October 20, 2015 - 4:15 PM EDT
Print Email Article Font Down Font Up
LegacyTexas Financial Group, Inc. Reports Third Quarter 2015 Earnings

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.

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, visit www.LegacyTexasFinancialGroup.com.

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












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.


Source: PR Newswire (October 20, 2015 - 4:15 PM EDT)

News by QuoteMedia
www.quotemedia.com

Legal Notice