Veritex Holdings, Inc. Reports Second Quarter Operating Results

DALLAS, July 25, 2023 (GLOBE NEWSWIRE) -- Veritex Holdings,ย Inc. (โ€œVeritexโ€, the โ€œCompanyโ€, โ€œweโ€ or โ€œourโ€) (Nasdaq: VBTX), the holding company for Veritex Community Bank, today announced the results for the quarter ended June 30, 2023.

โ€œI am incredibly pleased with our second quarter and year to date results,โ€ said C. Malcolm Holland, III. โ€œWe increased our deposits by $200 million with only 1% in brokered, grew capital by $32 million, expanded our CET1 ratio by 44 basis points and decreased our commercial real estate exposure. We continue to see positive results in all these areas as we progress through the start of the third quarter.โ€ ย ย ย ย ย ย 

ย ย Quarter to Dateย Year to Date
Financial Highlightsย Q2 2023ย Q1 2023ย Q2 2023ย Q2 2022
ย ย ย 
ย ย (Dollars in thousands, except per share data)
(unaudited)
GAAPย ย ย ย ย ย ย ย 
Net incomeย $33,730ย ย $38,411ย ย $72,141ย ย $63,096ย 
Diluted EPSย ย 0.62ย ย ย 0.70ย ย ย 1.32ย ย ย 1.19ย 
Book value per common shareย ย 27.48ย ย ย 27.54ย ย ย 27.48ย ย ย 26.50ย 
Return on average assets2ย ย 1.10%ย ย 1.28%ย ย 1.18%ย ย 1.23%
Efficiency ratioย ย 49.94ย ย ย 48.42ย ย ย 49.17ย ย ย 51.76ย 
Return on average equity2ย ย 8.96ย ย ย 10.55ย ย ย 9.74ย ย ย 9.07ย 
Non-GAAP1ย ย ย ย ย ย ย ย 
Operating earningsย $34,673ย ย $43,274ย ย $77,947ย ย $63,869ย 
Diluted operating EPSย ย 0.64ย ย ย 0.79ย ย ย 1.43ย ย ย 1.20ย 
Tangible book value per common shareย ย 19.41ย ย ย 19.43ย ย ย 19.41ย ย ย 18.20ย 
Pre-tax, pre-provision operating earningsย ย 58,520ย ย ย 66,461ย ย ย 124,981ย ย ย 89,265ย 
Pre-tax, pre-provision operating return on average assets2ย ย 1.90%ย ย 2.21%ย ย 2.05%ย ย 1.74%
Pre-tax, pre-provision operating return on average loans2ย ย 2.43ย ย ย 2.84ย ย ย 2.63ย ย ย 2.34ย 
Operating return on average assets2ย ย 1.13ย ย ย 1.44ย ย ย 1.28ย ย ย 1.24ย 
Operating efficiency ratioย ย 48.90ย ย ย 45.63ย ย ย 47.21ย ย ย 51.22ย 
Return on average tangible common equity2ย ย 13.35ย ย ย 15.81ย ย ย 14.55ย ย ย 14.17ย 
Operating return on average tangible common equity2ย ย 13.70ย ย ย 17.72ย ย ย 15.66ย ย ย 14.34ย 

1 Refer to the section titled โ€œReconciliation of Non-GAAP Financial Measuresโ€ for a reconciliation of these non-generally accepted accounting principles (โ€œGAAPโ€) financial measures to their most directly comparable GAAP measures.
2 Annualized ratio.

Other Second Quarter Results

  • Total deposits increased by $199.2 million, or 8.8% annualized;
  • Loan to deposit ratio has decreased 3% from March 31, 2023;
  • Uninsured and uncollateralized deposits decreased to 33.3% as of June 30, 2023 compared to 36.5% as of March 31, 2023;
  • Common Equity Tier 1 increased 44 basis points to 9.76% driven by a decrease in risk-weighted assets;
  • Acquisition, development, and construction (โ€œADCโ€) loans decreased 9.3% from March 31, 2023 and as a percentage of risk-based capital (โ€œRBCโ€) decreased from 129.2% to 115.1%;
  • Total ADC/CRE loans decreased 0.2% from March 31, 2023 and as a percentage of RBC decreased from 333.7% to 327.2%;
  • ACL to total loans increased to 1.05%;
  • Non-performing assets (โ€œNPAsโ€) to total assets increased to 0.55%, or 20 bps, from Marchย 31, 2023;
  • Annualized net charge-offs to average loans outstanding were 48 bps for the second quarter of 2023 compared to 4 bps for the three months ended Marchย 31, 2023; and
  • Declared quarterly cash dividend of $0.20 per share of outstanding common stock payable on Augustย 25, 2023.

Results of Operations for the Three Months Ended June 30, 2023

Net Interest Income

For the three months ended June 30, 2023, net interest income before provision for credit losses was $100.8 million and net interest margin was 3.51% compared to $103.4 million and 3.69%, respectively, for the three months ended Marchย 31, 2023. The $2.6 million decrease in net interest income before provision for credit losses was primarily due to a $7.1ย million increase in interest expense on certificates and other time deposits, a $5.2ย million increase in advances from the Federal Home Loan Bank (โ€œFHLBโ€), a $3.1ย million increase in transaction and savings deposits driven by an increase in funding costs on deposits, and an $822ย thousand decrease in interest income on debt securities. The decrease was partially offset by a $12.0 million increase in interest income on loans driven by an increase in loan yields and average balances and a $2.0ย million increase in interest income on deposits in financial institutions and fed funds sold during the three months ended June 30, 2023. Net interest margin decreased 18 basis points compared to the three months ended Marchย 31, 2023, primarily due to the increase in funding costs on deposits and FHLB borrowing costs during three months ended June 30, 2023, partially offset by an increase in loan yields and average balances.

Compared to the three months ended June 30, 2022, net interest income before provision for credit losses for the three months ended June 30, 2023 increased by $16.4 million, or 19.4%. The increase was primarily due to a $81.5 million increase in interest income on loans driven by an increase in average balances and loan yields and a $6.8 million increase in deposits in financial institutions and fed funds sold, partially offset by a $28.9 million increase in transaction and savings deposits, a $26.6 million increase in certificates and other time deposits and a $16.4 million increase in advances from FHLB driven by an increase in funding costs. Net interest margin increased 9 basis points to 3.51% for the three months ended June 30, 2023 from 3.42% for the three months ended June 30, 2022. The increase was primarily due to the increase in average balances and loan yields during the three months ended June 30, 2023, partially offset by an increase in funding costs.

Noninterest Income

Noninterest income for the three months ended June 30, 2023 was $13.7 million, an increase of $161 thousand, or 1.2%, compared to the three months ended Marchย 31, 2023. The increase was primarily due to a $2.0ย million increase in equity method investment income and a loss on sales of investment securities in the first quarter of 2023 of $5.3ย million. The increase was partially offset by a $5.5ย million decrease in government guaranteed loan income primarily driven by a decrease in USDA loans sold.

Compared to the three months ended June 30, 2022, noninterest income for the three months ended June 30, 2023 increased by $3.3 million, or 31.9%. The increase was primarily due to a $3.4 million increase in government guaranteed loan income, primarily driven by an increase in USDA loans sold through NAC and a $1.6 million increase in other noninterest income. The increase was partially offset by a $865 thousand decrease in loan fees driven by a $562 thousand decrease in syndication fees, a $481 thousand decrease in equity method investment income, and a decrease of $360 thousand in customer swap income.

Noninterest Expense

Noninterest expense was $57.2 million for the three months ended June 30, 2023, compared to $56.6 million for the three months ended Marchย 31, 2023, an increase of $582 thousand, or 1.0%. The increase was primarily due to a $2.5 million increase in professional and regulatory fees driven by FDIC assessment fees that increased when the Company crossed $10 billion in total assets, an increase of $848 thousand in marketing expense, and a $777 thousand increase in other noninterest expense. The increase is partially offset by a $3.2 million decrease in salaries and employee benefits.

Compared to the three months ended June 30, 2022, noninterest expense for the three months ended June 30, 2023 increased by $9.0 million, or 18.8%. The increase was primarily driven by a $4.0 million increase in professional and regulatory fees driven by FDIC assessment fees that increased when the Company crossed $10 billion in total assets, a $1.7 million increase in salaries and employee benefits, a $1.7ย million increase in other noninterest expenses, a $1.3ย million increase in data processing and software expenses and a $331 thousand increase in occupancy and equipment expenses.

Financial Condition

Total LHI was $9.71ย billion at June 30, 2023, an increase of $16.0ย million, or 0.7% annualized, compared to Marchย 31, 2023. The increase was the result of the continued execution, and success of our loan growth strategy, including our continued investment in talent.

Total deposits were $9.23 billion at June 30, 2023, an increase of $199.2 million, or 8.8% annualized, compared to Marchย 31, 2023. The increase was primarily the result of an increase of $98.2 million in interest-bearing deposits, an increase of $32.1 million in certificates and other time deposits, an increase of $21.7 million in non-interest bearing deposits, and an increase of $47.1 million in correspondent money market account balances. As of June 30, 2023, uninsured deposits were 33.26% of total deposits compared to 38.92% as of Marchย 31, 2023.

Credit Quality

Nonperforming assets totaled $68.3 million, or 0.55% of total assets, at June 30, 2023, compared to $44.5 million, or 0.35% of total assets, at Marchย 31, 2023. The Company had net charge-offs of $11.5 million for the quarter.

The Company recorded a provision for credit losses of $15.0ย million for the three months ended June 30, 2023, a $9.4 million provision for credit losses for the three months ended Marchย 31, 2023 and a $9.0ย million provision for credit losses for the three months ended June 30, 2022. The recorded provision for credit losses for the three months ended June 30, 2023, compared to the three months ended Marchย 31, 2023, was primarily attributable to an increase in general reserves as a result of changes in economic factors and loan growth. The Company recorded a benefit for unfunded commitments of $1.1 million for the three months ended June 30, 2023, a $1.5ย million provision for unfunded commitments for the three months ended Marchย 31, 2023, and no provision for unfunded commitments for the three months ended June 30, 2022. The recorded benefit for unfunded commitments for the three months ended June 30, 2023, compared to the three months ended Marchย 31, 2023, was attributable to a decrease in unfunded commitment balances partially offset by changes in economic factors. Allowance for credit loss (โ€œACLโ€) as a percentage of LHI was 1.05%, 1.02% and 0.94% at June 30, 2023, Marchย 31, 2023 and June 30, 2022, respectively.

Dividend Information

After the close of the market on Tuesday, Julyย 25, 2023, Veritexโ€™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 Augustย 25, 2023 to stockholders of record as of the close of business on Augustย 10, 2023.

Non-GAAP Financial Measures

Veritexโ€™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, Veritexโ€™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, pre-tax, pre-provision operating return on average loans, 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 โ€œReconciliation of Non-GAAP Financial Measuresโ€ 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, Julyย 26, 2023, at 8:30 a.m. Central Time. Participants may pre-register for the call by visiting https://edge.media-server.com/mmc/p/xu9w726g and will receive a unique PIN, which can be used when dialing in for the call.

Participants may also register via teleconference at: https://register.vevent.com/register/BI4c4f56cfcc834a4f9ccbaba9c815983a. 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 Veritexโ€™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.ย 

ย 

Forward-Looking Statements

This earnings release includes โ€œforward-looking statementsโ€, 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.โ€™s (โ€œVeritexโ€) quarterly cash dividend; the impact of certain changes in Veritexโ€™s accounting policies, standards and interpretations; a continuation of recent turmoil in the banking industry, responsive measures to mitigate and manage it and related supervisory and regulatory actions and costs and Veritexโ€™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 โ€œbelieves,โ€ โ€œexpects,โ€ โ€œanticipates,โ€ โ€œintends,โ€ โ€œprojects,โ€ โ€œestimates,โ€ โ€œseeks,โ€ โ€œtargets,โ€ โ€œoutlooks,โ€ โ€œplansโ€ and similar expressions or future or conditional verbs such as โ€œwill,โ€ โ€œshould,โ€ โ€œwould,โ€ โ€œmayโ€ and โ€œcouldโ€ 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 โ€œRisk Factorsโ€ and โ€œManagementโ€™s Discussion and Analysis of Financial Condition and Results of Operationsโ€ sections of Veritexโ€™s Annual Report on Form 10-K for the year ended December 31, 2022 and any updates to those risk factors set forth in Veritexโ€™s Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission (โ€œSECโ€), which are available on the SECโ€™s website at www.sec.gov. If one or more events related to these or other risks or uncertainties materialize, or if Veritexโ€™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 Veritexโ€™s behalf may issue.


VERITEX HOLDINGS,ย INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
ย 
ย ย For the Quarter Endedย For the Six Months
Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย Jun 30,
2023
ย Jun 30,
2022
ย ย ย 
ย ย (Dollars and shares in thousands, except per share data)
Per Share Data (Common Stock):ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basic EPSย $0.62ย ย $0.71ย ย $0.74ย ย $0.80ย ย $0.55ย ย $1.33ย ย $1.21ย 
Diluted EPSย ย 0.62ย ย ย 0.70ย ย ย 0.73ย ย ย 0.79ย ย ย 0.54ย ย ย 1.32ย ย ย 1.19ย 
Book value per common shareย ย 27.48ย ย ย 27.54ย ย ย 26.83ย ย ย 26.15ย ย ย 26.50ย ย ย 27.48ย ย ย 26.50ย 
Tangible book value per common share1ย ย 19.41ย ย ย 19.43ย ย ย 18.64ย ย ย 17.91ย ย ย 18.20ย ย ย 19.41ย ย ย 18.20ย 
Dividends paid per common share outstanding2ย ย 0.20ย ย ย 0.20ย ย ย 0.20ย ย ย 0.20ย ย ย 0.20ย ย ย 0.40ย ย ย 0.40ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Common Stock Data:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Shares outstanding at period endย ย 54,261ย ย ย 54,229ย ย ย 54,030ย ย ย 53,988ย ย ย 53,951ย ย ย 54,261ย ย ย 53,951ย 
Weighted average basic shares outstanding for the periodย ย 54,247ย ย ย 54,149ย ย ย 54,011ย ย ย 53,979ย ย ย 53,949ย ย ย 54,199ย ย ย 52,331ย 
Weighted average diluted shares outstanding for the periodย ย 54,486ย ย ย 54,606ย ย ย 54,780ย ย ย 54,633ย ย ย 54,646ย ย ย 54,546ย ย ย 53,121ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Summary of Credit Ratios:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ACL to total LHIย ย 1.05%ย ย 1.02%ย ย 0.96%ย ย 0.94%ย ย 0.94%ย ย 1.05%ย ย 0.94%
NPAs to total assetsย ย 0.55ย ย ย 0.35ย ย ย 0.36ย ย ย 0.26ย ย ย 0.40ย ย ย 0.55ย ย ย 0.40ย 
NPAs, excluding nonaccrual purchase credit deteriorated (โ€œPCDโ€) loans, to total assets3ย ย 0.44ย ย ย 0.25ย ย ย 0.25ย ย ย 0.26ย ย ย 0.40ย ย ย 0.44ย ย ย 0.40ย 
Net charge-offs to average loans outstanding4ย ย 0.48ย ย ย 0.04ย ย ย 0.24ย ย ย 0.12ย ย ย 0.04ย ย ย 0.26ย ย ย 0.14ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Summary Performance Ratios:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Return on average assets4ย ย 1.10%ย ย 1.28%ย ย 1.35%ย ย 1.50%ย ย 1.11%ย ย 1.18%ย ย 1.23%
Return on average equity4ย ย 8.96ย ย ย 10.55ย ย ย 11.03ย ย ย 11.82ย ย ย 8.21ย ย ย 9.74ย ย ย 9.07ย 
Return on average tangible common equity1, 4ย ย 13.35ย ย ย 15.81ย ย ย 16.75ย ย ย 17.82ย ย ย 12.68ย ย ย 14.55ย ย ย 14.17ย 
Efficiency ratioย ย 49.94ย ย ย 48.42ย ย ย 47.63ย ย ย 44.71ย ย ย 50.76ย ย ย 49.17ย ย ย 51.76ย 
Net interest marginย ย 3.51ย ย ย 3.69ย ย ย 3.87ย ย ย 3.77ย ย ย 3.42ย ย ย 3.60ย ย ย 3.32ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Selected Performance Metrics - Operating:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted operating EPS1ย $0.64ย ย $0.79ย ย $0.74ย ย $0.80ย ย $0.55ย ย $1.43ย ย $1.20ย 
Pre-tax, pre-provision operating return on average assets1, 4ย ย 1.90%ย ย 2.21%ย ย 2.15%ย ย 2.20%ย ย 1.76%ย ย 2.05%ย ย 1.74%
Pre-tax, pre-provision operating return on average loans1, 4ย ย 2.43ย ย ย 2.84ย ย ย 2.78ย ย ย 2.88ย ย ย 2.35ย ย ย 2.63ย ย ย 2.34ย 
Operating return on average assets1,4ย ย 1.13ย ย ย 1.44ย ย ย 1.36ย ย ย 1.51ย ย ย 1.12ย ย ย 1.28ย ย ย 1.24ย 
Operating return on average tangible common equity1,4ย ย 13.70ย ย ย 17.72ย ย ย 16.95ย ย ย 17.94ย ย ย 12.77ย ย ย 15.66ย ย ย 14.34ย 
Operating efficiency ratio1ย ย 48.90ย ย ย 45.63ย ย ย 47.11ย ย ย 44.37ย ย ย 50.45ย ย ย 47.21ย ย ย 51.22ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Veritex Holdings, Inc. Capital Ratios:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average stockholders' equity to average total assetsย ย 12.23%ย ย 12.09%ย ย 12.20%ย ย 12.69%ย ย 13.51%ย ย 12.16%ย ย 13.54%
Tangible common equity to tangible assets1ย ย 8.76ย ย ย 8.66ย ย ย 8.60ย ย ย 8.58ย ย ย 9.04ย ย ย 8.76ย ย ย 9.04ย 
Tierย 1 capital to average assets (leverage)ย ย 9.80ย ย ย 9.67ย ย ย 9.82ย ย ย 9.79ย ย ย 10.14ย ย ย 9.80ย ย ย 10.14ย 
Common equity tier 1 capitalย ย 9.76ย ย ย 9.32ย ย ย 9.09ย ย ย 9.09ย ย ย 9.25ย ย ย 9.76ย ย ย 9.25ย 
Tierย 1 capital to risk-weighted assetsย ย 10.01ย ย ย 9.56ย ย ย 9.34ย ย ย 9.35ย ย ย 9.52ย ย ย 10.01ย ย ย 9.52ย 
Total capital to risk-weighted assetsย ย 12.51ย ย ย 11.99ย ย ย 11.63ย ย ย 11.68ย ย ย 11.95ย ย ย 12.51ย ย ย 11.95ย 

1Refer to the section titled โ€œReconciliation of Non-GAAP Financial Measuresโ€ 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,ย INC. AND SUBSIDIARIES
Financial Highlights
(In thousands)
ย ย ย ย ย ย ย ย ย ย ย 
ย ย Jun 30, 2023ย Mar 31, 2023ย Dec 31, 2022ย Sep 30, 2022ย Jun 30, 2022
ย ย (unaudited)ย (unaudited)ย ย ย (unaudited)ย (unaudited)
ASSETSย ย ย ย ย ย ย ย ย ย 
Cash and cash equivalentsย $663,921ย ย $808,395ย ย $436,077ย ย $433,897ย ย $410,716ย 
Debt securities, netย ย 1,144,020ย ย ย 1,150,959ย ย ย 1,282,460ย ย ย 1,303,004ย ย ย 1,354,403ย 
Other investmentsย ย 138,894ย ย ย 137,621ย ย ย 122,450ย ย ย 115,551ย ย ย 202,685ย 
ย ย ย ย ย ย ย ย ย ย ย 
Loans held for saleย ย 29,876ย ย ย 42,816ย ย ย 20,641ย ย ย 17,644ย ย ย 14,210ย 
LHI, MWย ย 436,255ย ย ย 437,501ย ย ย 446,227ย ย ย 523,805ย ย ย 629,291ย 
LHI, excluding MWย ย 9,257,183ย ย ย 9,237,159ย ย ย 9,036,424ย ย ย 8,513,254ย ย ย 7,923,131ย 
Total loansย ย 9,723,314ย ย ย 9,717,476ย ย ย 9,503,292ย ย ย 9,054,703ย ย ย 8,566,632ย 
ACL, loansย ย (102,150)ย ย (98,694)ย ย (91,052)ย ย (85,037)ย ย (80,576)
Bank-owned life insuranceย ย 84,375ย ย ย 84,962ย ย ย 84,496ย ย ย 84,030ย ย ย 84,097ย 
Bank premises, furniture and equipment, netย ย 105,986ย ย ย 107,540ย ย ย 108,824ย ย ย 108,720ย ย ย 108,769ย 
Other real estate owned (โ€œOREOโ€)ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 1,032ย 
Intangible assets, net of accumulated amortizationย ย 48,293ย ย ย 51,086ย ย ย 53,213ย ย ย 56,238ย ย ย 59,011ย 
Goodwillย ย 404,452ย ย ย 404,452ย ย ย 404,452ย ย ย 404,452ย ย ย 404,452ย 
Other assetsย ย 259,263ย ย ย 245,690ย ย ย 250,149ย ย ย 238,896ย ย ย 193,590ย 
Total assetsย $12,470,368ย ย $12,609,487ย ย $12,154,361ย ย $11,714,454ย ย $11,304,811ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย ย ย ย ย ย ย ย 
Deposits:ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing depositsย $2,234,109ย ย $2,212,389ย ย $2,640,617ย ย $2,811,412ย ย $2,947,830ย 
Interest-bearing transaction and savings depositsย ย 3,590,253ย ย ย 3,492,011ย ย ย 3,514,729ย ย ย 3,437,898ย ย ย 3,233,803ย 
Certificates and other time depositsย ย 2,928,949ย ย ย 2,896,870ย ย ย 2,086,642ย ย ย 1,667,364ย ย ย 1,562,626ย 
Correspondent money market depositsย ย 480,598ย ย ย 433,468ย ย ย 881,246ย ย ย 831,770ย ย ย 773,447ย 
Total depositsย ย 9,233,909ย ย ย 9,034,738ย ย ย 9,123,234ย ย ย 8,748,444ย ย ย 8,517,706ย 
Accounts payable and other liabilitiesย ย 190,900ย ย ย 171,985ย ย ย 177,579ย ย ย 173,198ย ย ย 126,116ย 
Advances from FHLBย ย 1,325,000ย ย ย 1,680,000ย ย ย 1,175,000ย ย ย 1,150,000ย ย ย 1,000,000ย 
Subordinated debentures and subordinated notesย ย 229,279ย ย ย 229,027ย ย ย 228,775ย ย ย 228,524ย ย ย 228,272ย 
Securities sold under agreements to repurchaseย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2,389ย ย ย 3,275ย 
Total liabilitiesย ย 10,979,088ย ย ย 11,115,750ย ย ย 10,704,588ย ย ย 10,302,555ย ย ย 9,875,369ย 
Commitments and contingenciesย ย ย ย ย ย ย ย ย ย 
Stockholdersโ€™ equity:ย ย ย ย ย ย ย ย ย ย 
Common stockย ย 609ย ย ย 609ย ย ย 607ย ย ย 606ย ย ย 606ย 
Additional paid-in capitalย ย 1,311,687ย ย ย 1,308,345ย ย ย 1,306,852ย ย ย 1,303,171ย ย ย 1,300,170ย 
Retained earningsย ย 429,753ย ย ย 406,873ย ย ย 379,299ย ย ย 350,195ย ย ย 317,664ย 
Accumulated other comprehensive lossย ย (83,187)ย ย (54,508)ย ย (69,403)ย ย (74,491)ย ย (21,416)
Treasury stockย ย (167,582)ย ย (167,582)ย ย (167,582)ย ย (167,582)ย ย (167,582)
Total stockholdersโ€™ equityย ย 1,491,280ย ย ย 1,493,737ย ย ย 1,449,773ย ย ย 1,411,899ย ย ย 1,429,442ย 
Total liabilities and stockholdersโ€™ equityย $12,470,368ย ย $12,609,487ย ย $12,154,361ย ย $11,714,454ย ย $11,304,811ย 


VERITEX HOLDINGS,ย INC. AND SUBSIDIARIES
Financial Highlights
(In thousands, except per share data)
ย 
ย ย Forย theย Quarterย Endedย For the Six Months Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย Jun 30,
2023
ย Jun 30,
2022
ย ย (unaudited)ย (unaudited)ย (unaudited)ย (unaudited)ย (unaudited)ย (unaudited)ย (unaudited)
Interest income:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Loans, including feesย $163,727ย ย $151,707ย ย $136,846ย ย $109,199ย ย $82,191ย ย $315,434ย ย $153,634
Debt securitiesย ย 10,166ย ย ย 10,988ย ย ย 10,880ย ย ย 10,462ย ย ย 9,632ย ย ย 21,154ย ย ย 17,394
Deposits in financial institutions and Fed Funds soldย ย 7,507ย ย ย 5,534ย ย ย 3,401ย ย ย 1,898ย ย ย 714ย ย ย 13,041ย ย ย 976
Equity securities and other investmentsย ย 1,118ย ย ย 1,408ย ย ย 1,087ย ย ย 1,666ย ย ย 1,057ย ย ย 2,526ย ย ย 1,967
Total interest incomeย ย 182,518ย ย ย 169,637ย ย ย 152,214ย ย ย 123,225ย ย ย 93,594ย ย ย 352,155ย ย ย 173,971
Interest expense:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction and savings depositsย ย 32,957ย ย ย 29,857ย ย ย 24,043ย ย ย 12,897ย ย ย 4,094ย ย ย 62,814ย ย ย 5,845
Certificates and other time depositsย ย 28,100ย ย ย 20,967ย ย ย 8,543ย ย ย 3,919ย ย ย 1,465ย ย ย 49,067ย ย ย 2,845
Advances from FHLBย ย 17,562ย ย ย 12,358ย ย ย 10,577ย ย ย 2,543ย ย ย 834ย ย ย 29,920ย ย ย 2,381
Subordinated debentures and subordinated notesย ย 3,068ย ย ย 3,066ย ย ย 2,954ย ย ย 2,826ย ย ย 2,721ย ย ย 6,134ย ย ย 5,380
Total interest expenseย ย 81,687ย ย ย 66,248ย ย ย 46,117ย ย ย 22,185ย ย ย 9,114ย ย ย 147,935ย ย ย 16,451
Net interest incomeย ย 100,831ย ย ย 103,389ย ย ย 106,097ย ย ย 101,040ย ย ย 84,480ย ย ย 204,220ย ย ย 157,520
Provision for credit losses1ย ย 15,000ย ย ย 9,385ย ย ย 11,800ย ย ย 6,650ย ย ย 9,000ย ย ย 24,385ย ย ย 8,500
(Benefit) provision for unfunded commitmentsย ย (1,129)ย ย 1,497ย ย ย (523)ย ย 850ย ย ย โ€”ย ย ย 368ย ย ย 493
Net interest income after provisionsย ย 86,960ย ย ย 92,507ย ย ย 94,820ย ย ย 93,540ย ย ย 75,480ย ย ย 179,467ย ย ย 148,527
Noninterest income:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Service charges and fees on deposit accountsย ย 5,272ย ย ย 5,017ย ย ย 5,173ย ย ย 5,217ย ย ย 5,039ย ย ย 10,289ย ย ย 9,749
Loan feesย ย 1,520ย ย ย 2,064ย ย ย 2,477ย ย ย 2,786ย ย ย 2,385ย ย ย 3,584ย ย ย 5,179
Loss on sales of investment securitiesย ย โ€”ย ย ย (5,321)ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (5,321)ย ย โ€”
Gain on sales of mortgage loans held for saleย ย 40ย ย ย 6ย ย ย 4ย ย ย 16ย ย ย 223ย ย ย 46ย ย ย 530
Government guaranteed loan income, netย ย 4,144ย ย ย 9,688ย ย ย 7,808ย ย ย 572ย ย ย 789ย ย ย 13,832ย ย ย 5,680
Equity method investment income (loss)ย ย 485ย ย ย (1,521)ย ย (5,416)ย ย (1,058)ย ย 966ย ย ย (1,036)ย ย 1,333
Customer swap incomeย ย 961ย ย ย 217ย ย ย 2,273ย ย ย 3,358ย ย ย 1,321ย ย ย 1,178ย ย ย 2,267
Other income (loss)ย ย 1,270ย ย ย 3,381ย ย ย 2,007ย ย ย 2,130ย ย ย (345)ย ย 4,651ย ย ย 737
Total noninterest incomeย ย 13,692ย ย ย 13,531ย ย ย 14,326ย ย ย 13,021ย ย ย 10,378ย ย ย 27,223ย ย ย 25,475
Noninterest expense:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Salaries and employee benefitsย ย 28,650ย ย ย 31,865ย ย ย 33,690ย ย ย 29,714ย ย ย 26,924ย ย ย 60,515ย ย ย 54,437
Occupancy and equipmentย ย 4,827ย ย ย 4,973ย ย ย 5,116ย ย ย 4,615ย ย ย 4,496ย ย ย 9,800ย ย ย 9,013
Professional and regulatory feesย ย 6,868ย ย ย 4,389ย ย ย 4,401ย ย ย 3,718ย ย ย 2,865ย ย ย 11,257ย ย ย 6,023
Data processing and software expenseย ย 4,709ย ย ย 4,720ย ย ย 4,197ย ย ย 3,509ย ย ย 3,386ย ย ย 9,429ย ย ย 6,307
Marketingย ย 2,627ย ย ย 1,779ย ย ย 1,841ย ย ย 1,845ย ย ย 2,306ย ย ย 4,406ย ย ย 3,493
Amortization of intangiblesย ย 2,468ย ย ย 2,495ย ย ย 2,495ย ย ย 2,494ย ย ย 2,495ย ย ย 4,963ย ย ย 4,990
Telephone and communicationsย ย 355ย ย ย 478ย ย ย 358ย ย ย 389ย ย ย 352ย ย ย 833ย ย ย 737
Merger and acquisition (โ€œM&Aโ€) expenseย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 384ย ย ย 295ย ย ย โ€”ย ย ย 995
Otherย ย 6,693ย ย ย 5,916ย ย ย 5,261ย ย ย 4,323ย ย ย 5,034ย ย ย 12,609ย ย ย 8,730
Total noninterest expenseย ย 57,197ย ย ย 56,615ย ย ย 57,359ย ย ย 50,991ย ย ย 48,153ย ย ย 113,812ย ย ย 94,725
Income before income tax expenseย ย 43,455ย ย ย 49,423ย ย ย 51,787ย ย ย 55,570ย ย ย 37,705ย ย ย 92,878ย ย ย 79,277
Income tax expenseย ย 9,725ย ย ย 11,012ย ย ย 11,890ย ย ย 12,248ย ย ย 8,079ย ย ย 20,737ย ย ย 16,181
Net incomeย $33,730ย ย $38,411ย ย $39,897ย ย $43,322ย ย $29,626ย ย $72,141ย ย $63,096
Net income available to common stockholdersย $33,730ย ย $38,411ย ย $39,897ย ย $43,322ย ย $29,626ย ย $72,141ย ย $63,096
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basic EPSย $0.62ย ย $0.71ย ย $0.74ย ย $0.80ย ย $0.55ย ย $1.33ย ย $1.21
Diluted EPSย $0.62ย ย $0.70ย ย $0.73ย ย $0.79ย ย $0.54ย ย $1.32ย ย $1.19
Weighted average basic shares outstandingย ย 54,247ย ย ย 54,149ย ย ย 54,011ย ย ย 53,979ย ย ย 53,949ย ย ย 54,199ย ย ย 52,331
Weighted average diluted shares outstandingย ย 54,486ย ย ย 54,606ย ย ย 54,780ย ย ย 54,633ย ย ย 54,646ย ย ย 54,546ย ย ย 53,121

1 Includes provision for credit losses on loans of $23.5 million and available for sale (โ€œAFSโ€) securities of $885 thousand for the six months ended June 30, 2023.


VERITEX HOLDINGS,ย INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
ย 
ย ย Forย theย Quarterย Ended
ย ย June 30, 2023ย March 31, 2023ย June 30, 2022
ย ย Average
Outstanding
Balance
ย Interest
Earned/
Interest
Paid
ย Average
Yield/
Rate
ย Average
Outstanding
Balance
ย Interest
Earned/
Interest
Paid
ย Average
Yield/
Rate
ย Average
Outstanding
Balance
ย Interest
Earned/
Interest
Paid
ย Average
Yield/
Rate
ย ย ย 
ย ย (In thousands, except percentages)
Assetsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest-earning assets:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Loans1ย $9,285,550ย ย $158,685ย 6.85%ย $9,141,137ย ย $146,801ย 6.51%ย $7,558,966ย ย $78,262ย 4.15%
LHI, MWย ย 371,763ย ย ย 5,042ย 5.44ย ย ย 360,172ย ย ย 4,906ย 5.52ย ย ย 479,187ย ย ย 3,929ย 3.29ย 
Debt securitiesย ย 1,133,845ย ย ย 10,166ย 3.60ย ย ย 1,252,457ย ย ย 10,988ย 3.56ย ย ย 1,318,502ย ย ย 9,632ย 2.93ย 
Interest-bearing deposits in other banksย ย 583,818ย ย ย 7,507ย 5.16ย ย ย 478,345ย ย ย 5,534ย 4.69ย ย ย 369,847ย ย ย 714ย 0.77ย 
Equity securities and other investmentsย ย 137,868ย ย ย 1,118ย 3.25ย ย ย 124,985ย ย ย 1,408ย 4.57ย ย ย 167,327ย ย ย 1,057ย 2.53ย 
Total interest-earning assetsย ย 11,512,844ย ย ย 182,518ย 6.36ย ย ย 11,357,096ย ย ย 169,637ย 6.06ย ย ย 9,893,829ย ย ย 93,594ย 3.79ย 
ACL, loansย ย (102,559)ย ย ย ย ย ย (92,664)ย ย ย ย ย ย (74,268)ย ย ย ย 
Noninterest-earning assetsย ย 939,938ย ย ย ย ย ย ย 949,881ย ย ย ย ย ย ย 892,102ย ย ย ย ย 
Total assetsย $12,350,223ย ย ย ย ย ย $12,214,313ย ย ย ย ย ย $10,711,663ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Liabilities and Stockholdersโ€™ Equityย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest-bearing liabilities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest-bearing demand and savings depositsย $3,919,745ย ย $32,957ย 3.37%ย $4,150,995ย ย $29,857ย 2.92%ย $3,770,098ย ย $4,094ย 0.44%
Certificates and other time depositsย ย 2,873,548ย ย ย 28,100ย 3.92ย ย ย 2,588,728ย ย ย 20,967ย 3.28ย ย ย 1,459,690ย ย ย 1,465ย 0.40ย 
Advances from FHLB and Otherย ย 1,472,912ย ย ย 17,562ย 4.78ย ย ย 1,122,683ย ย ย 12,358ย 4.46ย ย ย 828,769ย ย ย 834ย 0.40ย 
Subordinated debentures and subordinated notesย ย 229,151ย ย ย 3,068ย 5.37ย ย ย 231,251ย ย ย 3,066ย 5.38ย ย ย 232,043ย ย ย 2,721ย 4.70ย 
Total interest-bearing liabilitiesย ย 8,495,356ย ย ย 81,687ย 3.86ย ย ย 8,093,657ย ย ย 66,248ย 3.32ย ย ย 6,290,600ย ย ย 9,114ย 0.58ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing liabilities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing depositsย ย 2,175,002ย ย ย ย ย ย ย 2,470,700ย ย ย ย ย ย ย 2,870,692ย ย ย ย ย 
Other liabilitiesย ย 169,240ย ย ย ย ย ย ย 173,380ย ย ย ย ย ย ย 102,994ย ย ย ย ย 
Total liabilitiesย ย 10,839,598ย ย ย ย ย ย ย 10,737,737ย ย ย ย ย ย ย 9,264,286ย ย ย ย ย 
Stockholdersโ€™ equityย ย 1,510,625ย ย ย ย ย ย ย 1,476,576ย ย ย ย ย ย ย 1,447,377ย ย ย ย ย 
Total liabilities and stockholdersโ€™ equityย $12,350,223ย ย ย ย ย ย $12,214,313ย ย ย ย ย ย $10,711,663ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net interest rate spread2ย ย ย ย ย 2.50%ย ย ย ย ย 2.74%ย ย ย ย ย 3.21%
Net interest income and margin3ย ย ย $100,831ย 3.51%ย ย ย $103,389ย 3.69%ย ย ย $84,480ย 3.42%

1 Includes average outstanding balances of loans held for sale of $23,374, $19,679 and $12,112 for the quarters ended June 30, 2023, Marchย 31, 2023, and June 30, 2022, 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,ย INC. AND SUBSIDIARY
Financial Highlights
(In thousands except percentages)
ย 
ย ย Six Months Ended
ย ย June 30, 2023ย June 30, 2022
ย ย Average
Outstanding
Balance
ย Interest
Earned/
Interest Paid
ย Average
Yield/ Rate
ย Average
Outstanding
Balance
ย Interest
Earned/
Interest Paid
ย Average
Yield/ Rate
Assetsย ย ย ย ย ย ย ย ย ย ย ย 
Interest-earning assets:ย ย ย ย ย ย ย ย ย ย ย ย 
Loans1ย $9,213,742ย ย $305,486ย 6.69%ย $7,233,431ย ย $146,636ย 4.09%
LHI, WHย ย 366,000ย ย ย 9,948ย 5.48ย ย ย 450,592ย ย ย 6,998ย 3.13ย 
Debt securitiesย ย 1,192,823ย ย ย 21,154ย 3.58ย ย ย 1,230,159ย ย ย 17,394ย 2.85ย 
Interest-bearing deposits in other banksย ย 531,373ย ย ย 13,041ย 4.95ย ย ย 461,844ย ย ย 976ย 0.43ย 
Equity securities and other investmentsย ย 131,462ย ย ย 2,526ย 3.87ย ย ย 178,602ย ย ย 1,967ย 2.22ย 
Total interest-earning assetsย ย 11,435,400ย ย ย 352,155ย 6.21ย ย ย 9,554,628ย ย ย 173,971ย 3.67ย 
ACLย ย (97,639)ย ย ย ย ย ย (76,046)ย ย ย ย 
Noninterest-earning assetsย ย 944,883ย ย ย ย ย ย ย 878,679ย ย ย ย ย 
Total assetsย $12,282,644ย ย ย ย ย ย $10,357,261ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Liabilities and Stockholdersโ€™ Equityย ย ย ย ย ย ย ย ย ย ย ย 
Interest-bearing liabilities:ย ย ย ย ย ย ย ย ย ย ย ย 
Interest-bearing demand and savings depositsย $4,033,975ย ย $62,814ย 3.14%ย $3,621,697ย ย $5,845ย 0.33%
Certificates and other time depositsย ย 2,731,925ย ย ย 49,067ย 3.62ย ย ย 1,480,654ย ย ย 2,845ย 0.39ย 
Advances from FHLB and Otherย ย 1,298,765ย ย ย 29,920ย 4.65ย ย ย 803,295ย ย ย 2,381ย 0.60ย 
Subordinated debentures and subordinated notesย ย 230,195ย ย ย 6,134ย 5.37ย ย ย 231,959ย ย ย 5,380ย 4.68ย 
Total interest-bearing liabilitiesย ย 8,294,860ย ย ย 147,935ย 3.60ย ย ย 6,137,605ย ย ย 16,451ย 0.54ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing liabilities:ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing depositsย ย 2,322,790ย ย ย ย ย ย ย 2,731,869ย ย ย ย ย 
Other liabilitiesย ย 171,299ย ย ย ย ย ย ย 85,126ย ย ย ย ย 
Total liabilitiesย ย 10,788,949ย ย ย ย ย ย ย 8,954,600ย ย ย ย ย 
Stockholdersโ€™ equityย ย 1,493,695ย ย ย ย ย ย ย 1,402,661ย ย ย ย ย 
Total liabilities and stockholdersโ€™ equityย $12,282,644ย ย ย ย ย ย $10,357,261ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net interest rate spread2ย ย ย ย ย 2.61%ย ย ย ย ย 3.13%
Net interest income and margin3ย ย ย $204,220ย 3.60%ย ย ย $157,520ย 3.32%

1 Includes average outstanding balances of loans held for sale of $21,537 and $12,440 for the six months ended June 30, 2023 and 2022, 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,ย INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
Yield Trend
ย ย For the Quarter Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
Average yield on interest-earning assets:ย ย ย ย ย ย ย ย ย ย 
Loans1ย 6.85%ย 6.51%ย 5.98%ย 5.01%ย 4.15%
LHI, MWย 5.44ย ย 5.52ย ย 5.20ย ย 4.11ย ย 3.29ย 
Debt securitiesย 3.60ย ย 3.56ย ย 3.36ย ย 3.05ย ย 2.93ย 
Interest-bearing deposits in other banksย 5.16ย ย 4.69ย ย 3.81ย ย 2.17ย ย 0.77ย 
Equity securities and other investmentsย 3.25ย ย 4.57ย ย 3.62ย ย 3.25ย ย 2.53ย 
Total interest-earning assetsย 6.36%ย 6.06%ย 5.55%ย 4.59%ย 3.79%
ย ย ย ย ย ย ย ย ย ย ย 
Average rate on interest-bearing liabilities:ย ย ย ย ย ย ย ย ย ย 
Interest-bearing demand and savings depositsย 3.37%ย 2.92%ย 2.21%ย 1.23%ย 0.44%
Certificates and other time depositsย 3.92ย ย 3.28ย ย 1.90ย ย 0.94ย ย 0.40ย 
Advances from FHLBย 4.78ย ย 4.46ย ย 3.91ย ย 1.12ย ย 0.40ย 
Subordinated debentures and subordinated notesย 5.37ย ย 5.38ย ย 5.12ย ย 4.85ย ย 4.70ย 
Total interest-bearing liabilitiesย 3.86%ย 3.32%ย 2.47%ย 1.27%ย 0.58%
ย ย ย ย ย ย ย ย ย ย ย 
Net interest rate spread2ย 2.50%ย 2.74%ย 3.08%ย 3.32%ย 3.21%
Net interest margin3ย 3.51%ย 3.69%ย 3.87%ย 3.77%ย 3.42%

ย ย 
1Includes average outstanding balances of loans held for sale of $23,374, $19,679, $15,296, $14,023 and $12,112 for the three months ended June 30, 2023, Marchย 31, 2023, Decemberย 31, 2022, Septemberย 30, 2022 and June 30, 2022, respectively, and average balances of LHI, excluding MW.ย 
2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.ย 
3 Net interest margin is equal to net interest income divided by average interest-earning assets.

Supplemental Yield Trend

ย ย For the Quarter Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
Average cost of interest-bearing depositsย 3.61%ย 3.06%ย 2.12%ย 1.15%ย 0.43%
Average costs of total deposits, including noninterest-bearingย 2.73ย ย 2.24ย ย 1.46ย ย 0.76ย ย 0.28ย 

VERITEX HOLDINGS,ย INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)

LHI and Deposit Portfolio Composition

ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย ย ย 
ย ย (In thousands, except percentages)
LHI1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Commercial and Industrial (โ€œC&Iโ€)ย $2,850,084ย ย 30.7%ย $2,895,957ย ย 31.3%ย $2,942,348ย ย 32.4%ย $2,743,769ย ย 32.2%ย $2,457,742ย ย 31.0%
Real Estate:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Owner occupied commercial (โ€œOOCREโ€)ย ย 671,602ย ย 7.2ย ย ย 631,563ย ย 6.8ย ย ย 715,829ย ย 7.9ย ย ย 677,705ย ย 7.9ย ย ย 646,723ย ย 8.1ย 
Non-owner occupied commercial (โ€œNOOCREโ€)ย ย 2,509,731ย ย 27.1ย ย ย 2,505,344ย ย 27.1ย ย ย 2,341,379ย ย 25.9ย ย ย 2,273,305ย ย 26.6ย ย ย 2,203,970ย ย 27.8ย 
Construction and landย ย 1,659,700ย ย 17.9ย ย ย 1,831,349ย ย 19.8ย ย ย 1,787,400ย ย 19.7ย ย ย 1,673,997ย ย 19.6ย ย ย 1,532,997ย ย 19.3ย 
Farmlandย ย 51,663ย ย 0.6ย ย ย 51,680ย ย 0.6ย ย ย 43,500ย ย 0.5ย ย ย 43,569ย ย 0.5ย ย ย 47,319ย ย 0.6ย 
1-4 family residentialย ย 923,442ย ย 10.0ย ย ย 896,252ย ย 9.7ย ย ย 894,456ย ย 9.9ย ย ย 858,693ย ย 10.1ย ย ย 765,260ย ย 9.6ย 
Multi-family residentialย ย 592,473ย ย 6.4ย ย ย 432,209ย ย 4.6ย ย ย 322,679ย ย 3.6ย ย ย 252,244ย ย 3.0ย ย ย 276,632ย ย 3.5ย 
Consumerย ย 11,189ย ย 0.1ย ย ย 8,316ย ย 0.1ย ย ย 7,806ย ย 0.1ย ย ย 7,465ย ย 0.1ย ย ย 7,520ย ย 0.1ย 
Total LHIย $9,269,884ย ย 100%ย $9,252,670ย ย 100%ย $9,055,397ย ย 100%ย $8,530,747ย ย 100%ย $7,938,163ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
MWย ย 436,255ย ย ย ย ย 437,501ย ย ย ย ย 446,227ย ย ย ย ย 523,805ย ย ย ย ย 629,291ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total LHI1ย $9,706,139ย ย ย ย $9,690,171ย ย ย ย $9,501,624ย ย ย ย $9,054,552ย ย ย ย $8,567,454ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Depositsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearingย $2,234,109ย ย 24.2%ย $2,212,389ย ย 24.5%ย $2,640,617ย ย 28.9%ย $2,811,412ย ย 32.1%ย $2,947,830ย ย 34.6%
Interest-bearing transactionย ย 676,653ย ย 7.3ย ย ย 866,609ย ย 9.6ย ย ย 622,814ย ย 6.8ย ย ย 603,729ย ย 6.9ย ย ย 660,557ย ย 7.8ย 
Money marketย ย 2,816,769ย ย 30.5ย ย ย 2,518,922ย ย 27.9ย ย ย 2,773,622ย ย 30.4ย ย ย 2,701,762ย ย 30.9ย ย ย 2,443,748ย ย 28.7ย 
Savingsย ย 96,831ย ย 1.0ย ย ย 106,480ย ย 1.2ย ย ย 118,293ย ย 1.3ย ย ย 132,407ย ย 1.5ย ย ย 129,498ย ย 1.5ย 
Certificates and other time depositsย ย 2,928,949ย ย 31.7ย ย ย 2,896,870ย ย 32.0ย ย ย 2,086,642ย ย 22.9ย ย ย 1,667,364ย ย 19.1ย ย ย 1,562,626ย ย 18.3ย 
Correspondent money market accountsย ย 480,598ย ย 5.2ย ย ย 433,468ย ย 4.8ย ย ย 881,246ย ย 9.7ย ย ย 831,770ย ย 9.5ย ย ย 773,447ย ย 9.1ย 
Total depositsย $9,233,909ย ย 100%ย $9,034,738ย ย 100%ย $9,123,234ย ย 100%ย $8,748,444ย ย 100%ย $8,517,706ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Loan to Deposit Ratioย ย 105.1%ย ย ย ย 107.3%ย ย ย ย 104.1%ย ย ย ย 103.5%ย ย ย ย 100.6%ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Loan to Deposit Ratio, excluding MWย ย 100.4%ย ย ย ย 102.4%ย ย ย ย 99.3%ย ย ย ย 97.5%ย ย ย ย 93.2%ย ย 

1 Total LHI does not include deferred fees of $12.7 million, $15.5 million, $19.0 million, $17.5 million and $15.0 million at June 30, 2023, Marchย 31, 2023, Decemberย 31, 2022, Septemberย 30, 2022 and June 30, 2022, respectively.

VERITEX HOLDINGS,ย INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
Asset Quality
ย 
ย For the Quarter Endedย Six Months Ended
ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย June 30,
2023
ย Jun 30,
2022
ย ย ย ย ย ย 
ย (In thousands, except percentages)ย ย ย ย 
NPAs:ย ย ย ย ย ย ย ย ย ย ย ย ย 
Nonaccrual loans$ย ย ย ย ย ย ย ย 54,055ย ย $ย ย ย ย ย ย ย ย 31,452ย ย $ย ย ย ย ย ย ย ย 30,364ย ย $ย ย ย ย ย ย ย ย 30,592ย ย $ย ย ย ย ย ย ย ย 42,242ย ย $ย ย ย ย ย ย ย ย 54,055ย ย $ย ย ย ย ย ย ย ย 42,242ย 
Nonaccrual PCD loans1ย ย ย ย ย ย ย ย ย 13,721ย ย ย ย ย ย ย ย ย ย ย 12,784ย ย ย ย ย ย ย ย ย ย ย 13,178ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 13,721ย ย ย ย ย ย ย ย ย ย ย โ€”ย 
Accruing loans 90 or more days past due2ย ย ย ย ย ย ย ย ย 528ย ย ย ย ย ย ย ย ย ย ย 296ย ย ย ย ย ย ย ย ย ย ย 125ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 1,753ย ย ย ย ย ย ย ย ย ย ย 528ย ย ย ย ย ย ย ย ย ย ย 1,753ย 
Total nonperforming loans held for investment (โ€œNPLsโ€)ย ย ย ย ย ย ย ย ย 68,304ย ย ย ย ย ย ย ย ย ย ย 44,532ย ย ย ย ย ย ย ย ย ย ย 43,667ย ย ย ย ย ย ย ย ย ย ย 30,592ย ย ย ย ย ย ย ย ย ย ย 43,995ย ย ย ย ย ย ย ย ย ย ย 68,304ย ย ย ย ย ย ย ย ย ย ย 43,995ย 
OREOย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 1,032ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 1,032ย 
Total NPAs$ย ย ย ย ย ย ย ย 68,304ย ย $ย ย ย ย ย ย ย ย 44,532ย ย $ย ย ย ย ย ย ย ย 43,667ย ย $ย ย ย ย ย ย ย ย 30,592ย ย $ย ย ย ย ย ย ย ย 45,027ย ย $ย ย ย ย ย ย ย ย 68,304ย ย $ย ย ย ย ย ย ย ย 45,027ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Charge-offs:ย ย ย ย ย ย ย ย ย ย ย ย ย 
OOCRE$ย ย ย ย ย ย ย ย โ€”ย ย $ย ย ย ย ย ย ย ย (116)ย $ย ย ย ย ย ย ย ย โ€”ย ย $ย ย ย ย ย ย ย ย (1,061)ย $ย ย ย ย ย ย ย ย (244)ย $ย ย ย ย ย ย ย ย (116)ย $ย ย ย ย ย ย ย ย (1,585)
NOOCREย ย ย ย ย ย ย ย ย (8,215)ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย (1,019)ย ย ย ย ย ย ย ย ย ย (838)ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย (8,215)ย ย ย ย ย ย ย ย ย ย (553)
C&Iย ย ย ย ย ย ย ย ย (3,540)ย ย ย ย ย ย ย ย ย ย (1,051)ย ย ย ย ย ย ย ย ย ย (5,449)ย ย ย ย ย ย ย ย ย ย (460)ย ย ย ย ย ย ย ย ย ย (528)ย ย ย ย ย ย ย ย ย ย (4,591)ย ย ย ย ย ย ย ย ย ย (3,822)
Consumerย ย ย ย ย ย ย ย ย (92)ย ย ย ย ย ย ย ย ย ย (62)ย ย ย ย ย ย ย ย ย ย (41)ย ย ย ย ย ย ย ย ย ย (19)ย ย ย ย ย ย ย ย ย ย (1,091)ย ย ย ย ย ย ย ย ย ย (154)ย ย ย ย ย ย ย ย ย ย (1,225)
Total charge-offsย ย ย ย ย ย ย ย ย (11,847)ย ย ย ย ย ย ย ย ย ย (1,229)ย ย ย ย ย ย ย ย ย ย (6,509)ย ย ย ย ย ย ย ย ย ย (2,378)ย ย ย ย ย ย ย ย ย ย (1,863)ย ย ย ย ย ย ย ย ย ย (13,076)ย ย ย ย ย ย ย ย ย ย (7,185)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Recoveries:ย ย ย ย ย ย ย ย ย ย ย ย ย 
1-4 family residentialย ย ย ย ย ย ย ย ย 1ย ย ย ย ย ย ย ย ย ย ย 1ย ย ย ย ย ย ย ย ย ย ย 24ย ย ย ย ย ย ย ย ย ย ย 4ย ย ย ย ย ย ย ย ย ย ย 3ย ย ย ย ย ย ย ย ย ย ย 2ย ย ย ย ย ย ย ย ย ย ย 3ย 
OOCREย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 26ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 245ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 245ย 
NOOCREย ย ย ย ย ย ย ย ย 150ย ย ย ย ย ย ย ย ย ย ย โ€”ย ย ย ย ย ย ย ย ย ย ย 229ย ย ย ย ย ย ย ย ย ย ย 3ย ย ย ย ย ย ย ย ย ย ย 93ย ย ย ย ย ย ย ย ย ย ย 150ย ย ย ย ย ย ย ย ย ย ย 493ย 
C&Iย ย ย ย ย ย ย ย ย 106ย ย ย ย ย ย ย ย ย ย ย 364ย ย ย ย ย ย ย ย ย ย ย 415ย ย ย ย ย ย ย ย ย ย ย 177ย ย ย ย ย ย ย ย ย ย ย 572ย ย ย ย ย ย ย ย ย ย ย 470ย ย ย ย ย ย ย ย ย ย ย 716ย 
Consumerย ย ย ย ย ย ย ย ย 46ย ย ย ย ย ย ย ย ย ย ย 6ย ย ย ย ย ย ย ย ย ย ย 30ย ย ย ย ย ย ย ย ย ย ย 5ย ย ย ย ย ย ย ย ย ย ย 41ย ย ย ย ย ย ย ย ย ย ย 52ย ย ย ย ย ย ย ย ย ย ย 50ย 
Total recoveriesย ย ย ย ย ย ย ย ย 303ย ย ย ย ย ย ย ย ย ย ย 371ย ย ย ย ย ย ย ย ย ย ย 724ย ย ย ย ย ย ย ย ย ย ย 189ย ย ย ย ย ย ย ย ย ย ย 954ย ย ย ย ย ย ย ย ย ย ย 674ย ย ย ย ย ย ย ย ย ย ย 1,507ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net charge-offs$ย ย ย ย ย ย ย ย (11,544)ย $ย ย ย ย ย ย ย ย (858)ย $ย ย ย ย ย ย ย ย (5,785)ย $ย ย ย ย ย ย ย ย (2,189)ย $ย ย ย ย ย ย ย ย (909)ย $ย ย ย ย ย ย ย ย (12,402)ย $ย ย ย ย ย ย ย ย (5,678)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ACL$ย ย ย ย ย ย ย ย 102,150ย ย $ย ย ย ย ย ย ย ย 98,694ย ย $ย ย ย ย ย ย ย ย 91,052ย ย $ย ย ย ย ย ย ย ย 85,037ย ย $ย ย ย ย ย ย ย ย 80,576ย ย $ย ย ย ย ย ย ย ย 102,150ย ย $ย ย ย ย ย ย ย ย 80,576ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Asset Quality Ratios:ย ย ย ย ย ย ย ย ย ย ย ย ย 
NPAs to total assetsย 0.55%ย ย 0.35%ย ย 0.36%ย ย 0.26%ย ย 0.40%ย ย 0.55%ย ย 0.40%
NPAs, excluding nonaccrual PCD loans, to total assetsย 0.44ย ย ย 0.25ย ย ย 0.25ย ย ย 0.26ย ย ย 0.40ย ย ย 0.44ย ย ย 0.40ย 
NPLs to total LHIย 0.71ย ย ย 0.47ย ย ย 0.48ย ย ย 0.35ย ย ย 0.55ย ย ย 0.71ย ย ย 0.55ย 
NPLs, excluding nonaccrual PCD loans, to total LHIย 0.56ย ย ย 0.33ย ย ย 0.32ย ย ย 0.34ย ย ย 0.51ย ย ย 0.56ย ย ย 0.51ย 
ACL to total LHIย 1.05ย ย ย 1.02ย ย ย 0.96ย ย ย 0.94ย ย ย 0.94ย ย ย 1.05ย ย ย 0.94ย 
Net charge-offs to average loans outstanding3ย 0.48ย ย ย 0.04ย ย ย 0.24ย ย ย 0.12ย ย ย 0.04ย ย ย 0.26ย ย ย 0.14ย 

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,ย INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(Unaudited)

We identify certain financial measures discussed in this earnings release as being โ€œnon-GAAP financial measures.โ€ 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 (โ€œGAAPโ€), 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 stockholdersโ€™ 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 stockholdersโ€™ equity to tangible common equity and presents our tangible book value per common share compared with our book value per common share:

ย ย As of
ย ย Jun 30, 2023ย Mar 31, 2023ย Dec 31, 2022ย Sep 30, 2022ย Jun 30, 2022
ย ย ย 
ย ย (Dollars in thousands, except per share data)
Tangible Common Equityย ย ย ย ย ย ย ย ย ย 
Total stockholders' equityย $1,491,280ย ย $1,493,737ย ย $1,449,773ย ย $1,411,899ย ย $1,429,442ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Goodwillย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)
Core deposit intangiblesย ย (33,371)ย ย (35,808)ย ย (38,247)ย ย (40,684)ย ย (43,122)
Tangible common equityย $1,053,457ย ย $1,053,477ย ย $1,007,074ย ย $966,763ย ย $981,868ย 
Common shares outstandingย ย 54,261ย ย ย 54,229ย ย ย 54,030ย ย ย 53,988ย ย ย 53,951ย 
ย ย ย ย ย ย ย ย ย ย ย 
Book value per common shareย $27.48ย ย $27.54ย ย $26.83ย ย $26.15ย ย $26.50ย 
Tangible book value per common shareย $19.41ย ย $19.43ย ย $18.64ย ย $17.91ย ย $18.20ย 

VERITEX HOLDINGS,ย 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 stockholdersโ€™ 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 stockholdersโ€™ 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 stockholdersโ€™ 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 stockholdersโ€™ equity to tangible common equity and total assets to tangible assets and presents our tangible common equity to tangible assets:

ย ย As of
ย ย Jun 30, 2023ย Mar 31, 2023ย Dec 31, 2022ย Sep 30, 2022ย Jun 30, 2022
ย ย ย 
ย ย (Dollars in thousands)
Tangible Common Equityย ย ย ย ย ย ย ย ย ย 
Total stockholders' equityย $1,491,280ย ย $1,493,737ย ย $1,449,773ย ย $1,411,899ย ย $1,429,442ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Goodwillย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)
Core deposit intangiblesย ย (33,371)ย ย (35,808)ย ย (38,247)ย ย (40,684)ย ย (43,122)
Tangible common equityย $1,053,457ย ย $1,053,477ย ย $1,007,074ย ย $966,763ย ย $981,868ย 
Tangible Assetsย ย ย ย ย ย ย ย ย ย 
Total assetsย $12,470,368ย ย $12,609,487ย ย $12,154,361ย ย $11,714,454ย ย $11,304,811ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Goodwillย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)
Core deposit intangiblesย ย (33,371)ย ย (35,808)ย ย (38,247)ย ย (40,684)ย ย (43,122)
Tangible Assetsย $12,032,545ย ย $12,169,227ย ย $11,711,662ย ย $11,269,318ย ย $10,857,237ย 
Tangible Common Equity to Tangible Assetsย ย 8.76%ย ย 8.66%ย ย 8.60%ย ย 8.58%ย ย 9.04%

VERITEX HOLDINGS,ย 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 โ€œreturnโ€) as net income, plus amortization of core deposit intangibles, less tax benefit at the statutory rate; (b) average tangible common equity as total average stockholdersโ€™ 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 stockholdersโ€™ 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:

ย ย For the Quarter Endedย Six Months Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย June 30,
2023
ย Jun 30,
2022
ย ย ย ย ย ย ย 
ย ย (Dollars in thousands)ย ย ย ย 
Net income available for common stockholders adjusted for amortization of core deposit intangiblesย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $33,730ย ย $38,411ย ย $39,897ย ย $43,322ย ย $29,626ย ย $72,141ย ย $63,096ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Plus: Amortization of core deposit intangiblesย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 4,876ย ย ย 4,876ย 
Less: Tax benefit at the statutory rateย ย 512ย ย ย 512ย ย ย 512ย ย ย 512ย ย ย 512ย ย ย 1,024ย ย ย 1,024ย 
Net income available for common stockholders adjusted for amortization of core deposit intangiblesย $35,656ย ย $40,337ย ย $41,823ย ย $45,248ย ย $31,552ย ย $75,993ย ย $66,948ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average Tangible Common Equityย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total average stockholders' equityย $1,510,625ย ย $1,476,576ย ย $1,434,818ย ย $1,453,816ย ย $1,447,377ย ย $1,493,695ย ย $1,402,661ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average goodwillย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,234)
Average core deposit intangiblesย ย (34,969)ย ย (37,361)ย ย (39,792)ย ย (42,230)ย ย (44,720)ย ย (36,159)ย ย (45,932)
Average tangible common equityย $1,071,204ย ย $1,034,763ย ย $990,574ย ย $1,007,134ย ย $998,205ย ย $1,053,084ย ย $952,495ย 
Return on Average Tangible Common Equity (Annualized)ย ย 13.35%ย ย 15.81%ย ย 16.75%ย ย 17.82%ย ย 12.68%ย ย 14.55%ย ย 14.17%

VERITEX HOLDINGS,ย 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 Companyโ€™s financial performance. We calculate (a) operating earnings as net income plus severance payments, plus loss on sale of debt securities AFS, net, 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 stockholdersโ€™ 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:

ย ย For the Quarter Endedย Six Months Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย June 30,
2023
ย Jun 30,
2022
ย ย ย 
ย ย (Dollars in thousands, except per share data)
Operating Earningsย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $33,730ย $38,411ย $39,897ย $43,322ย $29,626ย $72,141ย $63,096
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Plus: Severance payments1ย ย 1,194ย ย 835ย ย 630ย ย โ€”ย ย โ€”ย ย 2,029ย ย โ€”
Plus: Loss on sale of debt securities AFS, netย ย โ€”ย ย 5,321ย ย โ€”ย ย โ€”ย ย โ€”ย ย 5,321ย ย โ€”
Plus: M&A expensesย ย โ€”ย ย โ€”ย ย โ€”ย ย 384ย ย 295ย ย โ€”ย ย 995
Operating pre-tax incomeย ย 34,924ย ย 44,567ย ย 40,527ย ย 43,706ย ย 29,921ย ย 79,491ย ย 64,091
Less: Tax impact of adjustmentsย ย 251ย ย 1,293ย ย 132ย ย 81ย ย 66ย ย 1,544ย ย 222
Operating earningsย $34,673ย $43,274ย $40,395ย $43,625ย $29,855ย $77,947ย $63,869
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted average diluted shares outstandingย ย 54,486ย ย 54,606ย ย 54,780ย ย 54,633ย ย 54,646ย ย 54,546ย ย 53,121
Diluted EPSย $0.62ย $0.70ย $0.73ย $0.79ย $0.54ย $1.32ย $1.19
Diluted operating EPSย $0.64ย $0.79ย $0.74ย $0.80ย $0.55ย $1.43ย $1.20

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

ย ย For the Quarter Endedย Six Months Ended
ย ย Jun 30,
2023
ย Mar 31,
2023
ย Dec 31,
2022
ย Sep 30,
2022
ย Jun 30,
2022
ย June 30,
2023
ย Jun 30,
2022
ย ย ย 
ย ย (Dollars in thousands)
Pre-Tax, Pre-Provision Operating Earningsย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $33,730ย ย $38,411ย ย $39,897ย ย $43,322ย ย $29,626ย ย $72,141ย ย $63,096ย 
Plus: Provision for income taxesย ย 9,725ย ย ย 11,012ย ย ย 11,890ย ย ย 12,248ย ย ย 8,079ย ย ย 20,737ย ย ย 16,181ย 
Plus: Provision for credit losses and unfunded commitmentsย ย 13,871ย ย ย 10,882ย ย ย 11,277ย ย ย 7,500ย ย ย 9,000ย ย ย 24,753ย ย ย 8,993ย 
Plus: Severance paymentsย ย 1,194ย ย ย 835ย ย ย 630ย ย ย โ€”ย ย ย โ€”ย ย ย 2,029ย ย ย โ€”ย 
Plus: Loss on sale of debt securities AFS, netย ย โ€”ย ย ย 5,321ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 5,321ย ย ย โ€”ย 
Plus: M&A expensesย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 384ย ย ย 295ย ย ย โ€”ย ย ย 995ย 
Pre-tax, pre-provision operating earningsย $58,520ย ย $66,461ย ย $63,694ย ย $63,454ย ย $47,000ย ย $124,981ย ย $89,265ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average total assetsย $12,350,223ย ย $12,214,313ย ย $11,761,044ย ย $11,460,857ย ย $10,711,663ย ย $12,282,644ย ย $10,357,261ย 
Pre-tax, pre-provision operating return on average assets1ย ย 1.90%ย ย 2.21%ย ย 2.15%ย ย 2.20%ย ย 1.76%ย ย 2.05%ย ย 1.74%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average loansย $9,657,313ย ย $9,501,309ย ย $9,103,552ย ย $8,729,093ย ย $8,038,153ย ย $9,579,742ย ย $7,684,023ย 
Pre-tax, pre-provision operating return on average loans1ย ย 2.43%ย ย 2.84%ย ย 2.78%ย ย 2.88%ย ย 2.35%ย ย 2.63%ย ย 2.34%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average total assetsย $12,350,223ย ย $12,214,313ย ย $11,761,044ย ย $11,460,857ย ย $10,711,663ย ย $12,282,644ย ย $10,357,261ย 
Return on average assets1ย ย 1.10%ย ย 1.28%ย ย 1.35%ย ย 1.50%ย ย 1.11%ย ย 1.18%ย ย 1.23%
Operating return on average assets1ย ย 1.13ย ย ย 1.44ย ย ย 1.36ย ย ย 1.51ย ย ย 1.12ย ย ย 1.28ย ย ย 1.24ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings adjusted for amortization of core deposit intangiblesย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earningsย $34,673ย ย $43,274ย ย $40,395ย ย $43,625ย ย $29,855ย ย $77,947ย ย $63,869ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Plus: Amortization of core deposit intangiblesย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 2,438ย ย ย 4,876ย ย ย 4,876ย 
Less: Tax benefit at the statutory rateย ย 512ย ย ย 512ย ย ย 512ย ย ย 512ย ย ย 512ย ย ย 1,024ย ย ย 1,024ย 
Operating earnings adjusted for amortization of core deposit intangiblesย $36,599ย ย $45,200ย ย $42,321ย ย $45,551ย ย $31,781ย ย $81,799ย ย $67,721ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average Tangible Common Equityย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Total average stockholders' equityย $1,510,625ย ย $1,476,576ย ย $1,434,818ย ย $1,453,816ย ย $1,447,377ย ย $1,493,695ย ย $1,402,661ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Less: Average goodwillย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,452)ย ย (404,234)
Less: Average core deposit intangiblesย ย (34,969)ย ย (37,361)ย ย (39,792)ย ย (42,230)ย ย (44,720)ย ย (36,159)ย ย (45,932)
Average tangible common equityย $1,071,204ย ย $1,034,763ย ย $990,574ย ย $1,007,134ย ย $998,205ย ย $1,053,084ย ย $952,495ย 
Operating return on average tangible common equity1ย ย 13.70%ย ย 17.72%ย ย 16.95%ย ย 17.94%ย ย 12.77%ย ย 15.66%ย ย 14.34%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Efficiency ratioย ย 49.94%ย ย 48.42%ย ย 47.63%ย ย 44.71%ย ย 50.76%ย ย 49.17%ย ย 51.76%
Net interest incomeย $100,831ย ย $103,389ย ย $106,097ย ย $101,040ย ย $84,480ย ย $204,220ย ย $157,520ย 
Noninterest incomeย ย 13,692ย ย ย 13,531ย ย ย 14,326ย ย ย 13,021ย ย ย 10,378ย ย ย 27,223ย ย ย 25,475ย 
Plus: Loss on sale of AFS securities, netย ย โ€”ย ย ย 5,321ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 5,321ย ย ย โ€”ย 
Operating noninterest incomeย ย 13,692ย ย ย 18,852ย ย ย 14,326ย ย ย 13,021ย ย ย 10,378ย ย ย 32,544ย ย ย 25,475ย 
Noninterest expenseย ย 57,197ย ย ย 56,615ย ย ย 57,359ย ย ย 50,991ย ย ย 48,153ย ย ย 113,812ย ย ย 94,725ย 
Less: Severance paymentsย ย 1,194ย ย ย 835ย ย ย 630ย ย ย โ€”ย ย ย โ€”ย ย ย 2,029ย ย ย โ€”ย 
Less: M&A expensesย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 384ย ย ย 295ย ย ย โ€”ย ย ย 995ย 
Operating noninterest expenseย $56,003ย ย $55,780ย ย $56,729ย ย $50,607ย ย $47,858ย ย $111,783ย ย $93,730ย 
Operating efficiency ratioย ย 48.90%ย ย 45.63%ย ย 47.11%ย ย 44.37%ย ย 50.45%ย ย 47.21%ย ย 51.22%

1 Annualized ratio for quarterly metrics.


Media and Investor Relations:
investorrelations@veritexbank.com

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  215.20
+3.46 (1.63%)
AAPL  254.23
+1.41 (0.56%)
AMD  196.31
-0.27 (-0.14%)
BAC  47.28
+0.22 (0.47%)
GOOG  309.41
+4.99 (1.64%)
META  622.66
-4.79 (-0.76%)
MSFT  399.41
-0.54 (-0.14%)
NVDA  181.93
-1.29 (-0.70%)
ORCL  154.69
-1.28 (-0.82%)
TSLA  399.27
+3.71 (0.94%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article