Back to mobile site

LegacyTexas Financial Group, Inc. Reports Third Quarter 2015 Earnings

October 20, 2015 4:15 PM EDT

PLANO, Texas, Oct. 20, 2015 /PRNewswire/ -- LegacyTexas Financial Group, Inc. (Nasdaq: LTXB) (the "Company"), the holding company for LegacyTexas Bank (the "Bank"), today announced net income of $17.9 million for the third quarter of 2015, a decrease of $2.4 million from the second quarter of 2015 and an increase of $8.6 million from the third quarter of 2014.  The decrease from the second quarter of 2015 was primarily due to a $3.8 million increase in the provision for loan losses.  Core (non-GAAP) net income (which is net income adjusted for the impact of merger and acquisition costs and certain other items) totaled $17.8 million for the quarter ended September 30, 2015, down $2.3 million from the second quarter of 2015 and up $7.8 million from the third quarter of 2014.  Basic earnings per share for the quarter ended September 30, 2015 was $0.39, a decrease of $0.05 from the second quarter of 2015 and an increase of $0.15 from the third quarter of 2014.  Core earnings per share for the third quarter of 2015 was also $0.39, down $0.05 from the second quarter of 2015 and up $0.13 from the third 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.

Third Quarter 2015 Performance Highlights

  • Gross loans held for investment at September 30, 2015, excluding Warehouse Purchase Program loans, grew $294.0 million, or 6.7%, from June 30, 2015, with $234.4 million of growth in commercial real estate and commercial and industrial loans. Excluding $1.00 billion of net growth resulting from the merger with LegacyTexas Group, Inc., gross loans held for investment, excluding Warehouse Purchase Program loans, increased by $1.20 billion, or 34.3%, from September 30, 2014.
  • LegacyTexas Bank moves to #2 overall deposit market share in fast-growing, affluent Collin County; remains at #3 deposit market share among Dallas-based banks in Dallas-Fort Worth.
  • Deposits at September 30, 2015 increased by $242.3 million, or 5.4%, from June 30, 2015, with $52.1 million of growth in non-interest-bearing demand and $148.7 million of growth in savings and money market deposits. Excluding $1.63 billion of growth resulting from the merger with LegacyTexas Group, Inc., deposits increased by $643.8 million, or 15.6%, from September 30, 2014.
  • Net interest margin for the quarter ended September 30, 2015 was 4.00%, a six basis point decrease from the linked quarter and a 20 basis point increase compared to the third quarter of 2014. Net interest margin excluding accretion of purchase accounting fair value adjustments on acquired loans was 3.88% for the quarter ended September 30, 2015, up two basis points from 3.86% for the quarter ended June 30, 2015.

"We are very pleased with another solid quarter for the company," said President and CEO Kevin Hanigan.  "The quarter marked a new high for organic loan production and resulted in loans held for investment growth (excluding Warehouse Purchase Program) of $294 million.  This continued strong growth of our franchise reflects the excellent economic activity in Dallas/Fort Worth and the talent of our commercial bankers."

Financial Highlights

At or For the Quarters Ended

September

June

September

(unaudited)

2015

2015

2014

(Dollars in thousands, except per share amounts)

Net interest income

$

61,188

$

59,821

$

34,670

Provision for loan losses

7,515

3,750

2,511

Non-interest income

11,851

11,964

5,058

Non-interest expense

37,827

36,908

22,791

Income tax expense

9,802

10,876

5,114

Net income

$

17,895

$

20,251

$

9,312

Basic earnings per common share

$

0.39

$

0.44

$

0.24

Basic core (non-GAAP) earnings per common share1

$

0.39

$

0.44

$

0.26

Weighted average common shares outstanding - basic

45,862,840

45,760,232

37,971,790

Estimated Tier 1 common risk-based capital ratio2

9.97

%

10.18

%

16.04

%

Total equity to total assets

11.52

%

11.65

%

14.28

%

Tangible common equity to tangible assets - Non-GAAP 1

9.12

%

9.17

%

13.61

%

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

September

June

September

(unaudited)

2015

2015

2014

(Dollars in thousands)

Interest income:

Loans held for investment, excluding Warehouse Purchase Program loans

$

55,778

$

53,654

$

30,134

Warehouse Purchase Program loans

7,073

7,720

5,738

Loans held for sale

174

177

Securities

3,363

3,277

2,926

Interest-earning deposit accounts

137

139

57

Total interest income

$

66,525

$

64,967

$

38,855

Net interest income

$

61,188

$

59,821

$

34,670

Net interest margin

4.00

%

4.06

%

3.80

%

Selected average balances:

Total earning assets

$

6,117,873

$

5,893,515

$

3,652,243

Total loans held for investment

5,291,291

5,089,531

3,029,047

Total securities

648,241

620,071

532,950

Total deposits

4,683,346

4,372,161

2,469,482

Total borrowings

984,708

1,112,198

733,615

Total non-interest-bearing demand deposits

1,108,928

1,024,108

456,115

Total interest-bearing liabilities

4,559,126

4,460,251

2,746,982

 

Net interest income for the quarter ended September 30, 2015 was $61.2 million, a $1.4 million increase from the second quarter of 2015 and a $26.5 million increase from the third quarter of 2014.  The $1.4 million increase from the linked quarter was primarily due to an increase in interest income on loans, which was driven by increased volume in commercial real estate and commercial and industrial loan balances.  The average balance of commercial real estate loans increased by $118.9 million to $1.97 billion from the second quarter of 2015, resulting in a $2.1 million increase in interest income.  The average balance of commercial and industrial loans increased by $91.7 million to $1.34 billion from the second quarter of 2015, which was partially offset by a 27 basis point linked-quarter decrease in the average yield earned on this portfolio, and resulted in a $199,000 increase in interest income.  The increased interest income related to commercial loan volume was partially offset by a $74.2 million linked-quarter decline in the average balance of Warehouse Purchase Program balances, which reduced interest income by $647,000.

Interest income on loans for the third quarter of 2015 included $2.0 million in accretion of purchase accounting fair value adjustments on loans acquired through the merger with LegacyTexas Group, Inc., a decrease of $627,000 from the $2.6 million in accretion income recorded on these loans for the second quarter of 2015. The $2.0 million includes $670,000 in accretion income recorded on acquired commercial and industrial loans, $840,000 in accretion income recorded on acquired commercial real estate loans, $64,000 in accretion income recorded on acquired construction and land loans and $435,000 recorded on acquired consumer loans.  Accretion of purchase accounting fair value adjustments related to the LegacyTexas Group, Inc. acquisition, as well as a smaller amount related to the Highlands Bank acquisition in 2012, contributed 18 basis points, 12 basis points and 22 basis points to the average yields on commercial real estate, commercial and industrial and consumer real estate loans, respectively, for the third quarter of 2015, compared to 17 basis points, 37 basis points and 43 basis points, respectively, for the second quarter of 2015.

The $26.5 million increase in net interest income compared to the third quarter of 2014 was primarily due to a $27.2 million increase in interest income on loans, which was driven by increased volume in all loan categories resulting from the merger with LegacyTexas Group, Inc. on January 1, 2015, as well as organic growth.  The average balance of commercial real estate loans increased by $805.8 million from the third quarter of 2014, resulting in a $10.3 million increase in interest income.  The $805.8 million in growth includes $551.0 million in commercial real estate loans acquired through the merger with LegacyTexas Group, Inc.; excluding these loans, the average balance of commercial real estate loans increased by $254.8 million from the third quarter of 2014.  The average balance of commercial and industrial loans increased by $677.7 million from the third quarter of 2014, resulting in an $8.1 million increase in interest income.  The $677.7 million in growth includes $337.1 million in commercial and industrial loans acquired through the merger with LegacyTexas Group, Inc.; excluding these loans, the average balance of commercial and industrial loans increased by $340.6 million from the third quarter of 2014.  The average balance of consumer real estate loans increased by $344.9 million from the third quarter of 2014, resulting in a $4.0 million increase in interest income.  The $344.9 million in growth includes $264.0 million in consumer real estate loans acquired through the merger with LegacyTexas Group, Inc.; excluding these loans, the average balance of consumer real estate loans increased by $80.9 million from the third quarter of 2014.  The average balance of Warehouse Purchase Program loans increased by $200.6 million to $845.8 million from the third quarter of 2014, which resulted in a $1.3 million increase in interest income.

Interest expense for the quarter ended September 30, 2015 increased by $191,000 compared to the linked quarter.  Compared to the third quarter of 2014, interest expense for the quarter ended September 30, 2015, increased by $1.2 million, primarily due to an increase in interest expense on deposits, which was driven by increased volume in all deposit categories resulting from the merger with LegacyTexas Group, Inc. on January 1, 2015, as well as organic growth since September 30, 2014.  An $875.8 million increase in the average balance of savings and money market deposits to $1.94 billion from the third quarter of 2014 was partially offset by a 12 basis point reduction in the average rate paid on such deposits, resulting in a $96,000 increase in interest expense.  The $875.8 million in growth includes $534.6 million in savings and money market deposits acquired through the merger with LegacyTexas Group, Inc.; excluding these deposits, the average balance of savings and money market deposits increased by $341.2 million from the third quarter of 2014. The average balance of time deposits increased by $409.3 million to $902.2 million from the third quarter of 2014, resulting in an $808,000 increase in interest expense.  The $409.3 million in growth includes $336.8 million in time deposits acquired through the merger with LegacyTexas Group, Inc.; excluding these deposits, the average balance of time deposits increased by $72.5 million from the third quarter of 2014.  The average balance of interest-bearing demand deposits increased by $276.0 million to $736.1 million from the third quarter of 2014, resulting in a $457,000 increase in interest expense.  The $276.0 million in growth includes $258.7 million in interest-bearing demand deposits acquired through the merger with LegacyTexas Group, Inc.; excluding these deposits, the average balance of interest-bearing demand deposits increased by $17.3 million from the third quarter of 2014.

The net interest margin for the third quarter of 2015 was 4.00%, a six basis point decrease from the second quarter of 2015 and a 20 basis point increase from the third quarter of 2014.  Accretion of interest resulting from the merger with LegacyTexas Group, Inc. on January 1, 2015, as well as the 2012 Highlands acquisition, contributed 12 basis points to the net interest margin and average yield on earning assets for the quarter ended September 30, 2015, compared to 20 basis points for the quarter ended June 30, 2015, and three basis points for the quarter ended September 30, 2014.  The average yield on earning assets for the third quarter of 2015 was 4.35%, a six basis point decline from the second quarter of 2015 and a nine basis point increase from the third quarter of 2014.  The cost of deposits for the third quarter of 2015 was 0.29%, up one basis point from the second quarter of 2015 and down four basis points from the third quarter of 2014.

Non-interest Income

Non-interest income for the third quarter of 2015 was $11.9 million, a $113,000 decrease from the second quarter of 2015 and a $6.8 million increase from the third quarter of 2014.  Core non-interest income for the third quarter of 2015, which excludes one-time gains and losses on assets and security sales, was $11.7 million, down $70,000 from the second quarter of 2015 and up $6.7 million from the third quarter of 2014.  Service charges and other fees increased by $254,000 from the second quarter of 2015, which includes a $626,000 increase in commercial loan fee income.  This increase in commercial loan fee income was partially offset by linked-quarter declines in LegacyTexas Title and Warehouse Purchase Program fee income. Gain on sale and disposition of assets during the third quarter of 2015 decreased by $201,000, primarily related to the sale of an other real estate owned property and one of the Company's branch buildings in the second quarter of 2015 with no corresponding sale during the third quarter of 2015.

The $6.8 million increase in non-interest income from the third quarter of 2014 was primarily due to a $3.4 million increase in service charges and other fees, which was driven by the addition of $1.2 million of title income, as well as increased commercial loan fee income, debit card income and service charges related to accounts acquired through the merger with LegacyTexas Group, Inc.  Additionally, the Company recognized $1.9 million in net gains on the sale of mortgage loans during the third quarter of 2015, which includes the gain recognized on $59.5 million of one-to four-family mortgage loans that were sold or committed for sale during the third quarter of 2015, fair value changes on mortgage derivatives and mortgage fees collected.  Prior to the January 1, 2015 merger with LegacyTexas Group, Inc., the Company did not originate or sell mortgage loans to outside investors; therefore, a comparable gain was not recorded in the third quarter of 2014.  Other non-interest income increased by $887,000 from the third quarter of 2014, primarily due to $695,000 of insurance income added through the acquisition of LegacyTexas Group, Inc.

Non-interest Expenses

Non-interest expense for the quarter ended September 30, 2015 was $37.8 million, a $919,000 increase from the second quarter of 2015 and a $15.0 million increase from the third quarter of 2014.  Salaries and employee benefits expense increased by $1.1 million from the second quarter of 2015, primarily due to increased production-based incentive accruals and higher health care costs compared to the second quarter of 2015, as well as an increase in full-time equivalent employees to 831 at September 30, 2015, from 812 at June 30, 2015.  Other non-interest expense for the third quarter of 2015 decreased by $247,000 compared to the linked quarter, primarily due to debit card fraud losses incurred during the second quarter of 2015 that resulted from card compromises at two retailers leading to several customer fraud cases.

The $15.0 million increase in non-interest expense from the third quarter of 2014 was partially offset by a $1.2 million decrease in merger and acquisition costs related to the merger with LegacyTexas Group, Inc.  Excluding the impact of these merger costs, core non-interest expense increased by $16.2 million, which was driven by a $10.0 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 Group, Inc. The merger with LegacyTexas Group, Inc. also resulted in a $1.8 million increase in occupancy and equipment expense, a $1.3 million increase in office operations expense and a $1.1 million increase in data processing expense for the quarter ended September 30, 2015, compared to the same period in 2014.   

Financial Condition - Loans

Gross loans held for investment at September 30, 2015, excluding Warehouse Purchase Program loans, grew $294.0 million from June 30, 2015 and by $2.20 billion from September 30, 2014.  Excluding $1.00 billion in loans acquired from LegacyTexas Group, Inc. and Warehouse Purchase Program loans, gross loans held for investment increased by $1.20 billion from September 30, 2014.   Compared to June 30, 2015, gross loans held for investment grew in all loan categories with the exception of the Warehouse Purchase Program and other consumer portfolios.  Commercial and industrial and commercial real estate loans at September 30, 2015 increased by $129.1 million and $105.4 million, respectively, from June 30, 2015, while consumer real estate and construction and land loans increased by $34.6 million and $29.9 million, respectively, for the same period.  Warehouse Purchase Program loans at September 30, 2015 decreased by $124.6 million from June 30, 2015 and increased by $223.8 million compared to September 30, 2014.

The below table breaks out the growth in gross loans held for investment at September 30, 2015, excluding Warehouse Purchase Program balances, and shows the percentage change from September 30, 2014.

Acquired from LegacyTexas Group, Inc. 1

Organic Growth

Total

Growth from September 30, 2014

% Change excluding Acquired Loans

% Change including Acquired Loans

(Dollars in thousands)

Commercial real estate

$

473,578

$

342,617

$

816,195

20.2

%

66.9

%

Commercial and industrial

168,694

573,004

741,698

66.3

106.6

Construction and land

99,178

144,355

243,533

124.4

1,441.0

Consumer

261,573

136,764

398,337

16.7

71.5

Total year-over-year growth

$

1,003,023

$

1,196,740

$

2,199,763

34.3

88.4

1

Balances for loans acquired through the merger with LegacyTexas Group, Inc. are shown as of September 30, 2015.

 

Energy loans, which are reported as commercial and industrial loans, totaled $431.4 million at September 30, 2015, up $28.8 million from $402.6 million at June 30, 2015 and up $147.8 million from September 30, 2014. 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. Five loans managed by the Energy Finance group are not secured by oil and gas reserves and are reported as commercial and industrial loans (outside of the $431.4 million reported as energy loans.) These loans, with a combined commitment of $76.7 million and a total outstanding balance of $31.1 million at September 30, 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 only be indirectly impacted from declining commodity prices.

Financial Condition - Deposits

Total deposits at September 30, 2015 increased by $242.3 million from June 30, 2015, and by $2.27 billion from September 30, 2014, with $1.63 billion of growth resulting from the merger with LegacyTexas Group, Inc.  All deposit categories increased on a linked-quarter basis, with savings and money market deposits increasing by $148.7 million and non-interest-bearing demand deposits growing by $52.1 million due to higher balances in commercial checking deposits.  At September 30, 2015, non-interest-bearing demand deposits comprised 23.8% of total deposits, compared to 19.4% of total deposits at September 30, 2014.  Interest-bearing demand and time deposits increased by $16.1 million and $25.4 million, respectively, compared to June 30, 2015. 

The below table breaks out the growth in deposits at September 30, 2015 and shows the percentage change from September 30, 2014:

Acquired from LegacyTexas Group, Inc. 1

Organic Change

Total Growth from September 30,

 2014

% Change excluding Acquired Deposits

% Change including Acquired Deposits

(Dollars in thousands)

Non-interest-bearing demand

$

499,684

$

152,787

$

652,471

15.5

%

134.9

%

Interest-bearing demand

258,713

37,422

296,135

5.2

65.2

Savings and money market

534,554

390,263

924,817

24.5

87.4

Time

336,831

63,328

400,159

7.6

80.0

Total year-over-year growth

$

1,629,782

$

643,800

$

2,273,582

15.6

91.1

1

Balances for deposits acquired through the merger with LegacyTexas Group, Inc. are shown as of January 1, 2015.

 

Credit Quality

At or For the Quarters Ended

September

June

September

(unaudited)

2015

2015

2014

(Dollars in thousands)

Net charge-offs

$

2,000

$

1,159

$

366

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

0.18

%

0.11

%

0.06

%

Net charge-offs/Average loans held for investment

0.15

0.09

0.05

Provision for loan losses

$

7,515

$

3,750

$

2,511

Non-performing loans ("NPLs")

66,413

26,850

24,382

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

1.42

%

0.61

%

0.98

%

NPLs/Total loans held for investment

1.18

0.49

0.76

Non-performing assets ("NPAs")

$

71,053

$

31,403

$

24,488

NPAs to total assets

1.03

%

0.47

%

0.62

%

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

1.51

0.71

0.98

NPAs/Loans held for investment and foreclosed assets

1.26

0.57

0.76

Allowance for loan losses

$

36,382

$

30,867

$

22,585

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

0.78

%

0.70

%

0.91

%

Allowance for loan losses/Total loans held for investment

0.64

0.56

0.70

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

1.00

0.98

0.94

Allowance for loan losses/NPLs

54.78

114.96

92.63

1

Excludes loans acquired in the Highlands and LegacyTexas transactions, which were initially recorded at fair value.

 

The Company recorded a provision for loan losses of $7.5 million for the quarter ended September 30, 2015, compared to $3.8 million for the quarter ended June 30, 2015 and $2.5 million for the quarter ended September 30, 2014.  The increase in the provision for loan losses on a linked-quarter basis, as well as compared to the third quarter of 2014, was primarily related to increased organic loan production, as well as loans acquired through the merger with LegacyTexas Group, Inc. that were re-underwritten following completion of the merger.  Once an acquired loan undergoes new underwriting and meets the criteria for a new loan, any remaining fair value adjustments are taken into interest income. Without the corresponding fair value adjustment, the newly originated loan drives an increase in the allowance for loan losses.  During the third quarter of 2015, the Company added $473.4 million in net loan production that required additional allowance for loan losses, which includes loans acquired through the merger with LegacyTexas Group, Inc. that were re-underwritten pursuant to this process.

Net charge-offs for the third quarter of 2015 totaled $2.0 million, an increase of $841,000 from the second quarter of 2015 and an increase of $1.6 million from the third quarter of 2014.  This increase was primarily due to a $1.2 million charge-off of a commercial and industrial loan acquired from LegacyTexas Group, Inc.  The $1.2 million charge-off was recorded net of $473,000 in remaining fair value adjustments on the credit.  

At September 30, 2015, $44.2 million, or 0.94%, of the Company's loan portfolio (excluding Warehouse Purchase Program loans) consisted of criticized energy loans, which is down from $58.6 million at June 30, 2015.  Of the $44.2 million, three energy loans totaling $36.2 million were on non-accrual status at September 30, 2015 and were considered impaired; however, the Company does not have any specific reserves set aside and does not currently anticipate any losses on these three loans.  $31.0 million of the $36.2 million in non-performing energy loans were placed on non-accrual status during the third quarter of 2015, while $5.2 million was placed on non-accrual in the second quarter of 2015.  Additionally, an $8.0 million energy loan rated as substandard at September 30, 2015, was on accrual status and considered performing.   The above energy credits were downgraded as a result of collateral value deterioration due to commodity price declines. As a result of the deterioration, the Company has taken action to improve the risk profile of the criticized energy loans. These actions range from instituting monthly commitment reductions, obtaining additional collateral, obtaining additional guarantor support, and requiring additional equity injections or asset sales.  Borrower response to these actions has been favorable and the Company believes the loans will be paid off or paid down to acceptable risk levels within a reasonable time frame.

The $39.6 million increase in non-performing loans from the second quarter of 2015 was primarily due to $31.0 million in energy loans discussed above, as well as a $10.1 million commercial real estate loan secured by a medical facility that was placed on non-accrual in the third quarter of 2015.   The Company has not set aside any specific reserves for this loan and does not currently anticipate a loss.

Consistent with prior quarters, during the third quarter of 2015, the Company increased 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.

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 September 30, 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 September 30, 2015 and will adjust amounts preliminarily reported, if necessary.

Conference Call

The Company will host an investor conference call to review these results on Wednesday, October 21, 2015 at 8 a.m. Central Time.  Participants may pre-register for the call by visiting http://dpregister.com/10072609 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 #10072609.   This replay, as well as the webcast, will be available until November 21, 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 47 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

September 30,

 2015

June 30, 2015

March 31, 2015

December 31, 2014

September 30,

 2014

(Dollars in thousands)

ASSETS

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Cash and due from financial institutions

$

47,720

$

48,911

$

53,739

$

28,416

$

27,669

Short-term interest-bearing deposits in other financial institutions

193,994

143,106

230,175

103,605

62,616

Total cash and cash equivalents

241,714

192,017

283,914

132,021

90,285

Securities available for sale, at fair value

318,219

314,040

290,615

199,699

211,364

Securities held to maturity

249,838

254,526

261,670

241,920

254,665

Total securities

568,057

568,566

552,285

441,619

466,029

Loans held for sale

22,802

19,903

23,983

Loans held for investment:

Loans held for investment - Warehouse Purchase Program

960,377

1,084,997

1,038,886

786,416

736,624

Loans held for investment

4,688,826

4,394,786

4,196,710

2,633,680

2,489,063

  Gross loans

5,672,005

5,499,686

5,259,579

3,420,096

3,225,687

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

(39,611)

(34,264)

(31,565)

(28,476)

(24,773)

Net loans

5,632,394

5,465,422

5,228,014

3,391,620

3,200,914

FHLB stock and other restricted securities, at cost

63,891

69,224

65,470

44,084

41,473

Bank-owned life insurance

54,920

54,614

54,339

36,193

36,010

Premises and equipment, net

79,153

80,095

81,853

48,743

51,118

Goodwill

180,632

180,632

179,258

29,650

29,650

Other assets

58,082

59,054

65,818

40,184

35,045

Total assets

$

6,878,843

$

6,669,624

$

6,510,951

$

4,164,114

$

3,950,524

LIABILITIES AND SHAREHOLDERS' EQUITY

Non-interest-bearing demand

$

1,136,255

$

1,084,146

$

1,030,861

$

494,376

$

483,784

Interest-bearing demand

750,551

734,430

713,199

472,703

454,416

Savings and money market

1,982,729

1,834,075

1,826,097

1,176,749

1,057,912

Time

900,515

875,132

822,904

513,981

500,356

Total deposits

4,770,050

4,527,783

4,393,061

2,657,809

2,496,468

FHLB advances

1,152,916

1,217,305

1,171,623

862,907

799,704

Repurchase agreements

71,643

66,172

89,772

25,000

25,000

Subordinated debt

11,522

11,474

26,840

Accrued expenses and other liabilities

80,075

69,966

68,596

50,175

65,225

  Total liabilities

6,086,206

5,892,700

5,749,892

3,595,891

3,386,397

Shareholders' equity

Common stock

476

476

476

400

400

Additional paid-in capital

573,929

571,083

568,396

386,549

383,779

Retained earnings

230,720

219,493

205,431

195,327

194,663

Accumulated other comprehensive income, net

1,395

122

1,372

930

635

Unearned Employee Stock Ownership Plan (ESOP) shares

(13,883)

(14,250)

(14,616)

(14,983)

(15,350)

Total shareholders' equity

792,637

776,924

761,059

568,223

564,127

Total liabilities and shareholders' equity

$

6,878,843

$

6,669,624

$

6,510,951

$

4,164,114

$

3,950,524

 

LegacyTexas Financial Group, Inc.

Consolidated Quarterly Statements of Income (unaudited)

For the Quarters Ended

Third Quarter 2015 Compared to:

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Second Quarter

 2015

Third Quarter

2014

Interest and dividend income

(Dollars in thousands)

Loans, including fees

$

63,025

$

61,551

$

58,035

$

37,107

$

35,872

$

1,474

2.4

%

$

27,153

75.7

%

Taxable securities

2,292

2,252

2,499

2,109

2,225

40

1.8

67

3.0

Nontaxable securities

773

724

718

561

562

49

6.8

211

37.5

Interest-bearing deposits in other financial institutions

137

139

158

64

57

(2)

(1.4)

80

140.4

FHLB and Federal Reserve Bank stock and other

298

301

208

138

139

(3)

(1.0)

159

114.4

66,525

64,967

61,618

39,979

38,855

1,558

2.4

27,670

71.2

Interest expense

Deposits

3,382

3,049

3,127

2,165

2,021

333

10.9

1,361

67.3

FHLB advances

1,606

1,774

1,706

1,778

1,957

(168)

(9.5)

(351)

(17.9)

Repurchase agreement and other borrowings

349

323

459

206

207

26

8.0

142

68.6

5,337

5,146

5,292

4,149

4,185

191

3.7

1,152

27.5

Net interest income

61,188

59,821

56,326

35,830

34,670

1,367

2.3

26,518

76.5

Provision for loan losses

7,515

3,750

3,000

2,637

2,511

3,765

100.4

5,004

199.3

Net interest income after provision for loan losses

53,673

56,071

53,326

33,193

32,159

(2,398)

(4.3)

21,514

66.9

Non-interest income

Service charges and other fees

8,195

7,941

6,759

4,963

4,798

254

3.2

3,397

70.8

Net gain on sale of mortgage loans

1,944

2,121

2,072

(177)

(8.3)

1,944

N/M 1

Bank-owned life insurance income

424

424

419

183

147

277

188.4

Gain (loss) on sale of available for sale securities

(25)

211

(25)

N/M 1

(25)

N/M 1

Gain (loss) on sale and disposition of assets

228

429

28

15

(85)

(201)

(46.9)

313

N/M 1

Other

1,085

1,049

(82)

133

198

36

3.4

887

448.0

11,851

11,964

9,407

5,294

5,058

(113)

(0.9)

6,793

134.3

Non-interest expense

Salaries and employee benefits

23,633

22,549

22,971

13,137

13,661

1,084

4.8

9,972

73.0

Merger and acquisition costs

8

1,545

8,282

1,188

(8)

(100.0)

(1,188)

(100.0)

Advertising

645

1,048

940

425

262

(403)

(38.5)

383

146.2

Occupancy and equipment

3,622

3,838

3,808

1,856

1,807

(216)

(5.6)

1,815

100.4

Outside professional services

934

625

750

711

569

309

49.4

365

64.1

Regulatory assessments

1,026

1,146

822

700

698

(120)

(10.5)

328

47.0

Data processing

2,830

2,537

2,795

1,753

1,739

293

11.5

1,091

62.7

Office operations

2,879

2,652

2,393

1,621

1,566

227

8.6

1,313

83.8

Other

2,258

2,505

1,753

1,311

1,301

(247)

(9.9)

957

73.6

37,827

36,908

37,777

29,796

22,791

919

2.5

15,036

66.0

Income before income tax expense

27,697

31,127

24,956

8,691

14,426

(3,430)

(11.0)

13,271

92.0

Income tax expense

9,802

10,876

8,632

3,225

5,114

(1,074)

(9.9)

4,688

91.7

Net income

$

17,895

$

20,251

$

16,324

$

5,466

$

9,312

$

(2,356)

(11.6)

%

$

8,583

92.2

%

1

N/M - not meaningful

 

LegacyTexas Financial Group, Inc.

Selected Financial Highlights (unaudited)

At or For the Quarters Ended

September 30, 2015

June 30, 2015

September 30, 2014

(Dollars in thousands, except per share amounts)

SHARE DATA:

Weighted average common shares outstanding- basic

45,862,840

45,760,232

37,971,790

Weighted average common shares outstanding- diluted

46,188,461

46,031,267

38,203,508

Shares outstanding at end of period

47,640,193

47,619,493

40,006,941

Income available to common shareholders1

$

17,768

$

20,091

$

9,215

Basic earnings per common share

0.39

0.44

0.24

Basic core (non-GAAP) earnings per common share2

0.39

0.44

0.26

Diluted earnings per common share

0.38

0.44

0.24

Dividends declared per share

0.14

0.13

0.12

Total shareholders' equity

792,637

776,924

564,127

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

16.64

16.32

14.10

Tangible book value per share- Non-GAAP2

12.82

12.50

13.34

Market value per share for the quarter:

High

31.32

30.86

27.52

Low

26.11

22.67

23.94

Close

30.48

30.20

23.94

KEY RATIOS:

Return on average common shareholders' equity

9.11

%

10.62

%

6.63

%

Core return on average common shareholders' equity2

9.05

10.55

7.14

Return on average assets

1.10

1.28

0.97

Core return on average assets2

1.09

1.27

1.05

Efficiency ratio3

51.89

51.61

54.17

Estimated Tier 1 common risk-based capital ratio4

9.97

10.18

16.04

Estimated total risk-based capital ratio4

10.75

10.91

16.72

Estimated Tier 1 leverage ratio4

9.79

9.91

14.03

Total equity to total assets

11.52

11.65

14.28

Tangible equity to tangible assets- Non-GAAP2

9.12

9.17

13.61

Number of employees- full-time equivalent

831

812

512

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

September 30,

2015

June 30,

 2015

March 31,

 2015

December 31,

 2014

September 30,

 2014

Loans held for investment:

(Dollars in thousands)

Commercial real estate

$

2,035,631

$

1,930,256

$

1,890,518

$

1,265,868

$

1,219,436

Warehouse Purchase Program

960,377

1,084,997

1,038,886

786,416

736,624

Commercial and industrial

1,437,241

1,308,168

1,212,328

781,824

695,543

Construction and land

260,433

230,582

215,752

21,298

16,900

Consumer real estate

880,532

845,982

792,995

524,199

515,706

Other consumer

74,989

79,798

85,117

40,491

41,478

Gross loans held for investment

$

5,649,203

$

5,479,783

$

5,235,596

$

3,420,096

$

3,225,687

Non-performing assets:

Commercial real estate

$

13,717

$

3,549

$

6,745

$

6,703

$

7,452

Commercial and industrial

41,538

12,498

5,691

5,778

6,328

Construction and land

39

141

141

149

150

Consumer real estate

10,894

10,419

9,946

10,591

10,106

Other consumer

225

243

346

286

346

  Total non-performing 

  loans

66,413

26,850

22,869

23,507

24,382

Foreclosed assets

4,640

4,553

6,274

551

106

  Total non-performing   assets

$

71,053

$

31,403

$

29,143

$

24,058

$

24,488

Total non-performing assets to total assets

1.03

%

0.47

%

0.45

%

0.58

%

0.62

%

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

1.42

%

0.61

%

0.54

%

0.89

%

0.98

%

Total non-performing loans to total loans held for investment

1.18

%

0.49

%

0.44

%

0.69

%

0.76

%

Allowance for loan losses to non-performing loans

54.78

%

114.96

%

123.64

%

108.69

%

92.63

%

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

0.78

%

0.70

%

0.67

%

0.97

%

0.91

%

Allowance for loan losses to total loans held for investment

0.64

%

0.56

%

0.54

%

0.75

%

0.70

%

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

1.00

%

0.98

%

1.00

%

1.00

%

0.94

%

Troubled debt restructured loans ("TDRs"):

(Dollars in thousands)

Performing TDRs:

Commercial real estate

$

163

$

733

$

738

$

702

$

706

Commercial and industrial

266

142

147

153

158

Consumer real estate

134

202

203

204

407

Other consumer

1

35

37

39

41

  Total performing TDRs

$

564

$

1,112

$

1,125

$

1,098

$

1,312

Non-performing TDRs:2

Commercial real estate

$

3,233

$

3,240

$

6,616

$

6,569

$

6,646

Commercial and industrial

1,760

1,862

1,985

2,031

2,125

Construction and land

101

101

103

104

Consumer real estate

3,808

3,608

3,936

4,034

3,606

Other consumer

160

155

201

245

300

  Total non-performing   TDRs

$

8,961

$

8,966

$

12,839

$

12,982

$

12,781

Allowance for loan losses:

Balance at beginning of period

$

30,867

$

28,276

$

25,549

$

22,585

$

20,440

  Provision expense

7,515

3,750

3,000

2,637

2,511

  Charge-offs

(2,124)

(1,357)

(504)

(203)

(493)

  Recoveries

124

198

231

530

127

Balance at end of period

$

36,382

$

30,867

$

28,276

$

25,549

$

22,585

Net charge-offs (recoveries):

Commercial real estate

$

6

$

78

$

(17)

$

(435)

$

Commercial and industrial

1,626

935

5

77

152

Construction and land

50

Consumer real estate

100

13

142

(1)

69

Other consumer

268

133

143

32

95

  Total net charge-offs

$

2,000

$

1,159

$

273

$

(327)

$

366

1 Excludes loans acquired in the Highlands and LegacyTexas acquisitions, 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

September 30,

 2015

June 30,

 2015

March 31,

 2015

December 31,

 2014

September 30,

 2014

Loans:

(Dollars in thousands)

Commercial real estate

$

1,969,031

$

1,850,134

$

1,835,205

$

1,216,348

$

1,163,271

Warehouse Purchase Program

845,787

920,034

687,496

619,736

645,148

Commercial and industrial

1,340,177

1,248,447

1,135,074

730,629

662,504

Construction and land

239,567

214,038

223,815

19,140

28,344

Consumer real estate

855,015

805,573

786,872

518,472

510,135

Other consumer

77,404

83,296

89,123

41,169

42,308

Less: deferred fees and allowance for loan loss

(35,690)

(31,991)

(29,098)

(25,280)

(22,663)

Total loans held for investment

5,291,291

5,089,531

4,728,487

3,120,214

3,029,047

Loans held for sale

17,651

19,414

19,672

Securities

648,241

620,071

620,490

505,692

532,950

Overnight deposits

160,690

164,499

222,159

106,152

90,246

  Total interest-earning    assets

$

6,117,873

$

5,893,515

$

5,590,808

$

3,732,058

$

3,652,243

Deposits:

Interest-bearing demand

$

736,142

$

701,592

$

702,333

$

455,210

$

460,192

Savings and money market

1,936,090

1,806,857

1,809,191

1,169,133

1,060,311

Time

902,186

839,604

820,050

513,786

492,864

FHLB advances and other borrowings

984,708

1,112,198

882,461

654,396

733,615

  Total interest-bearing   liabilities

$

4,559,126

$

4,460,251

$

4,214,035

$

2,792,525

$

2,746,982

Total assets

$

6,532,738

$

6,315,710

$

6,021,795

$

3,910,111

$

3,837,424

Non-interest-bearing demand deposits

$

1,108,928

$

1,024,108

$

975,067

$

473,996

$

456,115

Total deposits

$

4,683,346

$

4,372,161

$

4,306,641

$

2,612,125

$

2,469,482

Total shareholders' equity

$

786,056

$

762,497

$

760,130

$

570,120

$

562,022

Yields/Rates:

Loans:

Commercial real estate

5.31

%

5.20

%

5.30

%

5.42

%

5.46

%

Warehouse Purchase Program

3.35

%

3.36

%

3.36

%

3.51

%

3.56

%

Commercial and industrial

4.48

%

4.75

%

4.90

%

4.38

%

4.18

%

Construction and land

5.42

%

6.25

%

5.92

%

5.63

%

6.12

%

Consumer real estate

4.82

%

5.11

%

4.77

%

4.83

%

4.91

%

Other consumer

5.63

%

5.49

%

5.30

%

6.23

%

6.03

%

Total loans held for investment

4.75

%

4.82

%

4.89

%

4.76

%

4.74

%

Loans held for sale

3.94

%

3.65

%

3.62

%

%

%

Securities

2.08

%

2.11

%

2.21

%

2.22

%

2.20

%

Overnight deposits

0.34

%

0.34

%

0.28

%

0.24

%

0.25

%

  Total interest-earning assets

4.35

%

4.41

%

4.41

%

4.28

%

4.26

%

Deposits:

Interest-bearing demand

0.47

%

0.48

%

0.41

%

0.35

%

0.35

%

Savings and money market

0.19

%

0.17

%

0.22

%

0.32

%

0.31

%

Time

0.71

%

0.70

%

0.68

%

0.64

%

0.65

%

FHLB advances and other borrowings

0.79

%

0.75

%

0.98

%

1.21

%

1.18

%

  Total interest-bearing liabilities

0.47

%

0.46

%

0.50

%

0.59

%

0.61

%

Net interest spread

3.88

%

3.95

%

3.91

%

3.69

%

3.65

%

Net interest margin

4.00

%

4.06

%

4.03

%

3.84

%

3.80

%

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

0.29

%

0.28

%

0.29

%

0.33

%

0.33

%

 

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

September 30, 2015

June 30, 2015

March 31, 2015

December 31, 2014

September 30, 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

$

17,768

$

20,091

$

16,186

$

5,412

$

9,215

Distributed and undistributed earnings to participating securities 1

127

160

138

54

97

GAAP net income

17,895

20,251

16,324

5,466

9,312

Merger and acquisition costs

5

1,004

5,765

772

One-time (gain) loss on assets

(130)

(142)

554

(45)

(58)

(Gain) loss on sale of available for sale securities

16

(137)

Core (non-GAAP) net income

$

17,781

$

20,114

$

17,745

$

11,186

$

10,026

Average shares for basic earnings per share

45,862,840

45,760,232

45,824,812

38,051,511

37,971,790

GAAP basic earnings per share

$

0.39

$

0.44

$

0.35

$

0.14

$

0.24

Core (non-GAAP) basic earnings per share

$

0.39

$

0.44

$

0.39

$

0.29

$

0.26

Average shares for diluted earnings per share

46,188,461

46,031,267

46,002,821

38,275,814

38,203,508

GAAP diluted earnings per share

$

0.38

$

0.44

$

0.35

$

0.14

$

0.24

Core (non-GAAP) diluted earnings per share

$

0.38

$

0.44

$

0.39

$

0.29

$

0.26

Calculation of Tangible Book Value per Share:

Total shareholders' equity

$

792,637

$

776,924

$

761,059

$

568,223

$

564,127

Less: Goodwill

(180,632)

(180,632)

(179,258)

(29,650)

(29,650)

Identifiable intangible assets, net

(1,142)

(1,280)

(1,042)

(813)

(910)

Total tangible shareholders' equity

$

610,863

$

595,012

$

580,759

$

537,760

$

533,567

Shares outstanding at end of period

47,640,193

47,619,493

47,602,721

40,014,851

40,006,941

Book value per share- GAAP

$

16.64

$

16.32

$

15.99

$

14.20

$

14.10

Tangible book value per share- Non-GAAP

$

12.82

$

12.50

$

12.20

$

13.44

$

13.34

Calculation of Tangible Equity to Tangible Assets:

Total assets

$

6,878,843

$

6,669,624

$

6,510,951

$

4,164,114

$

3,950,524

Less: Goodwill

(180,632)

(180,632)

(179,258)

(29,650)

(29,650)

Identifiable intangible assets, net

(1,142)

(1,280)

(1,042)

(813)

(910)

Total tangible assets

$

6,697,069

$

6,487,712

$

6,330,651

$

4,133,651

$

3,919,964

Equity to assets- GAAP

11.52

%

11.65

%

11.69

%

13.65

%

14.28

%

Tangible equity to tangible assets- Non-GAAP

9.12

%

9.17

%

9.17

%

13.01

%

13.61

%

 

At or For the Quarters Ended

September 30,

 2015

June 30,

 2015

March 31,

 2015

December 31,

 2014

September 30,

 2014

(Dollars in thousands)

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

Net income

$

17,895

$

20,251

$

16,324

$

5,466

$

9,312

Core (non-GAAP) net income

17,781

20,114

17,745

11,186

10,026

Average total equity

786,056

762,497

760,130

570,120

562,022

Average total assets

6,532,738

6,315,710

6,021,795

3,910,111

3,837,424

Return on average common shareholders' equity

9.11

%

10.62

%

8.59

%

3.83

%

6.63

%

Core (non-GAAP) return on average common shareholders' equity

9.05

10.55

9.34

7.85

7.14

Return on average assets

1.10

1.28

1.08

0.56

0.97

Core (non-GAAP) return on average assets

1.09

1.27

1.18

1.14

1.05

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-third-quarter-2015-earnings-300163249.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