EX-99.1 2 a2022q2-exhibit991.htm EX-99.1 Document
Exhibit 99.1
VERITEX HOLDINGS, INC. REPORTS SECOND QUARTER OPERATING RESULTS

Dallas, TX — July 27, 2022 —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, 2022.
“The second quarter of 2022 was another exceptional quarter for our Company, reporting 1.76% in PTPP operating return,” said President and CEO, C. Malcolm C. Holland, III. “We have remained and will remain focused on the positive momentum we have created by investing in talent and focus on scale in two of the strongest and most resilient markets in the U.S.”

Quarter to DateYear to Date
Financial HighlightsQ2 2022Q1 2022Q2 2022Q2 2021
(Dollars in thousands, except per share data)
(unaudited)
GAAP
Net income$29,626 $33,470 $63,096 $61,243 
Diluted EPS0.54 0.65 1.19 1.22 
Book value per common share26.50 26.86 26.50 25.72 
Return on average assets2
1.11 %1.36 %1.23 %1.35 %
Efficiency ratio50.76 52.84 51.76 51.01 
Return on average equity2
8.21 10.00 9.07 9.96 
Non-GAAP1
Operating earnings$29,855 $34,014 $63,869 $62,165 
Diluted operating EPS0.55 0.66 1.20 1.24 
Tangible book value per common share18.20 18.51 18.20 17.16 
Pre-tax, pre-provision operating earnings47,000 42,265 89,265 78,707 
Pre-tax, pre-provision operating return on average assets2
1.76 %1.71 %1.74 %1.74 %
Operating return on average assets2
1.12 1.38 1.24 1.37 
Operating efficiency ratio50.45 52.05 51.22 50.62 
Return on average tangible common equity2
12.68 15.84 14.17 16.15 
Operating return on average tangible common equity2
12.77 16.08 14.34 16.38 
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 Highlights

•Pre-tax, pre-provision operating return on average assets increased 5 bps from the first quarter of 2022 to 1.76%;
•Non-performing assets (“NPAs”) to total assets decreased to 0.40%, or 6 bps from March 31, 2022, and decreased to 0.40% or 45 bps from June 30, 2021, respectively;
•Net charge-offs to average loans outstanding of 1 basis point for the second quarter of 2022;
•Net interest margin increased to 3.42%, up 20 basis points from the first quarter of 2022;
•Total loans held for investment (“LHI”), excluding mortgage warehouse (“MW”) and paycheck protection program (“PPP”) loans, grew $790.4 million, or 44.4% annualized, during the three months ended June 30, 2022 from $7.1 billion at the end of the first quarter of 2022;
•Total deposits grew $628.1 million, or 31.8% annualized, during the three months ended June 30, 2022 from $7.9 billion at the end of the first quarter of 2022; and
•Declared quarterly cash dividend of $0.20 per share of outstanding common stock payable on August 26, 2022.

1


Results of Operations for the Three Months Ended June 30, 2022
Net Interest Income
For the three months ended June 30, 2022, net interest income before provision for credit losses was $84.5 million and net interest margin was 3.42% compared to $73.0 million and 3.22%, respectively, for the three months ended March 31, 2022. The $11.4 million increase in net interest income before provision for credit losses was primarily due to a $10.7 million increase in interest income on loans driven by an increase in average balances and loan yields during the three months ended June 30, 2022. Net interest margin increased 20 basis points compared to the three months ended March 31, 2022, primarily due to the increase in yields earned on loans during three months ended June 30, 2022.
Compared to the three months ended June 30, 2021, net interest income before provision for credit losses for the three months ended June 30, 2022 increased by $17.3 million, or 25.8%. The increase was primarily due to a $14.4 million increase in interest income on loans driven by an increase in average balances. The average cost of interest-bearing deposits increased 8 basis points to 0.43% for the three months ended June 30, 2022 from 0.35% for the three months ended June 30, 2021.

Noninterest Income
Noninterest income for the three months ended June 30, 2022 was $10.4 million, a decrease of $4.7 million, or 31.3%, compared to the three months ended March 31, 2022. The decrease was primarily due to a $4.1 million decrease in government guaranteed loan income, net.
Compared to the three months ended June 30, 2021, noninterest income for the three months ended June 30, 2022 decreased by $2.1 million, or 16.7%. The decrease was primarily due to a $2.7 million decrease in government guaranteed loan income, net.

Noninterest Expense
Noninterest expense was $48.2 million for the three months ended June 30, 2022, compared to $46.6 million for the three months ended March 31, 2022, an increase of $1.6 million, or 3.4%. This increase was primarily due to a $1.1 million increase in marketing expenses.
Compared to the three months ended June 30, 2021, noninterest expense for the three months ended June 30, 2022 increased by $6.4 million, or 15.4%. The increase was primarily driven by a $3.5 million increase in salaries and employee benefits as a result of a $3.3 million increase in salaries resulting from continued investment in talent.

Financial Condition
Total LHI, excluding MW and PPP loans, were $7.9 billion at June 30, 2022, an increase of $790.4 million, or 44.4% annualized, compared to March 31, 2022. The increase was the result of the continued execution, and success of our loan growth strategy, including our investment in talent.
Total deposits were $8.5 billion at June 30, 2022, an increase of $628.1 million, or 31.8% annualized, compared to March 31, 2022. The increase was primarily the result of an increase of $319.0 million in interest-bearing transaction and savings deposits, an increase of $181.9 million in noninterest-bearing demand deposits, and an increase of $127.2 million in certificates and other time deposits.

Asset Quality
Nonperforming assets totaled $45.0 million, or 0.40% of total assets at June 30, 2022, compared to $48.0 million, or 0.46% of total assets at March 31, 2022. The Company had net charge-offs of $909 thousand for the quarter, which were fully reserved against in prior quarters under our allowance for credit loss (“ACL”) model.
The Company recorded a provision for credit losses of $9.0 million for the three months ended June 30, 2022, a $500 thousand benefit for credit losses for the three months ended March 31, 2022 and no provision for credit losses for the three months ended June 30, 2021. The recorded provision for credit losses for the three months ended June 30, 2022, compared to the three
2

months ended March 31, 2022, was primarily attributable to an increase in general reserves as a result of loan growth. For the three months ended June 30, 2022, we recorded no provision for unfunded commitments, which was attributable to stable unfunded balances. ACL as a percentage of LHI, excluding MW and PPP loans, was 1.02%, 1.02% and 1.59% at June 30, 2022, March 31, 2022 and June 30, 2021, respectively.

Dividend Information

On July 27, 2022, 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 26, 2022 to stockholders of record as of the close of business on August 12, 2022.

Non-GAAP Financial Measures
Veritex’s management uses certain non-GAAP (U.S. generally accepted accounting principles) financial measures to evaluate its operating performance and provide information that is important to investors. However, non-GAAP financial measures are supplemental and should be viewed in addition to, and not as an alternative for, Veritex’s reported results prepared in accordance with GAAP. Specifically, Veritex reviews and reports tangible book value per common share, operating earnings, tangible common equity to tangible assets, return on average tangible common equity, pre-tax, pre-provision operating earnings, pre-tax, pre-provision operating return on average assets, diluted operating earnings per share, operating return on average assets, operating return on average tangible common equity and operating efficiency ratio. Veritex has included in this earnings release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to “Reconciliation of Non-GAAP Financial Measures” after the financial highlights at the end of this earnings release for a reconciliation of these non-GAAP financial measures.
Conference Call
The Company will host an investor conference call and webcast to review the results on Wednesday, July 27, 2022, at 8:30 a.m. Central Time. Participants may pre-register for the call by visiting https://edge.media-server.com/mmc/p/r7rx63qg 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/BI70101fb149e640b7a111c50ba9b1bef1. 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. 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 Veritex Holdings, Inc.’s (“Veritex”) proposed acquisition of interLINK, including the expected timing of the completion of the acquisition,
3

the ability to complete the acquisition, the ability to obtain any required regulatory or other approvals, authorizations or consents in connection with the acquisition, disruption from the acquisition making it more difficult to maintain relationships with employees, customers or other parties with whom Veritex or interLINK have business relationships, diversion of management time on acquisition-related issues, the reaction to the acquisition of the companies’ customers, employees and counterparties, any statements regarding the plans and objectives of management for future operations, products or services arising from the acquisition, including integration plans, and the treatment of certain deposits via interLINK as not being brokered deposits for any supervisory purpose; the expected payment date of Veritex’s quarterly cash dividend; the impact of certain changes in Veritex’s accounting policies, standards and interpretations; the effects of the COVID-19 pandemic and actions taken in response thereto; 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, 2021 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.
4

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
 For the Quarter EndedFor the Six Months Ended
Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Jun 30, 2022Jun 30, 2021
(Dollars and shares in thousands)
Per Share Data (Common Stock):
Basic EPS$0.55 $0.66 $0.84 $0.75 $0.60 $1.21 $1.24 
Diluted EPS0.54 0.65 0.82 0.73 0.59 1.19 1.22 
Book value per common share26.50 26.86 26.64 26.09 25.72 26.50 25.72 
Tangible book value per common share1
18.20 18.51 17.49 17.53 17.16 18.20 17.16 
     Dividends paid per common share outstanding2
0.20 0.20 0.20 0.20 0.20 0.40 0.37 
Common Stock Data:
Shares outstanding at period end53,951 53,907 49,372 49,229 49,498 53,951 49,498 
Weighted average basic shares outstanding for the period53,949 50,695 49,329 49,423 49,476 52,331 49,435 
Weighted average diluted shares outstanding for the period54,646 51,571 50,441 50,306 50,331 53,121 50,187 
Summary of Credit Ratios:
ACL to total LHI, excluding MW and PPP loans1.02 %1.02 %1.15 %1.42 %1.59 %1.02 %1.59 %
NPAs to total assets0.40 0.46 0.51 0.77 0.85 0.40 0.85 
Net charge-offs to average loans outstanding0.01 0.07 0.19 0.09 0.09 0.08 0.09 
Summary Performance Ratios:   
Return on average assets3
1.11 1.36 1.68 1.56 1.27 1.23 1.35 
Return on average equity3
8.21 10.00 12.65 11.32 9.42 9.07 9.96 
Return on average tangible common equity1, 3
12.68 15.84 20.06 17.72 15.18 14.17 16.15 
Efficiency ratio50.76 52.84 48.53 47.55 52.42 51.76 51.01 
     Net interest margin
3.42 3.22 3.37 3.26 3.11 3.32 3.16 
Selected Performance Metrics - Operating:
Diluted operating EPS1
$0.55 $0.66 $0.84 $0.70 $0.60 $1.20 $1.24 
Pre-tax, pre-provision operating return on average assets1, 2
1.76 %1.71 %1.97 %1.85 %1.66 %1.74 %1.74 %
Operating return on average assets1, 3
1.12 1.38 1.72 1.48 1.29 1.24 1.37 
Operating return on average tangible common equity1, 3
12.77 16.08 20.48 16.92 15.42 14.34 16.38 
Operating efficiency ratio1
50.45 52.05 47.64 48.51 51.63 51.22 50.62 
Veritex Holdings, Inc. Capital Ratios:   
Average stockholders' equity to average total assets13.51 %13.58 %13.30 %13.75 %13.46 %13.54 %13.57 %
Tangible common equity to tangible assets1
9.04 9.98 9.28 9.43 9.51 9.04 9.51 
Tier 1 capital to average assets (leverage)10.14 10.66 9.05 9.54 9.38 10.14 9.38 
Common equity tier 1 capital9.25 9.84 8.58 8.75 9.03 9.25 9.03 
Tier 1 capital to risk-weighted assets9.52 10.14 8.89 9.06 9.36 9.52 9.36 
Total capital to risk-weighted assets11.95 12.73 11.60 12.31 12.86 11.95 12.86 

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.
3Annualized ratio for quarterly metrics.


5

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights
(In thousands)
 
Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021
(unaudited)(unaudited)(unaudited)(unaudited)
ASSETS    
Cash and cash equivalents$410,716 $551,573 $379,784 $229,712 $390,027 
Debt Securities1,354,4031,244,5141,052,4941,103,7451,125,877
Other investments202,685 188,699 190,591 191,786 87,558 
Loans held for sale14,210 18,721 26,007 18,896 12,065 
LHI, PPP loans, carried at fair value7,339 18,512 53,369 135,842 291,401 
LHI, MW629,291 542,877 565,645 615,045 559,939 
LHI, excluding MW and PPP7,915,792 7,125,429 6,766,009 6,615,905 6,272,087 
Total loans8,566,632 7,705,539 7,411,030 7,385,688 7,135,492 
ACL(80,576)(72,485)(77,754)(93,771)(99,543)
Bank-owned life insurance84,097 83,641 83,194 83,781 83,304 
Bank premises, furniture and equipment, net108,769 109,138 109,271 116,063 123,504 
Other real estate owned (“OREO”)1,032 1,062 — — 2,467 
Intangible assets, net of accumulated amortization59,011 63,986 66,017 54,682 57,143 
Goodwill404,452 404,452 403,771 370,840 370,840 
Other assets193,590 173,561 138,851 129,774 72,856 
Total assets$11,304,811 $10,453,680 $9,757,249 $9,572,300 $9,349,525 
LIABILITIES AND STOCKHOLDERS’ EQUITY     
Deposits:     
Noninterest-bearing deposits$2,947,830 $2,765,895 $2,510,723 $2,302,925 $2,388,068 
Interest-bearing transaction and savings deposits4,007,250 3,688,292 3,276,312 3,228,306 3,112,974 
Certificates and other time deposits1,562,626 1,435,409 1,576,580 1,647,521 1,477,860 
Total deposits8,517,706 7,889,596 7,363,615 7,178,752 6,978,902 
Accounts payable and other liabilities126,116 105,552 69,160 66,571 55,499 
Advances from Federal Home Loan Bank (“FHLB”)1,000,000 777,522 777,562 777,601 777,640 
Subordinated debentures and subordinated notes228,272 228,018 227,764 262,761 262,766 
Securities sold under agreements to repurchase3,275 4,996 4,069 2,455 1,811 
Total liabilities9,875,369 9,005,684 8,442,170 8,288,140 8,076,618 
Commitments and contingencies    
Stockholders’ equity:     
Common stock606 605 560 559 558 
Additional paid-in capital1,300,170 1,297,161 1,142,758 1,137,889 1,134,603 
Retained earnings317,664 298,830 275,273 243,633 216,704 
Accumulated other comprehensive (loss) income(21,416)18,982 64,070 69,661 77,189 
Treasury stock
(167,582)(167,582)(167,582)(167,582)(156,147)
Total stockholders’ equity1,429,442 1,447,996 1,315,079 1,284,160 1,272,907 
Total liabilities and stockholders’ equity$11,304,811 $10,453,680 $9,757,249 $9,572,300 $9,349,525 
6

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights
(In thousands, except per share data)
 For the Quarter EndedFor the Six Months Ended
Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Jun 30, 2022Jun 30, 2021
Interest income:     
Loans, including fees$82,191 $71,443 $74,174 $71,139 $67,814 $153,634 $135,213 
Debt securities9,632 7,762 9,553 7,613 7,529 17,394 14,966 
Deposits in financial institutions and Fed Funds sold714 262 165 130 167 976 294 
Equity securities and other investments1,057 910 1,004 898 672 1,967 1,335 
Total interest income93,594 80,377 84,896 79,780 76,182 173,971 151,808 
Interest expense:   
Transaction and savings deposits4,094 1,751 1,629 1,588 1,661 5,845 3,641 
Certificates and other time deposits1,465 1,380 1,661 1,934 2,423 2,845 5,484 
Advances from FHLB834 1,547 1,847 1,848 1,829 2,381 3,641 
Subordinated debentures and subordinated notes2,721 2,659 3,018 3,134 3,138 5,380 6,276 
Total interest expense9,114 7,337 8,155 8,504 9,051 16,451 19,042 
Net interest income84,480 73,040 76,741 71,276 67,131 157,520 132,766 
Provision (benefit) for credit losses9,000 (500)(3,349)— — 8,500 — 
Provision (benefit) for unfunded commitments— 493 (1,040)(448)577 493 7 
Net interest income after provisions75,480 73,047 81,130 71,724 66,554 148,527 132,759 
Noninterest income:   
Service charges and fees on deposit accounts5,039 4,710 4,782 4,484 3,847 9,749 7,476 
Loan fees2,385 2,794 2,697 1,746 1,823 5,179 3,164 
Loss on sales of investment securities— — — (188)— — — 
Gain on sales of mortgage loans held for sale223 307 293 407 385 530 892 
Government guaranteed loan income, net789 4,891 3,423 2,341 3,448 5,680 9,996 
Equity method investment income966 367 1,238 4,522 — 1,333 — 
Other976 2,028 3,717 2,315 2,953 3,004 5,100 
Total noninterest income10,378 15,097 16,150 15,627 12,456 25,475 26,628 
Noninterest expense:   
Salaries and employee benefits26,924 27,513 25,401 22,964 23,451 54,437 46,383 
Occupancy and equipment4,496 4,517 4,398 4,536 4,233 9,013 8,329 
Professional and regulatory fees2,865 3,158 3,017 3,401 3,086 6,023 6,527 
Data processing and software expense3,386 2,921 2,597 2,494 2,536 6,307 4,855 
Marketing2,306 1,187 1,443 1,151 1,841 3,493 2,750 
Amortization of intangibles2,495 2,495 2,494 2,509 2,517 4,990 5,054 
Telephone and communications352 385 380 380 337 737 674 
Merger and acquisition (“M&A”) expense295 700 826 — — 995 — 
Other5,034 3,696 4,521 3,886 3,716 8,730 6,742 
Total noninterest expense48,153 46,572 45,077 41,321 41,717 94,725 81,314 
Income before income tax expense37,705 41,572 52,203 46,030 37,293 79,277 78,073 
Income tax expense8,079 8,102 10,697 9,195 7,837 16,181 16,830 
Net income$29,626 $33,470 $41,506 $36,835 $29,456 $63,096 $61,243 
Net income available to common stockholders$29,626 $33,470 $41,506 $36,835 $29,456 $63,096 $61,243 
Basic EPS$0.55 $0.66 $0.84 $0.75 $0.60 $1.21 $1.24 
Diluted EPS$0.54 $0.65 $0.82 $0.73 $0.59 $1.19 $1.22 
Weighted average basic shares outstanding53,949 50,695 49,329 49,423 49,476 52,331 49,435 
Weighted average diluted shares outstanding54,646 51,571 50,441 50,306 50,331 53,121 50,187 

7

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
 
 For the Quarter Ended
 June 30, 2022March 31, 2022June 30, 2021
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, expect percentages)
Assets         
Interest-earning assets:         
Loans1
$7,547,564 $78,234 4.16 %$6,872,943 $68,297 4.03 %$6,108,527 $63,427 4.16 %
LHI, MW479,187 3,929 3.29 421,680 3,069 2.95 455,334 3,476 3.06 
PPP loans11,402 28 1.00 31,335 77 1.00 364,020 911 1.00 
Debt securities1,318,502 9,632 2.93 1,140,834 7,762 2.76 1,095,678 7,529 2.76 
Interest-bearing deposits in other banks369,847 714 0.77 554,864 262 0.19 548,087 167 0.12 
Equity securities and other investments167,327 1,057 2.53 190,002 910 1.94 87,413 672 3.08 
Total interest-earning assets9,893,829 93,594 3.79 9,211,658 80,377 3.54 8,659,059 76,182 3.53 
ACL(74,268)(77,843)(105,050)
Noninterest-earning assets892,102 865,107 767,270 
Total assets$10,711,663 $9,998,922 $9,321,279 
Liabilities and Stockholders’ Equity         
Interest-bearing liabilities:         
Interest-bearing demand and savings deposits$3,770,098 $4,094 0.44 %$3,471,645 $1,751 0.20 %$3,191,405 $1,661 0.21 %
Certificates and other time deposits1,459,690 1,465 0.40 1,501,852 1,380 0.37 1,515,092 2,423 0.64 
Advances from FHLB828,769 834 0.40 777,538 1,547 0.81 777,655 1,829 0.94 
Subordinated debentures and subordinated notes232,043 2,721 4.70 231,875 2,659 4.65 264,931 3,138 4.75 
Total interest-bearing liabilities6,290,600 9,114 0.58 5,982,910 7,337 0.50 5,749,083 9,051 0.63 
Noninterest-bearing liabilities:         
Noninterest-bearing deposits2,870,692   2,591,504   2,266,470   
Other liabilities102,994   67,060   51,355   
Total liabilities9,264,286   8,641,474   8,066,908   
Stockholders’ equity1,447,377   1,357,448   1,254,371   
Total liabilities and stockholders’ equity$10,711,663   $9,998,922   $9,321,279   
Net interest rate spread2
  3.21 %  3.04 %  2.90 %
Net interest income and margin3
 84,480 3.42 % 73,040 3.22 % 67,131 3.11 %

1 Includes average outstanding balances of loans held for sale of $12,112, $12,769 and $14,364 for the three months ended June 30, 2022, March 31, 2022, and June 30, 2021, respectively, and average balances of LHI, excluding MW and PPP loans.
2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
3 Net interest margin is equal to net interest income divided by average interest-earning assets.










8

VERITEX HOLDINGS, INC. AND SUBSIDIARY
Financial Highlights
(In thousands except percentages)
Six Months Ended
June 30, 2022June 30, 2021
Average Outstanding BalanceInterest Earned/ Interest PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ Interest PaidAverage Yield/ Rate
Assets
Interest-earning assets:
Loans1
$7,205,954 $146,500 4.10 %$6,003,754 $126,128 4.24 %
LHI, WH450,5926,9983.13 482,8537,2923.05 
PPP loans27,4771361.00 360,2091,7931.00 
Debt securities1,230,15917,3942.85 1,079,69714,9662.80 
Interest-bearing deposits in other banks461,8449760.43 445,3562940.13 
Equity securities and other investments178,6021,9672.22 87,2961,3353.08 
Total interest-earning assets9,554,628173,9713.67 8,459,165151,8083.62 
ACL(76,046)(105,509)
Noninterest-earning assets878,679778,691
Total assets$10,357,261 $9,132,347 
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Interest-bearing demand and savings deposits$3,621,697 $5,845 0.33 %$3,115,417 $3,641 0.24 %
Certificates and other time deposits1,480,6542,845 0.39 1,512,4795,4840.73 
Advances from FHLB803,2952,381 0.60 777,6753,6410.94 
Subordinated debentures and subordinated notes231,9595,380 4.68 265,1426,2764.77 
Total interest-bearing liabilities6,137,60516,4510.54 5,670,71319,0420.68 
Noninterest-bearing liabilities:
Noninterest-bearing deposits2,731,8692,168,396
Other liabilities85,12653,823
Total liabilities8,954,6007,892,932
Stockholders’ equity1,402,6611,239,415
Total liabilities and stockholders’ equity$10,357,261 $9,132,347 
Net interest rate spread2
3.13 %2.94 %
Net interest income and margin3
$157,520 3.32 %$132,766 3.16 %
1 Includes average outstanding balances of loans held for sale of $12,440 and $15,476 for the six months ended June 30, 2022 and June 30, 2021, respectively, and average balances of LHI, excluding MW and PPP loans.
2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
3 Net interest margin is equal to net interest income divided by average interest-earning assets.
9

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights

Yield Trend
 For the Quarter Ended
Jun 30,
2022		Mar 31,
2022		Dec 31,
2021		Sep 30,
2021		Jun 30,
2021
Average yield on interest-earning assets:   
Loans1
4.16 %4.03 %4.12 %4.16 %4.16 %
LHI, MW3.29 2.95 2.98 3.15 3.06 
PPP loans1.00 1.00 1.00 1.00 1.00 
Debt securities2.93 2.76 3.47 2.70 2.76 
Interest-bearing deposits in other banks0.77 0.19 0.16 0.15 0.12 
Equity securities and other investments2.53 1.94 2.09 2.13 3.08 
Total interest-earning assets3.79 %3.54 %3.72 %3.64 %3.53 %
Average rate on interest-bearing liabilities:
Interest-bearing demand and savings deposits0.44 %0.20 %0.19 %0.20 %0.21 %
Certificates and other time deposits0.40 0.37 0.41 0.50 0.64 
Advances from FHLB0.40 0.81 0.94 0.94 0.94 
Subordinated debentures and subordinated notes4.70 4.65 4.62 4.70 4.75 
Total interest-bearing liabilities0.58 %0.50 %0.54 %0.59 %0.63 %
Net interest rate spread2
3.21 %3.04 %3.18 %3.05 %2.90 %
Net interest margin3
3.42 %3.22 %3.37 %3.26 %3.11 %
1Includes average outstanding balances of loans held for sale of $12,112, $12,769, $8,987, $8,542 and $14,364 for the three months ended June 30, 2022,      March 31, 2022, December 31, 2021, September 30, 2021 and June 30, 2021, respectively, and average balances of LHI, excluding MW and PPP loans.
2 Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
3 Net interest margin is equal to net interest income divided by average interest-earning assets.

Supplemental Yield Trend
 For the Quarter Ended
Jun 30,
2022		Mar 31,
2022		Dec 31,
2021		Sep 30,
2021		Jun 30,
2021
Average cost of interest-bearing deposits0.43 %0.26 %0.26 %0.30 %0.35 %
Average costs of total deposits, including noninterest-bearing0.28 0.17 0.18 0.20 0.23 

10

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

LHI and Deposit Portfolio Composition
Jun 30,
2022		Mar 31,
2022		Dec 31,
2021		Sep 30,
2021		Jun 30,
2021
(In thousands, expect percentages)
LHI1
Commercial$2,450,40330.9 %$2,125,90029.8 %$2,006,87629.6 %$1,793,74027.1 %$1,771,10028.2 %
Real Estate:
Owner occupied commercial (“OOCRE”)646,7238.2 633,6158.9 665,5379.8 711,47610.7 744,89911.9 
Non-owner occupied commercial (“NOOCRE”)2,203,97027.8 2,145,82630.0 2,120,30931.3 2,194,43833.1 1,986,53831.6 
Construction and land1,532,99719.3 1,297,33818.2 1,062,14415.7 936,17414.1 871,76513.9 
Farmland47,3190.6 48,0950.7 55,8270.8 73,5501.1 13,6610.2 
1-4 family residential 765,2609.6 604,4088.5 542,5668.0 543,5188.2 513,6358.2 
Multi-family residential276,6323.5 272,2503.8 310,2414.6 356,8855.4 367,4455.9 
Consumer7,5200.1 9,5330.1 11,9980.2 14,2660.3 10,5300.1 
Total LHI$7,930,824100 %$7,136,965100 %$6,775,498100 %$6,624,047100 %$6,279,573100 %
MW629,291542,877565,645615,045559,939
PPP loans7,33918,51253,369135,842291,401
Total LHI1
$8,567,454$7,698,354$7,394,512$7,374,934$7,130,913
Deposits
Noninterest-bearing$2,947,83034.6 %$2,765,89535.1 %$2,510,72334.1 %$2,302,92532.1 %$2,388,06834.1 %
Interest-bearing transaction660,5577.8 599,5807.6 579,4087.9 514,5377.2 451,3076.5 
Money market3,217,19537.8 2,958,79037.5 2,568,84334.9 2,585,92636.0 2,539,06136.4 
Savings129,4981.5 129,9221.6 128,0611.7 127,8431.8 122,6061.8 
Certificates and other time deposits1,562,62618.3 1,435,40918.2 1,576,58021.4 1,647,52122.9 1,477,86021.2 
Total deposits$8,517,706100 %$7,889,596100 %$7,363,615100 %$7,178,752100 %$6,978,902100 %
Loan to Deposit Ratio100.6 %97.6 %100.4 %102.7 %102.2 %
Loan to Deposit Ratio, excluding MW and PPP loans93.1 %90.5 %92.0 %92.3 %90.0 %

1 Total LHI does not include deferred fees of $15.0 million, $11.5 million, $9.5 million, $8.1 million and $7.5 million at June 30, 2022, March 31, 2022, December 31, 2021, September 30, 2021 and June 30, 2021, respectively.

11

VERITEX HOLDINGS, INC. AND SUBSIDIARIES
Financial Highlights
(Unaudited)
Asset Quality
 For the Quarter EndedFor the Six Months Ended
Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Jun 30, 2022Jun 30, 2021
(In thousands)
NPAs:    
Nonaccrual loans$42,242$46,680$49,687$72,317$76,994$42,242$76,994
Accruing loans 90 or more days past due1
1,7532644411,7114621,753462
Total nonperforming loans held for investment (“NPLs”)43,99546,94450,12874,02877,45643,99577,456
OREO1,0321,062——2,4671,0322,467
Total NPAs$45,027$48,006$50,128$74,028$79,923$45,027$79,923
Charge-offs:
1-4 family residential$—$—$—$(64)$(300)$—$(315)
OOCRE(244)(1,341)(898)(813)(689)(1,585)(689)
NOOCRE—(553)(7,936)——(553)—
Commercial(528)(3,294)(4,114)(5,508)(5,608)(3,822)(5,954)
Consumer(1,091)(134)(44)(17)(20)(1,225)(38)
Total charge-offs(1,863)(5,322)(12,992)(6,402)(6,617)(7,185)(6,996)
Recoveries:
1-4 family residential3—62629332
OOCRE245———500245500
NOOCRE93400———493—
Commercial57214461596659716885
Consumer4192578365038
Total recoveries9545533246301,2241,5071,455
Net charge-offs$(909)$(4,769)$(12,668)$(5,772)$(5,393)$(5,678)$(5,541)
ACL$80,576$72,485$77,754$93,771$99,543$80,576$99,543
Asset Quality Ratios:
NPAs to total assets0.40 %0.46 %0.51 %0.77 %0.85 %0.40 %0.85 %
NPLs to total LHI, excluding MW and PPP loans0.55 0.66 0.74 1.12 1.23 0.55 1.23 
ACL to total LHI, excluding MW and PPP loans1.02 1.02 1.15 1.42 1.59 1.02 1.59 
Net charge-offs to average loans outstanding0.01 0.07 0.19 0.09 0.09 0.08 0.09 
1 Accruing loans greater than 90 days past due exclude purchase credit deteriorated loans greater than 90 days past due that are accounted for on a pooled basis.




12

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, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021
(Dollars in thousands, except per share data)
Tangible Common Equity   
Total stockholders' equity$1,429,442 $1,447,996 $1,315,079 $1,284,160 $1,272,907 
Adjustments:
Goodwill(404,452)(404,452)(403,771)(370,840)(370,840)
Core deposit intangibles(43,122)(45,560)(47,998)(50,436)(52,873)
Tangible common equity$981,868 $997,984 $863,310 $862,884 $849,194 
Common shares outstanding53,951 53,907 49,372 49,229 49,498 
Book value per common share$26.50 $26.86 $26.64 $26.09 $25.72 
Tangible book value per common share$18.20 $18.51 $17.49 $17.53 $17.16 





13

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, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021
(Dollars in thousands)
Tangible Common Equity   
Total stockholders' equity$1,429,442 $1,447,996 $1,315,079 $1,284,160 $1,272,907 
Adjustments:
Goodwill(404,452)(404,452)(403,771)(370,840)(370,840)
Core deposit intangibles(43,122)(45,560)(47,998)(50,436)(52,873)
Tangible common equity$981,868 $997,984 $863,310 $862,884 $849,194 
Tangible Assets
Total assets$11,304,811 $10,453,680 $9,757,249 $9,572,300 $9,349,525 
Adjustments:
Goodwill(404,452)(404,452)(403,771)(370,840)(370,840)
Core deposit intangibles(43,122)(45,560)(47,998)(50,436)(52,873)
Tangible Assets$10,857,237 $10,003,668 $9,305,480 $9,151,024 $8,925,812 
Tangible Common Equity to Tangible Assets9.04 %9.98 %9.28 %9.43 %9.51 %


14

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 EndedFor the Six Months Ended
June 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021June 30, 2022June 30, 2021
(Dollars in thousands)
Net income available for common stockholders adjusted for amortization of core deposit intangibles
Net income$29,626 $33,470 $41,506 $36,835 $29,456 $63,096 $61,243 
Adjustments:
Plus: Amortization of core deposit intangibles2,438 2,438 2,438 2,438 2,438 4,876 4,885 
Less: Tax benefit at the statutory rate512 512 512 512 512 1,024 1,026 
Net income available for common stockholders adjusted for amortization of core deposit intangibles$31,552 $35,396 $43,432 $38,761 $31,382 $66,948 $65,102 
       
Average Tangible Common Equity
Total average stockholders' equity$1,447,377 $1,357,448 $1,301,676 $1,290,528 $1,254,371 $1,402,661 $1,239,415 
Adjustments:
Average goodwill(404,452)(404,014)(393,220)(370,840)(370,840)(404,234)(370,840)
Average core deposit intangibles(44,720)(47,158)(49,596)(52,043)(54,471)(45,932)(55,685)
Average tangible common equity$998,205 $906,276 $858,860 $867,645 $829,060 $952,495 $812,890 
Return on Average Tangible Common Equity (Annualized)12.68 %15.84 %20.06 %17.72 %15.18 %14.17 %16.15 %

15

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, 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 Thrive PPP loan forgiveness income, plus M&A expenses, less tax impact of adjustments, plus nonrecurring tax adjustments. We calculate (b) diluted operating earnings per share as operating earnings as described in clause (a) divided by weighted average diluted shares outstanding. We calculate (c) pre-tax, pre-provision operating earnings as operating earnings as described in clause (a) plus provision for income taxes, plus provision (benefit) for credit losses and unfunded commitments. We calculate (d) pre-tax, pre-provision operating return on average assets as pre-tax, pre-provision operating earnings as described in clause (a) divided by total average assets. We calculate (e) operating return on average assets as operating earnings as described in clause (a) divided by total average assets. We calculate (f) operating return on average tangible common equity as operating earnings as described in clause (a), adjusted for the amortization of intangibles and tax benefit at the statutory rate, divided by total average tangible common equity (average stockholders’ equity less average goodwill and average core deposit intangibles, net of accumulated amortization). We calculate (g) operating efficiency ratio as non interest expense plus adjustments to operating non interest expense divided by non interest income plus adjustments to operating non interest income, plus net interest income.

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

The following tables reconcile, as of the dates set forth below, operating net income and pre-tax, pre-provision operating earnings and related metrics:
 For the Quarter EndedFor the Six Months Ended
June 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021June 30, 2022June 30, 2021
(Dollars in thousands)
Operating Earnings
Net income$29,626 $33,470 $41,506 $36,835 $29,456 $63,096 $61,243 
Plus: Severance payments1
— — — — 627 — 627 
Plus: Loss on sale of debt securities AFS, net— — — 188 — — — 
Less: Thrive PPP loan forgiveness income2
— — — 1,912 — — — 
Plus: M&A expenses295 700 826 — — 995 — 
Operating pre-tax income
29,921 34,170 42,332 35,111 30,083 64,091 61,870 
Less: Tax impact of adjustments66 156 (78)39 131 222 131 
Plus: Nonrecurring tax adjustments3
— — — — — — 426 
Operating earnings$29,855 $34,014 $42,410 $35,072 $29,952 $63,869 $62,165 
Weighted average diluted shares outstanding54,646 51,571 50,441 50,306 50,331 53,121 50,187 
Diluted EPS$0.54 $0.65 $0.82 $0.73 $0.59 $1.19 $1.22 
Diluted operating EPS$0.55 $0.66 $0.84 $0.70 $0.60 1.20 1.24 
1 Severance payments relate to branch restructurings made during the three months ended June 30, 2021.
2 During the third quarter of 2021, Thrive’s PPP loan with another bank was 100% forgiven by the Small Business Administration. As a result of our 49% investment in Thrive, the $1.9 million represents our portion of the PPP loan forgiveness. PPP fee income is not taxable and as such has no tax impact.
3 A nonrecurring tax adjustment of $426 thousand recorded in the first quarter of 2021 was due to a true-up of a deferred tax liability.

16

 For the Quarter EndedFor the Six Months Ended
June 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021June 30, 2022June 30, 2021
(Dollars in thousands)
Pre-Tax, Pre-Provision Operating Earnings
Net income$29,626 $33,470 $41,506 $36,835 $29,456 $63,096 $61,243 
Plus: Provision for income taxes8,079 8,102 10,697 9,195 7,837 16,181 16,830 
Plus: Provision (benefit) for credit losses and unfunded commitments9,000 (7)(4,389)(448)577 8,993 7 
Plus: Severance payments— — — — 627 — 627 
Plus: Loss on sale of AFS securities, net— — — 188 — — — 
Less: Thrive PPP loan forgiveness income— — — 1,912 — — 
Plus: M&A expenses295 700 826 — — 995 — 
Pre-tax, pre-provision operating earnings$47,000 $42,265 $48,640 $43,858 $38,497 $89,265 $78,707 
Average total assets$10,711,663 $9,998,922 $9,788,671 $9,385,470 $9,321,279 $10,357,261 $9,132,347 
Pre-tax, pre-provision operating return on average assets1
1.76 %1.71 %1.97 %1.85 %1.66 %1.74 %1.74 %
Average total assets$10,711,663 $9,998,922 $9,788,671 $9,385,470 $9,321,279 $10,357,261 $9,132,347 
Return on average assets1
1.11 %1.36 %1.68 %1.56 %1.27 %1.23 %1.35 %
Operating return on average assets1
1.12 1.38 1.72 1.48 1.29 1.24 1.37 
Operating earnings adjusted for amortization of core deposit intangibles
Operating earnings$29,855 $34,014 $42,410 $35,072 $29,952 $63,869 $62,165 
Adjustments:
Plus: Amortization of core deposit intangibles2,438 2,438 2,438 2,438 2,438 4,876 4,885 
Less: Tax benefit at the statutory rate512 512 512 512 512 1,024 1,026 
Operating earnings adjusted for amortization of core deposit intangibles$31,781 $35,940 $44,336 $36,998 $31,878 $67,721 $66,024 
Average Tangible Common Equity
Total average stockholders' equity$1,447,377 $1,357,448 $1,301,676 $1,290,528 $1,254,371 $1,402,661 $1,239,415 
Adjustments:
Less: Average goodwill(404,452)(404,014)(393,220)(370,840)(370,840)(404,234)(370,840)
Less: Average core deposit intangibles(44,720)(47,158)(49,596)(52,043)(54,471)(45,932)(55,685)
Average tangible common equity$998,205 $906,276 $858,860 $867,645 $829,060 $952,495 $812,890 
Operating return on average tangible common equity1
12.77 %16.08 %20.48 %16.92 %15.42 %14.34 %16.38 %
Efficiency ratio50.76 %52.84 %48.53 %47.55 %52.42 %51.76 %51.01 %
Net interest income$84,480 $73,040 $76,741 $71,276 $67,131 $157,520 $132,766 
Noninterest income10,378 15,097 16,150 15,627 12,456 25,475 26,628 
Plus: Loss on sale of AFS securities, net— — — 188 — — — 
Less: Thrive PPP loan forgiveness income— — — 1,912 — — — 
Operating noninterest income10,378 15,097 16,150 13,903 12,456 25,475 26,628 
Noninterest expense48,153 46,572 45,077 41,321 41,717 94,725 81,314 
Less: Severance payments— — — — 627 — 627 
Less: M&A expenses295 700 826 — — 995 — 
Operating noninterest expense$47,858 $45,872 $44,251 $41,321 $41,090 $93,730 $80,687 
Operating efficiency ratio50.45 %52.05 %47.64 %48.51 %51.63 %51.22 %50.62 %
1 Annualized ratio for quarterly metrics.
.


17