EXHIBIT 99.1
FOR IMMEDIATE RELEASE
April 23, 2019
Contact:
Investor Inquiries:
Kimberly Whitaker
972-801-5871/
ShareholderRelations@LegacyTexasFinancialGroup.com
Media Inquiries:
Jennifer Dexter
972-461-7157/
Jennifer.Dexter@LegacyTexas.com
LegacyTexas Financial Group, Inc. Reports
First Quarter
2019
Earnings
PLANO, Texas,
April 23, 2019
--
LegacyTexas Financial Group, Inc. (Nasdaq: LTXB) (the “Company”), the holding company for LegacyTexas Bank (the “Bank”), today announced net income of
$29.1 million
for the
first quarter
of
2019
,
a decrease
of
$28.7 million
from the
fourth quarter
of
2018
and
an increase
of
$3.3 million
from the
first quarter
of
2018
. Core (non-GAAP) net income totaled
$29.1 million
for the
first quarter
of
2019
,
down
$13.6 million
from the
fourth quarter
of
2018
and
up
$4.6 million
from the
first quarter
of
2018
.*
Net income for the fourth quarter of 2018 was positively impacted by a
$15.3 million
tax benefit related to tax rate changes and the favorable outcome of the Company’s change in its tax method of accounting for its loan portfolio. See “Supplemental Information- Non-GAAP Financial Measures” at the end of this document.
“We have reported another solid quarter and continue to serve our customers and expand our market share,” said President and CEO Kevin Hanigan. “We look forward to the remainder of the year and are confident we will continue to execute and perform for our customers and shareholders.”
First Quarter
2019
Performance Highlights
|
•
|
Assets of
$9.35 billion
generated basic earnings per share for the
first quarter
of
2019
of
$0.61
on a GAAP basis and
$0.62
on a core (non-GAAP) basis.*
|
|
•
|
Gross loans held for investment at
March 31, 2019
, excluding Warehouse Purchase Program loans, grew
$154.0 million
, or
2.3%
, from
December 31, 2018
, which includes linked-quarter increases in all loan portfolios.
|
|
•
|
Total deposits at
March 31, 2019
grew
$235.7 million
, or
3.4%
, from
December 31, 2018
, which includes linked-quarter increases in interest-bearing demand, time and savings and money market deposits.
|
|
•
|
GAAP and core (non-GAAP) return on average assets for the quarter ended
March 31, 2019
was
1.31%
, compared to GAAP return on average assets of
1.19%
and core (non-GAAP) return on average assets of
1.13%
for the quarter ended
March 31, 2018
.*
|
|
•
|
GAAP and core (non-GAAP) efficiency ratio was
48.66%
for the quarter ended
March 31, 2019
, compared to GAAP efficiency ratio of
47.95%
and core (non-GAAP) efficiency ratio of
48.40%
for the quarter ended
March 31, 2018
.*
|
*See the section labeled “Supplemental Information- Non-GAAP Financial Measures” at the end of this document.
1
Financial Highlights
|
|
At or For the Quarters Ended
|
||||||||||
|
(unaudited)
|
Mar 31, 2019
|
|
Dec 31, 2018
|
|
Mar 31, 2018
|
||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||
|
Net interest income
|
$
|
81,164
|
|
|
$
|
84,299
|
|
|
$
|
78,613
|
|
|
Provision for credit losses
|
9,800
|
|
|
—
|
|
|
15,663
|
|
|||
|
Non-interest income
|
9,894
|
|
|
12,264
|
|
|
12,898
|
|
|||
|
Non-interest expense
|
44,307
|
|
|
42,868
|
|
|
43,879
|
|
|||
|
Income tax expense (benefit)
|
7,871
|
|
|
(4,074
|
)
|
|
6,207
|
|
|||
|
Net income
|
$
|
29,080
|
|
|
$
|
57,769
|
|
|
$
|
25,762
|
|
|
|
|
|
|
|
|
||||||
|
Basic earnings per common share
|
$
|
0.61
|
|
|
$
|
1.22
|
|
|
$
|
0.55
|
|
|
Basic core (non-GAAP) earnings per common share
1
|
$
|
0.62
|
|
|
$
|
0.91
|
|
|
$
|
0.52
|
|
|
Weighted average common shares outstanding - basic
|
47,246,282
|
|
|
47,159,578
|
|
|
46,872,333
|
|
|||
|
Estimated Tier 1 common equity risk-based capital ratio
2
|
10.92
|
%
|
|
11.05
|
%
|
|
9.91
|
%
|
|||
|
Total equity to total assets
|
12.00
|
%
|
|
12.09
|
%
|
|
11.05
|
%
|
|||
|
Tangible common equity to tangible assets - Non-GAAP
1
|
10.28
|
%
|
|
10.32
|
%
|
|
9.22
|
%
|
|||
|
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.
|
Basic earnings per share for the quarter ended
March 31, 2019
was
$0.61
,
a decrease
of
$0.61
from the
fourth quarter
of
2018
and
an increase
of
$0.06
from the
first quarter
of
2018
. Basic core (non-GAAP) earnings per share for the
first quarter
of
2019
was
$0.62
,
a decrease
of
$0.29
from the
fourth quarter
of
2018
and
an increase
of
$0.10
from the
first quarter
of
2018
.
Net Interest Income and Net Interest Margin
|
|
For the Quarters Ended
|
||||||||||
|
(unaudited)
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2018
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Interest income:
|
|
|
|
|
|
||||||
|
Loans held for investment, excluding Warehouse Purchase Program loans
|
$
|
91,360
|
|
|
$
|
90,273
|
|
|
$
|
80,348
|
|
|
Warehouse Purchase Program loans
|
8,771
|
|
|
10,472
|
|
|
10,071
|
|
|||
|
Loans held for sale
|
170
|
|
|
286
|
|
|
212
|
|
|||
|
Securities
|
4,526
|
|
|
4,640
|
|
|
4,066
|
|
|||
|
Interest-earning deposit accounts
|
1,277
|
|
|
1,507
|
|
|
969
|
|
|||
|
Total interest income
|
$
|
106,104
|
|
|
$
|
107,178
|
|
|
$
|
95,666
|
|
|
Net interest income
|
$
|
81,164
|
|
|
$
|
84,299
|
|
|
$
|
78,613
|
|
|
Net interest margin
|
3.89
|
%
|
|
3.98
|
%
|
|
3.85
|
%
|
|||
|
Selected average balances:
|
|
|
|
|
|
||||||
|
Total earning assets
|
$
|
8,433,085
|
|
|
$
|
8,413,462
|
|
|
$
|
8,252,997
|
|
|
Total loans held for investment
|
7,528,531
|
|
|
7,454,810
|
|
|
7,343,539
|
|
|||
|
Total securities
|
670,599
|
|
|
667,939
|
|
|
648,534
|
|
|||
|
Total deposits
|
6,754,156
|
|
|
6,790,754
|
|
|
6,726,289
|
|
|||
|
Total borrowings
|
882,061
|
|
|
851,084
|
|
|
877,502
|
|
|||
|
Total non-interest-bearing demand deposits
|
1,688,937
|
|
|
1,778,681
|
|
|
1,576,792
|
|
|||
|
Total interest-bearing liabilities
|
5,947,280
|
|
|
5,863,158
|
|
|
6,026,999
|
|
|||
2
Net interest income for the quarter ended
March 31, 2019
was
$81.2 million
, a
$3.1 million
, or
3.7%
,
decrease
from the
fourth quarter
of
2018
and a
$2.6 million
, or
3.2%
,
increase
from the
first quarter
of
2018
. The
$3.1 million
decrease
from the
fourth quarter
of
2018
was primarily driven by a change in the mix of deposits, increased average rates on deposits and borrowings and decreased volume in the Warehouse Purchase Program loan portfolio compared to the linked quarter. Yields earned and rates paid are calculated using the actual number of days in each month over the actual number of days in the year, with the exception of the securities portfolios and the consumer real estate and loans held for sale loan portfolios, which are calculated using 30 days in a month over 360 days in a year. Accordingly, interest income on certain portfolios, such as the commercial real estate, commercial and industrial and Warehouse Purchase Program loan portfolios, was negatively impacted by the
first quarter
of
2019
having two fewer days than the
fourth quarter
of
2018
.
Interest income earned on Warehouse Purchase Program loans
decreased
by
$1.7 million
from the
fourth quarter
of
2018
, as the average balance
decreased by
$139.9 million
, which was partially offset by increases in interest income earned on consumer real estate and commercial and industrial loans. Interest income earned on the consumer real estate portfolio
increase
d by
$906,000
, driven by a
$76.4 million
linked-quarter
increase
in the average balance. The average balance of commercial and industrial loans
increased by
$63.4 million
from the
fourth quarter
of
2018
, resulting in a
$185,000
increase in interest income. A
$70.2 million
increase
in the average balance of the commercial real estate portfolio from the
fourth quarter
of
2018
was offset by two less days of interest income in the
first quarter
of
2019
, as well as a
two
basis point
decrease
in the average yield, resulting in a
$92,000
decrease
in interest income.
Interest income on loans for the
first quarter
of
2019
included
$255,000
in accretion of purchase accounting fair value adjustments on acquired loans, which primarily consisted of
$73,000
on acquired commercial real estate loans,
$46,000
on acquired commercial and industrial loans and
$135,000
on acquired consumer loans.
The
$2.6 million
increase in net interest income compared to the
first quarter
of
2018
was primarily due to a
$9.7 million
increase in interest income on loans, which was driven by higher yields earned on all loan portfolios, as well as increased volume in all loan portfolios with the exception of Warehouse Purchase Program loans and loans held for sale. The average balance of commercial and industrial loans
increased by
$183.5 million
from the
first quarter
of
2018
, while the average yield earned on this portfolio
increased
by
71
basis points for the same period, resulting in a
$6.0 million
increase
in interest income. The average yield earned on the commercial and industrial portfolio for the quarter ended
March 31, 2019
was positively impacted by three increases in the Fed Funds rate totaling 75 basis points since March 31, 2018. The average balance of consumer real estate loans
increased by
$176.7 million
from the
first quarter
of
2018
, while the average yield earned on this portfolio
increased
by
25
basis points, which led to a
$2.9 million
increase
in interest income. A
$55.1 million
increase
in the average balance of commercial real estate loans compared to the
first quarter
of
2018
, as well as a
nine
basis point
increase
in the average yield, resulted in a
$1.4 million
increase
in interest income. The average balance of Warehouse Purchase Program loans
decreased by
$241.3 million
from the
first quarter
of
2018
, while the average yield earned on this portfolio
increased
by
68
basis points, resulting in a
$1.3 million
decrease
in interest income compared to the
first quarter
of
2018
.
Interest expense for the quarter ended
March 31, 2019
increased by
$2.1 million
, or
9.0%
, compared to the linked quarter, which was primarily due to higher average deposit and borrowing rates, as well as increases of
$73.4 million
and
$24.6 million
in the average balances of time and interest-bearing demand deposits, respectively, compared to the
fourth quarter
of
2018
. An
11
basis point
increase
in the average rate paid on savings and money market deposits compared to the linked quarter offset a
$44.9 million
decrease
in the average balance of these deposits. Interest expense on borrowings
increased
by
$480,000
, due to a
$31.0 million
increase
in the average balance of borrowings compared to the
fourth quarter
of
2018
, as well as an
18
basis point
increase
in the average rate paid on borrowed funds.
Compared to the
first quarter
of
2018
, interest expense for the quarter ended
March 31, 2019
increased by
$7.9 million
, or
46.2%
, primarily due to higher average savings, money market and time deposit and borrowing rates, as well as a
$343.5 million
increase
in the average balance of time deposits. A
38
basis point
increase
in the average rate paid on savings and money market deposits compared to the
first quarter
of
2018
offset a
$257.4 million
decrease
in the average balance of these deposits. A
77
basis point
increase
in the average rate paid on borrowings compared to the
first quarter
of
2018
, as well as a
$4.6 million
increase
in the average balance, resulted in a
$1.7 million
year-over-year
increase
in interest expense on borrowed funds.
The net interest margin for the
first quarter
of
2019
was
3.89%
, a
nine
basis point
decrease
from the
fourth quarter
of
2018
and a
four
basis point
increase
from the
first quarter
of
2018
. The average yield on earning assets for the
first quarter
of
2019
was
5.09%
, a
three
basis point
increase
from the
fourth quarter
of
2018
and a
40
basis point
increase
from the
first quarter
of
2018
. The cost of deposits for the
first quarter
of
2019
was
1.09%
,
up
12
basis points from the linked quarter and
up
36
basis points from the
first quarter
of
2018
.
3
Non-interest Income
Non-interest income for the
first quarter
of
2019
was
$9.9 million
, a
$2.4 million
, or
19.3%
,
decrease
from the
fourth quarter
of
2018
and a
$3.0 million
, or
23.3%
,
decrease
from the
first quarter
of
2018
. Service charges and other fees
decreased
by
$2.7 million
compared to the
fourth quarter
of
2018
, primarily resulting from lower commercial loan fee income (consisting of syndication, arrangement, non-usage and pre-payment fees), as well as decreased debit card interchange, non-sufficient funds and Warehouse Purchase Program income. Other non-interest income for the
first quarter
of
2019
included a $21,000 net increase in the value of investments in community development-oriented private equity funds used for Community Reinvestment Act purposes (the “CRA Funds”), down from a $379,000 net increase in the CRA Funds for the
fourth quarter
of
2018
, which was offset by a $366,000 interest payment received from the Internal Revenue Service in the
first quarter
of
2019
related to a prior year tax refund, as well as a $216,000 linked-quarter increase in interest rate swap fee income.
The
$3.0 million
decrease
in non-interest income from the
first quarter
of
2018
was primarily due to a
$2.2 million
decrease
in gain (loss) on sale and disposition of assets, primarily due to a $2.3 million insurance settlement received in the
first quarter
of
2018
related to a misappropriation of approximately $2.5 million in vault cash from one of the former LegacyTexas Bank branches it acquired in 2015. Service charges and other fees
decreased
by
$672,000
from the
first quarter
of
2018
, which was driven by lower commercial loan fee income, as well as decreased title premium income and Warehouse Purchase Program income. Net gains on the sale of mortgage loans held for sale during the
first quarter
of
2019
decreased
by
$284,000
compared to the same period in
2018
, which included gains recognized on $49.1 million of one-to-four family mortgage loans that were sold or committed for sale and fair value changes on mortgage derivatives and mortgage fees collected during the
2018
period, compared to $32.6 million for the
2019
period.
Non-interest Expenses
Non-interest expense for the
first quarter
of
2019
was
$44.3 million
, up
$1.4 million
, or
3.4%
, from the
fourth quarter
of
2018
and up
$428,000
, or
1.0%
, from the
first quarter
of
2018
. Salaries and employee benefits expense
increased
by
$3.1 million
from the
fourth quarter
of
2018
, which was driven by higher share-based compensation expense in the
2019
period related to fluctuations in the Company’s share price, as well as increased payroll taxes related to Social Security wage base limits starting over at the beginning of the year and higher salary costs attributable to merit increases granted in the first quarter of
2019
. The linked-quarter increase in salaries and employee benefits expense was partially offset by a
$736,000
decrease
in outside professional services expense, primarily related to lower consulting costs recorded in the
2019
period. Outside professional services expense for the
fourth quarter
of
2018
included
$256,000
in expenses related to a
$15.3 million
one-time tax benefit recorded in the
fourth quarter
of
2018
stemming from the December 2017 enactment of the Tax Cuts and Jobs Act. Advertising expense
decreased
by
$398,000
from the
fourth quarter
of
2018
, primarily due to a lower number of events and sponsorships in the
first quarter
of
2019
, while regulatory assessments expense declined by
$268,000
on a linked-quarter basis due to a notice of preliminary assessment credit received from the FDIC in the
first quarter
of
2019
, which may reduce future FDIC assessment payments.
The
$428,000
increase
in non-interest expense from the
first quarter
of
2018
was primarily due to a
$1.2 million
increase
in data processing expense due to system upgrades, technology refreshments and outsourcing certain segments of its data processing. The year-over-year increase in data processing expense was partially offset by a
$536,000
decline in regulatory assessments expense from the
first quarter
of
2018
, due to the above-mentioned FDIC notice of preliminary assessment credit, as well as a lower assessment rate in the 2019 period. Additionally, salaries and employee benefits expense
decreased
by
$205,000
from the
first quarter
of
2018
, as the
2018
period included a $1,000 bonus paid to all full-time employees whose salary was under $100,000 (awarded in connection with the enactment of the Tax Cuts and Jobs Act), which resulted in $679,000 of additional salary expense recorded in the
first quarter
of
2018
. This year-over-year decrease in salaries and employee benefits expense was partially offset by higher salary costs attributable to merit increases granted in the first quarter of
2019
, as well as higher share-based compensation expense in the
2019
period related to fluctuations in the Company’s share price.
4
Financial Condition - Loans
Gross loans held for investment at
March 31, 2019
, excluding Warehouse Purchase Program loans, grew
$154.0 million
from
December 31, 2018
, which included growth in all loan portfolios. At
March 31, 2019
, commercial real estate and consumer real estate loans increased by
$96.0 million
and
$32.7 million
, respectively, from
December 31, 2018
, while commercial and industrial and construction and land loans increased by
$12.9 million
and
$11.8 million
, respectively, for the same period.
Compared to
March 31, 2018
, gross loans held for investment at
March 31, 2019
, excluding Warehouse Purchase Program loans, grew
$375.6 million
, which included growth in all loan portfolios. Commercial and industrial and consumer real estate loans increased by
$103.3 million
and
$170.7 million
, respectively, at
March 31, 2019
, compared to
March 31, 2018
, while commercial real estate loans increased by
$69.0 million
for the same period. Additionally, construction and land and other consumer loans increased by
$30.3 million
and
$2.4 million
, respectively, compared to
March 31, 2018
.
At
March 31, 2019
, Warehouse Purchase Program loans increased by
$135.8 million
compared to
December 31, 2018
and by
$76.3 million
compared to
March 31, 2018
.
Reserve-based energy loans, which are secured by deeds of trust on properties containing proven oil and natural gas reserves and included in the Company’s commercial and industrial loan portfolio, totaled
$499.8 million
at
March 31, 2019
,
down
$20.6 million
from
$520.4 million
at
December 31, 2018
and
down
$24.3 million from
$524.1 million
at
March 31, 2018
. In addition to reserve-based energy loans, the Company has loans categorized as “Midstream and Other,” which are typically related to the transmission of oil and natural gas and would only be indirectly impacted by declining commodity prices. At
March 31, 2019
, “Midstream and Other” loans had a total outstanding balance of
$22.1 million
,
down
$16.0 million
from
$38.1 million
at
December 31, 2018
and
down
$1.1 million from
$23.2 million
at
March 31, 2018
.
Financial Condition - Deposits
Total deposits at
March 31, 2019
increased
by
$235.7 million
from
December 31, 2018
, which included growth of
$57.7 million
and
$162.6 million
in interest-bearing demand and time deposit balances, respectively. Additionally, savings and money market deposits increased by
$36.4 million
from
December 31, 2018
, while non-interest-bearing demand deposits declined by
$21.1 million
.
Compared to
March 31, 2018
, total deposits increased by
$123.0 million
, which included growth in time and non-interest-bearing demand deposits of
$378.5 million
and
$71.6 million
, respectively, while savings and money market and interest-bearing demand deposits decreased by
$214.8 million
and
$112.2 million
, respectively. At
March 31, 2019
, non-interest-bearing demand deposits totaled
24.8%
of total deposits, compared to
24.2%
of total deposits at
March 31, 2018
.
5
Credit Quality
|
|
At or For the Quarters Ended
|
||||||||||
|
(unaudited)
|
Mar 31, 2019
|
|
Dec 31, 2018
|
|
Mar 31, 2018
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Net charge-offs (recoveries)
|
$
|
(263
|
)
|
|
$
|
(1,074
|
)
|
|
$
|
12,428
|
|
|
Net charge-offs (recoveries)/Average loans held for investment, excluding Warehouse Purchase Program loans
|
(0.02
|
)%
|
|
(0.07
|
)%
|
|
0.78
|
%
|
|||
|
Net charge-offs (recoveries)/Average loans held for investment
|
(0.01
|
)
|
|
(0.06
|
)
|
|
0.68
|
|
|||
|
Provision for credit losses
|
$
|
9,800
|
|
|
$
|
—
|
|
|
$
|
15,663
|
|
|
Non-performing loans (“NPLs”)
|
61,028
|
|
|
22,421
|
|
|
49,836
|
|
|||
|
NPLs/Total loans held for investment, excluding Warehouse Purchase Program loans
|
0.88
|
%
|
|
0.33
|
%
|
|
0.76
|
%
|
|||
|
NPLs/Total loans held for investment
|
0.76
|
|
|
0.29
|
|
|
0.66
|
|
|||
|
Non-performing assets (“NPAs”)
|
$
|
61,810
|
|
|
$
|
23,754
|
|
|
$
|
57,996
|
|
|
NPAs to total assets
|
0.66
|
%
|
|
0.26
|
%
|
|
0.65
|
%
|
|||
|
NPAs/Loans held for investment and foreclosed assets, excluding Warehouse Purchase Program loans
|
0.89
|
|
|
0.35
|
|
|
0.88
|
|
|||
|
NPAs/Loans held for investment and foreclosed assets
|
0.77
|
|
|
0.31
|
|
|
0.76
|
|
|||
|
Allowance for loan losses
|
$
|
77,530
|
|
|
$
|
67,428
|
|
|
$
|
74,508
|
|
|
Allowance for loan losses/Total loans held for investment, excluding Warehouse Purchase Program loans
|
1.12
|
%
|
|
0.99
|
%
|
|
1.13
|
%
|
|||
|
Allowance for loan losses/Total loans held for investment
|
0.96
|
|
|
0.87
|
|
|
0.98
|
|
|||
|
Allowance for loan losses/Total loans held for investment, excluding acquired loans & Warehouse Purchase Program loans
1
|
1.16
|
|
|
1.04
|
|
|
1.20
|
|
|||
|
Allowance for loan losses/NPLs
|
127.04
|
|
|
300.74
|
|
|
149.51
|
|
|||
|
1
|
Excludes loans acquired in previous bank acquisitions, which were initially recorded at fair value.
|
The Company recorded a provision for credit losses of
$9.8 million
for the quarter ended
March 31, 2019
, compared to
$15.7 million
for the quarter ended
March 31, 2018
. The Company did not record a provision for credit losses for the quarte
r
ended
December 31, 2018
. The increase in provision expense on a linked-quarter basis was primarily due to a
$38.6 million
increase in non-performing loans from
December 31, 2018
, which included a
$6.1 million
increase in non-performing energy loans and the placement of the Company’s only remaining corporate healthcare finance relationship totaling $19.3 million on non-accrual status during the first quarter of 2019. The increase in non-performing loans from
December 31, 2018
also included a $7.4 million personal loan to one of the owners of an energy company that was used to recapitalize the company. This loan is collateralized by the borrower’s stock in the energy company, as well as other personal assets, and was reported at
March 31, 2019
as a non-performing loan in the commercial and industrial, excluding energy category.
The decrease in provision expense on a year-over-year basis was primarily due to decreased net charge-offs during the quarter ended
March 31, 2019
. Net recoveries totaled
$263,000
for the three months ended
March 31, 2019
, compared to net charge-offs totaling
$12.4 million
for the three months ended
March 31, 2018
.
6
The below table shows criticized (rated “special mention”) and classified (rated “substandard” or “doubtful”) loans at
March 31, 2019
,
December 31, 2018
and
March 31, 2018
.
|
|
March 31,
2019 |
|
December 31,
2018 |
|
March 31,
2018 |
|
Linked-Quarter
Change
|
|
Year-over-Year
Change
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Commercial real estate
|
$
|
20,561
|
|
|
$
|
17,322
|
|
|
$
|
19,929
|
|
|
$
|
3,239
|
|
|
$
|
632
|
|
|
Commercial and industrial, excluding energy
|
8,631
|
|
|
7,582
|
|
|
11,037
|
|
|
1,049
|
|
|
(2,406
|
)
|
|||||
|
Energy
|
48,434
|
|
|
48,434
|
|
|
27,255
|
|
|
—
|
|
|
21,179
|
|
|||||
|
Consumer
|
2,761
|
|
|
1,289
|
|
|
1,377
|
|
|
1,472
|
|
|
1,384
|
|
|||||
|
Total criticized (all performing)
|
$
|
80,387
|
|
|
$
|
74,627
|
|
|
$
|
59,598
|
|
|
$
|
5,760
|
|
|
$
|
20,789
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate
|
$
|
1,442
|
|
|
$
|
1,463
|
|
|
$
|
3,865
|
|
|
$
|
(21
|
)
|
|
$
|
(2,423
|
)
|
|
Commercial and industrial, excluding energy
|
1,000
|
|
|
1,019
|
|
|
1,325
|
|
|
(19
|
)
|
|
(325
|
)
|
|||||
|
Energy
|
46,095
|
|
|
48,260
|
|
|
38,456
|
|
|
(2,165
|
)
|
|
7,639
|
|
|||||
|
Consumer
|
1,316
|
|
|
1,445
|
|
|
2,627
|
|
|
(129
|
)
|
|
(1,311
|
)
|
|||||
|
Total classified (performing)
|
49,853
|
|
|
52,187
|
|
|
46,273
|
|
|
(2,334
|
)
|
|
3,580
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate
|
6,623
|
|
|
159
|
|
|
3,748
|
|
|
6,464
|
|
|
2,875
|
|
|||||
|
Commercial and industrial, excluding energy
|
27,395
|
|
|
968
|
|
|
25,037
|
|
|
26,427
|
|
|
2,358
|
|
|||||
|
Energy
|
21,866
|
|
|
15,742
|
|
|
15,418
|
|
|
6,124
|
|
|
6,448
|
|
|||||
|
Consumer
|
5,144
|
|
|
5,552
|
|
|
5,633
|
|
|
(408
|
)
|
|
(489
|
)
|
|||||
|
Total classified (non-performing)
|
61,028
|
|
|
22,421
|
|
|
49,836
|
|
|
38,607
|
|
|
11,192
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total classified loans
|
$
|
110,881
|
|
|
$
|
74,608
|
|
|
$
|
96,109
|
|
|
$
|
36,273
|
|
|
$
|
14,772
|
|
Conference Call
The Company will host an investor conference call to review the results on Wednesday,
April 24, 2019
at 8 a.m. Central Time. Participants may pre-register for the call by visiting
http://dpregister.com/10128898
and will receive a unique PIN, 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) 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) 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 877-344-7529, Conference #10128898. This replay will be available until May 24, 2019.
7
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
42
banking offices in the Dallas/Fort Worth Metroplex and surrounding counties. For more information, please visit
www.LegacyTexasFinancialGroup.com
or
www.LegacyTexas.com
.
This document and other filings by LegacyTexas Financial Group, Inc. (the
“
Company
”
) with the Securities and Exchange Commission (the
“
SEC
”
), as well as press releases or other public or stockholder communications released by the Company, may contain forward-looking statements, including, but not limited to, (i) statements regarding the financial condition, results of operations and business of the Company, (ii) statements about the Company’s plans, objectives, expectations and intentions and other statements that are not historical facts and (iii) other statements identified by the words or phrases “will likely result,
”
“are expected to,
”
“will continue,
”
“is anticipated,
”
“estimate,
”
“project,
”
“intends
”
or similar expressions that are intended to identify “forward-looking statements
”
, within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current beliefs and expectations of the Company’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.
The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: the expected cost savings, synergies and other financial benefits from acquisition or disposition transactions 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; changes in the regulatory and tax environments in which the Company operates, including the impact of the “Tax Cuts and Jobs Act
”
(the “TCJA
”
) on the Company’s deferred tax asset, and the anticipated impact of the TCJA on the Company’s future earnings; and other factors set forth in the Company’s filings with the SEC.
The factors listed above could materially affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.
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. When considering forward-looking statements, keep in mind these risks and uncertainties. Undue reliance should not be placed on any forward-looking statement, which speaks only as of the date made. Refer to the Company’s periodic and current reports filed with the SEC for specific risks that could cause actual results to be significantly different from those expressed or implied by any forward-looking statements.
8
LegacyTexas Financial Group, Inc. Consolidated Balance Sheets (unaudited)
|
(Dollars in thousands)
ASSETS
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
Cash and due from financial institutions
|
$
|
55,472
|
|
|
$
|
60,416
|
|
|
$
|
64,681
|
|
|
$
|
60,104
|
|
|
$
|
51,824
|
|
|
Short-term interest-bearing deposits in other financial institutions
|
219,051
|
|
|
208,777
|
|
|
189,634
|
|
|
199,807
|
|
|
243,080
|
|
|||||
|
Total cash and cash equivalents
|
274,523
|
|
|
269,193
|
|
|
254,315
|
|
|
259,911
|
|
|
294,904
|
|
|||||
|
Securities available for sale, at fair value
|
479,426
|
|
|
471,746
|
|
|
455,454
|
|
|
445,613
|
|
|
431,413
|
|
|||||
|
Securities held to maturity
|
135,276
|
|
|
146,046
|
|
|
145,148
|
|
|
155,252
|
|
|
156,898
|
|
|||||
|
Total securities
|
614,702
|
|
|
617,792
|
|
|
600,602
|
|
|
600,865
|
|
|
588,311
|
|
|||||
|
Loans held for sale
|
11,380
|
|
|
23,193
|
|
|
22,175
|
|
|
33,548
|
|
|
31,123
|
|
|||||
|
Loans held for investment:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans held for investment - Warehouse Purchase Program
|
1,096,160
|
|
|
960,404
|
|
|
1,054,505
|
|
|
1,291,129
|
|
|
1,019,840
|
|
|||||
|
Loans held for investment
|
6,944,731
|
|
|
6,790,723
|
|
|
6,764,052
|
|
|
6,671,139
|
|
|
6,569,123
|
|
|||||
|
Gross loans
|
8,052,271
|
|
|
7,774,320
|
|
|
7,840,732
|
|
|
7,995,816
|
|
|
7,620,086
|
|
|||||
|
Less: allowance for loan losses and deferred fees on loans held for investment
|
(66,712
|
)
|
|
(57,031
|
)
|
|
(56,499
|
)
|
|
(55,321
|
)
|
|
(66,878
|
)
|
|||||
|
Net loans
|
7,985,559
|
|
|
7,717,289
|
|
|
7,784,233
|
|
|
7,940,495
|
|
|
7,553,208
|
|
|||||
|
FHLB stock and other restricted securities, at cost
|
56,044
|
|
|
56,226
|
|
|
60,596
|
|
|
66,061
|
|
|
46,842
|
|
|||||
|
Bank-owned life insurance
|
59,377
|
|
|
59,036
|
|
|
58,692
|
|
|
58,345
|
|
|
57,999
|
|
|||||
|
Premises and equipment, net
|
107,684
|
|
|
73,073
|
|
|
72,291
|
|
|
70,893
|
|
|
70,427
|
|
|||||
|
Goodwill
|
178,559
|
|
|
178,559
|
|
|
178,559
|
|
|
178,559
|
|
|
178,559
|
|
|||||
|
Other assets
|
69,624
|
|
|
79,974
|
|
|
73,504
|
|
|
73,957
|
|
|
75,374
|
|
|||||
|
Total assets
|
$
|
9,346,072
|
|
|
$
|
9,051,142
|
|
|
$
|
9,082,792
|
|
|
$
|
9,249,086
|
|
|
$
|
8,865,624
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|||||||||||||||
|
Non-interest-bearing demand
|
$
|
1,752,694
|
|
|
$
|
1,773,762
|
|
|
$
|
1,798,109
|
|
|
$
|
1,721,380
|
|
|
$
|
1,681,067
|
|
|
Interest-bearing demand
|
884,494
|
|
|
826,755
|
|
|
780,474
|
|
|
867,323
|
|
|
996,737
|
|
|||||
|
Savings and money market
|
2,492,226
|
|
|
2,455,787
|
|
|
2,562,399
|
|
|
2,580,017
|
|
|
2,707,046
|
|
|||||
|
Time
|
1,948,011
|
|
|
1,785,411
|
|
|
1,638,776
|
|
|
1,712,628
|
|
|
1,569,557
|
|
|||||
|
Total deposits
|
7,077,425
|
|
|
6,841,715
|
|
|
6,779,758
|
|
|
6,881,348
|
|
|
6,954,407
|
|
|||||
|
FHLB advances
|
820,084
|
|
|
825,409
|
|
|
932,317
|
|
|
1,065,941
|
|
|
604,562
|
|
|||||
|
Repurchase agreements
|
37,277
|
|
|
50,340
|
|
|
40,408
|
|
|
41,330
|
|
|
76,610
|
|
|||||
|
Subordinated debt
|
135,135
|
|
|
135,012
|
|
|
134,890
|
|
|
134,767
|
|
|
134,645
|
|
|||||
|
Accrued expenses and other liabilities
|
155,064
|
|
|
104,299
|
|
|
155,820
|
|
|
124,250
|
|
|
115,906
|
|
|||||
|
Total liabilities
|
8,224,985
|
|
|
7,956,775
|
|
|
8,043,193
|
|
|
8,247,636
|
|
|
7,886,130
|
|
|||||
|
Common stock
|
487
|
|
|
485
|
|
|
485
|
|
|
483
|
|
|
483
|
|
|||||
|
Additional paid-in capital
|
625,405
|
|
|
619,983
|
|
|
617,270
|
|
|
611,967
|
|
|
609,046
|
|
|||||
|
Retained earnings
|
508,887
|
|
|
491,948
|
|
|
444,848
|
|
|
409,765
|
|
|
389,653
|
|
|||||
|
Accumulated other comprehensive income (loss), net
|
(2,433
|
)
|
|
(6,658
|
)
|
|
(11,481
|
)
|
|
(9,109
|
)
|
|
(7,899
|
)
|
|||||
|
Unearned Employee Stock Ownership Plan (ESOP) shares
|
(11,259
|
)
|
|
(11,391
|
)
|
|
(11,523
|
)
|
|
(11,656
|
)
|
|
(11,789
|
)
|
|||||
|
Total shareholders’ equity
|
1,121,087
|
|
|
1,094,367
|
|
|
1,039,599
|
|
|
1,001,450
|
|
|
979,494
|
|
|||||
|
Total liabilities and shareholders’ equity
|
$
|
9,346,072
|
|
|
$
|
9,051,142
|
|
|
$
|
9,082,792
|
|
|
$
|
9,249,086
|
|
|
$
|
8,865,624
|
|
9
LegacyTexas Financial Group, Inc.
Consolidated Quarterly Statements of Income (unaudited)
|
|
For the Quarters Ended
|
|
First Quarter 2019 Compared to:
|
||||||||||||||||||||||||||||
|
|
Mar 31,
2019 |
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Fourth Quarter
2018
|
|
First Quarter
2018
|
||||||||||||||||||
|
Interest and dividend income
|
|
(Dollars in thousands)
|
|
|
|
||||||||||||||||||||||||||
|
Loans, including fees
|
$
|
100,301
|
|
|
$
|
101,031
|
|
|
$
|
102,267
|
|
|
$
|
98,570
|
|
|
$
|
90,631
|
|
|
$
|
(730
|
)
|
(0.7
|
)%
|
|
$
|
9,670
|
|
10.7
|
%
|
|
Taxable securities
|
3,602
|
|
|
3,463
|
|
|
3,254
|
|
|
3,132
|
|
|
2,911
|
|
|
139
|
|
4.0
|
|
|
691
|
|
23.7
|
|
|||||||
|
Nontaxable securities
|
343
|
|
|
595
|
|
|
614
|
|
|
641
|
|
|
675
|
|
|
(252
|
)
|
(42.4
|
)
|
|
(332
|
)
|
(49.2
|
)
|
|||||||
|
Interest-bearing deposits in other financial institutions
|
1,277
|
|
|
1,507
|
|
|
1,368
|
|
|
1,097
|
|
|
969
|
|
|
(230
|
)
|
(15.3
|
)
|
|
308
|
|
31.8
|
|
|||||||
|
FHLB and Federal Reserve Bank stock and other
|
581
|
|
|
582
|
|
|
644
|
|
|
551
|
|
|
480
|
|
|
(1
|
)
|
(0.2
|
)
|
|
101
|
|
21.0
|
|
|||||||
|
|
106,104
|
|
|
107,178
|
|
|
108,147
|
|
|
103,991
|
|
|
95,666
|
|
|
(1,074
|
)
|
(1.0
|
)
|
|
10,438
|
|
10.9
|
|
|||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Deposits
|
18,215
|
|
|
16,634
|
|
|
15,077
|
|
|
13,732
|
|
|
12,032
|
|
|
1,581
|
|
9.5
|
|
|
6,183
|
|
51.4
|
|
|||||||
|
FHLB advances
|
4,456
|
|
|
4,000
|
|
|
5,198
|
|
|
4,131
|
|
|
2,680
|
|
|
456
|
|
11.4
|
|
|
1,776
|
|
66.3
|
|
|||||||
|
Repurchase agreements and other borrowings
|
2,269
|
|
|
2,245
|
|
|
2,205
|
|
|
2,199
|
|
|
2,341
|
|
|
24
|
|
1.1
|
|
|
(72
|
)
|
(3.1
|
)
|
|||||||
|
|
24,940
|
|
|
22,879
|
|
|
22,480
|
|
|
20,062
|
|
|
17,053
|
|
|
2,061
|
|
9.0
|
|
|
7,887
|
|
46.2
|
|
|||||||
|
Net interest income
|
81,164
|
|
|
84,299
|
|
|
85,667
|
|
|
83,929
|
|
|
78,613
|
|
|
(3,135
|
)
|
(3.7
|
)
|
|
2,551
|
|
3.2
|
|
|||||||
|
Provision for credit losses
|
9,800
|
|
|
—
|
|
|
2,656
|
|
|
17,478
|
|
|
15,663
|
|
|
9,800
|
|
N/M
|
|
(5,863
|
)
|
(37.4
|
)
|
||||||||
|
Net interest income after provision for credit losses
|
71,364
|
|
|
84,299
|
|
|
83,011
|
|
|
66,451
|
|
|
62,950
|
|
|
(12,935
|
)
|
(15.3
|
)
|
|
8,414
|
|
13.4
|
|
|||||||
|
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Service charges and other fees
|
7,255
|
|
|
9,923
|
|
|
8,626
|
|
|
8,844
|
|
|
7,927
|
|
|
(2,668
|
)
|
(26.9
|
)
|
|
(672
|
)
|
(8.5
|
)
|
|||||||
|
Net gain on sale of mortgage loans held for sale
|
1,525
|
|
|
1,499
|
|
|
1,597
|
|
|
1,668
|
|
|
1,809
|
|
|
26
|
|
1.7
|
|
|
(284
|
)
|
(15.7
|
)
|
|||||||
|
Bank-owned life insurance income
|
482
|
|
|
482
|
|
|
482
|
|
|
479
|
|
|
447
|
|
|
—
|
|
—
|
|
|
35
|
|
7.8
|
|
|||||||
|
Net gain (loss) on securities transactions
|
6
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(128
|
)
|
|
6
|
|
100.0
|
|
|
134
|
|
N/M
|
|
|||||||
|
Gain (loss) on sale and disposition of assets
|
(14
|
)
|
|
(56
|
)
|
|
977
|
|
|
(153
|
)
|
|
2,213
|
|
|
42
|
|
(75.0)
|
|
(2,227
|
)
|
N/M
|
|
||||||||
|
Other
|
640
|
|
|
416
|
|
|
1,555
|
|
|
14
|
|
|
630
|
|
|
224
|
|
53.8
|
|
|
10
|
|
1.6
|
|
|||||||
|
|
9,894
|
|
|
12,264
|
|
|
13,227
|
|
|
10,852
|
|
|
12,898
|
|
|
(2,370
|
)
|
(19.3
|
)
|
|
(3,004
|
)
|
(23.3
|
)
|
|||||||
10
|
|
For the Quarters Ended
|
|
First Quarter 2019 Compared to:
|
||||||||||||||||||||||||||||
|
|
Mar 31,
2019 |
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Fourth Quarter
2018
|
|
First Quarter
2018
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Non-interest expense
|
(Dollars in thousands)
|
|
|||||||||||||||||||||||||||||
|
Salaries and employee benefits
|
26,871
|
|
|
23,728
|
|
|
25,053
|
|
|
24,313
|
|
|
27,076
|
|
|
3,143
|
|
13.2
|
|
|
(205
|
)
|
(0.8
|
)
|
|||||||
|
Advertising
|
903
|
|
|
1,301
|
|
|
824
|
|
|
1,358
|
|
|
888
|
|
|
(398
|
)
|
(30.6
|
)
|
|
15
|
|
1.7
|
|
|||||||
|
Occupancy and equipment
|
3,899
|
|
|
3,843
|
|
|
3,960
|
|
|
3,980
|
|
|
3,860
|
|
|
56
|
|
1.5
|
|
|
39
|
|
1.0
|
|
|||||||
|
Outside professional services
|
1,285
|
|
|
2,021
|
|
|
1,151
|
|
|
1,382
|
|
|
1,250
|
|
|
(736
|
)
|
(36.4
|
)
|
|
35
|
|
2.8
|
|
|||||||
|
Regulatory assessments
|
618
|
|
|
886
|
|
|
750
|
|
|
731
|
|
|
1,154
|
|
|
(268
|
)
|
(30.2
|
)
|
|
(536
|
)
|
(46.4
|
)
|
|||||||
|
Data processing
|
5,933
|
|
|
6,168
|
|
|
5,362
|
|
|
5,145
|
|
|
4,703
|
|
|
(235
|
)
|
(3.8
|
)
|
|
1,230
|
|
26.2
|
|
|||||||
|
Office operations
|
2,335
|
|
|
2,249
|
|
|
2,232
|
|
|
2,224
|
|
|
2,300
|
|
|
86
|
|
3.8
|
|
|
35
|
|
1.5
|
|
|||||||
|
Other
|
2,463
|
|
|
2,672
|
|
|
2,860
|
|
|
3,058
|
|
|
2,648
|
|
|
(209
|
)
|
(7.8
|
)
|
|
(185
|
)
|
(7.0
|
)
|
|||||||
|
|
44,307
|
|
|
42,868
|
|
|
42,192
|
|
|
42,191
|
|
|
43,879
|
|
|
1,439
|
|
3.4
|
|
|
428
|
|
1.0
|
|
|||||||
|
Income before income tax expense (benefit)
|
36,951
|
|
|
53,695
|
|
|
54,046
|
|
|
35,112
|
|
|
31,969
|
|
|
(16,744
|
)
|
(31.2
|
)
|
|
4,982
|
|
15.6
|
|
|||||||
|
Income tax expense (benefit)
|
7,871
|
|
|
(4,074
|
)
|
|
11,225
|
|
|
7,275
|
|
|
6,207
|
|
|
11,945
|
|
N/M
|
|
1,664
|
|
26.8
|
|
||||||||
|
Net income
|
$
|
29,080
|
|
|
$
|
57,769
|
|
|
$
|
42,821
|
|
|
$
|
27,837
|
|
|
$
|
25,762
|
|
|
$
|
(28,689
|
)
|
(49.7
|
)%
|
|
$
|
3,318
|
|
12.9
|
%
|
N/M - Not meaningful
11
LegacyTexas Financial Group, Inc.
Selected Quarterly Financial Highlights (unaudited)
|
|
At or For the Quarters Ended
|
||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
March 31,
2018 |
||||||
|
SHARE DATA:
|
(Dollars in thousands, except per share amounts)
|
||||||||||
|
Weighted average common shares outstanding - basic
|
47,246,282
|
|
|
47,159,578
|
|
|
46,872,333
|
|
|||
|
Weighted average common shares outstanding - diluted
|
47,835,693
|
|
|
47,714,421
|
|
|
47,564,587
|
|
|||
|
Shares outstanding at end of period
|
48,704,070
|
|
|
48,505,261
|
|
|
48,264,966
|
|
|||
|
Income available to common shareholders
1
|
$
|
28,955
|
|
|
$
|
57,534
|
|
|
$
|
25,687
|
|
|
Basic earnings per common share
|
0.61
|
|
|
1.22
|
|
|
0.55
|
|
|||
|
Basic core (non-GAAP) earnings per common share
2
|
0.62
|
|
|
0.91
|
|
|
0.52
|
|
|||
|
Diluted earnings per common share
|
0.61
|
|
|
1.21
|
|
|
0.54
|
|
|||
|
Dividends declared per share
|
0.25
|
|
|
0.22
|
|
|
0.16
|
|
|||
|
Total shareholders’ equity
|
1,121,087
|
|
|
1,094,367
|
|
|
979,494
|
|
|||
|
Common shareholders’ equity per share (book value per share)
|
23.02
|
|
|
22.56
|
|
|
20.29
|
|
|||
|
Tangible book value per share - Non-GAAP
2
|
19.35
|
|
|
18.88
|
|
|
16.59
|
|
|||
|
Market value per share for the quarter:
|
|
|
|
|
|
||||||
|
High
|
43.88
|
|
|
43.59
|
|
|
45.82
|
|
|||
|
Low
|
33.08
|
|
|
30.46
|
|
|
41.68
|
|
|||
|
Close
|
37.39
|
|
|
32.09
|
|
|
42.82
|
|
|||
|
KEY RATIOS:
|
|
|
|
|
|
||||||
|
Return on average common shareholders’ equity
|
10.50
|
%
|
|
21.75
|
%
|
|
10.59
|
%
|
|||
|
Core (non-GAAP) return on average common shareholders’ equity
2
|
10.50
|
|
|
16.07
|
|
|
10.08
|
|
|||
|
Return on average assets
|
1.31
|
|
|
2.61
|
|
|
1.19
|
|
|||
|
Core (non-GAAP) return on average assets
2
|
1.31
|
|
|
1.93
|
|
|
1.13
|
|
|||
|
Efficiency ratio (GAAP basis)
|
48.66
|
|
|
44.39
|
|
|
47.95
|
|
|||
|
Core (non-GAAP) efficiency ratio
2
|
48.66
|
|
|
44.13
|
|
|
48.40
|
|
|||
|
Estimated Tier 1 common equity risk-based capital ratio
3
|
10.92
|
|
|
11.05
|
|
|
9.91
|
|
|||
|
Estimated total risk-based capital ratio
3
|
13.39
|
|
|
13.48
|
|
|
12.49
|
|
|||
|
Estimated Tier 1 risk-based capital ratio
3
|
11.06
|
|
|
11.19
|
|
|
10.06
|
|
|||
|
Estimated Tier 1 leverage ratio
3
|
10.98
|
|
|
10.76
|
|
|
9.64
|
|
|||
|
Total equity to total assets
|
12.00
|
|
|
12.09
|
|
|
11.05
|
|
|||
|
Tangible equity to tangible assets - Non-GAAP
2
|
10.28
|
|
|
10.32
|
|
|
9.22
|
|
|||
|
Number of employees - full-time equivalent
|
875
|
|
|
866
|
|
|
851
|
|
|||
|
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 at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve.
|
12
LegacyTexas Financial Group, Inc.
Selected Loan Data (unaudited)
|
|
At or for the Quarter Ended
|
||||||||||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
Loans held for investment:
|
(Dollars in thousands)
|
||||||||||||||||||
|
Commercial real estate
|
$
|
3,122,726
|
|
|
$
|
3,026,754
|
|
|
$
|
3,012,352
|
|
|
$
|
3,021,148
|
|
|
$
|
3,053,750
|
|
|
Warehouse Purchase Program
|
1,096,160
|
|
|
960,404
|
|
|
1,054,505
|
|
|
1,291,129
|
|
|
1,019,840
|
|
|||||
|
Commercial and industrial
|
2,070,715
|
|
|
2,057,791
|
|
|
2,111,510
|
|
|
2,051,955
|
|
|
1,967,443
|
|
|||||
|
Construction and land
|
282,463
|
|
|
270,629
|
|
|
278,278
|
|
|
265,745
|
|
|
252,213
|
|
|||||
|
Consumer real estate
|
1,423,095
|
|
|
1,390,378
|
|
|
1,318,038
|
|
|
1,287,703
|
|
|
1,252,433
|
|
|||||
|
Other consumer
|
45,732
|
|
|
45,171
|
|
|
43,874
|
|
|
44,588
|
|
|
43,284
|
|
|||||
|
Gross loans held for investment
|
$
|
8,040,891
|
|
|
$
|
7,751,127
|
|
|
$
|
7,818,557
|
|
|
$
|
7,962,268
|
|
|
$
|
7,588,963
|
|
|
Non-performing assets:
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial real estate
|
$
|
6,623
|
|
|
$
|
159
|
|
|
$
|
3,739
|
|
|
$
|
3,656
|
|
|
$
|
3,748
|
|
|
Commercial and industrial
|
49,261
|
|
|
16,710
|
|
|
7,178
|
|
|
10,225
|
|
|
40,455
|
|
|||||
|
Consumer real estate
|
5,123
|
|
|
5,506
|
|
|
6,617
|
|
|
5,652
|
|
|
5,548
|
|
|||||
|
Other consumer
|
21
|
|
|
46
|
|
|
50
|
|
|
77
|
|
|
85
|
|
|||||
|
Total non-performing loans
|
61,028
|
|
|
22,421
|
|
|
17,584
|
|
|
19,610
|
|
|
49,836
|
|
|||||
|
Foreclosed assets
|
782
|
|
|
1,333
|
|
|
698
|
|
|
7,341
|
|
|
8,160
|
|
|||||
|
Total non-performing assets
|
$
|
61,810
|
|
|
$
|
23,754
|
|
|
$
|
18,282
|
|
|
$
|
26,951
|
|
|
$
|
57,996
|
|
|
Total non-performing assets to total assets
|
0.66
|
%
|
|
0.26
|
%
|
|
0.20
|
%
|
|
0.29
|
%
|
|
0.65
|
%
|
|||||
|
Total non-performing loans to total loans held for investment, excluding Warehouse Purchase Program loans
|
0.88
|
%
|
|
0.33
|
%
|
|
0.26
|
%
|
|
0.29
|
%
|
|
0.76
|
%
|
|||||
|
Total non-performing loans to total loans held for investment
|
0.76
|
%
|
|
0.29
|
%
|
|
0.22
|
%
|
|
0.25
|
%
|
|
0.66
|
%
|
|||||
|
Allowance for loan losses to non-performing loans
|
127.04
|
%
|
|
300.74
|
%
|
|
377.35
|
%
|
|
328.63
|
%
|
|
149.51
|
%
|
|||||
|
Allowance for loan losses to total loans held for investment, excluding Warehouse Purchase Program loans
|
1.12
|
%
|
|
0.99
|
%
|
|
0.98
|
%
|
|
0.97
|
%
|
|
1.13
|
%
|
|||||
|
Allowance for loan losses to total loans held for investment
|
0.96
|
%
|
|
0.87
|
%
|
|
0.85
|
%
|
|
0.81
|
%
|
|
0.98
|
%
|
|||||
|
Allowance for loan losses to total loans held for investment, excluding acquired loans and Warehouse Purchase Program loans
1
|
1.16
|
%
|
|
1.04
|
%
|
|
1.03
|
%
|
|
1.02
|
%
|
|
1.20
|
%
|
|||||
13
|
1
|
Excludes loans acquired in previous bank acquisitions, which were initially recorded at fair value.
|
|
2
|
Non-performing TDRs are included in the non-performing assets reported above.
|
14
LegacyTexas Financial Group, Inc.
Average Balances and Yields/Rates (unaudited)
|
|
For the Quarters Ended
|
||||||||||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
Loans:
|
(Dollars in thousands)
|
||||||||||||||||||
|
Commercial real estate
|
$
|
3,048,087
|
|
|
$
|
2,977,919
|
|
|
$
|
3,016,889
|
|
|
$
|
3,055,139
|
|
|
$
|
2,993,024
|
|
|
Warehouse Purchase Program
|
724,070
|
|
|
864,012
|
|
|
1,097,879
|
|
|
1,075,262
|
|
|
965,320
|
|
|||||
|
Commercial and industrial
|
2,088,056
|
|
|
2,024,676
|
|
|
2,088,318
|
|
|
2,002,490
|
|
|
1,904,515
|
|
|||||
|
Construction and land
|
276,642
|
|
|
272,631
|
|
|
271,829
|
|
|
260,560
|
|
|
270,899
|
|
|||||
|
Consumer real estate
|
1,404,292
|
|
|
1,327,912
|
|
|
1,295,353
|
|
|
1,265,751
|
|
|
1,227,556
|
|
|||||
|
Other consumer
|
45,339
|
|
|
44,559
|
|
|
44,508
|
|
|
43,779
|
|
|
44,891
|
|
|||||
|
Less: deferred fees and allowance for loan loss
|
(57,955
|
)
|
|
(56,899
|
)
|
|
(55,974
|
)
|
|
(66,746
|
)
|
|
(62,666
|
)
|
|||||
|
Total loans held for investment
|
7,528,531
|
|
|
7,454,810
|
|
|
7,758,802
|
|
|
7,636,235
|
|
|
7,343,539
|
|
|||||
|
Loans held for sale
|
15,347
|
|
|
24,279
|
|
|
26,121
|
|
|
29,378
|
|
|
20,988
|
|
|||||
|
Securities
|
670,599
|
|
|
667,939
|
|
|
678,483
|
|
|
667,183
|
|
|
648,534
|
|
|||||
|
Overnight deposits
|
218,608
|
|
|
266,434
|
|
|
272,670
|
|
|
233,335
|
|
|
239,936
|
|
|||||
|
Total interest-earning assets
|
$
|
8,433,085
|
|
|
$
|
8,413,462
|
|
|
$
|
8,736,076
|
|
|
$
|
8,566,131
|
|
|
$
|
8,252,997
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand
|
$
|
800,557
|
|
|
$
|
775,921
|
|
|
$
|
760,889
|
|
|
$
|
954,960
|
|
|
$
|
970,998
|
|
|
Savings and money market
|
2,487,833
|
|
|
2,532,732
|
|
|
2,654,990
|
|
|
2,578,205
|
|
|
2,745,192
|
|
|||||
|
Time
|
1,776,829
|
|
|
1,703,421
|
|
|
1,683,475
|
|
|
1,632,697
|
|
|
1,433,307
|
|
|||||
|
FHLB advances and other borrowings
|
882,061
|
|
|
851,084
|
|
|
1,154,079
|
|
|
1,018,945
|
|
|
877,502
|
|
|||||
|
Total interest-bearing liabilities
|
$
|
5,947,280
|
|
|
$
|
5,863,158
|
|
|
$
|
6,253,433
|
|
|
$
|
6,184,807
|
|
|
$
|
6,026,999
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
8,891,059
|
|
|
$
|
8,850,435
|
|
|
$
|
9,167,607
|
|
|
$
|
8,996,036
|
|
|
$
|
8,682,461
|
|
|
Non-interest-bearing demand deposits
|
$
|
1,688,937
|
|
|
$
|
1,778,681
|
|
|
$
|
1,752,095
|
|
|
$
|
1,694,082
|
|
|
$
|
1,576,792
|
|
|
Total deposits
|
$
|
6,754,156
|
|
|
$
|
6,790,754
|
|
|
$
|
6,851,449
|
|
|
$
|
6,859,944
|
|
|
$
|
6,726,289
|
|
|
Total shareholders’ equity
|
$
|
1,107,719
|
|
|
$
|
1,062,331
|
|
|
$
|
1,022,032
|
|
|
$
|
994,574
|
|
|
$
|
973,187
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
15
|
|
For the Quarters Ended
|
||||||||||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
Yields/Rates:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate
|
5.18
|
%
|
|
5.20
|
%
|
|
5.15
|
%
|
|
5.09
|
%
|
|
5.09
|
%
|
|||||
|
Warehouse Purchase Program
|
4.91
|
%
|
|
4.81
|
%
|
|
4.68
|
%
|
|
4.53
|
%
|
|
4.23
|
%
|
|||||
|
Commercial and industrial
|
5.98
|
%
|
|
6.00
|
%
|
|
5.78
|
%
|
|
5.71
|
%
|
|
5.27
|
%
|
|||||
|
Construction and land
|
6.03
|
%
|
|
5.87
|
%
|
|
5.41
|
%
|
|
5.35
|
%
|
|
5.17
|
%
|
|||||
|
Consumer real estate
|
4.81
|
%
|
|
4.81
|
%
|
|
4.67
|
%
|
|
4.66
|
%
|
|
4.56
|
%
|
|||||
|
Other consumer
|
5.88
|
%
|
|
5.80
|
%
|
|
5.81
|
%
|
|
5.74
|
%
|
|
5.62
|
%
|
|||||
|
Total loans held for investment
|
5.38
|
%
|
|
5.37
|
%
|
|
5.22
|
%
|
|
5.16
|
%
|
|
4.98
|
%
|
|||||
|
Loans held for sale
|
4.43
|
%
|
|
4.71
|
%
|
|
4.52
|
%
|
|
4.46
|
%
|
|
4.04
|
%
|
|||||
|
Securities
|
2.70
|
%
|
|
2.78
|
%
|
|
2.66
|
%
|
|
2.59
|
%
|
|
2.51
|
%
|
|||||
|
Overnight deposits
|
2.37
|
%
|
|
2.24
|
%
|
|
1.99
|
%
|
|
1.89
|
%
|
|
1.64
|
%
|
|||||
|
Total interest-earning assets
|
5.09
|
%
|
|
5.06
|
%
|
|
4.92
|
%
|
|
4.87
|
%
|
|
4.69
|
%
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand
|
0.76
|
%
|
|
0.69
|
%
|
|
0.65
|
%
|
|
0.88
|
%
|
|
0.81
|
%
|
|||||
|
Savings and money market
|
1.13
|
%
|
|
1.02
|
%
|
|
0.92
|
%
|
|
0.79
|
%
|
|
0.75
|
%
|
|||||
|
Time
|
2.23
|
%
|
|
2.05
|
%
|
|
1.80
|
%
|
|
1.62
|
%
|
|
1.43
|
%
|
|||||
|
FHLB advances and other borrowings
|
3.09
|
%
|
|
2.91
|
%
|
|
2.55
|
%
|
|
2.49
|
%
|
|
2.32
|
%
|
|||||
|
Total interest-bearing liabilities
|
1.70
|
%
|
|
1.55
|
%
|
|
1.43
|
%
|
|
1.30
|
%
|
|
1.15
|
%
|
|||||
|
Net interest spread
|
3.39
|
%
|
|
3.51
|
%
|
|
3.49
|
%
|
|
3.57
|
%
|
|
3.54
|
%
|
|||||
|
Net interest margin
|
3.89
|
%
|
|
3.98
|
%
|
|
3.90
|
%
|
|
3.93
|
%
|
|
3.85
|
%
|
|||||
|
Cost of deposits (including non-interest-bearing demand)
|
1.09
|
%
|
|
0.97
|
%
|
|
0.87
|
%
|
|
0.80
|
%
|
|
0.73
|
%
|
|||||
16
LegacyTexas Financial Group, Inc.
Supplemental Information- Non-GAAP Financial Measures
(unaudited)
|
|
At or For the Quarters Ended
|
||||||||||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||||||
|
Reconciliation of Core (non-GAAP) to GAAP Net Income and Earnings per Share (calculated net of estimated tax rate of 21%)
|
|
|
|
|
|||||||||||||||
|
GAAP net income available to common shareholders
1
|
$
|
28,955
|
|
|
$
|
57,534
|
|
|
$
|
42,672
|
|
|
$
|
27,770
|
|
|
$
|
25,687
|
|
|
Distributed and undistributed earnings to participating securities
1
|
125
|
|
|
235
|
|
|
149
|
|
|
67
|
|
|
75
|
|
|||||
|
GAAP net income
|
29,080
|
|
|
57,769
|
|
|
42,821
|
|
|
27,837
|
|
|
25,762
|
|
|||||
|
(Gain) on one-time tax adjustment
2
|
—
|
|
|
(15,289
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Expenses related to above tax adjustment
|
—
|
|
|
202
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
(Gain) loss on sale of branch locations and land
|
—
|
|
|
—
|
|
|
372
|
|
|
126
|
|
|
—
|
|
|||||
|
Insurance settlement proceeds from pre-acquisition fraud
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,778
|
)
|
|||||
|
One-time employee bonus related to tax law change
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
537
|
|
|||||
|
Core (non-GAAP) net income
|
$
|
29,080
|
|
|
$
|
42,682
|
|
|
$
|
43,193
|
|
|
$
|
27,963
|
|
|
$
|
24,521
|
|
|
Average shares for basic earnings per share
|
47,246,282
|
|
|
47,159,578
|
|
|
47,105,655
|
|
|
47,000,405
|
|
|
46,872,333
|
|
|||||
|
Basic GAAP earnings per share
|
$
|
0.61
|
|
|
$
|
1.22
|
|
|
$
|
0.91
|
|
|
$
|
0.59
|
|
|
$
|
0.55
|
|
|
Basic core (non-GAAP) earnings per share
|
$
|
0.62
|
|
|
$
|
0.91
|
|
|
$
|
0.92
|
|
|
$
|
0.59
|
|
|
$
|
0.52
|
|
|
Average shares for diluted earnings per share
|
47,835,693
|
|
|
47,714,421
|
|
|
47,755,441
|
|
|
47,618,157
|
|
|
47,564,587
|
|
|||||
|
Diluted GAAP earnings per share
|
$
|
0.61
|
|
|
$
|
1.21
|
|
|
$
|
0.89
|
|
|
$
|
0.58
|
|
|
$
|
0.54
|
|
|
Diluted core (non-GAAP) earnings per share
|
$
|
0.61
|
|
|
$
|
0.89
|
|
|
$
|
0.90
|
|
|
$
|
0.59
|
|
|
$
|
0.52
|
|
|
Reconciliation of Core (non-GAAP) to GAAP Non-Interest Income and Non-interest Expense (gross of tax)
|
|
|
|
|
|
|
|||||||||||||
|
GAAP non-interest income
|
$
|
9,894
|
|
|
$
|
12,264
|
|
|
$
|
13,227
|
|
|
$
|
10,852
|
|
|
$
|
12,898
|
|
|
Insurance settlement proceeds from pre-acquisition fraud
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,250
|
)
|
|||||
|
(Gain) loss on sale of branch locations and land
|
—
|
|
|
—
|
|
|
471
|
|
|
160
|
|
|
—
|
|
|||||
|
Core (non-GAAP) non-interest income
|
$
|
9,894
|
|
|
$
|
12,264
|
|
|
$
|
13,698
|
|
|
$
|
11,012
|
|
|
$
|
10,648
|
|
|
GAAP non-interest expense
|
$
|
44,307
|
|
|
$
|
42,868
|
|
|
$
|
42,192
|
|
|
$
|
42,191
|
|
|
$
|
43,879
|
|
|
Expenses related to above tax adjustments
|
—
|
|
|
(256
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
One-time employee bonus related to tax law change
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(679
|
)
|
|||||
|
Core (non-GAAP) non-interest expense
|
$
|
44,307
|
|
|
$
|
42,612
|
|
|
$
|
42,192
|
|
|
$
|
42,191
|
|
|
$
|
43,200
|
|
|
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.
|
|
2
|
This one-time income tax benefit resulted from tax rate changes and the favorable outcome of the Company’s change in its tax method of accounting for its loan portfolio, both related to the December 22, 2017 enactment of the Tax Cuts and Jobs Act.
|
17
|
|
At or For the Quarters Ended
|
||||||||||||||||||
|
|
March 31,
2019 |
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||||
|
Reconciliation of Core (non-GAAP) to GAAP Efficiency Ratio (gross of tax)
|
|
(Dollars in thousands, except per share amounts)
|
|||||||||||||||||
|
GAAP efficiency ratio:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest expense
|
$
|
44,307
|
|
|
$
|
42,868
|
|
|
$
|
42,192
|
|
|
$
|
42,191
|
|
|
$
|
43,879
|
|
|
Net interest income plus non-interest income
|
91,058
|
|
|
96,563
|
|
|
98,894
|
|
|
94,781
|
|
|
91,511
|
|
|||||
|
Efficiency ratio - GAAP basis
|
48.66
|
%
|
|
44.39
|
%
|
|
42.66
|
%
|
|
44.51
|
%
|
|
47.95
|
%
|
|||||
|
Core (non-GAAP) efficiency ratio:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Core (non-GAAP) non-interest expense
|
$
|
44,307
|
|
|
$
|
42,612
|
|
|
$
|
42,192
|
|
|
$
|
42,191
|
|
|
$
|
43,200
|
|
|
Net interest income plus core (non-GAAP) non-interest income
|
91,058
|
|
|
96,563
|
|
|
99,365
|
|
|
94,941
|
|
|
89,261
|
|
|||||
|
Efficiency ratio - core (non-GAAP) basis
|
48.66
|
%
|
|
44.13
|
%
|
|
42.46
|
%
|
|
44.44
|
%
|
|
48.40
|
%
|
|||||
|
Calculation of Tangible Book Value per Share:
|
|
|
|
|
|
|
|||||||||||||
|
Total shareholders’ equity
|
$
|
1,121,087
|
|
|
$
|
1,094,367
|
|
|
$
|
1,039,599
|
|
|
$
|
1,001,450
|
|
|
$
|
979,494
|
|
|
Less: Goodwill
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|||||
|
Identifiable intangible assets, net
|
(218
|
)
|
|
(245
|
)
|
|
(279
|
)
|
|
(313
|
)
|
|
(347
|
)
|
|||||
|
Total tangible shareholders’ equity
|
$
|
942,310
|
|
|
$
|
915,563
|
|
|
$
|
860,761
|
|
|
$
|
822,578
|
|
|
$
|
800,588
|
|
|
Shares outstanding at end of period
|
48,704,070
|
|
|
48,505,261
|
|
|
48,491,169
|
|
|
48,311,220
|
|
|
48,264,966
|
|
|||||
|
Book value per share - GAAP
|
$
|
23.02
|
|
|
$
|
22.56
|
|
|
$
|
21.44
|
|
|
$
|
20.73
|
|
|
$
|
20.29
|
|
|
Tangible book value per share - Non-GAAP
|
19.35
|
|
|
18.88
|
|
|
17.75
|
|
|
17.03
|
|
|
16.59
|
|
|||||
|
Calculation of Tangible Equity to Tangible Assets:
|
|
|
|
|
|
||||||||||||||
|
Total assets
|
$
|
9,346,072
|
|
|
$
|
9,051,142
|
|
|
$
|
9,082,792
|
|
|
$
|
9,249,086
|
|
|
$
|
8,865,624
|
|
|
Less: Goodwill
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|
(178,559
|
)
|
|||||
|
Identifiable intangible assets, net
|
(218
|
)
|
|
(245
|
)
|
|
(279
|
)
|
|
(313
|
)
|
|
(347
|
)
|
|||||
|
Total tangible assets
|
$
|
9,167,295
|
|
|
$
|
8,872,338
|
|
|
$
|
8,903,954
|
|
|
$
|
9,070,214
|
|
|
$
|
8,686,718
|
|
|
Equity to assets - GAAP
|
12.00
|
%
|
|
12.09
|
%
|
|
11.45
|
%
|
|
10.83
|
%
|
|
11.05
|
%
|
|||||
|
Tangible equity to tangible assets - Non-GAAP
|
10.28
|
|
|
10.32
|
|
|
9.67
|
|
|
9.07
|
|
|
9.22
|
|
|||||
|
Calculation of Return on Average Assets and Return on Average Equity Ratios (GAAP and Core)
|
|||||||||||||||||||
|
Net income
|
$
|
29,080
|
|
|
$
|
57,769
|
|
|
$
|
42,821
|
|
|
$
|
27,837
|
|
|
$
|
25,762
|
|
|
Core (non-GAAP) net income
|
29,080
|
|
|
42,682
|
|
|
43,193
|
|
|
27,963
|
|
|
24,521
|
|
|||||
|
Average total equity
|
1,107,719
|
|
|
1,062,331
|
|
|
1,022,032
|
|
|
994,574
|
|
|
973,187
|
|
|||||
|
Average total assets
|
8,891,059
|
|
|
8,850,435
|
|
|
9,167,607
|
|
|
8,996,036
|
|
|
8,682,461
|
|
|||||
|
Return on average common shareholders’ equity
|
10.50
|
%
|
|
21.75
|
%
|
|
16.76
|
%
|
|
11.20
|
%
|
|
10.59
|
%
|
|||||
|
Core (non-GAAP) return on average common shareholders’ equity
|
10.50
|
|
|
16.07
|
|
|
16.90
|
|
|
11.25
|
|
|
10.08
|
|
|||||
|
Return on average assets
|
1.31
|
|
|
2.61
|
|
|
1.87
|
|
|
1.24
|
|
|
1.19
|
|
|||||
|
Core (non-GAAP) return on average assets
|
1.31
|
|
|
1.93
|
|
|
1.88
|
|
|
1.24
|
|
|
1.13
|
|
|||||
18
