6

Money market

2,398,526

36.8

2,267,191

36.4

2,272,520

37.1

2,143,874

37.0

2,180,017

37.0

Savings

106,820

1.6

104,015

1.7

97,989

1.6

86,350

1.5

86,078

1.5

Certificates and other time deposits

1,457,291

22.4

1,479,896

23.7

1,503,701

24.5

1,713,820

29.6

1,682,878

28.6

Total deposits

$

6,512,846

100

%

$

6,222,556

100

%

$

6,125,547

100

%

$

5,799,945

100

%

$

5,894,350

100

%

Loan to Deposit Ratio

104.2

%

108.3

%

107.2

%

107.3

%

100.5

%

Loan to Deposit Ratio, excluding mortgage warehouse and PPP loans

89.8

%

93.0

%

93.5

%

100.9

%

97.3

%

1 Total LHI does not include deferred fees of $2.5 million and $691 thousand at December 31, 2020 and September 30, 2020, respectively, deferred costs of $1.5 million, $1.5 million and $134 thousand at June 30, 2020, March 31, 2020 and December 31, 2019, respectively.

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(Unaudited)

Asset Quality

For the Quarter Ended

For the Year Ended

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Dec 31,
2020

Dec 31,
2019

(Dollars in thousands)

Nonperforming Assets ("NPAs"):

Nonaccrual loans

$

81,096

$

88,877

$

43,594

$

38,836

$

29,799

$

81,096

$

29,799

Accruing loans 90 or more days past due1

4,204

1,689

2,021

4,764

3,660

4,204

3,660

Total nonperforming loans held for investment ("NPLs")

85,300

90,566

45,615

43,600

33,459

85,300

33,459

Other real estate owned

2,337

5,796

7,716

7,720

5,995

2,337

5,995

Total NPAs

$

87,637

$

96,362

$

53,331

$

51,320

$

39,454

$

87,637

$

39,454

Charge-offs:

Residential

$

(18

)

$

$

$

$

$

(18

)

$

(157

)

Owner occupied commercial real estate

(2,421

)

(2,421

)

Nonowner occupied commercial real estate

(2,865

)

(2,865

)

Commercial

(13,699

)

(68

)

(1,740

)

(15,507

)

(10,898

)

Consumer

(26

)

(11

)

(57

)

(68

)

(48

)

(162

)

(265

)

Total charge-offs

(16,608

)

(2,500

)

(1,797

)

(68

)

(48

)

(20,973

)

(11,320

)

Recoveries:

Residential

49

7

1

5

57

67

Commercial

52

14

7

29

135

102

226

Consumer

13

274

6

287

92

Total recoveries

101

34

7

304

146

446

385

Net charge-offs

$

(16,507

)

$

(2,466

)

$

(1,790

)

$

236

$

98

$

(20,527

)

$

(10,935

)

CECL transition adjustment

$

$

$

$

39,137

$

$

39,137

$

Allowance for credit losses ("ACL") at end of period

$

105,084

$

121,591

$

115,365

$

100,983

$

29,834

$

105,084

$

29,834

Asset Quality Ratios:

NPAs to total assets

0.99

%

1.11

%

0.62

%

0.60

%

0.50

%

0.99

%

0.50

%

NPLs to total LHI, excluding mortgage warehouse and PPP loans

1.46

1.56

0.80

0.75

0.57

1.46

0.57

ACL to total LHI, excluding mortgage warehouse and PPP loans

1.80

2.10

2.01

1.73

0.50

1.80

0.50

Net charge-offs to average loans outstanding

0.28

0.04

0.03

0.36

0.19

1 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.

VERITEX HOLDINGS, INC. AND SUBSIDIARY
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 generally accepted accounting principles as in effect from time to time in the United States (“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 per common share 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

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Dollars in thousands, except per share data)

Tangible Common Equity

Total stockholders' equity

$

1,203,376

$

1,185,337

$

1,163,749

$

1,149,269

$

1,190,797

Adjustments:

Goodwill

(370,840

)

(370,840

)

(370,840

)

(370,840

)

(370,840

)

Core deposit intangibles

(57,758

)

(60,209

)

(62,661

)

(65,112

)

(67,563

)

Tangible common equity

$

774,778

$

754,288

$

730,248

$

713,317

$

752,394

Common shares outstanding

49,340

49,650

49,633

49,557

51,064

Book value per common share

$

24.39

$

23.87

$

23.45

$

23.19

$

23.32

Tangible book value per common share

$

15.70

$

15.19

$

14.71

$

14.39

$

14.73

VERITEX HOLDINGS, INC. AND SUBSIDIARY
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

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Dollars in thousands)

Tangible Common Equity

Total stockholders' equity

$

1,203,376

$

1,185,337

$

1,163,749

$

1,149,269

$

1,190,797

Adjustments:

Goodwill

(370,840

)

(370,840

)

(370,840

)

(370,840

)

(370,840

)

Core deposit intangibles

(57,758

)

(60,209

)

(62,661

)

(65,112

)

(67,563

)

Tangible common equity

$

774,778

$

754,288

$

730,248

$

713,317

$

752,394

Tangible Assets

Total assets

$

8,820,871

$

8,702,375

$

8,587,858

$

8,531,624

$

7,954,937

Adjustments:

Goodwill

(370,840

)

(370,840

)

(370,840

)

(370,840

)

(370,840

)

Core deposit intangibles

(57,758

)

(60,209

)

(62,661

)

(65,112

)

(67,563

)

Tangible Assets

$

8,392,273

$

8,271,326

$

8,154,357

$

8,095,672

$

7,516,534

Tangible Common Equity to Tangible Assets

9.23

%

9.12

%

8.96

%

8.81

%

10.01

%

VERITEX HOLDINGS, INC. AND SUBSIDIARY
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 Year Ended

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Dec 31,
2020

Dec 31,
2019

(Dollars in thousands)

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

Net income

$

22,801

$

22,920

$

24,028

$

4,134

$

29,051

$

73,883

$

90,739

Adjustments:

Plus: Amortization of core deposit intangibles

2,451

2,451

2,451

2,451

2,451

9,804

9,830

Less: Tax benefit at the statutory rate

515

515

515

515

515

2,060

2,065

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

$

24,737

$

24,856

$

25,964

$

6,070

$

30,987

$

81,627

$

98,504

Average Tangible Common Equity

Total average stockholders' equity

$

1,196,274

$

1,177,882

$

1,155,798

$

1,183,116

$

1,197,191

$

1,164,973

$

1,198,873

Adjustments:

Average goodwill

(370,840

)

(370,840

)

(370,840

)

(370,840

)

(370,463

)

(370,840

)

(369,441

)

Average core deposit intangibles

(59,010

)

(61,666

)

(64,151

)

(66,439

)

(68,913

)

(62,803

)

(72,692

)

Average tangible common equity

$

766,424

$

745,376

$

720,807

$

745,837

$

757,815

$

731,330

$

756,740

Return on Average Tangible Common Equity (Annualized)

12.84

%

13.27

%

14.49

%

3.27

%

16.22

%

11.16

%

13.02

%

VERITEX HOLDINGS, INC. AND SUBSIDIARY
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, 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 loss (gain) on sale of securities, net, plus loss on sale of disposed branch assets, plus debt extinguishment costs, plus merger and acquisition expenses, less tax impact of adjustments, plus other merger and acquisition tax items, plus re-measurement of deferred tax assets as a result of the reduction in the corporate income tax rate under the Tax Cuts and Jobs Act. 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 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 non interest expense plus adjustments to operating non interest expense divided by non interest income plus adjustments to operating non interest 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 Year Ended

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Dec 31,
2020

Dec 31,
2019

(Dollars in thousands)

Operating Earnings

Net income

$

22,801

$

22,920

$

24,028

$

4,134

$

29,051

$

73,883

$

90,739

Plus: Loss (gain) on sale of securities available for sale, net

256

8

(2,879

)

438

(2,615

)

1,852

Plus: Loss on sale of disposed branch assets1

359

Plus: Debt extinguishment costs2

9,746

1,561

11,307

Plus: Merger and acquisition expenses

918

38,601

Operating pre-tax income

32,803

22,928

22,710

4,134

30,407

82,575

131,551

Less: Tax impact of adjustments

2,100

(277

)

(23

)

1,823

8,262

Plus: Other M&A tax items3

829

1,512

Plus: Nonrecurring tax adjustments4

(973

)

(1,799

)

(965

)

(2,772

)

(965

)

Operating earnings

$

29,730

$

22,928

$

21,188

$

4,134

$

30,294

$

77,980

$

123,836

Weighted average diluted shares outstanding

49,837

49,775

49,727

51,056

52,263

50,036

53,978

Diluted EPS

$

0.46

$

0.46

$

0.48

$

0.08

$

0.56

$

1.49

$

1.68

Diluted operating EPS

$

0.60

$

0.46

$

0.43

$

0.08

$

0.58

$

1.56

$

2.29

1 Loss on sale of disposed branch assets for the year ended December 31, 2019 is included in merger and acquisition expense in the condensed consolidated statements of income.
2 Debt extinguishment costs relate to prepayment penalties paid in connection with the early payoff of FHLB structured advances.
3 Other M&A tax items of $829 thousand recorded during the three months ended December 31, 2019 relate to permanent tax expense recognized by the Company as a result of deduction limitations on compensation paid to covered employees in excess of the 162(m) limitation directly due to change-in-control payments made to covered employees in connection with the Green acquisition.
4 A nonrecurring tax adjustment of $973 thousand recorded in the fourth quarter of 2020 was primarily due the reversal of acquired deferred tax liabilities resulting in a tax benefit of $1.2 million offset by tax expense of $281 thousand for the setup of an uncertain tax position liability relating to state tax exposure for tax years prior to the year ending December 31, 2020. A nonrecurring tax adjustment of $1,799 was recorded in the second quarter of 2020 as a result of the Company amending a prior year Green tax return to carry back a net operating loss ("NOL") incurred by Green on January 1, 2019. The Company was allowed to carry back this NOL as result of a provision in the CARES Act which permits NOLs generated in tax years 2018, 2019 or 2020 to be carried back five years. A nonrecurring tax adjustment of $965 thousand was recorded during the fourth quarter of 2019 primarily due to the Company recording a net tax benefit of $1.6 million as a result of the Company settling an audit with the IRS. The Company released an uncertain tax position reserve that was assumed in the Green acquisition resulting in a $2.2 million tax benefit, offset by tax expense totaling $598 thousand that were recorded due to the Tax Cuts and Jobs Act rate change on deferred tax assets resulting from the IRS audit settlement. The net IRS settlement was offset by various non-recurring tax expenses totaling $0.6 million.

For the Quarter Ended

For the Year Ended

Dec 31,
2020

Sep 30,
2020

Jun 30,
2020

Mar 31,
2020

Dec 31,
2019

Dec 31,
2020

Dec 31,
2019

(Dollars in thousands)

Pre-Tax, Pre-Provision Operating Earnings

Net Income

$

22,801

$

22,920

$

24,028

$

4,134

$

29,051

$

73,883

$

90,739

Plus: Provision for income taxes

4,702

6,198

3,987

(684

)

8,168

14,203

25,121

Pus: Provision for credit losses and unfunded commitments

902

10,139

18,971

35,657

3,493

65,669

21,514

Plus: Loss (gain) on sale of securities, net

256

8

(2,879

)

438

(2,615

)

1,852

Plus: Loss on sale of disposed branch assets1

359

Plus: Debt extinguishment costs

9,746

1,561

11,307

Plus: Merger and acquisition expenses

918

38,601

Net pre-tax, pre-provision operating earnings

$

38,407

$

39,265

$

45,668

$

39,107

$

42,068

$

162,447

$

178,186

Total average assets

$

8,750,141

$

8,585,926

$

8,689,774

$

8,125,782

$

8,043,505

$

8,525,275

$

7,957,883

Pre-tax, pre-provision operating return on average assets2

1.75

%

1.82

%

2.11

%

1.94

%

2.07

%

1.91

%

2.24

%

Average Total Assets

$

8,750,141

$

8,585,926

$

8,689,744

$

8,125,782

$

8,043,505

$

8,525,275

$

7,957,883

Return on average assets2

1.04

%

1.06

%

1.11

%

0.20

%

1.43

%

0.87

%

1.14

%

Operating return on average assets2

1.35

1.06

0.98

0.20

1.49

0.91

1.56

Operating earnings adjusted for amortization of core deposit intangibles

Operating earnings

$

29,730

$

22,928

$

21,188

$

4,134

$

30,294

$

77,980

$

123,836

Adjustments:

Plus: Amortization of core deposit intangibles

2,451

2,451

2,451

2,451

2,451

9,804

9,830

Less: Tax benefit at the statutory rate

515

515

515

515

515

2,060

2,065

Operating earnings adjusted for amortization of core deposit intangibles

$

31,666

$

24,864

$

23,124

$

6,070

$

32,230

$

85,724

$

131,601

Average Tangible Common Equity

Total average stockholders' equity

$

1,196,274

$

1,177,882

$

1,155,798

$

1,183,116

$

1,197,191

$

1,164,973

$

1,198,873

Adjustments:

Average goodwill

(370,840

)

(370,840

)

(370,840

)

(370,840

)

(370,463

)

(370,840

)

(369,441

)

Average core deposit intangibles

(59,010

)

(61,666

)

(64,151

)

(66,439

)

(68,913

)

(62,803

)

(72,692

)

Average tangible common equity

$

766,424

$

745,376

$

720,807

$

745,837

$

757,815

$

731,330

$

756,740

Operating return on average tangible common equity2

16.44

%

13.27

%

12.90

%

3.27

%

16.87

%

11.72

%

17.39

%

Efficiency ratio

62.52

%

48.12

%

46.02

%

47.61

%

47.12

%

50.90

%

56.41

%

Operating efficiency ratio

49.49

%

48.11

%

45.74

%

47.61

%

45.67

%

47.69

%

43.80

%

1 Loss on sale of disposed branch assets for the year ended December 31, 2019 is included in merger and acquisition expense in the condensed consolidated statements of income.
2 Annualized ratio for quarterly metrics.

CONTACT: Media Contact: LaVonda Renfro 972-349-6200 lrenfro@veritexbank.com Investor Relations: Susan Caudle 972-349-6132 scaudle@veritexbank.com


Advertisement