Document

EX-99.1 2 a2023q2-exhibit991.htm EX-99.1 Document

Exhibit 99.1

VERITEX HOLDINGS, INC. REPORTS SECOND QUARTER OPERATING RESULTS

Dallas, TX — July 25, 2023 —Veritex Holdings, Inc. (“Veritex”, the “Company”, “we” or “our”) (Nasdaq: VBTX), the holding company for Veritex Community Bank, today announced the results for the quarter ended June 30, 2023.

“I am incredibly pleased with our second quarter and year to date results,” said C. Malcolm Holland, III. “We 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.”


	Quarter to Date						Year to Date
Financial Highlights	Q2 2023			Q1 2023			Q2 2023			Q2 2022
	(Dollars in thousands, except per share data) (unaudited)
GAAP
Net income	$	33,730		$	38,411		$	72,141		$	63,096
Diluted EPS	0.62			0.70			1.32			1.19
Book value per common share	27.48			27.54			27.48			26.50
Return on average assets2	1.10		%	1.28		%	1.18		%	1.23		%
Efficiency ratio	49.94			48.42			49.17			51.76
Return on average equity2	8.96			10.55			9.74			9.07
Non-GAAP1
Operating earnings	$	34,673		$	43,274		$	77,947		$	63,869
Diluted operating EPS	0.64			0.79			1.43			1.20
Tangible book value per common share	19.41			19.43			19.41			18.20
Pre-tax, pre-provision operating earnings	58,520			66,461			124,981			89,265
Pre-tax, pre-provision operating return on average assets2	1.90		%	2.21		%	2.05		%	1.74		%
Pre-tax, pre-provision operating return on average loans 2	2.43			2.84			2.63			2.34
Operating return on average assets2	1.13			1.44			1.28			1.24
Operating efficiency ratio	48.90			45.63			47.21			51.22
Return on average tangible common equity2	13.35			15.81			14.55			14.17
Operating return on average tangible common equity2	13.70			17.72			15.66			14.34

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

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 (“ADC”) loans decreased 9.3% from March 31, 2023 and as a percentage of risk-based capital (“RBC”) 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 (“NPAs”) to total assets increased to 0.55%, or 20 bps, from March 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 March 31, 2023; and

•Declared quarterly cash dividend of $0.20 per share of outstanding common stock payable on August 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 March 31, 2023. The $2.6 million decrease in net interest income before provision for credit losses was primarily due to a $7.1 million increase in interest expense on certificates and other time deposits, a $5.2 million increase in advances from the Federal Home Loan Bank (“FHLB”), a $3.1 million increase in transaction and savings deposits driven by an increase in funding costs on deposits, and an $822 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 $2.0 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 March 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 March 31, 2023. The increase was primarily due to a $2.0 million increase in equity method investment income and a loss on sales of investment securities in the first quarter of 2023 of $5.3 million. The increase was partially offset by a $5.5 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 March 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 $1.7 million increase in other noninterest expenses, a $1.3 million increase in data processing and software expenses and a $331 thousand increase in occupancy and equipment expenses.

Financial Condition

Total LHI was $9.71 billion at June 30, 2023, an increase of $16.0 million, or 0.7% annualized, compared to March 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 March 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 March 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 March 31, 2023. The Company had net charge-offs of $11.5 million for the quarter.

The Company recorded a provision for credit losses of $15.0 million for the three months ended June 30, 2023, a $9.4 million provision for credit losses for the three months ended March 31, 2023 and a $9.0 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 March 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 $1.5 million provision for unfunded commitments for the three months ended March 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 March 31, 2023, was attributable to a decrease in unfunded commitment balances partially offset by changes in economic factors. Allowance for credit loss (“ACL”) as a percentage of LHI was 1.05%, 1.02% and 0.94% at June 30, 2023, March 31, 2023 and June 30, 2022, respectively.

Dividend Information

After the close of the market on Tuesday, July 25, 2023, Veritex’s Board of Directors declared a quarterly cash dividend of $0.20 per share on its outstanding shares of common stock. The dividend will be paid on or after August 25, 2023 to stockholders of record as of the close of business on August 10, 2023.

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, 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 “Reconciliation of Non-GAAP Financial Measures” after the financial highlights at the end of this earnings release for a reconciliation of these non-GAAP financial measures.

Conference Call

The Company will host an investor conference call and webcast to review the results on Wednesday, July 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 Veritex’s website.

About Veritex Holdings, Inc.

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

Media and Investor Relations:

investorrelations@veritexbank.com

Forward-Looking Statements

This earnings release includes “forward-looking statements”, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on various facts and derived utilizing assumptions, current expectations, estimates and projections and are subject to known and unknown risks, uncertainties and other factors, which change over time and are beyond our control, that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements include, without limitation, statements relating to the expected payment of Veritex Holdings, Inc.’s (“Veritex”) quarterly cash dividend; the impact of certain changes in Veritex’s accounting policies, standards and interpretations; 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 Veritex’s future financial performance, business and growth strategy, projected plans and objectives, as well as other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact broader economic and industry trends, and any such variations may be material. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “seeks,” “targets,” “outlooks,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing words. We refer you to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of Veritex’s Annual Report on Form 10-K for the year ended December 31, 2022 and any updates to those risk factors set forth in Veritex’s Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission (“SEC”), which are available on the SEC’s website at www.sec.gov. If one or more events related to these or other risks or uncertainties materialize, or if Veritex’s underlying assumptions prove to be incorrect, actual results may differ materially from what Veritex anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. Veritex does not undertake any obligation, and specifically declines any obligation, to supplement, update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, expressed or implied, included in this earnings release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Veritex or persons acting on Veritex’s behalf may issue.

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(Unaudited)


	For the Quarter Ended															For the Six Months Ended
	Jun 30, 2023			Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Jun 30, 2023			Jun 30, 2022
	(Dollars and shares in thousands, except per share data)
Per Share Data (Common Stock):
Basic EPS	$	0.62		$	0.71		$	0.74		$	0.80		$	0.55		$	1.33		$	1.21
Diluted EPS	0.62			0.70			0.73			0.79			0.54			1.32			1.19
Book value per common share	27.48			27.54			26.83			26.15			26.50			27.48			26.50
Tangible book value per common share1	19.41			19.43			18.64			17.91			18.20			19.41			18.20
Dividends paid per common share outstanding2	0.20			0.20			0.20			0.20			0.20			0.40			0.40

Common Stock Data:
Shares outstanding at period end	54,261			54,229			54,030			53,988			53,951			54,261			53,951
Weighted average basic shares outstanding for the period	54,247			54,149			54,011			53,979			53,949			54,199			52,331
Weighted average diluted shares outstanding for the period	54,486			54,606			54,780			54,633			54,646			54,546			53,121

Summary of Credit Ratios:
ACL to total LHI	1.05		%	1.02		%	0.96		%	0.94		%	0.94		%	1.05		%	0.94		%
NPAs to total assets	0.55			0.35			0.36			0.26			0.40			0.55			0.40
NPAs, excluding nonaccrual purchase credit deteriorated (“PCD”) loans, to total assets3	0.44			0.25			0.25			0.26			0.40			0.44			0.40
Net charge-offs to average loans outstanding4	0.48			0.04			0.24			0.12			0.04			0.26			0.14

Summary Performance Ratios:
Return on average assets4	1.10		%	1.28		%	1.35		%	1.50		%	1.11		%	1.18		%	1.23		%
Return on average equity4	8.96			10.55			11.03			11.82			8.21			9.74			9.07
Return on average tangible common equity1, 4	13.35			15.81			16.75			17.82			12.68			14.55			14.17
Efficiency ratio	49.94			48.42			47.63			44.71			50.76			49.17			51.76
Net interest margin	3.51			3.69			3.87			3.77			3.42			3.60			3.32

Selected Performance Metrics - Operating:
Diluted operating EPS1	$	0.64		$	0.79		$	0.74		$	0.80		$	0.55		$	1.43		$	1.20
Pre-tax, pre-provision operating return on average assets1, 4	1.90		%	2.21		%	2.15		%	2.20		%	1.76		%	2.05		%	1.74		%
Pre-tax, pre-provision operating return on average loans1, 4	2.43			2.84			2.78			2.88			2.35			2.63			2.34
Operating return on average assets1,4	1.13			1.44			1.36			1.51			1.12			1.28			1.24
Operating return on average tangible common equity1,4	13.70			17.72			16.95			17.94			12.77			15.66			14.34
Operating efficiency ratio1	48.90			45.63			47.11			44.37			50.45			47.21			51.22

Veritex Holdings, Inc. Capital Ratios:
Average stockholders' equity to average total assets	12.23		%	12.09		%	12.20		%	12.69		%	13.51		%	12.16		%	13.54		%
Tangible common equity to tangible assets1	8.76			8.66			8.60			8.58			9.04			8.76			9.04
Tier 1 capital to average assets (leverage)	9.80			9.67			9.82			9.79			10.14			9.80			10.14
Common equity tier 1 capital	9.76			9.32			9.09			9.09			9.25			9.76			9.25
Tier 1 capital to risk-weighted assets	10.01			9.56			9.34			9.35			9.52			10.01			9.52
Total capital to risk-weighted assets	12.51			11.99			11.63			11.68			11.95			12.51			11.95

1Refer to the section titled “Reconciliation of Non-GAAP Financial Measures” after the financial highlights for a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures.

2Dividend amount represents dividend paid per common share subsequent to each respective quarter end.

3Nonaccrual PCD loans consist of PCD loans that transitioned upon adoption of ASC 326 Financial Instruments - Credit Losses and were accounted for on a pooled basis that have subsequently been placed on nonaccrual status.

4Annualized ratio for quarterly metrics.

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands)


	Jun 30, 2023		Mar 31, 2023		Dec 31, 2022		Sep 30, 2022		Jun 30, 2022
	(unaudited)		(unaudited)				(unaudited)		(unaudited)
ASSETS
Cash and cash equivalents	$	663,921	$	808,395	$	436,077	$	433,897	$	410,716
Debt securities, net	1,144,020		1,150,959		1,282,460		1,303,004		1,354,403
Other investments	138,894		137,621		122,450		115,551		202,685

Loans held for sale	29,876		42,816		20,641		17,644		14,210

LHI, MW	436,255		437,501		446,227		523,805		629,291
LHI, excluding MW	9,257,183		9,237,159		9,036,424		8,513,254		7,923,131
Total loans	9,723,314		9,717,476		9,503,292		9,054,703		8,566,632
ACL, loans	(102,150)		(98,694)		(91,052)		(85,037)		(80,576)
Bank-owned life insurance	84,375		84,962		84,496		84,030		84,097
Bank premises, furniture and equipment, net	105,986		107,540		108,824		108,720		108,769
Other real estate owned (“OREO”)	—		—		—		—		1,032
Intangible assets, net of accumulated amortization	48,293		51,086		53,213		56,238		59,011
Goodwill	404,452		404,452		404,452		404,452		404,452
Other assets	259,263		245,690		250,149		238,896		193,590
Total assets	$	12,470,368	$	12,609,487	$	12,154,361	$	11,714,454	$	11,304,811
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Noninterest-bearing deposits	$	2,234,109	$	2,212,389	$	2,640,617	$	2,811,412	$	2,947,830
Interest-bearing transaction and savings deposits	3,590,253		3,492,011		3,514,729		3,437,898		3,233,803
Certificates and other time deposits	2,928,949		2,896,870		2,086,642		1,667,364		1,562,626
Correspondent money market deposits	480,598		433,468		881,246		831,770		773,447
Total deposits	9,233,909		9,034,738		9,123,234		8,748,444		8,517,706
Accounts payable and other liabilities	190,900		171,985		177,579		173,198		126,116
Advances from FHLB	1,325,000		1,680,000		1,175,000		1,150,000		1,000,000
Subordinated debentures and subordinated notes	229,279		229,027		228,775		228,524		228,272
Securities sold under agreements to repurchase	—		—		—		2,389		3,275
Total liabilities	10,979,088		11,115,750		10,704,588		10,302,555		9,875,369
Commitments and contingencies
Stockholders’ equity:
Common stock	609		609		607		606		606
Additional paid-in capital	1,311,687		1,308,345		1,306,852		1,303,171		1,300,170
Retained earnings	429,753		406,873		379,299		350,195		317,664

Accumulated other comprehensive loss	(83,187)		(54,508)		(69,403)		(74,491)		(21,416)
Treasury stock	(167,582)		(167,582)		(167,582)		(167,582)		(167,582)
Total stockholders’ equity	1,491,280		1,493,737		1,449,773		1,411,899		1,429,442
Total liabilities and stockholders’ equity	$	12,470,368	$	12,609,487	$	12,154,361	$	11,714,454	$	11,304,811

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands, except per share data)


	For the Quarter Ended										For the Six Months Ended
	Jun 30, 2023		Mar 31, 2023		Dec 31, 2022		Sep 30, 2022		Jun 30, 2022		Jun 30, 2023		Jun 30, 2022
	(unaudited)		(unaudited)		(unaudited)		(unaudited)		(unaudited)		(unaudited)		(unaudited)
Interest income:
Loans, including fees	$	163,727	$	151,707	$	136,846	$	109,199	$	82,191	$	315,434	$	153,634
Debt securities	10,166		10,988		10,880		10,462		9,632		21,154		17,394
Deposits in financial institutions and Fed Funds sold	7,507		5,534		3,401		1,898		714		13,041		976
Equity securities and other investments	1,118		1,408		1,087		1,666		1,057		2,526		1,967
Total interest income	182,518		169,637		152,214		123,225		93,594		352,155		173,971
Interest expense:
Transaction and savings deposits	32,957		29,857		24,043		12,897		4,094		62,814		5,845
Certificates and other time deposits	28,100		20,967		8,543		3,919		1,465		49,067		2,845
Advances from FHLB	17,562		12,358		10,577		2,543		834		29,920		2,381
Subordinated debentures and subordinated notes	3,068		3,066		2,954		2,826		2,721		6,134		5,380
Total interest expense	81,687		66,248		46,117		22,185		9,114		147,935		16,451
Net interest income	100,831		103,389		106,097		101,040		84,480		204,220		157,520
Provision for credit losses1	15,000		9,385		11,800		6,650		9,000		24,385		8,500
(Benefit) provision for unfunded commitments	(1,129)		1,497		(523)		850		—		368		493
Net interest income after provisions	86,960		92,507		94,820		93,540		75,480		179,467		148,527
Noninterest income:
Service charges and fees on deposit accounts	5,272		5,017		5,173		5,217		5,039		10,289		9,749
Loan fees	1,520		2,064		2,477		2,786		2,385		3,584		5,179
Loss on sales of investment securities	—		(5,321)		—		—		—		(5,321)		—
Gain on sales of mortgage loans held for sale	40		6		4		16		223		46		530
Government guaranteed loan income, net	4,144		9,688		7,808		572		789		13,832		5,680
Equity method investment income (loss)	485		(1,521)		(5,416)		(1,058)		966		(1,036)		1,333
Customer swap income	961		217		2,273		3,358		1,321		1,178		2,267
Other income (loss)	1,270		3,381		2,007		2,130		(345)		4,651		737
Total noninterest income	13,692		13,531		14,326		13,021		10,378		27,223		25,475
Noninterest expense:
Salaries and employee benefits	28,650		31,865		33,690		29,714		26,924		60,515		54,437
Occupancy and equipment	4,827		4,973		5,116		4,615		4,496		9,800		9,013
Professional and regulatory fees	6,868		4,389		4,401		3,718		2,865		11,257		6,023
Data processing and software expense	4,709		4,720		4,197		3,509		3,386		9,429		6,307
Marketing	2,627		1,779		1,841		1,845		2,306		4,406		3,493
Amortization of intangibles	2,468		2,495		2,495		2,494		2,495		4,963		4,990
Telephone and communications	355		478		358		389		352		833		737
Merger and acquisition (“M&A”) expense	—		—		—		384		295		—		995


Other	6,693		5,916		5,261		4,323		5,034		12,609		8,730
Total noninterest expense	57,197		56,615		57,359		50,991		48,153		113,812		94,725
Income before income tax expense	43,455		49,423		51,787		55,570		37,705		92,878		79,277
Income tax expense	9,725		11,012		11,890		12,248		8,079		20,737		16,181
Net income	$	33,730	$	38,411	$	39,897	$	43,322	$	29,626	$	72,141	$	63,096

Net income available to common stockholders	$	33,730	$	38,411	$	39,897	$	43,322	$	29,626	$	72,141	$	63,096

Basic EPS	$	0.62	$	0.71	$	0.74	$	0.80	$	0.55	$	1.33	$	1.21
Diluted EPS	$	0.62	$	0.70	$	0.73	$	0.79	$	0.54	$	1.32	$	1.19
Weighted average basic shares outstanding	54,247		54,149		54,011		53,979		53,949		54,199		52,331
Weighted average diluted shares outstanding	54,486		54,606		54,780		54,633		54,646		54,546		53,121

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

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(Unaudited)


	For the Quarter Ended
	June 30, 2023						March 31, 2023						June 30, 2022
	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
	(In thousands, except percentages)
Assets
Interest-earning assets:
Loans1	$	9,285,550	$	158,685	6.85	%	$	9,141,137	$	146,801	6.51	%	$	7,558,966	$	78,262	4.15	%
LHI, MW	371,763		5,042		5.44		360,172		4,906		5.52		479,187		3,929		3.29

Debt securities	1,133,845		10,166		3.60		1,252,457		10,988		3.56		1,318,502		9,632		2.93
Interest-bearing deposits in other banks	583,818		7,507		5.16		478,345		5,534		4.69		369,847		714		0.77
Equity securities and other investments	137,868		1,118		3.25		124,985		1,408		4.57		167,327		1,057		2.53
Total interest-earning assets	11,512,844		182,518		6.36		11,357,096		169,637		6.06		9,893,829		93,594		3.79
ACL, loans	(102,559)						(92,664)						(74,268)
Noninterest-earning assets	939,938						949,881						892,102
Total assets	$	12,350,223					$	12,214,313					$	10,711,663

Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Interest-bearing demand and savings deposits	$	3,919,745	$	32,957	3.37	%	$	4,150,995	$	29,857	2.92	%	$	3,770,098	$	4,094	0.44	%
Certificates and other time deposits	2,873,548		28,100		3.92		2,588,728		20,967		3.28		1,459,690		1,465		0.40
Advances from FHLB and Other	1,472,912		17,562		4.78		1,122,683		12,358		4.46		828,769		834		0.40
Subordinated debentures and subordinated notes	229,151		3,068		5.37		231,251		3,066		5.38		232,043		2,721		4.70
Total interest-bearing liabilities	8,495,356		81,687		3.86		8,093,657		66,248		3.32		6,290,600		9,114		0.58

Noninterest-bearing liabilities:
Noninterest-bearing deposits	2,175,002						2,470,700						2,870,692
Other liabilities	169,240						173,380						102,994
Total liabilities	10,839,598						10,737,737						9,264,286
Stockholders’ equity	1,510,625						1,476,576						1,447,377
Total liabilities and stockholders’ equity	$	12,350,223					$	12,214,313					$	10,711,663

Net interest rate spread2					2.50	%					2.74	%					3.21	%
Net interest income and margin3			$	100,831	3.51	%			$	103,389	3.69	%			$	84,480	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, March 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, INC. AND SUBSIDIARY

Financial Highlights

(In thousands except percentages)


	Six Months Ended
	June 30, 2023						June 30, 2022
	Average Outstanding Balance		Interest Earned/ Interest Paid		Average Yield/ Rate		Average Outstanding Balance		Interest Earned/ Interest Paid		Average Yield/ Rate
Assets
Interest-earning assets:
Loans1	$	9,213,742	$	305,486	6.69	%	$	7,233,431	$	146,636	4.09	%
LHI, WH	366,000		9,948		5.48		450,592		6,998		3.13

Debt securities	1,192,823		21,154		3.58		1,230,159		17,394		2.85
Interest-bearing deposits in other banks	531,373		13,041		4.95		461,844		976		0.43
Equity securities and other investments	131,462		2,526		3.87		178,602		1,967		2.22
Total interest-earning assets	11,435,400		352,155		6.21		9,554,628		173,971		3.67
ACL	(97,639)						(76,046)
Noninterest-earning assets	944,883						878,679
Total assets	$	12,282,644					$	10,357,261

Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Interest-bearing demand and savings deposits	$	4,033,975	$	62,814	3.14	%	$	3,621,697	$	5,845	0.33	%
Certificates and other time deposits	2,731,925		49,067		3.62		1,480,654		2,845		0.39
Advances from FHLB and Other	1,298,765		29,920		4.65		803,295		2,381		0.60
Subordinated debentures and subordinated notes	230,195		6,134		5.37		231,959		5,380		4.68
Total interest-bearing liabilities	8,294,860		147,935		3.60		6,137,605		16,451		0.54

Noninterest-bearing liabilities:
Noninterest-bearing deposits	2,322,790						2,731,869
Other liabilities	171,299						85,126
Total liabilities	10,788,949						8,954,600
Stockholders’ equity	1,493,695						1,402,661
Total liabilities and stockholders’ equity	$	12,282,644					$	10,357,261

Net interest rate spread2					2.61	%					3.13	%
Net interest income and margin3			$	204,220	3.60	%			$	157,520	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, INC. AND SUBSIDIARIES

Financial Highlights

(Unaudited)

Yield Trend


	For the Quarter Ended
	Jun 30, 2023		Mar 31, 2023		Dec 31, 2022		Sep 30, 2022		Jun 30, 2022
Average yield on interest-earning assets:
Loans1	6.85	%	6.51	%	5.98	%	5.01	%	4.15	%
LHI, MW	5.44		5.52		5.20		4.11		3.29

Debt securities	3.60		3.56		3.36		3.05		2.93
Interest-bearing deposits in other banks	5.16		4.69		3.81		2.17		0.77
Equity securities and other investments	3.25		4.57		3.62		3.25		2.53
Total interest-earning assets	6.36	%	6.06	%	5.55	%	4.59	%	3.79	%

Average rate on interest-bearing liabilities:
Interest-bearing demand and savings deposits	3.37	%	2.92	%	2.21	%	1.23	%	0.44	%
Certificates and other time deposits	3.92		3.28		1.90		0.94		0.40
Advances from FHLB	4.78		4.46		3.91		1.12		0.40
Subordinated debentures and subordinated notes	5.37		5.38		5.12		4.85		4.70
Total interest-bearing liabilities	3.86	%	3.32	%	2.47	%	1.27	%	0.58	%

Net interest rate spread2	2.50	%	2.74	%	3.08	%	3.32	%	3.21	%
Net interest margin3	3.51	%	3.69	%	3.87	%	3.77	%	3.42	%

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, March 31, 2023, December 31, 2022, September 30, 2022 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.

Supplemental Yield Trend


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

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(Unaudited)

LHI and Deposit Portfolio Composition


	Jun 30, 2023					Mar 31, 2023					Dec 31, 2022					Sep 30, 2022					Jun 30, 2022
	(In thousands, except percentages)
LHI1

Commercial and Industrial (“C&I”)	$	2,850,084		30.7	%	$	2,895,957		31.3	%	$	2,942,348		32.4	%	$	2,743,769		32.2	%	$	2,457,742		31.0	%

Real Estate:
Owner occupied commercial (“OOCRE”)	671,602			7.2		631,563			6.8		715,829			7.9		677,705			7.9		646,723			8.1
Non-owner occupied commercial (“NOOCRE”)	2,509,731			27.1		2,505,344			27.1		2,341,379			25.9		2,273,305			26.6		2,203,970			27.8
Construction and land	1,659,700			17.9		1,831,349			19.8		1,787,400			19.7		1,673,997			19.6		1,532,997			19.3
Farmland	51,663			0.6		51,680			0.6		43,500			0.5		43,569			0.5		47,319			0.6
1-4 family residential	923,442			10.0		896,252			9.7		894,456			9.9		858,693			10.1		765,260			9.6
Multi-family residential	592,473			6.4		432,209			4.6		322,679			3.6		252,244			3.0		276,632			3.5
Consumer	11,189			0.1		8,316			0.1		7,806			0.1		7,465			0.1		7,520			0.1
Total LHI	$	9,269,884		100	%	$	9,252,670		100	%	$	9,055,397		100	%	$	8,530,747		100	%	$	7,938,163		100	%

MW	436,255					437,501					446,227					523,805					629,291


Total LHI1	$	9,706,139				$	9,690,171				$	9,501,624				$	9,054,552				$	8,567,454

Deposits
Noninterest-bearing	$	2,234,109		24.2	%	$	2,212,389		24.5	%	$	2,640,617		28.9	%	$	2,811,412		32.1	%	$	2,947,830		34.6	%
Interest-bearing transaction	676,653			7.3		866,609			9.6		622,814			6.8		603,729			6.9		660,557			7.8
Money market	2,816,769			30.5		2,518,922			27.9		2,773,622			30.4		2,701,762			30.9		2,443,748			28.7
Savings	96,831			1.0		106,480			1.2		118,293			1.3		132,407			1.5		129,498			1.5
Certificates and other time deposits	2,928,949			31.7		2,896,870			32.0		2,086,642			22.9		1,667,364			19.1		1,562,626			18.3
Correspondent money market accounts	480,598			5.2		433,468			4.8		881,246			9.7		831,770			9.5		773,447			9.1
Total deposits	$	9,233,909		100	%	$	9,034,738		100	%	$	9,123,234		100	%	$	8,748,444		100	%	$	8,517,706		100	%

Loan to Deposit Ratio	105.1		%			107.3		%			104.1		%			103.5		%			100.6		%

Loan to Deposit Ratio, excluding MW	100.4		%			102.4		%			99.3		%			97.5		%			93.2		%

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, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Financial Highlights

(Unaudited)

Asset Quality


	For the Quarter Ended															Six Months Ended
	Jun 30, 2023			Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			June 30, 2023			Jun 30, 2022
	(In thousands, except percentages)
NPAs:
Nonaccrual loans	$	54,055		$	31,452		$	30,364		$	30,592		$	42,242		$	54,055		$	42,242
Nonaccrual PCD loans1	13,721			12,784			13,178			—			—			13,721			—
Accruing loans 90 or more days past due2	528			296			125			—			1,753			528			1,753
Total nonperforming loans held for investment (“NPLs”)	68,304			44,532			43,667			30,592			43,995			68,304			43,995
OREO	—			—			—			—			1,032			—			1,032
Total NPAs	$	68,304		$	44,532		$	43,667		$	30,592		$	45,027		$	68,304		$	45,027

Charge-offs:

OOCRE	$	—		$	(116)		$	—		$	(1,061)		$	(244)		$	(116)		$	(1,585)
NOOCRE	(8,215)			—			(1,019)			(838)			—			(8,215)			(553)
C&I	(3,540)			(1,051)			(5,449)			(460)			(528)			(4,591)			(3,822)
Consumer	(92)			(62)			(41)			(19)			(1,091)			(154)			(1,225)
Total charge-offs	(11,847)			(1,229)			(6,509)			(2,378)			(1,863)			(13,076)			(7,185)

Recoveries:
1-4 family residential	1			1			24			4			3			2			3
OOCRE	—			—			26			—			245			—			245
NOOCRE	150			—			229			3			93			150			493
C&I	106			364			415			177			572			470			716
Consumer	46			6			30			5			41			52			50
Total recoveries	303			371			724			189			954			674			1,507

Net charge-offs	$	(11,544)		$	(858)		$	(5,785)		$	(2,189)		$	(909)		$	(12,402)		$	(5,678)



ACL	$	102,150		$	98,694		$	91,052		$	85,037		$	80,576		$	102,150		$	80,576



Asset Quality Ratios:
NPAs to total assets	0.55		%	0.35		%	0.36		%	0.26		%	0.40		%	0.55		%	0.40		%
NPAs, excluding nonaccrual PCD loans, to total assets	0.44			0.25			0.25			0.26			0.40			0.44			0.40
NPLs to total LHI	0.71			0.47			0.48			0.35			0.55			0.71			0.55
NPLs, excluding nonaccrual PCD loans, to total LHI	0.56			0.33			0.32			0.34			0.51			0.56			0.51
ACL to total LHI	1.05			1.02			0.96			0.94			0.94			1.05			0.94
Net charge-offs to average loans outstanding3	0.48			0.04			0.24			0.12			0.04			0.26			0.14

1 Nonaccrual PCD loans consist of PCD loans that transitioned upon adoption of ASC 326 Financial Instruments - Credit Losses and were accounted for on a pooled basis that have subsequently been placed on nonaccrual status.

2 Accruing loans greater than 90 days past due exclude purchase credit deteriorated loans greater than 90 days past due that are accounted for on a pooled basis.

3Annualized ratio for quarterly metrics.

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

We identify certain financial measures discussed in this earnings release as being “non-GAAP financial measures.” In accordance with SEC rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with 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 is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as total stockholders’ equity less goodwill and core deposit intangibles, net of accumulated amortization; and (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by number of common shares outstanding. For tangible book value per common share, the most directly comparable financial measure calculated in accordance with GAAP is book value per common share.

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

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


	As of
	Jun 30, 2023		Mar 31, 2023		Dec 31, 2022		Sep 30, 2022		Jun 30, 2022
	(Dollars in thousands, except per share data)
Tangible Common Equity
Total stockholders' equity	$	1,491,280	$	1,493,737	$	1,449,773	$	1,411,899	$	1,429,442
Adjustments:
Goodwill	(404,452)		(404,452)		(404,452)		(404,452)		(404,452)
Core deposit intangibles	(33,371)		(35,808)		(38,247)		(40,684)		(43,122)
Tangible common equity	$	1,053,457	$	1,053,477	$	1,007,074	$	966,763	$	981,868
Common shares outstanding	54,261		54,229		54,030		53,988		53,951

Book value per common share	$	27.48	$	27.54	$	26.83	$	26.15	$	26.50
Tangible book value per common share	$	19.41	$	19.43	$	18.64	$	17.91	$	18.20

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

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

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

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


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

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

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

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

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


	For the Quarter Ended															Six Months Ended
	Jun 30, 2023			Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			June 30, 2023			Jun 30, 2022
	(Dollars in thousands)
Net income available for common stockholders adjusted for amortization of core deposit intangibles
Net income	$	33,730		$	38,411		$	39,897		$	43,322		$	29,626		$	72,141		$	63,096
Adjustments:
Plus: Amortization of core deposit intangibles	2,438			2,438			2,438			2,438			2,438			4,876			4,876
Less: Tax benefit at the statutory rate	512			512			512			512			512			1,024			1,024
Net income available for common stockholders adjusted for amortization of core deposit intangibles	$	35,656		$	40,337		$	41,823		$	45,248		$	31,552		$	75,993		$	66,948

Average Tangible Common Equity
Total average stockholders' equity	$	1,510,625		$	1,476,576		$	1,434,818		$	1,453,816		$	1,447,377		$	1,493,695		$	1,402,661
Adjustments:
Average goodwill	(404,452)			(404,452)			(404,452)			(404,452)			(404,452)			(404,452)			(404,234)
Average core deposit intangibles	(34,969)			(37,361)			(39,792)			(42,230)			(44,720)			(36,159)			(45,932)
Average tangible common equity	$	1,071,204		$	1,034,763		$	990,574		$	1,007,134		$	998,205		$	1,053,084		$	952,495
Return on Average Tangible Common Equity (Annualized)	13.35		%	15.81		%	16.75		%	17.82		%	12.68		%	14.55		%	14.17		%

VERITEX HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

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

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

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


	For the Quarter Ended										Six Months Ended
	Jun 30, 2023		Mar 31, 2023		Dec 31, 2022		Sep 30, 2022		Jun 30, 2022		June 30, 2023		Jun 30, 2022
	(Dollars in thousands, except per share data)
Operating Earnings
Net income	$	33,730	$	38,411	$	39,897	$	43,322	$	29,626	$	72,141	$	63,096

Plus: Severance payments1	1,194		835		630		—		—		2,029		—
Plus: Loss on sale of debt securities AFS, net	—		5,321		—		—		—		5,321		—


Plus: M&A expenses	—		—		—		384		295		—		995
Operating pre-tax income	34,924		44,567		40,527		43,706		29,921		79,491		64,091
Less: Tax impact of adjustments	251		1,293		132		81		66		1,544		222



Operating earnings	$	34,673	$	43,274	$	40,395	$	43,625	$	29,855	$	77,947	$	63,869

Weighted average diluted shares outstanding	54,486		54,606		54,780		54,633		54,646		54,546		53,121
Diluted EPS	$	0.62	$	0.70	$	0.73	$	0.79	$	0.54	$	1.32	$	1.19
Diluted operating EPS	$	0.64	$	0.79	$	0.74	$	0.80	$	0.55	$	1.43	$	1.20

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


	For the Quarter Ended															Six Months Ended
	Jun 30, 2023			Mar 31, 2023			Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			June 30, 2023			Jun 30, 2022
	(Dollars in thousands)
Pre-Tax, Pre-Provision Operating Earnings
Net income	$	33,730		$	38,411		$	39,897		$	43,322		$	29,626		$	72,141		$	63,096
Plus: Provision for income taxes	9,725			11,012			11,890			12,248			8,079			20,737			16,181
Plus: Provision for credit losses and unfunded commitments	13,871			10,882			11,277			7,500			9,000			24,753			8,993
Plus: Severance payments	1,194			835			630			—			—			2,029			—

Plus: Loss on sale of debt securities AFS, net	—			5,321			—			—			—			5,321			—

Plus: M&A expenses	—			—			—			384			295			—			995
Pre-tax, pre-provision operating earnings	$	58,520		$	66,461		$	63,694		$	63,454		$	47,000		$	124,981		$	89,265

Average total assets	$	12,350,223		$	12,214,313		$	11,761,044		$	11,460,857		$	10,711,663		$	12,282,644		$	10,357,261
Pre-tax, pre-provision operating return on average assets1	1.90		%	2.21		%	2.15		%	2.20		%	1.76		%	2.05		%	1.74		%

Average loans	$	9,657,313		$	9,501,309		$	9,103,552		$	8,729,093		$	8,038,153		$	9,579,742		$	7,684,023
Pre-tax, pre-provision operating return on average loans1	2.43		%	2.84		%	2.78		%	2.88		%	2.35		%	2.63		%	2.34		%

Average total assets	$	12,350,223		$	12,214,313		$	11,761,044		$	11,460,857		$	10,711,663		$	12,282,644		$	10,357,261
Return on average assets1	1.10		%	1.28		%	1.35		%	1.50		%	1.11		%	1.18		%	1.23		%
Operating return on average assets1	1.13			1.44			1.36			1.51			1.12			1.28			1.24

Operating earnings adjusted for amortization of core deposit intangibles
Operating earnings	$	34,673		$	43,274		$	40,395		$	43,625		$	29,855		$	77,947		$	63,869
Adjustments:
Plus: Amortization of core deposit intangibles	2,438			2,438			2,438			2,438			2,438			4,876			4,876
Less: Tax benefit at the statutory rate	512			512			512			512			512			1,024			1,024
Operating earnings adjusted for amortization of core deposit intangibles	$	36,599		$	45,200		$	42,321		$	45,551		$	31,781		$	81,799		$	67,721

Average Tangible Common Equity
Total average stockholders' equity	$	1,510,625		$	1,476,576		$	1,434,818		$	1,453,816		$	1,447,377		$	1,493,695		$	1,402,661
Adjustments:
Less: Average goodwill	(404,452)			(404,452)			(404,452)			(404,452)			(404,452)			(404,452)			(404,234)
Less: Average core deposit intangibles	(34,969)			(37,361)			(39,792)			(42,230)			(44,720)			(36,159)			(45,932)
Average tangible common equity	$	1,071,204		$	1,034,763		$	990,574		$	1,007,134		$	998,205		$	1,053,084		$	952,495
Operating return on average tangible common equity1	13.70		%	17.72		%	16.95		%	17.94		%	12.77		%	15.66		%	14.34		%

Efficiency ratio	49.94		%	48.42		%	47.63		%	44.71		%	50.76		%	49.17		%	51.76		%

Net interest income	$	100,831		$	103,389		$	106,097		$	101,040		$	84,480		$	204,220		$	157,520
Noninterest income	13,692			13,531			14,326			13,021			10,378			27,223			25,475
Plus: Loss on sale of AFS securities, net	—			5,321			—			—			—			5,321			—

Operating noninterest income	13,692			18,852			14,326			13,021			10,378			32,544			25,475
Noninterest expense	57,197			56,615			57,359			50,991			48,153			113,812			94,725
Less: Severance payments	1,194			835			630			—			—			2,029			—
Less: M&A expenses	—			—			—			384			295			—			995
Operating noninterest expense	$	56,003		$	55,780		$	56,729		$	50,607		$	47,858		$	111,783		$	93,730
Operating efficiency ratio	48.90		%	45.63		%	47.11		%	44.37		%	50.45		%	47.21		%	51.22		%

1 Annualized ratio for quarterly metrics.