Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      LegacyTexas Financial Group, Inc. Reports First Quarter 2015 Earnings

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

      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.

      News provided by

      LegacyTexas Financial Group, Inc.

      Apr 21, 2015, 04:35 ET

      Share this article

      Share this article


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

      First Quarter 2015 Performance Highlights

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

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

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

      Financial Highlights


      At or For the Quarters Ended


      March


      December


      March

      (unaudited)

      2015


      2014


      2014


      (Dollars in thousands, except per share amounts)

      Net interest income

      $

      56,326



      $

      35,830



      $

      29,585


      Provision for loan losses

      3,000



      2,637



      376


      Non-interest income

      8,386



      5,294



      4,962


      Non-interest expense

      36,756



      29,796



      22,155


      Income tax expense

      8,632



      3,225



      4,334


      Net income

      $

      16,324



      $

      5,466



      $

      7,682








      Basic earnings per common share

      $

      0.35



      $

      0.14



      $

      0.20


      Basic core (non-GAAP) earnings per common share1

      $

      0.39



      $

      0.29



      $

      0.21


      Weighted average common shares outstanding - basic

      45,824,812



      38,051,511



      37,775,677


      Estimated Tier 1 common risk-based capital ratio2

      10.47

      %


      15.14

      %


      17.88

      %

      Total equity to total assets

      11.69

      %


      13.65

      %


      15.27

      %

      Tangible common equity to tangible assets - Non-GAAP 1

      9.17

      %


      13.01

      %


      14.54

      %



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

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

      Net Interest Income and Net Interest Margin


      For the Quarters Ended


      March


      December


      March

      (unaudited)

      2015


      2014


      2014


      (Dollars in thousands)

      Interest income:






      Loans held for investment, excluding Warehouse Purchase Program loans

      $

      52,082



      $

      31,667



      $

      26,326


      Warehouse Purchase Program loans

      5,775



      5,440



      4,062


      Loans held for sale

      178



      —



      —


      Securities

      3,425



      2,808



      3,259


      Interest-earning deposit accounts

      158



      64



      57


      Total interest income

      $

      61,618



      $

      39,979



      $

      33,704


      Net interest income

      $

      56,326



      35,830



      $

      29,585


      Net interest margin

      4.04

      %


      3.84

      %


      3.73

      %

      Selected average balances:






      Total earning assets

      $

      5,582,041



      $

      3,732,058



      $

      3,170,341


      Total loans held for investment

      4,720,980



      3,120,214



      2,511,442


      Total securities

      620,412



      505,692



      562,607


      Total deposits

      4,371,462



      2,612,125



      2,287,496


      Total borrowings

      820,969



      654,396



      464,723


      Total non-interest-bearing demand deposits

      985,596



      473,996



      414,919


      Total interest-bearing liabilities

      4,206,835



      2,792,525



      2,337,300


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

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

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

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

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

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

      Non-interest Income

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

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

      Non-interest Expenses

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

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

      Financial Condition - Loans

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


      Acquired from LegacyTexas Group, Inc.


      Organic Growth


      Total

      Linked-Quarter Growth


      % Change excluding Acquired Loans


      % Change including Acquired Loans

      Commercial real estate

      $

      737,252



      $

      59,298



      $

      796,550



      2.9

      %


      62.2

      %

      Commercial and industrial

      337,057



      93,349



      430,406



      8.3



      55.1


      Consumer

      325,469



      10,605



      336,074



      1.2



      58.8


      Total linked-quarter growth

      $

      1,399,778



      $

      163,252



      $

      1,563,030



      4.0



      59.3


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


      Acquired from LegacyTexas Group, Inc.


      Organic Growth


      Total

      Year-over-Year Growth


      % Change excluding Acquired Loans


      % Change including Acquired Loans

      Commercial real estate

      $

      737,252



      $

      187,038



      $

      924,290



      9.9

      %


      80.2

      %

      Commercial and industrial

      337,057



      331,593



      668,650



      37.7



      123.0


      Consumer

      325,469



      70,721



      396,190



      8.4



      77.5


      Total year-over-year growth

      $

      1,399,778



      $

      589,352



      $

      1,989,130



      16.3



      90.1


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

      Financial Condition - Deposits

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


      Acquired from LegacyTexas Group, Inc.


      Organic Change


      Total Linked-Quarter Growth


      % Change excluding Acquired Deposits


      % Change including Acquired Deposits

      Non-interest-bearing demand

      $

      499,684



      $

      (87,626)



      $

      412,058



      (8.8)

      %


      83.3

      %

      Interest-bearing demand

      271,157



      142,887



      414,044



      19.2



      87.6


      Savings and money market

      546,802



      115,207



      662,009



      6.7



      56.3


      Time

      312,139



      (59,883)



      252,256



      (7.2)



      49.1


      Total linked-quarter growth

      $

      1,629,782



      $

      110,585



      $

      1,740,367



      2.6



      65.5


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


      Acquired from LegacyTexas Group, Inc.


      Organic Change


      Total Year-over-Year Growth


      % Change excluding Acquired Deposits


      % Change including Acquired Deposits

      Non-interest-bearing demand

      $

      499,684



      $

      (27,713)



      $

      471,971



      (3.0)

      %


      108.6

      %

      Interest-bearing demand

      271,157



      136,158



      407,315



      18.1



      85.0


      Savings and money market

      546,802



      346,910



      893,712



      23.3



      94.6


      Time

      312,139



      (56,207)



      255,932



      (6.8)



      50.2


      Total year-over-year growth

      $

      1,629,782



      $

      399,148



      $

      2,028,930



      10.0



      85.6


      Credit Quality


      At or For the Quarters Ended


      March


      December


      March

      (unaudited)

      2015


      2014


      2014


      (Dollars in thousands)

      Net charge-offs (recoveries)

      $

      273



      $

      (327)



      $

      332


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

      0.03

      %


      (0.05)

      %


      0.06

      %

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

      0.02



      (0.04)



      0.05


      Provision for loan losses

      $

      3,000



      $

      2,637



      $

      376


      Non-performing loans ("NPLs")

      22,869



      23,507



      22,829


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

      0.54

      %


      0.89

      %


      1.03

      %

      NPLs/Total loans held for investment

      0.44



      0.69



      0.82


      Non-performing assets ("NPAs")

      $

      29,034



      $

      24,058



      $

      23,216


      NPAs to total assets

      0.45

      %


      0.58

      %


      0.64

      %

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

      0.69



      0.91



      1.05


      NPAs/Loans held for investment and foreclosed assets

      0.55



      0.70



      0.83


      Allowance for loan losses

      $

      28,276



      $

      25,549



      $

      19,402


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

      0.67

      %


      0.97

      %


      0.88

      %

      Allowance for loan losses/Total loans held for investment

      0.54



      0.75



      0.69


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

      1.00



      1.00



      0.92


      Allowance for loan losses/NPLs

      123.64



      108.69



      84.99




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

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

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

      Subsequent Events

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

      Conference Call

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

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

      About LegacyTexas Financial Group, Inc.

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

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

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


      LegacyTexas Financial Group, Inc.

      Consolidated Balance Sheets



      March 31, 2015


      December 31, 2014


      September 30, 2014


      June 30, 2014


      March 31, 2014


      (Dollars in thousands)

      ASSETS

      (unaudited)




      (unaudited)


      (unaudited)


      (unaudited)

      Cash and due from financial institutions

      $

      53,739



      $

      28,416



      $

      27,669



      $

      35,276



      $

      33,627


      Short-term interest-bearing deposits in other financial institutions

      230,175



      103,605



      62,616



      130,632



      88,238


      Total cash and cash equivalents

      283,914



      132,021



      90,285



      165,908



      121,865


      Securities available for sale, at fair value

      290,615



      199,699



      211,364



      224,184



      236,062


      Securities held to maturity

      261,670



      241,920



      254,665



      267,614



      280,490


      Total securities

      552,285



      441,619



      466,029



      491,798



      516,552


      Loans held for sale

      23,983



      —



      —



      —



      —


      Loans held for investment:










      Loans held for investment - Warehouse Purchase Program

      1,038,886



      786,416



      736,624



      769,566



      590,904


      Loans held for investment

      4,196,710



      2,633,680



      2,489,063



      2,349,509



      2,207,580


      Gross loans

      5,259,579



      3,420,096



      3,225,687



      3,119,075



      2,798,484


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

      (31,565)



      (28,476)



      (24,773)



      (22,139)



      (21,291)


      Net loans

      5,228,014



      3,391,620



      3,200,914



      3,096,936



      2,777,193


      FHLB and Federal Reserve Bank stock, at cost

      65,470



      44,084



      41,473



      44,532



      33,632


      Bank-owned life insurance

      54,339



      36,193



      36,010



      35,863



      35,718


      Premises and equipment, net

      81,757



      48,743



      51,118



      51,955



      52,736


      Goodwill

      179,258



      29,650



      29,650



      29,650



      29,650


      Other assets

      67,471



      40,184



      35,045



      34,602



      36,242


      Total assets

      $

      6,512,508



      $

      4,164,114



      $

      3,950,524



      $

      3,951,244



      $

      3,603,588












      LIABILITIES AND SHAREHOLDERS' EQUITY







      Non-interest-bearing demand

      $

      906,434



      $

      494,376



      $

      483,784



      $

      433,194



      $

      434,463


      Interest-bearing demand

      886,747



      472,703



      454,416



      476,203



      479,432


      Savings and money market

      1,838,758



      1,176,749



      1,057,912



      1,032,496



      945,046


      Time

      766,237



      513,981



      500,356



      493,833



      510,305


      Total deposits

      4,398,176



      2,657,809



      2,496,468



      2,435,726



      2,369,246


      FHLB advances

      1,171,623



      862,907



      799,704



      874,866



      607,996


      Repurchase agreement

      25,000



      25,000



      25,000



      25,000



      25,000


      Other borrowings

      91,612



      —



      —



      —



      —


      Accrued expenses and other liabilities

      65,038



      50,175



      65,225



      58,240



      51,247


      Total liabilities

      5,751,449



      3,595,891



      3,386,397



      3,393,832



      3,053,489


      Shareholders' equity










      Common stock

      476



      400



      400



      400



      399


      Additional paid-in capital

      568,396



      386,549



      383,779



      381,808



      379,578


      Retained earnings

      205,431



      195,327



      194,663



      190,150



      186,126


      Accumulated other comprehensive income, net

      1,372



      930



      635



      770



      78


      Unearned Employee Stock Ownership Plan (ESOP) shares

      (14,616)



      (14,983)



      (15,350)



      (15,716)



      (16,082)


      Total shareholders' equity

      761,059



      568,223



      564,127



      557,412



      550,099


      Total liabilities and shareholders' equity

      $

      6,512,508



      $

      4,164,114



      $

      3,950,524



      $

      3,951,244



      $

      3,603,588



      LegacyTexas Financial Group, Inc.

      Consolidated Quarterly Statements of Income (unaudited)



      For the Quarters Ended


      First Quarter 2015 Compared to:


      Mar 31, 2015


      Dec 31, 2014


      Sep 30, 2014


      Jun 30, 2014


      Mar 31, 2014


      Fourth Quarter 2014


      First Quarter

       2014

      Interest and dividend income

      (Dollars in thousands)

      Loans, including fees

      $

      58,035



      $

      37,107



      $

      35,872



      $

      33,888



      $

      30,388



      $

      20,928


      56.4

      %


      $

      27,647


      91.0

      %

      Taxable securities

      2,499



      2,109



      2,225



      2,453



      2,565



      390


      18.5



      (66)


      (2.6)


      Nontaxable securities

      718



      561



      562



      561



      564



      157


      28.0



      154


      27.3


      Interest-bearing deposits in other financial institutions

      158



      64



      57



      71



      57



      94


      146.9



      101


      177.2


      FHLB and Federal Reserve Bank stock and other

      208



      138



      139



      136



      130



      70


      50.7



      78


      60.0



      61,618



      39,979



      38,855



      37,109



      33,704



      21,639


      54.1



      27,914


      82.8


      Interest expense
















      Deposits

      3,127



      2,165



      2,021



      2,035



      1,991



      962


      44.4



      1,136


      57.1


      FHLB advances

      1,706



      1,778



      1,957



      1,948



      1,927



      (72)


      (4.0)



      (221)


      (11.5)


      Repurchase agreement and other borrowings

      459



      206



      207



      204



      201



      253


      122.8



      258


      128.4



      5,292



      4,149



      4,185



      4,187



      4,119



      1,143


      27.5



      1,173


      28.5


      Net interest income

      56,326



      35,830



      34,670



      32,922



      29,585



      20,496


      57.2



      26,741


      90.4


      Provision for loan losses

      3,000



      2,637



      2,511



      1,197



      376



      363


      13.8



      2,624


      697.9


      Net interest income after provision for loan losses

      53,326



      33,193



      32,159



      31,725



      29,209



      20,133


      60.7



      24,117


      82.6


      Non-interest income
















      Service charges and other fees

      5,887



      4,963



      4,798



      5,113



      4,508



      924


      18.6



      1,379


      30.6


      Net gain on sale of mortgage loans

      2,072



      —



      —



      —



      —



      2,072


      N/M 1



      2,072


      N/M 1


      Bank-owned life insurance income

      419



      183



      147



      145



      153



      236


      129.0



      266


      173.9


      Gain on sale of available for sale securities

      211



      —



      —



      —



      —



      211


      N/M 1



      211


      N/M 1


      Gain (loss) on sale and disposition of assets

      28



      15



      (85)



      727



      1



      13


      86.7



      27


      N/M 1


      Other

      (231)



      133



      198



      (556)



      300



      (364)


      N/M 1



      (531)


      N/M 1



      8,386



      5,294



      5,058



      5,429



      4,962



      3,092


      58.4



      3,424


      69.0


















      Non-interest expense
















      Salaries and employee benefits

      21,938



      13,137



      13,661



      14,127



      14,132



      8,801


      67.0



      7,806


      55.2


      Merger and acquisition costs

      1,545



      8,282



      1,188



      652



      169



      (6,737)


      (81.3)



      1,376


      814.2


      Advertising

      915



      425



      262



      493



      355



      490


      115.3



      560


      157.7


      Occupancy and equipment

      3,991



      1,856



      1,807



      1,819



      1,892



      2,135


      115.0



      2,099


      110.9


      Outside professional services

      747



      711



      569



      486



      525



      36


      5.1



      222


      42.3


      Regulatory assessments

      822



      700



      698



      687



      628



      122


      17.4



      194


      30.9


      Data processing

      2,787



      1,753



      1,739



      1,708



      1,662



      1,034


      59.0



      1,125


      67.7


      Office operations

      2,342



      1,621



      1,566



      1,717



      1,680



      721


      44.5



      662


      39.4


      Other

      1,669



      1,311



      1,301



      1,661



      1,112



      358


      27.3



      557


      50.1



      36,756



      29,796



      22,791



      23,350



      22,155



      6,960


      23.4



      14,601


      65.9


      Income before income tax expense

      24,956



      8,691



      14,426



      13,804



      12,016



      16,265


      187.1



      12,940


      107.7


      Income tax expense

      8,632



      3,225



      5,114



      4,986



      4,334



      5,407


      167.7



      4,298


      99.2


      Net income

      $

      16,324



      $

      5,466



      $

      9,312



      $

      8,818



      $

      7,682



      $

      10,858


      198.6

      %


      $

      8,642


      112.5

      %


      1N/M - not meaningful

      LegacyTexas Financial Group, Inc.

      Selected Financial Highlights (unaudited)



      At or For the Quarters Ended


      March 31,
       2015


      December 31,
       2014


      March 31,
       2014


      (Dollars in thousands, except per share amounts)

      SHARE DATA:






      Weighted average common shares outstanding- basic

      45,824,812



      38,051,511



      37,775,677


      Weighted average common shares outstanding- diluted

      46,002,821



      38,275,814



      38,019,519


      Shares outstanding at end of period

      47,602,721



      40,014,851



      39,946,560


      Income available to common shareholders1

      $

      16,186



      $

      5,412



      $

      7,592


      Basic earnings per common share

      0.35



      0.14



      0.20


      Basic core (non-GAAP) earnings per common share2

      0.39



      0.29



      0.21


      Diluted earnings per common share

      0.35



      0.14



      0.20


      Dividends declared per share

      0.13



      0.12



      0.12


      Total shareholders' equity

      761,059



      568,223



      550,099


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

      15.99



      14.20



      13.77


      Tangible book value per share- Non-GAAP2

      12.20



      13.44



      13.00


      Market value per share for the quarter:






      High

      25.09



      27.61



      28.85


      Low

      19.82



      21.33



      23.73


      Close

      22.73



      23.85



      28.85


      KEY RATIOS:






      Return on average common shareholders' equity

      8.66

      %


      3.83

      %


      5.62

      %

      Core return on average common shareholders' equity2

      9.42



      7.85



      5.70


      Return on average assets

      1.09



      0.56



      0.92


      Core return on average assets2

      1.18



      1.14



      0.93


      Efficiency ratio3

      53.87



      52.22



      63.39


      Estimated Tier 1 common risk-based capital ratio4

      10.47



      15.14



      17.88


      Estimated total risk-based capital ratio4

      11.46



      15.87



      18.55


      Estimated Tier 1 leverage ratio4

      10.41



      13.86



      15.66


      Total equity to total assets

      11.69



      13.65



      15.27


      Tangible equity to tangible assets- Non-GAAP2

      9.17



      13.01



      14.54


      Number of employees- full-time equivalent

      794



      517



      549














      1 Net of distributed and undistributed earnings to participating securities

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

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

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

      LegacyTexas Financial Group, Inc.

      Selected Loan Data (unaudited)



      At the Quarter Ended


      March 31, 2015


      December 31,

       2014


      September 30,

       2014


      June 30,

       2014


      March 31,

       2014

      Loans:

      (Dollars in thousands)

      Commercial real estate

      $

      1,890,607



      $

      1,265,868



      $

      1,219,436



      $

      1,162,035



      $

      1,118,059


      Warehouse Purchase Program loans

      1,038,886



      786,416



      736,624



      769,566



      590,904


      Commercial and industrial loans:










      Commercial

      1,182,842



      741,678



      668,421



      579,561



      517,247


      Warehouse lines of credit

      29,388



      40,146



      27,122



      31,426



      26,333


      Total commercial and industrial loans

      1,212,230



      781,824



      695,543



      610,987



      543,580


      Construction and land loans:










      Commercial construction and land

      186,207



      14,396



      13,206



      28,496



      34,465


      Consumer construction and land

      29,554



      6,902



      3,694



      3,445



      2,604


      Total construction and land loans

      215,761



      21,298



      16,900



      31,941



      37,069


      Consumer:










      Consumer real estate

      792,995



      524,199



      515,706



      501,328



      463,857


      Other consumer loans

      85,117



      40,491



      41,478



      43,218



      45,015


      Total consumer

      878,112



      564,690



      557,184



      544,546



      508,872


      Gross loans held for investment

      $

      5,235,596



      $

      3,420,096



      $

      3,225,687



      $

      3,119,075



      $

      2,798,484


      Non-performing assets:










      Commercial real estate

      $

      6,745



      $

      6,703



      $

      7,452



      $

      7,386



      $

      8,110


      Commercial and industrial

      5,691



      5,778



      6,328



      6,245



      5,990


      Construction and land

      141



      149



      150



      213



      —


      Consumer real estate

      9,946



      10,591



      10,106



      9,304



      8,203


      Other consumer loans

      346



      286



      346



      457



      526


      Total non-performing loans

      22,869



      23,507



      24,382



      23,605



      22,829


      Foreclosed assets

      6,165



      551



      106



      240



      387


      Total non-performing assets

      $

      29,034



      $

      24,058



      $

      24,488



      $

      23,845



      $

      23,216


      Total non-performing assets to total assets

      0.45

      %


      0.58

      %


      0.62

      %


      0.60

      %


      0.64

      %

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

      0.54

      %


      0.89

      %


      0.98

      %


      1.00

      %


      1.03

      %

      Total non-performing loans to total loans held for investment

      0.44

      %


      0.69

      %


      0.76

      %


      0.76

      %


      0.82

      %

      Allowance for loan losses to non-performing loans

      123.64

      %


      108.69

      %


      92.63

      %


      86.59

      %


      84.99

      %

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

      0.67

      %


      0.97

      %


      0.91

      %


      0.87

      %


      0.88

      %

      Allowance for loan losses to total loans held for investment

      0.54

      %


      0.75

      %


      0.70

      %


      0.66

      %


      0.69

      %

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

      1.00

      %


      1.00

      %


      0.94

      %


      0.90

      %


      0.92

      %

      Troubled debt restructured loans ("TDRs"):









      Performing TDRs:










      Commercial real estate

      $

      738



      $

      702



      $

      706



      $

      666



      $

      —


      Commercial and industrial

      147



      153



      158



      162



      167


      Construction and land

      —



      —



      —



      —



      2


      Consumer real estate

      203



      204



      407



      729



      732


      Other consumer loans

      37



      39



      41



      43



      44


        Total performing TDRs

      $

      1,125



      $

      1,098



      $

      1,312



      $

      1,600



      $

      945


      Non-performing TDRs:2










      Commercial real estate

      $

      6,616



      $

      6,569



      $

      6,646



      $

      6,694



      $

      7,401


      Commercial and industrial

      1,985



      2,031



      2,125



      2,194



      2,333


      Construction and land

      101



      103



      104



      —



      —


      Consumer real estate

      3,936



      4,034



      3,606



      3,199



      3,024


      Other consumer loans

      201



      245



      300



      411



      471


        Total non-performing TDRs

      $

      12,839



      $

      12,982



      $

      12,781



      $

      12,498



      $

      13,229


      Allowance for loan losses:










      Balance at beginning of period

      $

      25,549



      $

      22,585



      $

      20,440



      $

      19,402



      $

      19,358


      Provision expense

      3,000



      2,637



      2,511



      1,197



      376


      Charge-offs

      (504)



      (203)



      (493)



      (294)



      (471)


      Recoveries

      231



      530



      127



      135



      139


        Balance at end of period

      $

      28,276



      $

      25,549



      $

      22,585



      $

      20,440



      $

      19,402


      Net charge-offs (recoveries):










      Commercial real estate

      $

      (17)



      $

      (435)



      $

      —



      $

      —



      $

      —


      Commercial and industrial

      5



      77



      152



      53



      192


      Construction and land

      —



      —



      50



      —



      —


      Consumer real estate

      142



      (1)



      69



      54



      77


      Other consumer loans

      143



      32



      95



      52



      63


        Total net charge-offs

      $

      273



      $

      (327)



      $

      366



      $

      159



      $

      332












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

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

      LegacyTexas Financial Group, Inc.

      Average Balances and Yields/Rates (unaudited)



      For the Quarters Ended


      March 31, 2015


      December 31, 2014


      September 30, 2014


      June 30, 2014


      March 31, 2014

      Loans:

      (Dollars in thousands)

      Commercial real estate

      $

      2,031,363



      $

      1,229,962



      $

      1,187,982



      $

      1,169,484



      $

      1,130,304


      Warehouse Purchase Program loans

      687,496



      619,736



      645,148



      571,922



      446,935


      Commercial and industrial loans:










        Commercial

      1,102,446



      703,326



      633,208



      561,026



      449,867


        Warehouse lines of credit

      32,405



      27,303



      29,296



      29,327



      17,988


      Consumer real estate

      813,474



      523,998



      513,768



      480,512



      440,662


      Other consumer loans

      90,219



      41,169



      42,308



      44,162



      46,453


      Less: deferred fees and allowance for loan loss

      (36,423)



      (25,280)



      (22,663)



      (21,683)



      (20,767)


      Total loans held for investment

      4,720,980



      3,120,214



      3,029,047



      2,834,750



      2,511,442


      Loans held for sale

      19,379



      —



      —



      —



      —


      Securities

      620,412



      505,692



      532,950



      545,944



      562,607


      Overnight deposits

      221,270



      106,152



      90,246



      118,529



      96,292


        Total interest-earning assets

      $

      5,582,041



      $

      3,732,058



      $

      3,652,243



      $

      3,499,223



      $

      3,170,341


      Deposits:










      Interest-bearing demand

      $

      795,641



      $

      455,210



      $

      460,192



      $

      468,283



      $

      460,745


      Savings and money market

      1,804,916



      1,169,133



      1,060,311



      1,000,243



      918,636


      Time

      785,309



      513,786



      492,864



      503,035



      493,196


      FHLB advances and other borrowings

      820,969



      654,396



      733,615



      678,817



      464,723


        Total   interest-bearing liabilities

      $

      4,206,835



      $

      2,792,525



      $

      2,746,982



      $

      2,650,378



      $

      2,337,300












      Total assets

      $

      6,015,890



      $

      3,910,111



      $

      3,837,424



      $

      3,683,042



      $

      3,354,668


      Non-interest-bearing demand deposits

      $

      985,596



      $

      473,996



      $

      456,115



      $

      414,746



      $

      414,919


      Total deposits

      $

      4,371,462



      $

      2,612,125



      $

      2,469,482



      $

      2,386,307



      $

      2,287,496


      Total shareholders' equity

      $

      753,792



      $

      570,120



      $

      562,022



      $

      554,501



      $

      547,201












      Yields/Rates:










      Loans:










      Commercial real estate

      5.36

      %


      5.43

      %


      5.47

      %


      5.47

      %


      5.38

      %

      Warehouse Purchase Program loans

      3.36

      %


      3.51

      %


      3.56

      %


      3.56

      %


      3.64

      %

      Commercial and industrial loans:










        Commercial

      4.94

      %


      4.41

      %


      4.21

      %


      4.21

      %


      4.24

      %

        Warehouse lines of credit

      3.68

      %


      3.59

      %


      3.55

      %


      3.64

      %


      3.60

      %

      Consumer real estate

      4.80

      %


      4.83

      %


      4.92

      %


      4.97

      %


      4.98

      %

      Other consumer loans

      5.24

      %


      6.23

      %


      6.03

      %


      6.07

      %


      5.95

      %

      Total loans held for investment

      4.90

      %


      4.76

      %


      4.74

      %


      4.78

      %


      4.84

      %

      Loans held for sale

      3.67

      %


      —

      %


      —

      %


      —

      %


      —

      %

      Securities

      2.21

      %


      2.22

      %


      2.20

      %


      2.31

      %


      2.32

      %

      Overnight deposits

      0.29

      %


      0.24

      %


      0.25

      %


      0.24

      %


      0.24

      %

        Total interest-earning assets

      4.42

      %


      4.28

      %


      4.26

      %


      4.24

      %


      4.25

      %

      Deposits:










      Interest-bearing demand

      0.29

      %


      0.35

      %


      0.35

      %


      0.37

      %


      0.37

      %

      Savings and money market

      0.29

      %


      0.32

      %


      0.31

      %


      0.30

      %


      0.28

      %

      Time

      0.65

      %


      0.64

      %


      0.65

      %


      0.69

      %


      0.75

      %

      FHLB advances and other borrowings

      1.05

      %


      1.21

      %


      1.18

      %


      1.27

      %


      1.83

      %

        Total interest-bearing liabilities

      0.50

      %


      0.59

      %


      0.61

      %


      0.63

      %


      0.70

      %

      Net interest spread

      3.92

      %


      3.69

      %


      3.65

      %


      3.61

      %


      3.55

      %

      Net interest margin

      4.04

      %


      3.84

      %


      3.80

      %


      3.76

      %


      3.73

      %

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

      0.29

      %


      0.33

      %


      0.33

      %


      0.34

      %


      0.35

      %

      LegacyTexas Financial Group, Inc.

      Supplemental Information- Non-GAAP Financial Measures

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



      At or For the Quarters Ended


      March 31,
       2015


      December 31,
       2014


      September 30,
       2014


      June 30,
       2014


      March 31,
       2014

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

      (Dollars in thousands, except per share amounts)

      GAAP net income available to common shareholders 1

      $

      16,186



      $

      5,412



      $

      9,215



      $

      8,721



      $

      7,592


      Distributed and undistributed earnings to participating securities 1

      138



      54



      97



      97



      90


      GAAP net income

      16,324



      5,466



      9,312



      8,818



      7,682












      Merger and acquisition costs

      1,004



      5,765



      772



      424



      110


      One-time payroll and severance costs

      —



      —



      —



      234



      —


      One-time (gain) loss on assets

      554



      (45)



      (58)



      415



      7


      Gain on sale of available for sale securities

      (137)



      —



      —



      —



      —


      Core (non-GAAP) net income

      $

      17,745



      $

      11,186



      $

      10,026



      $

      9,891



      $

      7,799


      Average shares for basic earnings per share

      45,824,812



      38,051,511



      37,971,790



      37,873,671



      37,775,677


      GAAP basic earnings per share

      $

      0.35



      $

      0.14



      $

      0.24



      $

      0.23



      $

      0.20


      Core (non-GAAP) basic earnings per share

      $

      0.39



      $

      0.29



      $

      0.26



      $

      0.26



      $

      0.21


      Average shares for diluted earnings per share

      46,002,821



      38,275,814



      38,203,508



      38,121,374



      38,019,519


      GAAP diluted earnings per share

      $

      0.35



      $

      0.14



      $

      0.24



      $

      0.23



      $

      0.20


      Core (non-GAAP) diluted earnings per share

      $

      0.39



      $

      0.29



      $

      0.26



      $

      0.26



      $

      0.21












      Calculation of Tangible Book Value per Share:









      Total shareholders' equity

      $

      761,059



      $

      568,223



      $

      564,127



      $

      557,412



      $

      550,099


      Less: Goodwill

      (179,258)



      (29,650)



      (29,650)



      (29,650)



      (29,650)


        Identifiable intangible assets, net

      (1,042)



      (813)



      (910)



      (1,005)



      (1,127)


      Total tangible shareholders' equity

      $

      580,759



      $

      537,760



      $

      533,567



      $

      526,757



      $

      519,322


      Shares outstanding at end of period

      47,602,721



      40,014,851



      40,006,941



      39,995,720



      39,946,560












      Book value per share- GAAP

      $

      15.99



      $

      14.20



      $

      14.10



      $

      13.94



      $

      13.77


      Tangible book value per share- Non-GAAP

      $

      12.20



      $

      13.44



      $

      13.34



      $

      13.17



      $

      13.00












      Calculation of Tangible Equity to Tangible Assets:









      Total assets

      $

      6,512,508



      $

      4,164,114



      $

      3,950,524



      $

      3,951,244



      $

      3,603,588


      Less: Goodwill

      (179,258)



      (29,650)



      (29,650)



      (29,650)



      (29,650)


        Identifiable intangible assets, net

      (1,042)



      (813)



      (910)



      (1,005)



      (1,127)


      Total tangible assets

      $

      6,332,208



      $

      4,133,651



      $

      3,919,964



      $

      3,920,589



      $

      3,572,811












      Equity to assets- GAAP

      11.69

      %


      13.65

      %


      14.28

      %


      14.11

      %


      15.27

      %

      Tangible equity to tangible assets- Non-GAAP

      9.17

      %


      13.01

      %


      13.61

      %


      13.44

      %


      14.54

      %


      At or For the Quarters Ended

      (Dollars in thousands)

      March 31,
       2015


      December 31,
       2014


      September 30,
       2014


      June 30,
       2014


      March 31,
       2014

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

      Net income

      $

      16,324



      $

      5,466



      $

      9,312



      $

      8,818



      $

      7,682


      Core (non-GAAP) net income

      17,745



      11,186



      10,026



      9,891



      7,799


      Average total equity

      753,792



      570,120



      562,022



      554,501



      547,201


      Average total assets

      6,015,890



      3,910,111



      3,837,424



      3,683,042



      3,354,668


      Return on average common shareholders' equity

      8.66

      %


      3.83

      %


      6.63

      %


      6.36

      %


      5.62

      %

      Core return on average common shareholders' equity

      9.42



      7.85



      7.14



      7.14



      5.70


      Return on average assets

      1.09



      0.56



      0.97



      0.96



      0.92


      Core return on average assets

      1.18



      1.14



      1.05



      1.07



      0.93



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

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

      SOURCE LegacyTexas Financial Group, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.