LegacyTexas Financial Group, Inc. Reports First Quarter 2015 Earnings

GAAP EPS for Merged Company Increases to $0.35 per Share and Core EPS Increases to $0.39 per Share

April 21, 2015 4:35 PM EDT

PLANO, Texas, April 21, 2015 /PRNewswire/ -- LegacyTexas Financial Group, Inc. (NASDAQ: LTXB) (the "Company"), the holding company for LegacyTexas Bank (the "Bank"), today announced net income of $16.3 million, an increase of $10.9 million from the fourth quarter of 2014 and an increase of $8.6 million from the first quarter of 2014.  Core net income (which is net income adjusted for the impact of merger and acquisition costs and certain other items) totaled $17.7 million for the quarter ended March 31, 2015, up $6.6 million from the fourth quarter of 2014 and up $9.9 million from the first quarter of 2014.  Basic earnings per share for the quarter ended March 31, 2015 was $0.35, an increase of $0.21 from the fourth quarter of 2014 and an increase of $0.15 from the first quarter of 2014.  Core earnings per share for the same period was $0.39, up $0.10 from the fourth quarter of 2014 and up $0.18 from the first quarter of 2014.  The reconciliation of non-GAAP measures, which the Company believes facilitates the assessment of its banking operations and peer comparability, is included in tabular form at the end of this release.

First Quarter 2015 Performance Highlights

  • Gross loans held for investment at March 31, 2015, excluding Warehouse Purchase Program loans, grew $1.56 billion from December 31, 2014, with $1.40 billion of growth resulting from loans acquired from LegacyTexas Group, Inc.  Excluding loans acquired from LegacyTexas Group, Inc., gross loans held for investment, excluding Warehouse Purchase Program loans, increased by $163.3 million, or 4.0%, from December 31, 2014.
  • Warehouse Purchase Program loans at March 31, 2015 totaled $1.04 billion, a $252.5 million, or 32.1%, increase from December 31, 2014, and a $448.0 million, or 75.8%, increase from March 31, 2014.
  • Deposits increased by $1.74 billion from December 31, 2014, with $1.63 billion of growth resulting from deposits acquired from LegacyTexas Group, Inc.  Excluding deposits acquired from LegacyTexas Group, Inc., deposits increased by $110.6 million, or 2.6%. 
  • Net interest margin for the quarter ended March 31, 2015 was 4.04%, a 20 basis point increase from the linked quarter and a 31 basis point increase compared to the first quarter of 2014, which includes 23 basis points of accretion of interest related to purchase accounting fair value adjustments for the first quarter of 2015.
  • During the first quarter of 2015, the Company repurchased and retired 357,950 shares of its common stock at an average price of $22.32 per share, reducing shareholders' equity by $8.0 million at March 31, 2015.

"We are excited to report our first quarterly results since completing the merger on January 1st," said President and CEO Kevin Hanigan.  "Our impressive operating results are an early sign of the success of this financially attractive deal.  With annualized organic loan growth of 16%, core EPS of $0.39, a net interest margin of 4.04% and a core return on assets of 1.18%, we are well on our way to the successful integration and execution of our strategic plans."

On January 1, 2015, the Company completed its merger with LegacyTexas Group, Inc. ("LegacyTexas") and changed its name from ViewPoint Financial Group, Inc. to LegacyTexas Financial Group, Inc. On January 2, the Company's common stock began trading on the NASDAQ Global Select Market under the ticker symbol LTXB. The Company's bank subsidiary, ViewPoint Bank, N.A., was merged into LegacyTexas Bank, the banking subsidiary of LegacyTexas.  On February 17, 2015, we completed our core system conversion and branch integration, allowing all ViewPoint and LegacyTexas customers to conduct business at any of the Bank's 48 branches and to have access to the Bank's complete line of products and services.

Financial Highlights

At or For the Quarters Ended

March

December

March

(unaudited)

2015

2014

2014

(Dollars in thousands, except per share amounts)

Net interest income

$

56,326

$

35,830

$

29,585

Provision for loan losses

3,000

2,637

376

Non-interest income

8,386

5,294

4,962

Non-interest expense

36,756

29,796

22,155

Income tax expense

8,632

3,225

4,334

Net income

$

16,324

$

5,466

$

7,682

Basic earnings per common share

$

0.35

$

0.14

$

0.20

Basic core (non-GAAP) earnings per common share1

$

0.39

$

0.29

$

0.21

Weighted average common shares outstanding - basic

45,824,812

38,051,511

37,775,677

Estimated Tier 1 common risk-based capital ratio2

10.47

%

15.14

%

17.88

%

Total equity to total assets

11.69

%

13.65

%

15.27

%

Tangible common equity to tangible assets - Non-GAAP 1

9.17

%

13.01

%

14.54

%

1  See the section labeled "Supplemental Information- Non-GAAP Financial Measures" at the end of this document.

2  Calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve.

 

Net Interest Income and Net Interest Margin

For the Quarters Ended

March

December

March

(unaudited)

2015

2014

2014

(Dollars in thousands)

Interest income:

Loans held for investment, excluding Warehouse Purchase Program loans

$

52,082

$

31,667

$

26,326

Warehouse Purchase Program loans

5,775

5,440

4,062

Loans held for sale

178

Securities

3,425

2,808

3,259

Interest-earning deposit accounts

158

64

57

Total interest income

$

61,618

$

39,979

$

33,704

Net interest income

$

56,326

35,830

$

29,585

Net interest margin

4.04

%

3.84

%

3.73

%

Selected average balances:

Total earning assets

$

5,582,041

$

3,732,058

$

3,170,341

Total loans held for investment

4,720,980

3,120,214

2,511,442

Total securities

620,412

505,692

562,607

Total deposits

4,371,462

2,612,125

2,287,496

Total borrowings

820,969

654,396

464,723

Total non-interest-bearing demand deposits

985,596

473,996

414,919

Total interest-bearing liabilities

4,206,835

2,792,525

2,337,300

 

Net interest income for the quarter ended March 31, 2015 was $56.3 million, a $20.5 million increase from the fourth quarter of 2014 and a $26.7 million increase from the first quarter of 2014.  The $20.5 million increase from the linked quarter was primarily due to an increase in interest income on loans, which was driven by increased volume in all loan categories resulting from loans acquired from LegacyTexas on January 1, 2015, as well as organic growth during the first quarter of 2015.  The average balance of commercial real estate loans increased by $801.4 million to $2.03 billion from the fourth quarter of 2014, resulting in a $10.5 million increase in interest income.  The $801.4 million in growth includes $737.3 million in commercial real estate and commercial construction and land loans acquired from LegacyTexas; excluding these loans, the average balance of commercial real estate loans increased by $64.1 million from the linked quarter.  The average balance of commercial and industrial loans increased by $404.2 million to $1.13 billion from the fourth quarter of 2014, resulting in a $5.9 million increase in interest income.  The $404.2 million in growth includes $337.1 million in commercial and industrial loans acquired from LegacyTexas; excluding these loans, the average balance of commercial and industrial loans increased by $67.1 million from the linked quarter.  The average balance of consumer real estate loans increased by $289.5 million to $813.5 million from the fourth quarter of 2014, resulting in a $3.4 million increase in interest income.  The $289.5 million in growth includes $276.0 million in consumer real estate loans acquired from LegacyTexas; excluding these loans, the average balance of consumer real estate loans increased by $13.5 million from the linked quarter.  The average balance of Warehouse Purchase Program loans increased by $67.8 million, or 10.9%, to $687.5 million from the fourth quarter of 2014, which resulted in a $335,000 increase in interest income.

Interest income on loans was impacted by $3.1 million in accretion of purchase accounting fair value adjustments recorded during the first quarter of 2015 on loans acquired from LegacyTexas, which included $1.5 million in accretion income recorded on acquired commercial and industrial loans, $852,000 in accretion income recorded on acquired commercial real estate loans and $701,000 recorded on acquired consumer real estate loans.  Accretion of purchase accounting fair value adjustments related to the LegacyTexas acquisition, as well as a smaller amount related to the Highlands Bank acquisition in 2012, increased the average yields on commercial real estate, commercial and industrial and consumer real estate loans by approximately 18 basis points, 53 basis points and 34 basis points, respectively, for the three months ended March 31, 2015.

The $26.7 million increase in net interest income compared to the first quarter of 2014 was primarily due to a $27.6 million increase in interest income on loans, which was driven by higher loan balances resulting from the merger with LegacyTexas and organic growth.  For the quarter ended March 31, 2015, the average balance of commercial and industrial loans increased by $667.0 million compared to the quarter ended March 31, 2014, which resulted in a $9.0 million increase in interest income.  Additionally, the average balance of commercial real estate loans increased by $901.1 million for the quarter ended March 31, 2015, compared to the same period in 2014, contributing $12.0 million of the increase in interest income.  Increased volume in all other loan categories also added to the growth in interest income on a year-over-year basis, which was partially offset by reductions in yields earned on commercial real estate and Warehouse Purchase Program loans.

Interest expense for the quarter ended March 31, 2015 increased by $1.1 million compared to the linked quarter, primarily due to an increase in interest expense on deposits, which was driven by increased volume in all deposit categories resulting from deposits acquired from LegacyTexas on January 1, 2015, as well as organic growth during the first quarter of 2015 in interest-bearing demand, savings and money market deposit balances.  The average balance of savings and money market deposits increased by $635.8 million to $1.8 billion from the fourth quarter of 2014, resulting in a $342,000 increase in interest expense.  The $635.8 million in growth includes $546.8 million in savings and money market deposits acquired from LegacyTexas; excluding these deposits, the average balance of savings and money market deposits increased by $89.0 million from the linked quarter.  The average balance of interest-bearing demand deposits increased by $340.4 million to $795.6 million from the fourth quarter of 2014, resulting in a $177,000 increase in interest expense.  The $340.4 million in growth includes $271.2 million in interest-bearing demand deposits acquired from LegacyTexas; excluding these deposits, the average balance of interest-bearing demand deposits increased by $69.2 million from the linked quarter. The average balance of time deposits increased by $271.5 million to $785.3 million from the fourth quarter of 2014, resulting in a $443,000 increase in interest expense.  The $271.5 million in growth includes $312.1 million in time deposits acquired from LegacyTexas; excluding these deposits, the average balance of time deposits decreased by $40.6 million from the linked quarter. The increased interest expense attributable to higher volume was partially offset by linked quarter decreases in the average rate paid on interest-bearing demand, savings and money market deposits.

Compared to the first quarter of 2014, interest expense for the quarter ended March 31, 2015 increased by $1.2 million, which was primarily due to increased average balances in all deposit categories resulting from the merger with LegacyTexas.  The increase in deposit balances was partially offset by lower rates paid on interest-bearing demand and time deposits.      

The net interest margin for the first quarter of 2015 was 4.04%, a 20 basis point increase from the fourth quarter of 2014 and a 31 basis point increase from the first quarter of 2014.  Accretion of interest related to the merger with LegacyTexas on January 1, 2015, as well as the 2012 Highlands acquisition, contributed 23 basis points to the net interest margin and average yield on earning assets for the quarter ended March 31, 2015, compared to three basis points for the quarter ended December 31, 2014, and five basis points for the quarter ended March 31, 2014.  The average yield on earning assets for the first quarter of 2015 was 4.42%, a 14 basis point increase from the fourth quarter of 2014 and a 17 basis point increase from the first quarter of 2014.  The cost of deposits for the first quarter of 2015 was 0.29%, down four basis points from the fourth quarter of 2014 and down six basis points from the first quarter of 2014.

Non-interest Income

Non-interest income for the first quarter of 2015 was $8.4 million, a $3.1 million increase from the fourth quarter of 2014 and a $3.4 million increase from the first quarter of 2014.  Core non-interest income for the first quarter of 2015, excluding one-time gains and losses on assets, was $9.0 million, up $3.8 million from the fourth quarter of 2014 and up $4.1 million from the first quarter of 2014.  The Company recognized $2.1 million in net gains on the sale of mortgage loans, which includes the gain recognized on $54.5 million of one-to four-family mortgage loans that were sold or committed for sale during the first quarter of 2015, fair value changes on mortgage derivatives and mortgage fees collected.  Prior to the January 1, 2015 merger with LegacyTexas, the Company did not originate or sell mortgage loans to outside investors; therefore, a comparable gain was not recorded in the fourth quarter of 2014.  A $924,000 increase in service charges and fees was driven by a $673,000 increase in non-sufficient funds fees and debit card income and a $215,000 increase in service charges related to accounts acquired from LegacyTexas. These increases were partially offset by a $364,000 decrease in other non-interest income, which was primarily caused by a $674,000 net decrease in the value of investments in community development-oriented private equity funds used for Community Reinvestment Act purposes (the "CRA Funds") recorded in the first quarter of 2015.

The $3.4 million increase in non-interest income from the first quarter of 2014 was primarily due to the $2.1 million in net gains recognized on the sale of mortgage loans described above. Additionally, compared to the first quarter of 2014, services charges and fees increased by $1.4 million, which was driven by a $413,000 increase in non-sufficient funds fees and debit card income, a $298,000 increase in commercial loan pre-payment fees, a $170,000 increase in Warehouse Purchase Program fees and a $256,000 increase in service charges related to accounts acquired from LegacyTexas.  These increases were partially offset by the $674,000 net decrease from the first quarter of 2014 in the value of the CRA Funds.

Non-interest Expenses

Non-interest expense for the quarter ended March 31, 2015 was $36.8 million, a $7.0 million increase from the fourth quarter of 2014 and a $14.6 million increase from the first quarter of 2014.  The linked-quarter comparison includes a $6.7 million decrease in merger and acquisition costs related to the merger with LegacyTexas, which was completed on January 1, 2015.  Excluding the impact of these merger costs, core non-interest expense, which totaled $35.2 million for the quarter ended March 31, 2015, increased by $13.7 million, which was driven by an $8.8 million increase in salaries and employee benefits expense, primarily due to the addition of 277 full-time equivalent employees related to the merger with LegacyTexas.  Additionally, shortly following the completion of the LegacyTexas merger, certain senior managers from LegacyTexas who joined the Company received immediately-vested stock awards, which resulted in $600,000 of share-based compensation expense recognized during the first quarter of 2015.  Compared to the fourth quarter of 2014, occupancy and equipment expense increased by $2.1 million and office operations expense increased by $721,000, primarily due to the addition of LegacyTexas' 11 owned buildings and 14 leased spaces.  Data processing expense increased by $1.0 million on a linked-quarter basis, as the Company added LegacyTexas into their information technology infrastructure and upgraded various systems to enhance customer service and increase efficiency. 

The increase in non-interest expense from the first quarter of 2014 includes a $1.4 million increase in merger and acquisition costs related to the merger with LegacyTexas.  Excluding the impact of these merger costs, core non-interest expense increased by $13.2 million, which was driven by a $7.8 million increase in salaries and employee benefits expense, primarily due to the addition of employees and grants of share-based compensation related to the merger with LegacyTexas. Compared to the quarter ended March 31, 2014, non-interest expense increased due to the merger with LegacyTexas, including increases in occupancy and equipment expense ($2.1 million), data processing expense ($1.1 million) and office operations expense ($662,000.)  

Financial Condition - Loans

Gross loans held for investment at March 31, 2015, excluding Warehouse Purchase Program loans, grew $1.56 billion from December 31, 2014 and by $1.99 billion from March 31, 2014, with $1.40 billion of growth resulting from loans acquired from LegacyTexas.  Excluding loans acquired from LegacyTexas and Warehouse Purchase Program loans, gross loans held for investment increased by $163.3 million, or 4.0%, from December 31, 2014 and by $589.4 million, or 16.3%, from March 31, 2014.  The below table breaks out the growth in gross loans held for investment, excluding Warehouse Purchase Program, compared to December 31, 2014:

Acquired from LegacyTexas Group, Inc.

Organic Growth

Total

Linked-Quarter Growth

% Change excluding Acquired Loans

% Change including Acquired Loans

Commercial real estate

$

737,252

$

59,298

$

796,550

2.9

%

62.2

%

Commercial and industrial

337,057

93,349

430,406

8.3

55.1

Consumer

325,469

10,605

336,074

1.2

58.8

Total linked-quarter growth

$

1,399,778

$

163,252

$

1,563,030

4.0

59.3

 

The below table breaks out the growth in gross loans held for investment, excluding Warehouse Purchase Program, compared to March 31, 2014:

Acquired from LegacyTexas Group, Inc.

Organic Growth

Total

Year-over-Year Growth

% Change excluding Acquired Loans

% Change including Acquired Loans

Commercial real estate

$

737,252

$

187,038

$

924,290

9.9

%

80.2

%

Commercial and industrial

337,057

331,593

668,650

37.7

123.0

Consumer

325,469

70,721

396,190

8.4

77.5

Total year-over-year growth

$

1,399,778

$

589,352

$

1,989,130

16.3

90.1

 

Energy loans, which are reported as commercial and industrial loans, totaled $371.1 million at March 31, 2015, up $11.5 million from $359.6 million at December 31, 2014 and up $158.3 million from March 31, 2014.  The growth includes $5.6 million in energy loans acquired from LegacyTexas.  In May 2013, the Company formed its Energy Finance group, which is comprised of a group of seasoned lenders, executives and credit risk professionals with more than 100 years of combined Texas energy experience, to focus on providing loans to private and public oil and gas companies throughout the United States. The group also offers the Bank's full array of commercial services, including Treasury Management and letters of credit, to its customers.  Substantially all of the loans in the Energy portfolio are reserve based loans, secured by deeds of trust on properties containing proven oil and natural gas reserves. Two loans managed by the Energy Finance group are not secured by oil and gas reserves. These loans, with a combined commitment of $29.5 million and a total outstanding balance of $12.7 million at March 31, 2015, are categorized as "Midstream and Other" loans. Loans in this category are typically related to the transmission of oil and natural gas and would have only an indirect impact from declining commodity prices.

Financial Condition - Deposits

The below table breaks out the growth in deposits compared to December 31, 2014:

Acquired from LegacyTexas Group, Inc.

Organic Change

Total Linked-Quarter Growth

% Change excluding Acquired Deposits

% Change including Acquired Deposits

Non-interest-bearing demand

$

499,684

$

(87,626)

$

412,058

(8.8)

%

83.3

%

Interest-bearing demand

271,157

142,887

414,044

19.2

87.6

Savings and money market

546,802

115,207

662,009

6.7

56.3

Time

312,139

(59,883)

252,256

(7.2)

49.1

Total linked-quarter growth

$

1,629,782

$

110,585

$

1,740,367

2.6

65.5

 

The below table breaks out the growth in deposits compared to March 31, 2014:

Acquired from LegacyTexas Group, Inc.

Organic Change

Total Year-over-Year Growth

% Change excluding Acquired Deposits

% Change including Acquired Deposits

Non-interest-bearing demand

$

499,684

$

(27,713)

$

471,971

(3.0)

%

108.6

%

Interest-bearing demand

271,157

136,158

407,315

18.1

85.0

Savings and money market

546,802

346,910

893,712

23.3

94.6

Time

312,139

(56,207)

255,932

(6.8)

50.2

Total year-over-year growth

$

1,629,782

$

399,148

$

2,028,930

10.0

85.6

 

Credit Quality

At or For the Quarters Ended

March

December

March

(unaudited)

2015

2014

2014

(Dollars in thousands)

Net charge-offs (recoveries)

$

273

$

(327)

$

332

Net charge-offs (recoveries)/Average loans held for investment, excluding Warehouse Purchase Program loans

0.03

%

(0.05)

%

0.06

%

Net charge-offs (recoveries)/Average loans held for investment

0.02

(0.04)

0.05

Provision for loan losses

$

3,000

$

2,637

$

376

Non-performing loans ("NPLs")

22,869

23,507

22,829

NPLs/Total loans held for investment, excluding Warehouse Purchase Program loans

0.54

%

0.89

%

1.03

%

NPLs/Total loans held for investment

0.44

0.69

0.82

Non-performing assets ("NPAs")

$

29,034

$

24,058

$

23,216

NPAs to total assets

0.45

%

0.58

%

0.64

%

NPAs/Loans held for investment and foreclosed assets, excluding Warehouse Purchase Program loans

0.69

0.91

1.05

NPAs/Loans held for investment and foreclosed assets

0.55

0.70

0.83

Allowance for loan losses

$

28,276

$

25,549

$

19,402

Allowance for loan losses/Total loans held for investment, excluding Warehouse Purchase Program loans

0.67

%

0.97

%

0.88

%

Allowance for loan losses/Total loans held for investment

0.54

0.75

0.69

Allowance for loan losses/Total Loans held for investment, excluding acquired loans & Warehouse Purchase Program loans 1

1.00

1.00

0.92

Allowance for loan losses/NPLs

123.64

108.69

84.99

1 Excludes loans acquired from Highlands Bank and LegacyTexas Bank, which were initially recorded at fair value.

 

The Company recorded a provision for loan losses of $3.0 million for the quarter ended March 31, 2015, compared to $2.6 million for the quarter ended December 31, 2014 and $376,000 for the quarter ended March 31, 2014.  The increase in the provision for loan losses on a linked-quarter basis, as well as compared to the first quarter of 2014, was primarily related to increased organic loan production, as well as loans acquired from LegacyTexas that were re-underwritten during the first quarter of 2015.  Once an acquired loan undergoes new underwriting and meets the criteria for a new loan, any remaining fair value adjustments are taken to interest income and the loan becomes subject to the Company's allowance for loan loss methodology.   

Consistent with the fourth quarter of 2014, the Company continued to apply qualitative reserve factors to provide for additional allowance for loan losses due to the economic uncertainty in Texas related to the recent decline in the price of oil.  To date, the Company has not recognized a loss from loans in the Energy portfolio, which we believe is a reflection of prudent risk mitigation techniques.  These techniques include sound underwriting (reasonable advance rates based on number and diversification of wells), sound policy (requiring hedges on production sales) and conservative collateral valuations (frequent borrowing base determinations at prices below NYMEX posted rates).  All borrowing base valuations are performed by experienced and nationally recognized third party firms intimately familiar with the properties and their production history.  At March 31, 2015, less than 1% of the Company's loan portfolio (excluding Warehouse Purchase Program loans) consisted of criticized energy loans, and all energy loans were performing.

Subsequent Events

The Company is required, under generally accepted accounting principles, to evaluate subsequent events through the filing of its consolidated financial statements for the quarter ended March 31, 2015 on Form 10-Q.  As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of March 31, 2015 and will adjust amounts preliminarily reported, if necessary.

Conference Call

The Company will host an investor conference call to review the results on Wednesday, April 22, 2015 at 8 a.m. Central Time.  Participants may pre-register for the call by visiting http://dpregister.com/10063456 and will receive a unique pin number, which can be used when dialing in for the call.  This will allow attendees to enter the call immediately.  Alternatively, participants may call (toll-free) 1-877-513-4119 at least five minutes prior to the call to be placed into the call by an operator.  International participants are asked to call 1-412-902-4148, and participants in Canada are asked to call (toll-free) 1-855-669-9657.

The call and corresponding presentation slides will be webcast live on the home page of the Company's website, www.legacytexasfinancialgroup.com.  An audio replay will be available one hour after the conclusion of the call at 1-877-344-7529, Conference #10063456.   This replay, as well as the webcast, will be available until May 13, 2015.

About LegacyTexas Financial Group, Inc.

LegacyTexas Financial Group, Inc. is the holding company for LegacyTexas Bank, a commercially oriented community bank based in Plano, Texas. LegacyTexas Bank operates 48 banking offices in the Dallas/Fort Worth Metroplex and surrounding counties. For more information, please visit www.legacytexasfinancialgroup.com or www.legacytexas.com.

When used in filings by LegacyTexas Financial Group, Inc. (the "Company") with the Securities and Exchange Commission (the "SEC"), in the Company's press releases or other public or stockholder communications, and in oral statements made with the approval of an authorized executive officer, the words or phrases "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," "intends" or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical earnings and those presently anticipated or projected, including, among other things: the expected cost savings, synergies and other financial benefits from the Company-LegacyTexas Group, Inc. merger (the "Merger") might not be realized within the expected time frames or at all and costs or difficulties relating to integration matters might be greater than expected; changes in economic conditions; legislative changes; changes in policies by regulatory agencies; fluctuations in interest rates; the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; the Company's ability to access cost-effective funding; fluctuations in real estate values and both residential and commercial real estate market conditions; demand for loans and deposits in the Company's market area; fluctuations in the price of oil, natural gas and other commodities; competition; changes in management's business strategies and other factors set forth in the Company's filings with the SEC.

The Company does not undertake - and specifically declines any obligation - to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

LegacyTexas Financial Group, Inc.

Consolidated Balance Sheets

March 31, 2015

December 31, 2014

September 30, 2014

June 30, 2014

March 31, 2014

(Dollars in thousands)

ASSETS

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Cash and due from financial institutions

$

53,739

$

28,416

$

27,669

$

35,276

$

33,627

Short-term interest-bearing deposits in other financial institutions

230,175

103,605

62,616

130,632

88,238

Total cash and cash equivalents

283,914

132,021

90,285

165,908

121,865

Securities available for sale, at fair value

290,615

199,699

211,364

224,184

236,062

Securities held to maturity

261,670

241,920

254,665

267,614

280,490

Total securities

552,285

441,619

466,029

491,798

516,552

Loans held for sale

23,983

Loans held for investment:

Loans held for investment - Warehouse Purchase Program

1,038,886

786,416

736,624

769,566

590,904

Loans held for investment

4,196,710

2,633,680

2,489,063

2,349,509

2,207,580

Gross loans

5,259,579

3,420,096

3,225,687

3,119,075

2,798,484

Less: allowance for loan losses and deferred fees on loans held for investment

(31,565)

(28,476)

(24,773)

(22,139)

(21,291)

Net loans

5,228,014

3,391,620

3,200,914

3,096,936

2,777,193

FHLB and Federal Reserve Bank stock, at cost

65,470

44,084

41,473

44,532

33,632

Bank-owned life insurance

54,339

36,193

36,010

35,863

35,718

Premises and equipment, net

81,757

48,743

51,118

51,955

52,736

Goodwill

179,258

29,650

29,650

29,650

29,650

Other assets

67,471

40,184

35,045

34,602

36,242

Total assets

$

6,512,508

$

4,164,114

$

3,950,524

$

3,951,244

$

3,603,588

LIABILITIES AND SHAREHOLDERS' EQUITY

Non-interest-bearing demand

$

906,434

$

494,376

$

483,784

$

433,194

$

434,463

Interest-bearing demand

886,747

472,703

454,416

476,203

479,432

Savings and money market

1,838,758

1,176,749

1,057,912

1,032,496

945,046

Time

766,237

513,981

500,356

493,833

510,305

Total deposits

4,398,176

2,657,809

2,496,468

2,435,726

2,369,246

FHLB advances

1,171,623

862,907

799,704

874,866

607,996

Repurchase agreement

25,000

25,000

25,000

25,000

25,000

Other borrowings

91,612

Accrued expenses and other liabilities

65,038

50,175

65,225

58,240

51,247

Total liabilities

5,751,449

3,595,891

3,386,397

3,393,832

3,053,489

Shareholders' equity

Common stock

476

400

400

400

399

Additional paid-in capital

568,396

386,549

383,779

381,808

379,578

Retained earnings

205,431

195,327

194,663

190,150

186,126

Accumulated other comprehensive income, net

1,372

930

635

770

78

Unearned Employee Stock Ownership Plan (ESOP) shares

(14,616)

(14,983)

(15,350)

(15,716)

(16,082)

Total shareholders' equity

761,059

568,223

564,127

557,412

550,099

Total liabilities and shareholders' equity

$

6,512,508

$

4,164,114

$

3,950,524

$

3,951,244

$

3,603,588

 

LegacyTexas Financial Group, Inc.

Consolidated Quarterly Statements of Income (unaudited)

For the Quarters Ended

First Quarter 2015 Compared to:

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Fourth Quarter 2014

First Quarter

 2014

Interest and dividend income

(Dollars in thousands)

Loans, including fees

$

58,035

$

37,107

$

35,872

$

33,888

$

30,388

$

20,928

56.4

%

$

27,647

91.0

%

Taxable securities

2,499

2,109

2,225

2,453

2,565

390

18.5

(66)

(2.6)

Nontaxable securities

718

561

562

561

564

157

28.0

154

27.3

Interest-bearing deposits in other financial institutions

158

64

57

71

57

94

146.9

101

177.2

FHLB and Federal Reserve Bank stock and other

208

138

139

136

130

70

50.7

78

60.0

61,618

39,979

38,855

37,109

33,704

21,639

54.1

27,914

82.8

Interest expense

Deposits

3,127

2,165

2,021

2,035

1,991

962

44.4

1,136

57.1

FHLB advances

1,706

1,778

1,957

1,948

1,927

(72)

(4.0)

(221)

(11.5)

Repurchase agreement and other borrowings

459

206

207

204

201

253

122.8

258

128.4

5,292

4,149

4,185

4,187

4,119

1,143

27.5

1,173

28.5

Net interest income

56,326

35,830

34,670

32,922

29,585

20,496

57.2

26,741

90.4

Provision for loan losses

3,000

2,637

2,511

1,197

376

363

13.8

2,624

697.9

Net interest income after provision for loan losses

53,326

33,193

32,159

31,725

29,209

20,133

60.7

24,117

82.6

Non-interest income

Service charges and other fees

5,887

4,963

4,798

5,113

4,508

924

18.6

1,379

30.6

Net gain on sale of mortgage loans

2,072

2,072

N/M 1

2,072

N/M 1

Bank-owned life insurance income

419

183

147

145

153

236

129.0

266

173.9

Gain on sale of available for sale securities

211

211

N/M 1

211

N/M 1

Gain (loss) on sale and disposition of assets

28

15

(85)

727

1

13

86.7

27

N/M 1

Other

(231)

133

198

(556)

300

(364)

N/M 1

(531)

N/M 1

8,386

5,294

5,058

5,429

4,962

3,092

58.4

3,424

69.0

Non-interest expense

Salaries and employee benefits

21,938

13,137

13,661

14,127

14,132

8,801

67.0

7,806

55.2

Merger and acquisition costs

1,545

8,282

1,188

652

169

(6,737)

(81.3)

1,376

814.2

Advertising

915

425

262

493

355

490

115.3

560

157.7

Occupancy and equipment

3,991

1,856

1,807

1,819

1,892

2,135

115.0

2,099

110.9

Outside professional services

747

711

569

486

525

36

5.1

222

42.3

Regulatory assessments

822

700

698

687

628

122

17.4

194

30.9

Data processing

2,787

1,753

1,739

1,708

1,662

1,034

59.0

1,125

67.7

Office operations

2,342

1,621

1,566

1,717

1,680

721

44.5

662

39.4

Other

1,669

1,311

1,301

1,661

1,112

358

27.3

557

50.1

36,756

29,796

22,791

23,350

22,155

6,960

23.4

14,601

65.9

Income before income tax expense

24,956

8,691

14,426

13,804

12,016

16,265

187.1

12,940

107.7

Income tax expense

8,632

3,225

5,114

4,986

4,334

5,407

167.7

4,298

99.2

Net income

$

16,324

$

5,466

$

9,312

$

8,818

$

7,682

$

10,858

198.6

%

$

8,642

112.5

%

1N/M - not meaningful

 

LegacyTexas Financial Group, Inc.

Selected Financial Highlights (unaudited)

At or For the Quarters Ended

March 31, 2015

December 31, 2014

March 31, 2014

(Dollars in thousands, except per share amounts)

SHARE DATA:

Weighted average common shares outstanding- basic

45,824,812

38,051,511

37,775,677

Weighted average common shares outstanding- diluted

46,002,821

38,275,814

38,019,519

Shares outstanding at end of period

47,602,721

40,014,851

39,946,560

Income available to common shareholders1

$

16,186

$

5,412

$

7,592

Basic earnings per common share

0.35

0.14

0.20

Basic core (non-GAAP) earnings per common share2

0.39

0.29

0.21

Diluted earnings per common share

0.35

0.14

0.20

Dividends declared per share

0.13

0.12

0.12

Total shareholders' equity

761,059

568,223

550,099

Common shareholders' equity per share (book value per share)

15.99

14.20

13.77

Tangible book value per share- Non-GAAP2

12.20

13.44

13.00

Market value per share for the quarter:

High

25.09

27.61

28.85

Low

19.82

21.33

23.73

Close

22.73

23.85

28.85

KEY RATIOS:

Return on average common shareholders' equity

8.66

%

3.83

%

5.62

%

Core return on average common shareholders' equity2

9.42

7.85

5.70

Return on average assets

1.09

0.56

0.92

Core return on average assets2

1.18

1.14

0.93

Efficiency ratio3

53.87

52.22

63.39

Estimated Tier 1 common risk-based capital ratio4

10.47

15.14

17.88

Estimated total risk-based capital ratio4

11.46

15.87

18.55

Estimated Tier 1 leverage ratio4

10.41

13.86

15.66

Total equity to total assets

11.69

13.65

15.27

Tangible equity to tangible assets- Non-GAAP2

9.17

13.01

14.54

Number of employees- full-time equivalent

794

517

549

1 Net of distributed and undistributed earnings to participating securities

2 See the section labeled "Supplemental Information- Non-GAAP Financial Measures" at the end of this document.

3 Calculated by dividing total non-interest expense by net interest income plus non-interest income, excluding gain (loss) on foreclosed and fixed assets, changes in value of the CRA Funds, amortization of intangible assets, gains (losses) from securities transactions and merger and acquisition costs.

4 Calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve.

 

LegacyTexas Financial Group, Inc.

Selected Loan Data (unaudited)

At the Quarter Ended

March 31, 2015

December 31,

 2014

September 30,

 2014

June 30,

 2014

March 31,

 2014

Loans:

(Dollars in thousands)

Commercial real estate

$

1,890,607

$

1,265,868

$

1,219,436

$

1,162,035

$

1,118,059

Warehouse Purchase Program loans

1,038,886

786,416

736,624

769,566

590,904

Commercial and industrial loans:

Commercial

1,182,842

741,678

668,421

579,561

517,247

Warehouse lines of credit

29,388

40,146

27,122

31,426

26,333

Total commercial and industrial loans

1,212,230

781,824

695,543

610,987

543,580

Construction and land loans:

Commercial construction and land

186,207

14,396

13,206

28,496

34,465

Consumer construction and land

29,554

6,902

3,694

3,445

2,604

Total construction and land loans

215,761

21,298

16,900

31,941

37,069

Consumer:

Consumer real estate

792,995

524,199

515,706

501,328

463,857

Other consumer loans

85,117

40,491

41,478

43,218

45,015

Total consumer

878,112

564,690

557,184

544,546

508,872

Gross loans held for investment

$

5,235,596

$

3,420,096

$

3,225,687

$

3,119,075

$

2,798,484

Non-performing assets:

Commercial real estate

$

6,745

$

6,703

$

7,452

$

7,386

$

8,110

Commercial and industrial

5,691

5,778

6,328

6,245

5,990

Construction and land

141

149

150

213

Consumer real estate

9,946

10,591

10,106

9,304

8,203

Other consumer loans

346

286

346

457

526

Total non-performing loans

22,869

23,507

24,382

23,605

22,829

Foreclosed assets

6,165

551

106

240

387

Total non-performing assets

$

29,034

$

24,058

$

24,488

$

23,845

$

23,216

Total non-performing assets to total assets

0.45

%

0.58

%

0.62

%

0.60

%

0.64

%

Total non-performing loans to total loans held for investment, excluding Warehouse Purchase Program loans

0.54

%

0.89

%

0.98

%

1.00

%

1.03

%

Total non-performing loans to total loans held for investment

0.44

%

0.69

%

0.76

%

0.76

%

0.82

%

Allowance for loan losses to non-performing loans

123.64

%

108.69

%

92.63

%

86.59

%

84.99

%

Allowance for loan losses to total loans held for investment, excluding Warehouse Purchase Program loans

0.67

%

0.97

%

0.91

%

0.87

%

0.88

%

Allowance for loan losses to total loans held for investment

0.54

%

0.75

%

0.70

%

0.66

%

0.69

%

Allowance for loan losses to total loans held for investment, excluding acquired loans and Warehouse Purchase Program loans 1

1.00

%

1.00

%

0.94

%

0.90

%

0.92

%

Troubled debt restructured loans ("TDRs"):

Performing TDRs:

Commercial real estate

$

738

$

702

$

706

$

666

$

Commercial and industrial

147

153

158

162

167

Construction and land

2

Consumer real estate

203

204

407

729

732

Other consumer loans

37

39

41

43

44

  Total performing TDRs

$

1,125

$

1,098

$

1,312

$

1,600

$

945

Non-performing TDRs:2

Commercial real estate

$

6,616

$

6,569

$

6,646

$

6,694

$

7,401

Commercial and industrial

1,985

2,031

2,125

2,194

2,333

Construction and land

101

103

104

Consumer real estate

3,936

4,034

3,606

3,199

3,024

Other consumer loans

201

245

300

411

471

  Total non-performing TDRs

$

12,839

$

12,982

$

12,781

$

12,498

$

13,229

Allowance for loan losses:

Balance at beginning of period

$

25,549

$

22,585

$

20,440

$

19,402

$

19,358

Provision expense

3,000

2,637

2,511

1,197

376

Charge-offs

(504)

(203)

(493)

(294)

(471)

Recoveries

231

530

127

135

139

  Balance at end of period

$

28,276

$

25,549

$

22,585

$

20,440

$

19,402

Net charge-offs (recoveries):

Commercial real estate

$

(17)

$

(435)

$

$

$

Commercial and industrial

5

77

152

53

192

Construction and land

50

Consumer real estate

142

(1)

69

54

77

Other consumer loans

143

32

95

52

63

  Total net charge-offs

$

273

$

(327)

$

366

$

159

$

332

1 Excludes loans acquired from Highlands Bank and LegacyTexas Bank, which were initially recorded at fair value.

2 Non-performing TDRs are included in the non-performing assets reported above.

 

LegacyTexas Financial Group, Inc.

Average Balances and Yields/Rates (unaudited)

For the Quarters Ended

March 31, 2015

December 31, 2014

September 30, 2014

June 30, 2014

March 31, 2014

Loans:

(Dollars in thousands)

Commercial real estate

$

2,031,363

$

1,229,962

$

1,187,982

$

1,169,484

$

1,130,304

Warehouse Purchase Program loans

687,496

619,736

645,148

571,922

446,935

Commercial and industrial loans:

  Commercial

1,102,446

703,326

633,208

561,026

449,867

  Warehouse lines of credit

32,405

27,303

29,296

29,327

17,988

Consumer real estate

813,474

523,998

513,768

480,512

440,662

Other consumer loans

90,219

41,169

42,308

44,162

46,453

Less: deferred fees and allowance for loan loss

(36,423)

(25,280)

(22,663)

(21,683)

(20,767)

Total loans held for investment

4,720,980

3,120,214

3,029,047

2,834,750

2,511,442

Loans held for sale

19,379

Securities

620,412

505,692

532,950

545,944

562,607

Overnight deposits

221,270

106,152

90,246

118,529

96,292

  Total interest-earning assets

$

5,582,041

$

3,732,058

$

3,652,243

$

3,499,223

$

3,170,341

Deposits:

Interest-bearing demand

$

795,641

$

455,210

$

460,192

$

468,283

$

460,745

Savings and money market

1,804,916

1,169,133

1,060,311

1,000,243

918,636

Time

785,309

513,786

492,864

503,035

493,196

FHLB advances and other borrowings

820,969

654,396

733,615

678,817

464,723

  Total   interest-bearing liabilities

$

4,206,835

$

2,792,525

$

2,746,982

$

2,650,378

$

2,337,300

Total assets

$

6,015,890

$

3,910,111

$

3,837,424

$

3,683,042

$

3,354,668

Non-interest-bearing demand deposits

$

985,596

$

473,996

$

456,115

$

414,746

$

414,919

Total deposits

$

4,371,462

$

2,612,125

$

2,469,482

$

2,386,307

$

2,287,496

Total shareholders' equity

$

753,792

$

570,120

$

562,022

$

554,501

$

547,201

Yields/Rates:

Loans:

Commercial real estate

5.36

%

5.43

%

5.47

%

5.47

%

5.38

%

Warehouse Purchase Program loans

3.36

%

3.51

%

3.56

%

3.56

%

3.64

%

Commercial and industrial loans:

  Commercial

4.94

%

4.41

%

4.21

%

4.21

%

4.24

%

  Warehouse lines of credit

3.68

%

3.59

%

3.55

%

3.64

%

3.60

%

Consumer real estate

4.80

%

4.83

%

4.92

%

4.97

%

4.98

%

Other consumer loans

5.24

%

6.23

%

6.03

%

6.07

%

5.95

%

Total loans held for investment

4.90

%

4.76

%

4.74

%

4.78

%

4.84

%

Loans held for sale

3.67

%

%

%

%

%

Securities

2.21

%

2.22

%

2.20

%

2.31

%

2.32

%

Overnight deposits

0.29

%

0.24

%

0.25

%

0.24

%

0.24

%

  Total interest-earning assets

4.42

%

4.28

%

4.26

%

4.24

%

4.25

%

Deposits:

Interest-bearing demand

0.29

%

0.35

%

0.35

%

0.37

%

0.37

%

Savings and money market

0.29

%

0.32

%

0.31

%

0.30

%

0.28

%

Time

0.65

%

0.64

%

0.65

%

0.69

%

0.75

%

FHLB advances and other borrowings

1.05

%

1.21

%

1.18

%

1.27

%

1.83

%

  Total interest-bearing liabilities

0.50

%

0.59

%

0.61

%

0.63

%

0.70

%

Net interest spread

3.92

%

3.69

%

3.65

%

3.61

%

3.55

%

Net interest margin

4.04

%

3.84

%

3.80

%

3.76

%

3.73

%

Cost of deposits (including non-interest-bearing demand)

0.29

%

0.33

%

0.33

%

0.34

%

0.35

%

 

LegacyTexas Financial Group, Inc.

Supplemental Information- Non-GAAP Financial Measures

(unaudited and net of tax, calculated using a 35% estimated tax rate)

At or For the Quarters Ended

March 31, 2015

December 31, 2014

September 30, 2014

June 30, 2014

March 31, 2014

Reconciliation of Core (non-GAAP) to GAAP Net Income and Earnings per Share:

(Dollars in thousands, except per share amounts)

GAAP net income available to common shareholders 1

$

16,186

$

5,412

$

9,215

$

8,721

$

7,592

Distributed and undistributed earnings to participating securities 1

138

54

97

97

90

GAAP net income

16,324

5,466

9,312

8,818

7,682

Merger and acquisition costs

1,004

5,765

772

424

110

One-time payroll and severance costs

234

One-time (gain) loss on assets

554

(45)

(58)

415

7

Gain on sale of available for sale securities

(137)

Core (non-GAAP) net income

$

17,745

$

11,186

$

10,026

$

9,891

$

7,799

Average shares for basic earnings per share

45,824,812

38,051,511

37,971,790

37,873,671

37,775,677

GAAP basic earnings per share

$

0.35

$

0.14

$

0.24

$

0.23

$

0.20

Core (non-GAAP) basic earnings per share

$

0.39

$

0.29

$

0.26

$

0.26

$

0.21

Average shares for diluted earnings per share

46,002,821

38,275,814

38,203,508

38,121,374

38,019,519

GAAP diluted earnings per share

$

0.35

$

0.14

$

0.24

$

0.23

$

0.20

Core (non-GAAP) diluted earnings per share

$

0.39

$

0.29

$

0.26

$

0.26

$

0.21

Calculation of Tangible Book Value per Share:

Total shareholders' equity

$

761,059

$

568,223

$

564,127

$

557,412

$

550,099

Less: Goodwill

(179,258)

(29,650)

(29,650)

(29,650)

(29,650)

  Identifiable intangible assets, net

(1,042)

(813)

(910)

(1,005)

(1,127)

Total tangible shareholders' equity

$

580,759

$

537,760

$

533,567

$

526,757

$

519,322

Shares outstanding at end of period

47,602,721

40,014,851

40,006,941

39,995,720

39,946,560

Book value per share- GAAP

$

15.99

$

14.20

$

14.10

$

13.94

$

13.77

Tangible book value per share- Non-GAAP

$

12.20

$

13.44

$

13.34

$

13.17

$

13.00

Calculation of Tangible Equity to Tangible Assets:

Total assets

$

6,512,508

$

4,164,114

$

3,950,524

$

3,951,244

$

3,603,588

Less: Goodwill

(179,258)

(29,650)

(29,650)

(29,650)

(29,650)

  Identifiable intangible assets, net

(1,042)

(813)

(910)

(1,005)

(1,127)

Total tangible assets

$

6,332,208

$

4,133,651

$

3,919,964

$

3,920,589

$

3,572,811

Equity to assets- GAAP

11.69

%

13.65

%

14.28

%

14.11

%

15.27

%

Tangible equity to tangible assets- Non-GAAP

9.17

%

13.01

%

13.61

%

13.44

%

14.54

%

 

At or For the Quarters Ended

(Dollars in thousands)

March 31, 2015

December 31, 2014

September 30, 2014

June 30, 2014

March 31, 2014

Calculation of Return on Average Assets and Return on Average Equity Ratios (GAAP and core) (unaudited)

Net income

$

16,324

$

5,466

$

9,312

$

8,818

$

7,682

Core (non-GAAP) net income

17,745

11,186

10,026

9,891

7,799

Average total equity

753,792

570,120

562,022

554,501

547,201

Average total assets

6,015,890

3,910,111

3,837,424

3,683,042

3,354,668

Return on average common shareholders' equity

8.66

%

3.83

%

6.63

%

6.36

%

5.62

%

Core return on average common shareholders' equity

9.42

7.85

7.14

7.14

5.70

Return on average assets

1.09

0.56

0.97

0.96

0.92

Core return on average assets

1.18

1.14

1.05

1.07

0.93

1 Unvested share-based awards that contain nonforfeitable rights to dividends (whether paid or unpaid) are participating securities and are included in the computation of GAAP earnings per share pursuant to the two-class method described in ASC 260-10-45-60B.

 

Logo - http://photos.prnewswire.com/prnh/20150421/200140LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/legacytexas-financial-group-inc-reports-first-quarter-2015-earnings-300069749.html

SOURCE LegacyTexas Financial Group, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings, Definitive Agreement