false--12-31Q2201900014870520.160.160.250.250.010.019000000090000000485052614883323811391401112663.8800P1Y067428000922190000.010.011000000010000000001323813238132381323814757646254198809129168
0001487052
2019-01-01
2019-06-30
0001487052
2019-07-22
0001487052
2018-12-31
0001487052
ltxb:WarehouseLoansReceivableMember
2019-06-30
0001487052
2019-06-30
0001487052
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
ltxb:WarehouseLoansReceivableMember
2018-12-31
0001487052
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
2018-04-01
2018-06-30
0001487052
2019-04-01
2019-06-30
0001487052
2018-01-01
2018-06-30
0001487052
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-03-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-04-01
2019-06-30
0001487052
2019-01-01
2019-03-31
0001487052
us-gaap:CommonStockMember
2018-12-31
0001487052
us-gaap:CommonStockMember
2019-01-01
2019-03-31
0001487052
us-gaap:CommonStockMember
2018-06-30
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
2018-03-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-01-01
2019-03-31
0001487052
us-gaap:RetainedEarningsMember
2019-04-01
2019-06-30
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0001487052
2019-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2019-06-30
0001487052
2017-12-31
0001487052
us-gaap:RetainedEarningsMember
2018-04-01
2018-06-30
0001487052
ltxb:UnearnedEsopSharesMember
2019-01-01
2019-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2018-06-30
0001487052
us-gaap:AdditionalPaidInCapitalMember
2019-04-01
2019-06-30
0001487052
ltxb:UnearnedEsopSharesMember
2018-12-31
0001487052
2018-01-01
2018-03-31
0001487052
us-gaap:CommonStockMember
2018-01-01
2018-03-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-06-30
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-04-01
2018-06-30
0001487052
ltxb:UnearnedEsopSharesMember
2017-12-31
0001487052
ltxb:UnearnedEsopSharesMember
2019-06-30
0001487052
us-gaap:CommonStockMember
2018-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2018-04-01
2018-06-30
0001487052
2018-03-31
0001487052
us-gaap:RetainedEarningsMember
2019-06-30
0001487052
us-gaap:RetainedEarningsMember
2018-06-30
0001487052
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
2018-03-31
0001487052
us-gaap:RetainedEarningsMember
2019-01-01
2019-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2019-03-31
0001487052
us-gaap:RetainedEarningsMember
2018-12-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2018-03-31
0001487052
us-gaap:RetainedEarningsMember
2018-03-31
0001487052
us-gaap:CommonStockMember
2019-03-31
0001487052
us-gaap:AdditionalPaidInCapitalMember
2017-12-31
0001487052
ltxb:UnearnedEsopSharesMember
2019-04-01
2019-06-30
0001487052
ltxb:UnearnedEsopSharesMember
2018-01-01
2018-03-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2017-12-31
0001487052
ltxb:UnearnedEsopSharesMember
2019-03-31
0001487052
us-gaap:CommonStockMember
2017-12-31
0001487052
ltxb:UnearnedEsopSharesMember
2018-06-30
0001487052
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0001487052
2018-06-30
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-06-30
0001487052
us-gaap:RetainedEarningsMember
2018-01-01
2018-03-31
0001487052
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-03-31
0001487052
us-gaap:CommonStockMember
2019-06-30
0001487052
ltxb:UnearnedEsopSharesMember
2018-04-01
2018-06-30
0001487052
us-gaap:CommonStockMember
2019-04-01
2019-06-30
0001487052
us-gaap:RetainedEarningsMember
2019-03-31
0001487052
ltxb:UnearnedEsopSharesMember
2018-03-31
0001487052
us-gaap:RetainedEarningsMember
2017-12-31
0001487052
ltxb:ProsperityBancsharesInc.Member
srt:ScenarioForecastMember
ltxb:LegacyTexasFinancialGroupMember
2019-12-31
0001487052
ltxb:ProsperityBancsharesInc.Member
srt:ScenarioForecastMember
ltxb:LegacyTexasFinancialGroupMember
2019-10-01
2019-12-31
0001487052
ltxb:ProsperityBancsharesInc.Member
ltxb:LegacyTexasFinancialGroupMember
2019-06-14
0001487052
ltxb:CardServicesMember
2019-04-01
2019-06-30
0001487052
ltxb:OtherRealEstateOwnedSalesMember
2019-04-01
2019-06-30
0001487052
ltxb:DepositServiceChargesMember
2019-04-01
2019-06-30
0001487052
ltxb:CardServicesMember
2018-04-01
2018-06-30
0001487052
ltxb:OtherRealEstateOwnedSalesMember
2018-01-01
2018-06-30
0001487052
ltxb:CardServicesMember
2018-01-01
2018-06-30
0001487052
ltxb:OtherRealEstateOwnedSalesMember
2019-01-01
2019-06-30
0001487052
ltxb:TitleInsurancePoliciesMember
2018-04-01
2018-06-30
0001487052
ltxb:OtherRealEstateOwnedSalesMember
2018-04-01
2018-06-30
0001487052
ltxb:CardServicesMember
2019-01-01
2019-06-30
0001487052
ltxb:TitleInsurancePoliciesMember
2018-01-01
2018-06-30
0001487052
ltxb:TitleInsurancePoliciesMember
2019-04-01
2019-06-30
0001487052
ltxb:DepositServiceChargesMember
2018-01-01
2018-06-30
0001487052
ltxb:TitleInsurancePoliciesMember
2019-01-01
2019-06-30
0001487052
ltxb:DepositServiceChargesMember
2019-01-01
2019-06-30
0001487052
ltxb:DepositServiceChargesMember
2018-04-01
2018-06-30
0001487052
us-gaap:CommercialMortgageBackedSecuritiesMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageBackedSecuritiesMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageBackedSecuritiesMember
2019-06-30
0001487052
ltxb:AgencyCollateralizedMortgageBackedSecuritiesMember
2018-12-31
0001487052
us-gaap:MunicipalBondsMember
2019-06-30
0001487052
ltxb:AgencyCollateralizedMortgageBackedSecuritiesMember
2019-06-30
0001487052
us-gaap:CommercialMortgageBackedSecuritiesMember
2019-06-30
0001487052
us-gaap:MunicipalBondsMember
2018-12-31
0001487052
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2018-12-31
0001487052
us-gaap:CollateralPledgedMember
2019-06-30
0001487052
us-gaap:CollateralPledgedMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2018-12-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2018-12-31
0001487052
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
us-gaap:FinancingReceivables30To59DaysPastDueMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
us-gaap:FinancingReceivables60To89DaysPastDueMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ResidentialMortgageMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:CommercialPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:CommercialRealEstatePortfolioSegmentMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
ltxb:ConstructionAndLandPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:CommercialPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ResidentialMortgageMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2018-01-01
2018-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2017-12-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-01-01
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-04-01
2018-06-30
0001487052
us-gaap:ResidentialMortgageMember
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-03-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-03-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2018-04-01
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-01-01
2018-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
2018-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
2018-03-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2018-04-01
2018-06-30
0001487052
us-gaap:ResidentialMortgageMember
2018-04-01
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-01-01
2018-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-06-30
0001487052
us-gaap:ResidentialMortgageMember
2017-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-04-01
2018-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2017-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2017-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2018-03-31
0001487052
us-gaap:ResidentialMortgageMember
2018-01-01
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2017-12-31
0001487052
us-gaap:ResidentialMortgageMember
2018-03-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:SpecialMentionMember
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:SubstandardMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:SpecialMentionMember
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:DoubtfulMember
2018-12-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:PassMember
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:SubstandardMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:SubstandardMember
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:SpecialMentionMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:PassMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:PassMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:DoubtfulMember
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:DoubtfulMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:SpecialMentionMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:PassMember
2018-12-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:SpecialMentionMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:SubstandardMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:SubstandardMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:PassMember
2018-12-31
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:SubstandardMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:SubstandardMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:DoubtfulMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:SubstandardMember
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:SpecialMentionMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:PassMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
us-gaap:DoubtfulMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:DoubtfulMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
us-gaap:PassMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:SpecialMentionMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:SpecialMentionMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
us-gaap:PassMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:DoubtfulMember
2018-12-31
0001487052
us-gaap:ResidentialMortgageMember
us-gaap:DoubtfulMember
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2018-01-01
2018-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2019-01-01
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
2019-04-01
2019-06-30
0001487052
ltxb:CombinationOfRateAndMaturityMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2019-04-01
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
ltxb:CombinationOfRateAndMaturityMember
2019-01-01
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:PrincipalDeferralsMember
2019-01-01
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2019-04-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:PrincipalDeferralsMember
2018-01-01
2018-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2018-04-01
2018-06-30
0001487052
ltxb:CombinationOfRateAndMaturityMember
2018-01-01
2018-06-30
0001487052
ltxb:CombinationOfRateAndMaturityMember
2018-04-01
2018-06-30
0001487052
ltxb:PrincipalDeferralsMember
2018-01-01
2018-06-30
0001487052
ltxb:CombinationOfRateAndMaturityMember
2019-04-01
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
ltxb:CombinationOfRateAndMaturityMember
2019-04-01
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
2019-01-01
2019-06-30
0001487052
ltxb:PrincipalDeferralsMember
2019-01-01
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
ltxb:PrincipalDeferralsMember
2019-01-01
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
ltxb:CombinationOfRateAndMaturityMember
2019-04-01
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
ltxb:PrincipalDeferralsMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
2019-04-01
2019-06-30
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:ConsumerPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:ResidentialMortgageMember
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2019-03-31
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2019-04-01
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2019-01-01
2019-06-30
0001487052
us-gaap:CommercialRealEstatePortfolioSegmentMember
2019-01-01
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2019-04-01
2019-06-30
0001487052
ltxb:ConstructionAndLandPortfolioSegmentMember
2019-03-31
0001487052
us-gaap:CommercialPortfolioSegmentMember
2019-03-31
0001487052
us-gaap:ResidentialMortgageMember
2019-03-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2019-03-31
0001487052
us-gaap:OtherLiabilitiesMember
2019-01-01
2019-06-30
0001487052
us-gaap:OtherLiabilitiesMember
2018-06-30
0001487052
us-gaap:OtherLiabilitiesMember
2018-03-31
0001487052
us-gaap:OtherLiabilitiesMember
2018-04-01
2018-06-30
0001487052
us-gaap:OtherLiabilitiesMember
2019-04-01
2019-06-30
0001487052
us-gaap:OtherLiabilitiesMember
2018-12-31
0001487052
us-gaap:OtherLiabilitiesMember
2018-01-01
2018-06-30
0001487052
us-gaap:OtherLiabilitiesMember
2017-12-31
0001487052
us-gaap:OtherLiabilitiesMember
2019-03-31
0001487052
us-gaap:OtherLiabilitiesMember
2019-06-30
0001487052
us-gaap:PerformingFinancingReceivableMember
2019-06-30
0001487052
us-gaap:PerformingFinancingReceivableMember
2018-12-31
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:PerformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:NonperformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:PerformingFinancingReceivableMember
us-gaap:ConsumerPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:ConsumerPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ResidentialMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ResidentialMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ForwardContractsMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateLockCommitmentsMember
2019-06-30
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
ltxb:AgencyCollateralizedMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ForwardContractsMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:CommercialMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:CommercialMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
ltxb:AgencyCollateralizedMortgageBackedSecuritiesMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateLockCommitmentsMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:MunicipalBondsMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:MunicipalBondsMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
ltxb:OtherPortfolioSegmentMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:ResidentialMortgageMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
ltxb:OtherPortfolioSegmentMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:ResidentialMortgageMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
2019-06-30
0001487052
us-gaap:FairValueMeasurementsNonrecurringMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel3Member
2018-12-31
0001487052
us-gaap:FairValueInputsLevel1Member
2019-06-30
0001487052
us-gaap:FairValueInputsLevel1Member
ltxb:WarehouseLoansReceivableMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
2019-06-30
0001487052
us-gaap:FairValueInputsLevel1Member
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel2Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
ltxb:WarehouseLoansReceivableMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
ltxb:WarehouseLoansReceivableMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel1Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel1Member
ltxb:WarehouseLoansReceivableMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel1Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel3Member
ltxb:WarehouseLoansReceivableMember
2018-12-31
0001487052
us-gaap:FairValueInputsLevel3Member
ltxb:LoansReceivableExcludingWarehouseLoansMember
2019-06-30
0001487052
us-gaap:FairValueInputsLevel2Member
ltxb:WarehouseLoansReceivableMember
2019-06-30
0001487052
us-gaap:FairValueMeasurementsNonrecurringMember
2018-12-31
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
us-gaap:InterestRateSwapMember
2018-12-31
0001487052
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:InterestRateSwapMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:InterestRateSwapMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2018-12-31
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2018-12-31
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:ForwardContractsMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:ForwardContractsMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:InterestRateLockCommitmentsMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ForwardContractsMember
2019-06-30
0001487052
us-gaap:InterestRateLockCommitmentsMember
us-gaap:NondesignatedMember
2019-06-30
0001487052
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:ForwardContractsMember
2018-12-31
0001487052
ltxb:LoanCustomerCounterpartyMember
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateSwapMember
2019-06-30
0001487052
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateLockCommitmentsMember
2018-12-31
0001487052
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:InterestRateLockCommitmentsMember
2019-06-30
0001487052
ltxb:FinancialInstitutionCounterpartyMember
us-gaap:CommercialLoanMember
us-gaap:NondesignatedMember
2018-12-31
0001487052
us-gaap:ForwardContractsMember
2018-01-01
2018-06-30
0001487052
us-gaap:ForwardContractsMember
2019-04-01
2019-06-30
0001487052
us-gaap:InterestRateLockCommitmentsMember
2018-04-01
2018-06-30
0001487052
us-gaap:InterestRateLockCommitmentsMember
2019-01-01
2019-06-30
0001487052
us-gaap:ForwardContractsMember
2018-04-01
2018-06-30
0001487052
us-gaap:InterestRateLockCommitmentsMember
2018-01-01
2018-06-30
0001487052
us-gaap:InterestRateLockCommitmentsMember
2019-04-01
2019-06-30
0001487052
us-gaap:ForwardContractsMember
2019-01-01
2019-06-30
0001487052
us-gaap:EmployeeStockOptionMember
2019-04-01
2019-06-30
0001487052
us-gaap:RestrictedStockMember
2018-01-01
2018-06-30
0001487052
us-gaap:EmployeeStockOptionMember
2019-01-01
2019-06-30
0001487052
us-gaap:RestrictedStockMember
2019-04-01
2019-06-30
0001487052
us-gaap:EmployeeStockOptionMember
2018-01-01
2018-06-30
0001487052
us-gaap:RestrictedStockMember
2018-04-01
2018-06-30
0001487052
us-gaap:RestrictedStockMember
2019-01-01
2019-06-30
0001487052
us-gaap:EmployeeStockOptionMember
2018-04-01
2018-06-30
0001487052
ltxb:TimeVestedRestrictedStockMember
2019-06-30
0001487052
ltxb:TimeVestedRestrictedStockMember
2018-12-31
0001487052
ltxb:TimeVestedRestrictedStockMember
2019-01-01
2019-06-30
0001487052
ltxb:PerformanceBasedRestrictedStockMember
2019-01-01
2019-06-30
0001487052
ltxb:PerformanceBasedRestrictedStockMember
2019-06-30
0001487052
ltxb:PerformanceBasedRestrictedStockMember
2018-12-31
0001487052
us-gaap:EmployeeStockOptionMember
2019-06-30
0001487052
us-gaap:RestrictedStockMember
2019-06-30
0001487052
us-gaap:AccountingStandardsUpdate201602Member
2019-01-01
0001487052
srt:MaximumMember
2019-06-30
0001487052
srt:MinimumMember
2019-06-30
0001487052
us-gaap:OtherLiabilitiesMember
us-gaap:ReserveForOffBalanceSheetActivitiesMember
2019-06-30
0001487052
us-gaap:FinancialGuaranteeMember
2018-12-31
0001487052
us-gaap:FederalHomeLoanBankCertificatesAndObligationsFHLBMember
2019-06-30
0001487052
us-gaap:FinancialGuaranteeMember
2019-06-30
0001487052
us-gaap:FederalHomeLoanBankCertificatesAndObligationsFHLBMember
2018-12-31
0001487052
us-gaap:OtherLiabilitiesMember
us-gaap:ReserveForOffBalanceSheetActivitiesMember
2018-12-31
0001487052
us-gaap:UnusedLinesOfCreditMember
us-gaap:StandbyLettersOfCreditMember
2018-12-31
0001487052
ltxb:UnusedCapacityonWarehousePurchaseProgramLoansMember
2018-12-31
0001487052
us-gaap:CommitmentsToExtendCreditMember
2019-06-30
0001487052
us-gaap:UnusedLinesOfCreditMember
us-gaap:StandbyLettersOfCreditMember
2019-06-30
0001487052
ltxb:UnusedCapacityonWarehousePurchaseProgramLoansMember
2019-06-30
0001487052
us-gaap:CommitmentsToExtendCreditMember
2018-12-31
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
ltxb:Holding
ltxb:Contract
xbrli:pure
PART 1 - FINANCIAL INFORMATION Item 1. Financial Statements
LEGACYTEXAS FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
ASSETS
|
(unaudited)
|
|
|
Cash and due from financial institutions
|
$
|
56,949
|
|
|
$
|
60,416
|
|
Short-term interest-bearing deposits in other financial institutions
|
206,894
|
|
|
208,777
|
|
Total cash and cash equivalents
|
263,843
|
|
|
269,193
|
|
Securities available for sale, at fair value
|
459,749
|
|
|
471,746
|
|
Securities held to maturity (fair value: June 30, 2019 — $128,864;
December 31, 2018— $144,791)
|
127,836
|
|
|
146,046
|
|
Loans held for sale, at fair value
|
46,571
|
|
|
23,193
|
|
Loans held for investment:
|
|
|
|
Loans held for investment (net of allowance for loan losses of $92,219 at June 30, 2019 and $67,428 at December 31, 2018)
|
6,999,607
|
|
|
6,733,692
|
|
Loans held for investment - Warehouse Purchase Program
|
1,542,684
|
|
|
960,404
|
|
Total loans held for investment
|
8,542,291
|
|
|
7,694,096
|
|
Federal Home Loan Bank (“FHLB”) stock and other restricted securities, at cost
|
79,195
|
|
|
56,226
|
|
Bank-owned life insurance
|
59,724
|
|
|
59,036
|
|
Premises and equipment, net
|
106,313
|
|
|
73,073
|
|
Goodwill
|
178,559
|
|
|
178,559
|
|
Other assets
|
71,853
|
|
|
79,974
|
|
Total assets
|
$
|
9,935,934
|
|
|
$
|
9,051,142
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
Deposits
|
|
|
|
Non-interest-bearing demand
|
$
|
1,847,229
|
|
|
$
|
1,773,762
|
|
Interest-bearing demand
|
855,026
|
|
|
826,755
|
|
Savings and money market
|
2,548,966
|
|
|
2,455,787
|
|
Time
|
1,804,569
|
|
|
1,785,411
|
|
Total deposits
|
7,055,790
|
|
|
6,841,715
|
|
FHLB advances
|
1,384,765
|
|
|
825,409
|
|
Repurchase agreements
|
52,414
|
|
|
50,340
|
|
Subordinated debt
|
135,257
|
|
|
135,012
|
|
Accrued expenses and other liabilities
|
165,063
|
|
|
104,299
|
|
Total liabilities
|
8,793,289
|
|
|
7,956,775
|
|
Commitments and contingent liabilities (See Note 11)
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
Preferred stock, $.01 par value; 10,000,000 shares authorized; 0 shares issued — June 30, 2019 and December 31, 2018
|
—
|
|
|
—
|
|
Common stock, $.01 par value; 90,000,000 shares authorized; 48,833,238 shares issued —
June 30, 2019 and 48,505,261 shares issued — December 31, 2018
|
488
|
|
|
485
|
|
Additional paid-in capital
|
628,730
|
|
|
619,983
|
|
Retained earnings
|
523,693
|
|
|
491,948
|
|
Accumulated other comprehensive income (loss), net
|
860
|
|
|
(6,658
|
)
|
Unearned Employee Stock Ownership Plan (ESOP) shares; 1,112,664 shares at June 30, 2019 and 1,139,140 shares at December 31, 2018
|
(11,126
|
)
|
|
(11,391
|
)
|
Total shareholders’ equity
|
1,142,645
|
|
|
1,094,367
|
|
Total liabilities and shareholders’ equity
|
$
|
9,935,934
|
|
|
$
|
9,051,142
|
|
See accompanying notes to consolidated financial statements.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Interest and dividend income
|
|
|
|
|
|
|
|
Loans, including fees
|
$
|
108,154
|
|
|
$
|
98,570
|
|
|
$
|
208,455
|
|
|
$
|
189,201
|
|
Taxable securities
|
3,460
|
|
|
3,132
|
|
|
7,062
|
|
|
6,043
|
|
Nontaxable securities
|
410
|
|
|
641
|
|
|
753
|
|
|
1,316
|
|
Interest-bearing deposits in other financial institutions
|
1,370
|
|
|
1,097
|
|
|
2,647
|
|
|
2,066
|
|
FHLB and FRB stock and other
|
683
|
|
|
551
|
|
|
1,264
|
|
|
1,031
|
|
|
114,077
|
|
|
103,991
|
|
|
220,181
|
|
|
199,657
|
|
Interest expense
|
|
|
|
|
|
|
|
Deposits
|
20,444
|
|
|
13,732
|
|
|
38,659
|
|
|
25,764
|
|
FHLB advances
|
5,794
|
|
|
4,131
|
|
|
10,250
|
|
|
6,811
|
|
Repurchase agreements and other borrowings
|
2,285
|
|
|
2,199
|
|
|
4,554
|
|
|
4,540
|
|
|
28,523
|
|
|
20,062
|
|
|
53,463
|
|
|
37,115
|
|
Net interest income
|
85,554
|
|
|
83,929
|
|
|
166,718
|
|
|
162,542
|
|
Provision for credit losses
|
16,100
|
|
|
17,478
|
|
|
25,900
|
|
|
33,141
|
|
Net interest income after provision for credit losses
|
69,454
|
|
|
66,451
|
|
|
140,818
|
|
|
129,401
|
|
Non-interest income
|
|
|
|
|
|
|
|
Service charges and other fees
|
9,882
|
|
|
8,844
|
|
|
17,137
|
|
|
16,771
|
|
Net gain on sale of mortgage loans held for sale
|
2,879
|
|
|
1,668
|
|
|
4,404
|
|
|
3,477
|
|
Bank-owned life insurance income
|
489
|
|
|
479
|
|
|
971
|
|
|
926
|
|
Net gain (loss) on securities transactions
|
—
|
|
|
—
|
|
|
6
|
|
|
(128
|
)
|
Gain (loss) on sale and disposition of assets
|
18
|
|
|
(153
|
)
|
|
4
|
|
|
2,060
|
|
Other
|
(1,036
|
)
|
|
14
|
|
|
(396
|
)
|
|
644
|
|
|
12,232
|
|
|
10,852
|
|
|
22,126
|
|
|
23,750
|
|
Non-interest expense
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
26,586
|
|
|
24,313
|
|
|
53,457
|
|
|
51,389
|
|
Merger costs
|
2,362
|
|
|
—
|
|
|
2,362
|
|
|
—
|
|
Advertising
|
982
|
|
|
1,358
|
|
|
1,885
|
|
|
2,246
|
|
Occupancy and equipment
|
3,950
|
|
|
3,980
|
|
|
7,849
|
|
|
7,840
|
|
Outside professional services
|
1,674
|
|
|
1,382
|
|
|
2,959
|
|
|
2,632
|
|
Regulatory assessments
|
831
|
|
|
731
|
|
|
1,449
|
|
|
1,885
|
|
Data processing
|
5,739
|
|
|
5,145
|
|
|
11,672
|
|
|
9,848
|
|
Office operations
|
2,568
|
|
|
2,224
|
|
|
4,903
|
|
|
4,524
|
|
Other
|
2,834
|
|
|
3,058
|
|
|
5,297
|
|
|
5,706
|
|
|
47,526
|
|
|
42,191
|
|
|
91,833
|
|
|
86,070
|
|
Income before income tax expense
|
34,160
|
|
|
35,112
|
|
|
71,111
|
|
|
67,081
|
|
Income tax expense
|
7,177
|
|
|
7,275
|
|
|
15,048
|
|
|
13,482
|
|
Net income
|
$
|
26,983
|
|
|
$
|
27,837
|
|
|
$
|
56,063
|
|
|
$
|
53,599
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.57
|
|
|
$
|
0.59
|
|
|
$
|
1.18
|
|
|
$
|
1.14
|
|
Diluted
|
$
|
0.56
|
|
|
$
|
0.58
|
|
|
$
|
1.17
|
|
|
$
|
1.12
|
|
Dividends declared per share
|
$
|
0.25
|
|
|
$
|
0.16
|
|
|
$
|
0.50
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Net income
|
$
|
26,983
|
|
|
$
|
27,837
|
|
|
$
|
56,063
|
|
|
$
|
53,599
|
|
Change in unrealized gains (losses) on securities available for sale
|
4,169
|
|
|
(1,532
|
)
|
|
9,522
|
|
|
(6,377
|
)
|
Reclassification of amount realized through securities transactions
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
128
|
|
Tax effect
|
(876
|
)
|
|
322
|
|
|
(1,998
|
)
|
|
1,310
|
|
Reclassification of income tax effects of the Tax Cuts and Jobs Act
|
—
|
|
|
—
|
|
|
—
|
|
|
(741
|
)
|
Other comprehensive income (loss), net of tax
|
3,293
|
|
|
(1,210
|
)
|
|
7,518
|
|
|
(5,680
|
)
|
Comprehensive income
|
$
|
30,276
|
|
|
$
|
26,627
|
|
|
$
|
63,581
|
|
|
$
|
47,919
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss), Net
|
|
Unearned
ESOP Shares
|
|
Total
Shareholders’
Equity
|
For the six months ended June 30, 2019
|
|
|
|
|
|
|
|
|
Balance at January 1, 2019
|
$
|
485
|
|
|
$
|
619,983
|
|
|
$
|
491,948
|
|
|
$
|
(6,658
|
)
|
|
$
|
(11,391
|
)
|
|
$
|
1,094,367
|
|
Net income
|
—
|
|
|
—
|
|
|
29,080
|
|
|
—
|
|
|
—
|
|
|
29,080
|
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
4,225
|
|
|
—
|
|
|
4,225
|
|
Dividends declared ($0.25 per share)
|
—
|
|
|
—
|
|
|
(12,141
|
)
|
|
—
|
|
|
—
|
|
|
(12,141
|
)
|
ESOP shares earned (13,238 shares)
|
—
|
|
|
385
|
|
|
—
|
|
|
—
|
|
|
132
|
|
|
517
|
|
Share-based compensation expense
|
—
|
|
|
2,550
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,550
|
|
Activity in employee stock plans (198,809 shares)
|
2
|
|
|
2,487
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,489
|
|
Balance at March 31, 2019
|
$
|
487
|
|
|
$
|
625,405
|
|
|
$
|
508,887
|
|
|
$
|
(2,433
|
)
|
|
$
|
(11,259
|
)
|
|
$
|
1,121,087
|
|
Net income
|
—
|
|
|
—
|
|
|
26,983
|
|
|
—
|
|
|
—
|
|
|
26,983
|
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
3,293
|
|
|
—
|
|
|
3,293
|
|
Dividends declared, ($0.25 per share)
|
—
|
|
|
—
|
|
|
(12,177
|
)
|
|
—
|
|
|
—
|
|
|
(12,177
|
)
|
ESOP shares earned, (13,238 shares)
|
—
|
|
|
387
|
|
|
—
|
|
|
—
|
|
|
133
|
|
|
520
|
|
Share-based compensation expense
|
—
|
|
|
2,015
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,015
|
|
Activity in employee stock plans, (129,168 shares)
|
1
|
|
|
923
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
924
|
|
Balance at June 30, 2019
|
$
|
488
|
|
|
$
|
628,730
|
|
|
$
|
523,693
|
|
|
$
|
860
|
|
|
$
|
(11,126
|
)
|
|
$
|
1,142,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2018
|
|
|
|
|
|
|
|
|
Balance at January 1, 2018
|
$
|
481
|
|
|
$
|
603,884
|
|
|
$
|
370,858
|
|
|
$
|
(3,429
|
)
|
|
$
|
(11,920
|
)
|
|
$
|
959,874
|
|
Net income
|
—
|
|
|
—
|
|
|
25,762
|
|
|
—
|
|
|
—
|
|
|
25,762
|
|
Other comprehensive (loss), net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,470
|
)
|
|
—
|
|
|
(4,470
|
)
|
Reclassification of income tax effects of the Tax Cuts and Jobs Act
|
—
|
|
|
—
|
|
|
741
|
|
|
—
|
|
|
—
|
|
|
741
|
|
Dividends declared ($0.16 per share)
|
—
|
|
|
—
|
|
|
(7,708
|
)
|
|
—
|
|
|
—
|
|
|
(7,708
|
)
|
ESOP shares earned (13,238 shares)
|
—
|
|
|
447
|
|
|
—
|
|
|
—
|
|
|
131
|
|
|
578
|
|
Share-based compensation expense
|
—
|
|
|
2,055
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,055
|
|
Activity in employee stock plans (147,576 shares)
|
2
|
|
|
2,660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,662
|
|
Balance at March 31, 2018
|
$
|
483
|
|
|
$
|
609,046
|
|
|
$
|
389,653
|
|
|
$
|
(7,899
|
)
|
|
$
|
(11,789
|
)
|
|
$
|
979,494
|
|
Net income
|
—
|
|
|
—
|
|
|
27,837
|
|
|
—
|
|
|
—
|
|
|
27,837
|
|
Other comprehensive (loss), net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,210
|
)
|
|
—
|
|
|
(1,210
|
)
|
Dividends declared, ($.16 per share)
|
—
|
|
|
—
|
|
|
(7,725
|
)
|
|
—
|
|
|
—
|
|
|
(7,725
|
)
|
ESOP shares earned, (13,238 shares)
|
—
|
|
|
427
|
|
|
—
|
|
|
—
|
|
|
133
|
|
|
560
|
|
Share-based compensation expense
|
—
|
|
|
1,398
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,398
|
|
Activity in employee stock plans, (46,254 shares)
|
—
|
|
|
1,096
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,096
|
|
Balance at June 30, 2018
|
$
|
483
|
|
|
$
|
611,967
|
|
|
$
|
409,765
|
|
|
$
|
(9,109
|
)
|
|
$
|
(11,656
|
)
|
|
$
|
1,001,450
|
|
See accompanying notes to consolidated financial statements.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
Cash flows from operating activities
|
|
|
|
Net income
|
$
|
56,063
|
|
|
$
|
53,599
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
Provision for credit losses
|
25,900
|
|
|
33,141
|
|
Depreciation and amortization
|
5,678
|
|
|
3,401
|
|
Deferred tax benefit
|
(7,280
|
)
|
|
2,226
|
|
Premium amortization and accretion of securities, net
|
1,912
|
|
|
1,986
|
|
Accretion related to acquired loans
|
(491
|
)
|
|
(1,147
|
)
|
Net (gain) loss on securities transactions
|
(6
|
)
|
|
128
|
|
ESOP compensation expense
|
1,037
|
|
|
1,138
|
|
Share-based compensation expense
|
4,565
|
|
|
3,453
|
|
Excess tax benefit on vesting of stock awards
|
140
|
|
|
681
|
|
Net gain on loans held for sale
|
(4,404
|
)
|
|
(3,477
|
)
|
Loans originated or purchased for sale
|
(108,201
|
)
|
|
(100,470
|
)
|
Proceeds from sale of loans held for sale
|
89,227
|
|
|
87,106
|
|
FHLB stock dividends
|
(588
|
)
|
|
(391
|
)
|
Bank-owned life insurance income
|
(971
|
)
|
|
(926
|
)
|
(Gain) loss on sale and disposition of repossessed assets, premises and equipment
|
(31
|
)
|
|
190
|
|
Net change in deferred loan fees/costs
|
(1,354
|
)
|
|
(2,744
|
)
|
Net change in accrued interest receivable
|
(5,421
|
)
|
|
(1,093
|
)
|
Net change in other assets
|
10,972
|
|
|
(3,246
|
)
|
Net change in other liabilities
|
31,516
|
|
|
28,904
|
|
Net cash provided by operating activities
|
98,263
|
|
|
102,459
|
|
Cash flows from investing activities
|
|
|
|
Available-for-sale securities:
|
|
|
|
Maturities, prepayments and calls
|
343,727
|
|
|
1,087,449
|
|
Purchases
|
(347,545
|
)
|
|
(1,121,303
|
)
|
Proceeds from sale of AFS securities
|
23,886
|
|
|
—
|
|
Held-to-maturity securities:
|
|
|
|
Maturities, prepayments and calls
|
17,751
|
|
|
23,236
|
|
Purchases
|
—
|
|
|
(5,388
|
)
|
Originations of Warehouse Purchase Program loans
|
(10,460,194
|
)
|
|
(10,980,262
|
)
|
Proceeds from pay-offs of Warehouse Purchase Program loans
|
9,877,914
|
|
|
11,009,979
|
|
Net change in loans held for investment, excluding Warehouse Purchase Program loans
|
(290,389
|
)
|
|
(227,028
|
)
|
Purchase of FHLB and Federal Reserve Bank stock and other
|
(22,381
|
)
|
|
(880
|
)
|
Purchases of premises and equipment
|
(2,128
|
)
|
|
(4,454
|
)
|
Proceeds from sale of assets
|
1,146
|
|
|
1,225
|
|
Net cash (used in) investing activities
|
(858,213
|
)
|
|
(217,426
|
)
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
Cash flows from financing activities
|
|
|
|
Net change in deposits
|
214,075
|
|
|
113,665
|
|
Proceeds from FHLB advances
|
1,380,000
|
|
|
1,055,000
|
|
Repayments on FHLB advances
|
(820,644
|
)
|
|
(1,032,222
|
)
|
Proceeds from (repayments of) borrowings
|
2,074
|
|
|
(43,346
|
)
|
Payment of dividends
|
(24,318
|
)
|
|
(15,433
|
)
|
Activity in employee stock plans
|
3,413
|
|
|
3,758
|
|
Net cash provided by financing activities
|
754,600
|
|
|
81,422
|
|
Net change in cash and cash equivalents
|
(5,350
|
)
|
|
(33,545
|
)
|
Beginning cash and cash equivalents
|
269,193
|
|
|
293,456
|
|
Ending cash and cash equivalents
|
$
|
263,843
|
|
|
$
|
259,911
|
|
Supplemental noncash disclosures:
|
|
|
|
Transfers from loans to other real estate owned
|
$
|
286
|
|
|
$
|
25
|
|
Leased assets obtained in exchange for new operating lease liabilities
|
$
|
36,503
|
|
|
$
|
—
|
|
See accompanying notes to consolidated financial statements.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 1
-
Basis of Financial Statement Presentation
The accompanying unaudited consolidated interim financial statements of LegacyTexas Financial Group, Inc. (the “Company”) have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”) and with the rules and regulations of the Securities and Exchange Commission for interim financial reporting. Accordingly, they do not include all of the information and footnotes required for complete financial statements. In the opinion of management, all normal and recurring adjustments which are considered necessary to fairly present the results for the interim periods presented have been included. Certain items in prior periods were reclassified to conform to the current presentation. These statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2018
(“
2018
Form 10-K”). Interim results are not necessarily indicative of results for a full year.
In preparing the financial statements, management is required to make estimates and assumptions that affect the recorded amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the period. Actual results could differ from those estimates. For further information with respect to significant accounting policies followed by the Company in preparation of its consolidated financial statements, refer to the
2018
Form 10-K.
The accompanying unaudited consolidated interim financial statements include the accounts of the Company, whose business primarily consists of the operations of its wholly owned subsidiary, LegacyTexas Bank (the “Bank”). All significant intercompany transactions and balances are eliminated in consolidation.
On June 17, 2019, the Company and Prosperity Bancshares, Inc.
®
(“Prosperity”) jointly announced the signing of a definitive merger agreement (the “merger agreement”) pursuant to which the Company will merge with Prosperity, with Prosperity as the surviving entity.
Under the terms of the merger agreement, shareholders of the Company will receive
0.5280
shares of Prosperity common stock and
$6.28
cash for each share of common stock, subject to certain conditions. Based on Prosperity’s closing price of
$67.24
on June 14, 2019, the total consideration was valued at approximately
$2.1 billion
, or approximately
$41.78
per share.
Kevin Hanigan, the Company’s President and Chief Executive Officer, will join the Prosperity team as the President and Chief Operating Officer of Prosperity and President of Prosperity Bank; and Mays Davenport, the Company’s Chief Financial Officer, will be named Executive Vice President and Director of Corporate Strategy of Prosperity and Prosperity Bank. Scott Almy, Tom Swiley, Chuck Eikenberg and Aaron Shelby will hold senior management positions at Prosperity Bank.
In addition, upon completion of the merger, Kevin Hanigan and two independent directors of the Company will join the Board of Directors of Prosperity, which will be expanded accordingly. Mays Davenport will join the Board of Directors of Prosperity Bank.
The merger has been unanimously approved by the Board of Directors of Prosperity and unanimously approved by the independent directors of LegacyTexas, with Mr. Hanigan abstaining, and is expected to close during the fourth quarter of 2019, although delays could occur. The transaction is subject to certain conditions, including the approval by the Company shareholders and Prosperity shareholders and customary regulatory approvals.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 2
-
Revenue Recognition
Revenue recognized from contracts with customers, which is accounted for under Accounting Standards Codification (“ASC”) 606, is entirely included in the Company’s non-interest income. Interest income and certain types of non-interest income are not accounted for under ASC 606 as it is accounted for under other accounting standards. Significant revenue streams recognized by the Company from contracts with customers accounted for under ASC 606 for the
three and six months ended
June 30, 2019
and
2018
, are below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Card services income
|
(a)
|
$
|
3,583
|
|
|
$
|
3,295
|
|
|
$
|
6,595
|
|
|
$
|
6,353
|
|
Service charges on deposits
|
(b)
|
2,058
|
|
|
1,957
|
|
|
4,030
|
|
|
3,730
|
|
Title income
|
(c)
|
1,562
|
|
|
1,196
|
|
|
2,348
|
|
|
2,253
|
|
Gains (losses) on the sale of other real estate owned
|
(d)
|
45
|
|
|
9
|
|
|
40
|
|
|
(31
|
)
|
(a) Card services income -
Card services income includes interchange income, which is income earned by the Company for each transaction a cardholder performs at a merchant. This performance obligation is settled on a daily basis as transactions are processed. Card services income also includes revenue earned from companies who provide our customers with debit cards and/or provide card processing services in exchange for the Company’s promotion of their card programs to the Company’s depositors. These payments are remitted based on contractual terms that dictate how much payment is remitted based on volume expectations. This performance obligation settles on a daily basis as our customers use cards and card processing services at merchants.
(b) Service charges on deposits -
The Company receives non-interest income for providing services related to deposit accounts, including fee income generated from non-sufficient funds transactions, wire transfers, ATM activity and treasury management services. This income is recorded when incurred in the case of deposit account service charges or when collected in the case of miscellaneous one-time fees, like wire transfer fees. Since most deposit agreements have a day-to-day term, the performance obligation between the Company and the depositor is satisfied on a daily basis, or as incurred.
(c) Title income -
Title services offered by the Company through its wholly-owned subsidiary, LegacyTexas Title, consists of referring title insurance policies to other title companies and performing real estate closing duties for a set fee. The performance obligation (referring title policies to other title insurance agencies and handling customary closing services) settles daily at each real estate closing.
(d) Gains/losses on the sale of other real estate owned -
The performance obligation in the sale of other real estate owned typically will be delivery of control over the property to the buyer. If the Company is not providing financing, the transaction price is typically identified in the purchase and sale agreement. However, if the Company provides seller financing, the Company must determine a transaction price, depending on if the sale contract is at market terms and taking into account the credit risk inherent in the sales arrangement.
The performance obligations described in (b), (c), and (d) above are typically related to contracts that have an original expected duration of less than one year.
In regards to card services income, because the Company has a right to consideration from card service providers in the form of transaction-based and support income, and from cardholders in the form of interchange income in an amount that corresponds directly with the value to the card service provider and cardholder of the Company’s performance completed to date, the Company recognizes revenue as incurred when transactions with merchants settle on a daily basis.
The Company has made no significant judgments in applying the revenue guidance prescribed in ASC 606 that affect the determination of the amount and timing of revenue from the above-described contracts with customers.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The Company has applied ASC 606 using the modified retrospective approach effective on January 1, 2018 to all existing contracts with customers covered under the scope of the standard. The Company did not have an aggregate effect of modification resulting from adoption of ASC 606, and no financial statement line items were affected by this change in accounting standard.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3
-
Earnings Per Common Share
Earnings per common share is computed using the two-class method as more fully described in the Company’s 2018 Form 10-K. A reconciliation of the numerator and denominator of the basic and diluted earnings per common share computation for the
three and six months ended
June 30, 2019
and
2018
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Basic earnings per share:
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Net income
|
$
|
26,983
|
|
|
$
|
27,837
|
|
|
$
|
56,063
|
|
|
$
|
53,599
|
|
Distributed and undistributed earnings to participating securities
|
(146
|
)
|
|
(67
|
)
|
|
(273
|
)
|
|
(143
|
)
|
Income available to common shareholders
|
$
|
26,837
|
|
|
$
|
27,770
|
|
|
$
|
55,790
|
|
|
$
|
53,456
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
48,762,922
|
|
|
48,287,755
|
|
|
48,674,727
|
|
|
48,242,925
|
|
Less: Average unallocated ESOP shares
|
(1,121,344
|
)
|
|
(1,174,297
|
)
|
|
(1,127,926
|
)
|
|
(1,180,879
|
)
|
Average unvested restricted stock awards
|
(258,264
|
)
|
|
(113,053
|
)
|
|
(231,625
|
)
|
|
(125,323
|
)
|
Average shares for basic earnings per share
|
47,383,314
|
|
|
47,000,405
|
|
|
47,315,176
|
|
|
46,936,723
|
|
Basic earnings per common share
|
$
|
0.57
|
|
|
$
|
0.59
|
|
|
$
|
1.18
|
|
|
$
|
1.14
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Income available to common shareholders
|
$
|
26,837
|
|
|
$
|
27,770
|
|
|
$
|
55,790
|
|
|
$
|
53,456
|
|
Denominator:
|
|
|
|
|
|
|
|
Average shares for basic earnings per share
|
47,383,314
|
|
|
47,000,405
|
|
|
47,315,176
|
|
|
46,936,723
|
|
Dilutive effect of share-based compensation plan
|
540,077
|
|
|
617,752
|
|
|
561,917
|
|
|
651,373
|
|
Average shares for diluted earnings per share
|
47,923,391
|
|
|
47,618,157
|
|
|
47,877,093
|
|
|
47,588,096
|
|
Diluted earnings per common share
|
$
|
0.56
|
|
|
$
|
0.58
|
|
|
$
|
1.17
|
|
|
$
|
1.12
|
|
Share awards excluded in the computation of diluted earnings per share because the exercise price was greater than the common stock average market price and were therefore antidilutive
|
254,171
|
|
|
479,531
|
|
|
348,630
|
|
|
553,390
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 4
-
Securities
The amortized cost, related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) and the fair value of securities available for sale (“AFS”) were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
Agency residential mortgage-backed securities
1
|
$
|
135,233
|
|
|
$
|
344
|
|
|
$
|
970
|
|
|
$
|
134,607
|
|
Agency commercial mortgage-backed securities
1
|
8,187
|
|
|
—
|
|
|
34
|
|
|
8,153
|
|
Agency residential collateralized mortgage obligations
1
|
292,946
|
|
|
2,387
|
|
|
961
|
|
|
294,372
|
|
Municipal bonds
|
22,294
|
|
|
330
|
|
|
7
|
|
|
22,617
|
|
Total securities
|
$
|
458,660
|
|
|
$
|
3,061
|
|
|
$
|
1,972
|
|
|
$
|
459,749
|
|
December 31, 2018
|
|
|
|
|
|
|
|
Agency residential mortgage-backed securities
1
|
$
|
153,671
|
|
|
$
|
283
|
|
|
$
|
4,083
|
|
|
$
|
149,871
|
|
Agency commercial mortgage-backed securities
1
|
9,063
|
|
|
—
|
|
|
143
|
|
|
8,920
|
|
Agency residential collateralized mortgage obligations
1
|
284,886
|
|
|
603
|
|
|
4,850
|
|
|
280,639
|
|
US government and agency securities
|
1,500
|
|
|
43
|
|
|
—
|
|
|
1,543
|
|
Municipal bonds
|
31,053
|
|
|
87
|
|
|
367
|
|
|
30,773
|
|
Total securities
|
$
|
480,173
|
|
|
$
|
1,016
|
|
|
$
|
9,443
|
|
|
$
|
471,746
|
|
|
|
1
|
Mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.
|
The amortized cost (carrying amount), related gross unrealized gains and losses and fair value of securities held to maturity (“HTM”) were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
Agency residential mortgage-backed securities
1
|
$
|
47,615
|
|
|
$
|
613
|
|
|
$
|
230
|
|
|
$
|
47,998
|
|
Agency commercial mortgage-backed securities
1
|
21,612
|
|
|
343
|
|
|
—
|
|
|
21,955
|
|
Agency residential collateralized mortgage obligations
1
|
13,890
|
|
|
96
|
|
|
31
|
|
|
13,955
|
|
Municipal bonds
|
44,719
|
|
|
300
|
|
|
63
|
|
|
44,956
|
|
Total securities
|
$
|
127,836
|
|
|
$
|
1,352
|
|
|
$
|
324
|
|
|
$
|
128,864
|
|
December 31, 2018
|
|
|
|
|
|
|
|
Agency residential mortgage-backed securities
1
|
$
|
53,377
|
|
|
$
|
266
|
|
|
$
|
1,151
|
|
|
$
|
52,492
|
|
Agency commercial mortgage-backed securities
1
|
21,872
|
|
|
60
|
|
|
167
|
|
|
21,765
|
|
Agency residential collateralized mortgage obligations
1
|
17,645
|
|
|
25
|
|
|
124
|
|
|
17,546
|
|
Municipal bonds
|
53,152
|
|
|
305
|
|
|
469
|
|
|
52,988
|
|
Total securities
|
$
|
146,046
|
|
|
$
|
656
|
|
|
$
|
1,911
|
|
|
$
|
144,791
|
|
|
|
1
|
Mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The amortized cost (carrying amount) and fair value of HTM debt securities and the fair value of AFS debt securities at
June 30, 2019
by contractual maturity are set forth in the table below. Securities with contractual payments not due at a single maturity date, including mortgage-backed securities and collateralized mortgage obligations, are shown separately. During the quarter ended March 31, 2019, the Company adopted Accounting Standards Update (“ASU”) 2017-08,
Premium Amortization on Purchased Callable Debt
, which required certain premiums on callable debt securities to be amortized to the earliest call date. The amortization period for callable debt securities purchased at a discount was not impacted by this ASU. The adoption of this ASU did not have a significant impact on the Company’s financial statements and disclosures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HTM
|
|
AFS
|
|
Amortized Cost
|
|
Fair Value
|
|
Fair Value
|
Due in one year or less
|
$
|
967
|
|
|
$
|
972
|
|
|
$
|
1,800
|
|
Due after one to five years
|
16,619
|
|
|
16,725
|
|
|
7,129
|
|
Due after five to ten years
|
26,241
|
|
|
26,343
|
|
|
11,455
|
|
Due after ten years
|
892
|
|
|
916
|
|
|
2,233
|
|
Agency residential mortgage-backed securities
|
47,615
|
|
|
47,998
|
|
|
134,607
|
|
Agency commercial mortgage-backed securities
|
21,612
|
|
|
21,955
|
|
|
8,153
|
|
Agency residential collateralized mortgage obligations
|
13,890
|
|
|
13,955
|
|
|
294,372
|
|
Total
|
$
|
127,836
|
|
|
$
|
128,864
|
|
|
$
|
459,749
|
|
Securities with a carrying value of
$219,119
and
$211,198
at
June 30, 2019
and
December 31, 2018
, respectively, were pledged to secure public deposits, repurchase agreements and for other purposes required or permitted by law.
At
June 30, 2019
and
December 31, 2018
, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies of U.S. Government Sponsored Enterprises, in an amount greater than 10% of shareholders’ equity.
Securities sales activity during the
three and six months ended
June 30, 2019
and
2018
is shown below. All securities sold were classified as AFS, and gains and losses are recorded using the specific-identification method.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Proceeds
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,886
|
|
|
$
|
—
|
|
Gross gains
|
—
|
|
|
—
|
|
|
161
|
|
|
—
|
|
Gross losses
|
—
|
|
|
—
|
|
|
155
|
|
|
—
|
|
Tax expense of securities gains/losses
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Securities with unrealized losses at
June 30, 2019
and
December 31, 2018
, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
June 30, 2019
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
Agency residential mortgage-backed securities
1
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100,776
|
|
|
$
|
970
|
|
|
$
|
100,776
|
|
|
$
|
970
|
|
Agency commercial mortgage-backed securities
1
|
—
|
|
|
—
|
|
|
8,152
|
|
|
34
|
|
|
8,152
|
|
|
34
|
|
Agency residential collateralized mortgage obligations
1
|
15,025
|
|
|
35
|
|
|
104,469
|
|
|
926
|
|
|
119,494
|
|
|
961
|
|
Municipal bonds
|
1,033
|
|
|
1
|
|
|
1,322
|
|
|
6
|
|
|
2,355
|
|
|
7
|
|
Total temporarily impaired
|
$
|
16,058
|
|
|
$
|
36
|
|
|
$
|
214,719
|
|
|
$
|
1,936
|
|
|
$
|
230,777
|
|
|
$
|
1,972
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential mortgage-backed securities
1
|
$
|
4,770
|
|
|
$
|
27
|
|
|
$
|
123,413
|
|
|
$
|
4,056
|
|
|
$
|
128,183
|
|
|
$
|
4,083
|
|
Agency commercial mortgage-backed securities
1
|
—
|
|
|
—
|
|
|
8,921
|
|
|
143
|
|
|
8,921
|
|
|
143
|
|
Agency residential collateralized mortgage obligations
1
|
32,668
|
|
|
195
|
|
|
153,131
|
|
|
4,655
|
|
|
185,799
|
|
|
4,850
|
|
Municipal bonds
|
6,326
|
|
|
59
|
|
|
16,260
|
|
|
308
|
|
|
22,586
|
|
|
367
|
|
Total temporarily impaired
|
$
|
43,764
|
|
|
$
|
281
|
|
|
$
|
301,725
|
|
|
$
|
9,162
|
|
|
$
|
345,489
|
|
|
$
|
9,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HTM
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
June 30, 2019
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
Agency residential mortgage-backed securities
1
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,801
|
|
|
$
|
230
|
|
|
$
|
22,801
|
|
|
$
|
230
|
|
Agency residential collateralized mortgage obligations
1
|
—
|
|
|
—
|
|
|
3,799
|
|
|
31
|
|
|
3,799
|
|
|
31
|
|
Municipal bonds
|
1,435
|
|
|
9
|
|
|
8,696
|
|
|
54
|
|
|
10,131
|
|
|
63
|
|
Total temporarily impaired
|
$
|
1,435
|
|
|
$
|
9
|
|
|
$
|
35,296
|
|
|
$
|
315
|
|
|
$
|
36,731
|
|
|
$
|
324
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential mortgage-backed securities
1
|
$
|
5,002
|
|
|
$
|
15
|
|
|
$
|
30,180
|
|
|
$
|
1,136
|
|
|
$
|
35,182
|
|
|
$
|
1,151
|
|
Agency commercial mortgage-backed securities
1
|
6,465
|
|
|
41
|
|
|
6,964
|
|
|
126
|
|
|
13,429
|
|
|
167
|
|
Agency residential collateralized mortgage obligations
1
|
3,994
|
|
|
11
|
|
|
6,213
|
|
|
113
|
|
|
10,207
|
|
|
124
|
|
Municipal bonds
|
7,131
|
|
|
17
|
|
|
20,244
|
|
|
452
|
|
|
27,375
|
|
|
469
|
|
Total temporarily impaired
|
$
|
22,592
|
|
|
$
|
84
|
|
|
$
|
63,601
|
|
|
$
|
1,827
|
|
|
$
|
86,193
|
|
|
$
|
1,911
|
|
|
|
1
|
Mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.
|
Other-than-Temporary Impairment
In determining other-than-temporary impairment for debt securities, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than amortized cost; (2) the financial condition and near-term prospects of the issuer; (3) whether the market decline was affected by macroeconomic conditions; and (4) whether the Company has the intent and ability to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
As of
June 30, 2019
,
171
securities had unrealized losses,
163
of which had been in an unrealized loss position for over 12 months. The Company does not believe these unrealized losses are other-than-temporary and expects full collection of the carrying amount of these securities. At
June 30, 2019
, the Company does not intend to sell the securities in an unrealized loss position, and it is not more-likely-than-not that the Company will be required to sell the securities prior to recovery of amortized cost. All principal and interest payments are being received on time and in full.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 5
-
Loans
Loans consist of the following.
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Loans held for sale, at fair value
|
$
|
46,571
|
|
|
$
|
23,193
|
|
|
|
|
|
Loans held for investment:
|
|
|
|
Commercial real estate
|
$
|
3,180,582
|
|
|
$
|
3,026,754
|
|
Commercial and industrial
|
2,102,917
|
|
|
2,057,791
|
|
Construction and land
|
288,491
|
|
|
270,629
|
|
Consumer real estate
|
1,460,417
|
|
|
1,390,378
|
|
Other consumer
|
47,668
|
|
|
45,171
|
|
Gross loans held for investment, excluding Warehouse Purchase Program
|
7,080,075
|
|
|
6,790,723
|
|
Net of:
|
|
|
|
Deferred costs (fees) and discounts, net
|
11,751
|
|
|
10,397
|
|
Allowance for loan losses
|
(92,219
|
)
|
|
(67,428
|
)
|
Net loans held for investment, excluding Warehouse Purchase Program
|
6,999,607
|
|
|
6,733,692
|
|
Warehouse Purchase Program
|
1,542,684
|
|
|
960,404
|
|
Total loans held for investment
|
$
|
8,542,291
|
|
|
$
|
7,694,096
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Activity in the allowance for loan losses during the
three and six months ended
June 30, 2019
and
2018
, segregated by portfolio segment and evaluation for impairment, is set forth below. The below activity does not include Warehouse Purchase Program loans, which are collectively evaluated for impairment and are purchased under several contractual requirements, providing safeguards to the Company. To date, the Company has not experienced a loss on its Warehouse Purchase Program loans and no allowance for loan losses has been allocated to them. At
June 30, 2019
and
2018
, the allowance for loan losses related to purchased credit impaired (“PCI”) loans totaled
$163
and
$310
, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2019
|
Commercial Real Estate
|
|
Commercial and Industrial
|
|
Construction and Land
|
|
Consumer Real Estate
|
|
Other Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
$
|
21,525
|
|
|
$
|
44,721
|
|
|
$
|
3,837
|
|
|
$
|
6,072
|
|
|
$
|
1,375
|
|
|
$
|
77,530
|
|
Charge-offs
|
—
|
|
|
(1,348
|
)
|
|
—
|
|
|
—
|
|
|
(276
|
)
|
|
(1,624
|
)
|
Recoveries
|
—
|
|
|
112
|
|
|
—
|
|
|
4
|
|
|
74
|
|
|
190
|
|
Provision expense (benefit)
|
3,279
|
|
|
12,119
|
|
|
713
|
|
|
(170
|
)
|
|
182
|
|
|
16,123
|
|
Ending balance
|
$
|
24,804
|
|
|
$
|
55,604
|
|
|
$
|
4,550
|
|
|
$
|
5,906
|
|
|
$
|
1,355
|
|
|
$
|
92,219
|
|
For the six months ended June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
$
|
20,045
|
|
|
$
|
36,398
|
|
|
$
|
3,910
|
|
|
$
|
5,843
|
|
|
$
|
1,232
|
|
|
$
|
67,428
|
|
Charge-offs
|
—
|
|
|
(1,440
|
)
|
|
—
|
|
|
(23
|
)
|
|
(520
|
)
|
|
(1,983
|
)
|
Recoveries
|
—
|
|
|
667
|
|
|
—
|
|
|
24
|
|
|
121
|
|
|
812
|
|
Provision expense
|
4,759
|
|
|
19,979
|
|
|
640
|
|
|
62
|
|
|
522
|
|
|
25,962
|
|
Ending balance
|
$
|
24,804
|
|
|
$
|
55,604
|
|
|
$
|
4,550
|
|
|
$
|
5,906
|
|
|
$
|
1,355
|
|
|
$
|
92,219
|
|
Allowance ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
2,092
|
|
|
$
|
29,116
|
|
|
$
|
—
|
|
|
$
|
72
|
|
|
$
|
83
|
|
|
$
|
31,363
|
|
Collectively evaluated for impairment
|
22,712
|
|
|
26,488
|
|
|
4,550
|
|
|
5,834
|
|
|
1,272
|
|
|
60,856
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
7,292
|
|
|
48,366
|
|
|
228
|
|
|
3,403
|
|
|
5
|
|
|
59,294
|
|
Collectively evaluated for impairment
|
3,173,069
|
|
|
2,054,472
|
|
|
288,263
|
|
|
1,456,850
|
|
|
47,488
|
|
|
7,020,142
|
|
PCI loans
|
221
|
|
|
79
|
|
|
—
|
|
|
164
|
|
|
175
|
|
|
639
|
|
Ending balance
|
$
|
3,180,582
|
|
|
$
|
2,102,917
|
|
|
$
|
288,491
|
|
|
$
|
1,460,417
|
|
|
$
|
47,668
|
|
|
$
|
7,080,075
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2018
|
Commercial Real Estate
|
|
Commercial and Industrial
|
|
Construction and Land
|
|
Consumer Real Estate
|
|
Other Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
$
|
21,538
|
|
|
$
|
42,764
|
|
|
$
|
3,938
|
|
|
$
|
5,029
|
|
|
$
|
1,239
|
|
|
$
|
74,508
|
|
Charge-offs
|
(236
|
)
|
|
(27,289
|
)
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
(27,737
|
)
|
Recoveries
|
—
|
|
|
28
|
|
|
—
|
|
|
9
|
|
|
37
|
|
|
74
|
|
Provision expense (benefit)
|
374
|
|
|
17,369
|
|
|
(264
|
)
|
|
(41
|
)
|
|
162
|
|
|
17,600
|
|
Ending balance
|
$
|
21,676
|
|
|
$
|
32,872
|
|
|
$
|
3,674
|
|
|
$
|
4,997
|
|
|
$
|
1,226
|
|
|
$
|
64,445
|
|
For the six months ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
$
|
21,587
|
|
|
$
|
39,005
|
|
|
$
|
4,644
|
|
|
$
|
4,838
|
|
|
$
|
1,227
|
|
|
$
|
71,301
|
|
Charge-offs
|
(239
|
)
|
|
(39,525
|
)
|
|
—
|
|
|
—
|
|
|
(500
|
)
|
|
(40,264
|
)
|
Recoveries
|
—
|
|
|
50
|
|
|
—
|
|
|
20
|
|
|
103
|
|
|
173
|
|
Provision expense (benefit)
|
328
|
|
|
33,342
|
|
|
(970
|
)
|
|
139
|
|
|
396
|
|
|
33,235
|
|
Ending balance
|
$
|
21,676
|
|
|
$
|
32,872
|
|
|
$
|
3,674
|
|
|
$
|
4,997
|
|
|
$
|
1,226
|
|
|
$
|
64,445
|
|
Allowance ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
69
|
|
|
$
|
1,749
|
|
|
$
|
—
|
|
|
$
|
225
|
|
|
$
|
28
|
|
|
$
|
2,071
|
|
Collectively evaluated for impairment
|
21,607
|
|
|
31,123
|
|
|
3,674
|
|
|
4,772
|
|
|
1,198
|
|
|
62,374
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
3,656
|
|
|
10,222
|
|
|
—
|
|
|
2,784
|
|
|
16
|
|
|
16,678
|
|
Collectively evaluated for impairment
|
3,015,188
|
|
|
2,041,619
|
|
|
265,745
|
|
|
1,284,168
|
|
|
44,402
|
|
|
6,651,122
|
|
PCI loans
|
2,304
|
|
|
114
|
|
|
—
|
|
|
751
|
|
|
170
|
|
|
3,339
|
|
Ending balance
|
$
|
3,021,148
|
|
|
$
|
2,051,955
|
|
|
$
|
265,745
|
|
|
$
|
1,287,703
|
|
|
$
|
44,588
|
|
|
$
|
6,671,139
|
|
The allowance for loan losses and related provision expense are susceptible to change if the credit quality of our loan portfolio changes, which is evidenced by many factors, including but not limited to charge-offs and non-performing loan trends. Generally, consumer real estate lending has a lower credit risk profile compared to other consumer lending (such as automobile loans). Commercial real estate and commercial and industrial lending, however, can have higher risk profiles than consumer loans due to these loans being larger in amount and non-homogeneous in structure and term. Changes in economic conditions, the mix and size of the loan portfolio, and individual borrower conditions can dramatically impact our level of allowance for loan losses in relatively short periods of time.
The allowance for loan losses is maintained to cover incurred losses that are estimated in accordance with US GAAP. It is our estimate of credit losses inherent in our loan portfolio at each balance sheet date. Our methodology for analyzing the allowance for loan losses consists of general and specific components. For the general component, we stratify the loan portfolio into homogeneous groups of loans that possess similar loss potential characteristics and apply a loss ratio to these groups of loans to estimate the credit losses in the loan portfolio. We use both historical loss ratios and qualitative loss factors assigned to major loan collateral types to establish general component loss allocations, inclusive of estimated loss emergence periods. Qualitative loss factors are based on management’s judgment of company, market, industry or business specific data and external economic indicators, which are not yet reflected in the historical loss ratios, and that could impact the Company’s specific loan portfolios. The Allowance for Loan Loss Committee sets and adjusts qualitative loss factors by regularly reviewing changes in underlying loan composition and the seasonality of specific portfolios. The Allowance for Loan Loss Committee also considers credit quality and trends relating to delinquency, non-performing and adversely rated loans within the Company’s loan portfolio when evaluating qualitative loss factors. Additionally, the Allowance for Loan Loss Committee adjusts qualitative factors to account for the potential impact of external economic factors, including the unemployment rate, vacancy and capitalization rates and other pertinent economic data specific to our primary market area and lending portfolios.
For the specific component, the allowance for loan losses includes loans where management has concerns about the borrower’s ability to repay and on individually analyzed loans found to be impaired. Management evaluates current information and events regarding a borrower’s ability to repay its obligations and considers a loan to be impaired when the ultimate collectability of amounts due, according to the contractual terms of the loan agreement, is in doubt. If an impaired loan is collateral-dependent,
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
the fair value of the collateral, less the estimated cost to sell, is used to determine the amount of impairment. If an impaired loan is not collateral-dependent, estimated discounted cash flows are used to determine the amount of impairment, if any. For impaired loans, the amount of the impairment can be adjusted, based on current data, until such time as the actual basis is established by acquisition of the collateral or until the basis is collected. Impairment losses are reflected in the allowance for loan losses through a charge to the provision for credit losses. Subsequent recoveries are credited to the allowance for loan losses. Cash receipts for accruing loans are applied to principal and interest under the contractual terms of the loan agreement. Cash receipts on impaired loans for which the accrual of interest has been discontinued are applied first to principal.
Large groups of smaller-balance homogeneous loans are collectively evaluated for impairment. As a result, the Company does not separately identify consumer real estate loans less than
$417
or individual consumer non-real estate secured loans for impairment disclosures. The Company considers these loans to be homogeneous in nature due to the smaller dollar amount and the similar underwriting criteria.
Changes in the allowance for off-balance sheet credit losses on lending-related commitments and guarantees on credit card debt, included in “accrued expenses and other liabilities” on the consolidated balance sheets, are summarized in the following table. Please see
Note 11 - Commitments and Contingent Liabilities
for more information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Beginning balance
|
$
|
690
|
|
|
$
|
957
|
|
|
$
|
729
|
|
|
$
|
929
|
|
Charge-offs on lending-related commitments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Provision (benefit) for credit losses on lending-related commitments
|
(23
|
)
|
|
(122
|
)
|
|
(62
|
)
|
|
(94
|
)
|
Ending balance
|
$
|
667
|
|
|
$
|
835
|
|
|
$
|
667
|
|
|
$
|
835
|
|
Impaired loans at
June 30, 2019
and
December 31, 2018
, were as follows
1
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
Unpaid
Contractual Principal
Balance
|
|
Recorded
Investment With No Allowance
|
|
Recorded
Investment With Allowance
|
|
Total Recorded Investment
|
|
Related
Allowance
|
Commercial real estate
|
|
$
|
7,312
|
|
|
$
|
628
|
|
|
$
|
6,664
|
|
|
$
|
7,292
|
|
|
$
|
2,082
|
|
Commercial and industrial
|
|
48,821
|
|
|
837
|
|
|
47,529
|
|
|
48,366
|
|
|
29,116
|
|
Construction and land
|
|
228
|
|
|
228
|
|
|
—
|
|
|
228
|
|
|
—
|
|
Consumer real estate
|
|
3,905
|
|
|
3,403
|
|
|
—
|
|
|
3,403
|
|
|
—
|
|
Other consumer
|
|
8
|
|
|
1
|
|
|
4
|
|
|
5
|
|
|
2
|
|
Total
|
|
$
|
60,274
|
|
|
$
|
5,097
|
|
|
$
|
54,197
|
|
|
$
|
59,294
|
|
|
$
|
31,200
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
177
|
|
|
$
|
159
|
|
|
$
|
—
|
|
|
$
|
159
|
|
|
$
|
—
|
|
Commercial and industrial
|
|
17,124
|
|
|
1,844
|
|
|
14,864
|
|
|
16,708
|
|
|
4,109
|
|
Consumer real estate
|
|
2,865
|
|
|
2,370
|
|
|
5
|
|
|
2,375
|
|
|
4
|
|
Other consumer
|
|
35
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|
3
|
|
Total
|
|
$
|
20,201
|
|
|
$
|
4,373
|
|
|
$
|
14,872
|
|
|
$
|
19,245
|
|
|
$
|
4,116
|
|
|
|
1
|
No Warehouse Purchase Program loans were impaired at
June 30, 2019
or
December 31, 2018
. Loans reported do not include PCI loans.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Income on impaired loans for the
three and six months ended
June 30, 2019
and
2018
, was as follows
1
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
2019
|
|
2018
|
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
Commercial real estate
|
|
$
|
7,057
|
|
|
$
|
2
|
|
|
$
|
6,025
|
|
|
$
|
2
|
|
Commercial and industrial
|
|
48,921
|
|
|
—
|
|
|
32,942
|
|
|
—
|
|
Construction and land
|
|
114
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Consumer real estate
|
|
2,980
|
|
|
10
|
|
|
2,846
|
|
|
8
|
|
Other consumer
|
|
5
|
|
|
—
|
|
|
19
|
|
|
1
|
|
Total
|
|
$
|
59,077
|
|
|
$
|
12
|
|
|
$
|
41,832
|
|
|
$
|
11
|
|
|
|
Six Months Ended June 30,
|
|
|
2019
|
|
2018
|
Commercial real estate
|
|
$
|
4,100
|
|
|
$
|
4
|
|
|
$
|
5,124
|
|
|
$
|
4
|
|
Commercial and industrial
|
|
34,947
|
|
|
—
|
|
|
49,213
|
|
|
—
|
|
Construction and land
|
|
65
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Consumer real estate
|
|
2,760
|
|
|
20
|
|
|
2,897
|
|
|
16
|
|
Other consumer
|
|
5
|
|
|
—
|
|
|
25
|
|
|
2
|
|
Total
|
|
$
|
41,877
|
|
|
$
|
24
|
|
|
$
|
57,259
|
|
|
$
|
22
|
|
|
|
1
|
Loans reported do not include PCI loans.
|
Past due status is based on the contractual terms of the loan. Loans that are past due
30
days are considered delinquent. Interest income on loans is discontinued at the time the loan is
90
days delinquent unless the loan is well-secured and in process of collection. Non-mortgage consumer loans are typically charged off no later than
120
days past due. In all cases, loans are placed on nonaccrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful. Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and larger individually classified impaired loans.
All interest accrued but not received for loans placed on nonaccrual status is reversed against interest income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
No
loans past due over 90 days were still accruing interest at
June 30, 2019
. Loans past due over 90 days that were still accruing interest at
December 31, 2018
totaled
$58
, which consisted entirely of PCI loans. At
June 30, 2019
,
no
PCI loans were considered non-performing loans. No Warehouse Purchase Program loans were non-performing at
June 30, 2019
or
December 31, 2018
. Non-performing (nonaccrual) loans were as follows:
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Commercial real estate
|
$
|
7,293
|
|
|
$
|
159
|
|
Commercial and industrial
|
48,367
|
|
|
16,710
|
|
Construction and land
|
228
|
|
|
—
|
|
Consumer real estate
|
6,144
|
|
|
5,506
|
|
Other consumer
|
24
|
|
|
46
|
|
Total
|
$
|
62,056
|
|
|
$
|
22,421
|
|
A loan that has been modified is considered a troubled debt restructuring (“TDR”) when two conditions are met: 1) the borrower is experiencing financial difficulty and 2) concessions are made for the borrower’s benefit that would not otherwise be considered for a borrower or transaction with similar credit risk characteristics. Modifications to loan terms may include a modification of the contractual interest rate to a below-market rate (even if the modified rate is higher than the original rate),
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
forgiveness of accrued interest, forgiveness of a portion of principal, an extended repayment period or a deed in lieu of foreclosure or other transfer of assets other than cash to fully or partially satisfy a debt. The Company’s policy is to place all TDRs on nonaccrual for a minimum period of
six months
. Loans qualify for return to accrual status once they have demonstrated performance with the restructured terms of the loan agreement for a minimum of
six months
and the collection of principal and interest under the revised terms is deemed probable. All TDRs are considered to be impaired loans.
The outstanding balances of TDRs as of
June 30, 2019
and
December 31, 2018
are shown below:
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Nonaccrual TDRs
(1)
|
$
|
8,938
|
|
|
$
|
1,160
|
|
Performing TDRs
(2)
|
837
|
|
|
926
|
|
Total
|
$
|
9,775
|
|
|
$
|
2,086
|
|
Outstanding commitments to lend additional funds to borrowers with TDR loans
|
—
|
|
|
—
|
|
|
|
1
|
Nonaccrual TDR loans are included in the nonaccrual loan totals.
|
|
|
2
|
Performing TDR loans are loans that have been performing under the restructured terms for at least
six months
and the Company is accruing interest on these loans.
|
The following tables provide the recorded balances of loans modified as a TDR during the three and
six months ended
June 30, 2019
and
2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
|
Combination of Rate Reduction and Principal Deferral
|
|
Total
|
|
Principal Deferrals
|
|
Combination of Rate Reduction and Principal Deferral
|
|
Total
|
Commercial and industrial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,401
|
|
|
$
|
—
|
|
|
$
|
7,401
|
|
Consumer real estate
|
600
|
|
|
600
|
|
|
—
|
|
|
600
|
|
|
600
|
|
Other consumer
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
Total
|
$
|
600
|
|
|
$
|
600
|
|
|
$
|
7,404
|
|
|
$
|
600
|
|
|
$
|
8,004
|
|
|
Three Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2018
|
Commercial and industrial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
83
|
|
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
83
|
|
No
loans modified as a TDR during the
three and six months ended
June 30, 2019
or
2018
, experienced a subsequent payment default in the preceding twelve months. A payment default is defined as a loan that was
90 days
or more past due.
Loans acquired with evidence of credit quality deterioration at acquisition, for which it was probable that the Company would not be able to collect all contractual amounts due, were accounted for as PCI loans. The carrying amount of PCI loans included in the consolidated balance sheets and the related outstanding balances at
June 30, 2019
and
December 31, 2018
are set forth in the table below. The outstanding balance represents the total amount owed, including accrued but unpaid interest, and any amounts previously charged off.
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Carrying amount
1
|
$
|
476
|
|
|
$
|
939
|
|
Outstanding balance
|
585
|
|
|
1,170
|
|
|
|
1
|
The carrying amounts are reported net of allowance for loan losses of
$163
and
$250
as of
June 30, 2019
and
December 31, 2018
, respectively.
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Changes in the accretable yield for PCI loans for the
three and six months ended
June 30, 2019
and
2018
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Beginning balance
|
$
|
609
|
|
|
$
|
2,167
|
|
|
$
|
624
|
|
|
$
|
2,279
|
|
Reclassifications (to) from nonaccretable
|
(467
|
)
|
|
10
|
|
|
(432
|
)
|
|
61
|
|
Disposals
|
287
|
|
|
17
|
|
|
287
|
|
|
(47
|
)
|
Accretion
|
(37
|
)
|
|
(96
|
)
|
|
(87
|
)
|
|
(195
|
)
|
Balance at end of period
|
$
|
392
|
|
|
$
|
2,098
|
|
|
$
|
392
|
|
|
$
|
2,098
|
|
Below is an analysis of the age of recorded investment in loans that were past due at
June 30, 2019
and
December 31, 2018
. No Warehouse Purchase Program loans were delinquent at
June 30, 2019
or
December 31, 2018
and therefore these loans are not included in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90 Days and Greater Past Due
|
|
Total Loans Past Due
|
|
Current Loans
|
|
Total Loans
|
Commercial real estate
|
$
|
2,746
|
|
|
$
|
5
|
|
|
$
|
7,264
|
|
|
$
|
10,015
|
|
|
$
|
3,170,567
|
|
|
$
|
3,180,582
|
|
Commercial and industrial
|
4,519
|
|
|
1,340
|
|
|
26,450
|
|
|
32,309
|
|
|
2,070,608
|
|
|
2,102,917
|
|
Construction and land
|
1,345
|
|
|
—
|
|
|
228
|
|
|
1,573
|
|
|
286,918
|
|
|
288,491
|
|
Consumer real estate
|
1,912
|
|
|
6,073
|
|
|
1,836
|
|
|
9,821
|
|
|
1,450,596
|
|
|
1,460,417
|
|
Other consumer
|
256
|
|
|
61
|
|
|
—
|
|
|
317
|
|
|
47,351
|
|
|
47,668
|
|
Total
|
$
|
10,778
|
|
|
$
|
7,479
|
|
|
$
|
35,778
|
|
|
$
|
54,035
|
|
|
$
|
7,026,040
|
|
|
$
|
7,080,075
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
3,026,748
|
|
|
$
|
3,026,754
|
|
Commercial and industrial
|
289
|
|
|
—
|
|
|
217
|
|
|
506
|
|
|
2,057,285
|
|
|
2,057,791
|
|
Construction and land
|
557
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|
270,072
|
|
|
270,629
|
|
Consumer real estate
|
18,885
|
|
|
4,241
|
|
|
1,632
|
|
|
24,758
|
|
|
1,365,620
|
|
|
1,390,378
|
|
Other consumer
|
271
|
|
|
15
|
|
|
29
|
|
|
315
|
|
|
44,856
|
|
|
45,171
|
|
Total
|
$
|
20,008
|
|
|
$
|
4,256
|
|
|
$
|
1,878
|
|
|
$
|
26,142
|
|
|
$
|
6,764,581
|
|
|
$
|
6,790,723
|
|
For loans collateralized by real property and commercial and industrial loans, credit exposure is monitored by internally assigned grades used for classification of loans. A loan is considered “special mention” when management has determined that there is a potential weakness that deserves management’s close attention. Loans rated as “special mention” are not adversely classified according to regulatory classifications and do not expose the Company to sufficient risk to warrant adverse classification. A loan is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. “Substandard” loans include those characterized by the “distinct possibility” that the insured institution will sustain “some loss” if the deficiencies are not corrected, and the loan may or may not meet the criteria for impairment. Loans classified as “doubtful” have all of the weaknesses of those classified as “substandard” with the added characteristic that the weaknesses present makes “collection or liquidation in full,” on the basis of currently existing facts, conditions and values, “highly questionable and improbable.” All other loans that do not fall into the above mentioned categories are considered “pass” loans. Updates to internally assigned grades are made monthly and/or upon significant developments.
For other consumer loans (non-real estate), credit exposure is monitored by payment history of the loans. Non-performing other consumer loans are on nonaccrual status and are generally greater than
90
days past due.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The recorded investment in loans by credit quality indicators at
June 30, 2019
and
December 31, 2018
, was as follows:
Real Estate and Commercial and Industrial Credit Exposure
Credit Risk Profile by Internally Assigned Grade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
Commercial Real Estate
|
|
Commercial and Industrial
|
|
Construction and Land
|
|
Consumer Real Estate
|
Grade:
1
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
3,153,794
|
|
|
$
|
1,928,987
|
|
|
$
|
288,263
|
|
|
$
|
1,449,095
|
|
Special Mention
|
|
18,074
|
|
|
53,919
|
|
|
—
|
|
|
2,668
|
|
Substandard
|
|
8,714
|
|
|
120,010
|
|
|
228
|
|
|
8,333
|
|
Doubtful
|
|
—
|
|
|
1
|
|
|
—
|
|
|
321
|
|
Total
|
|
$
|
3,180,582
|
|
|
$
|
2,102,917
|
|
|
$
|
288,491
|
|
|
$
|
1,460,417
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
Grade:
1
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
3,007,810
|
|
|
$
|
1,935,786
|
|
|
$
|
270,629
|
|
|
$
|
1,382,388
|
|
Special Mention
|
|
17,322
|
|
|
56,016
|
|
|
—
|
|
|
1,218
|
|
Substandard
|
|
1,622
|
|
|
65,987
|
|
|
—
|
|
|
6,429
|
|
Doubtful
|
|
—
|
|
|
2
|
|
|
—
|
|
|
343
|
|
Total
|
|
$
|
3,026,754
|
|
|
$
|
2,057,791
|
|
|
$
|
270,629
|
|
|
$
|
1,390,378
|
|
|
|
1
|
PCI loans are included in the substandard or doubtful categories. These categories are consistent with the “substandard” and “doubtful” categories as defined by regulatory authorities.
|
Warehouse Purchase Program Credit Exposure
All Warehouse Purchase Program loans were graded pass as of
June 30, 2019
and
December 31, 2018
.
Other Consumer Credit Exposure
Credit Risk Profile Based on Payment Activity
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Performing
|
$
|
47,644
|
|
|
$
|
45,125
|
|
Non-performing
|
24
|
|
|
46
|
|
Total
|
$
|
47,668
|
|
|
$
|
45,171
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 6
-
Fair Value
ASC 820, “Fair Value Measurements and Disclosures”, establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Prices or valuation techniques that require inputs that are both significant and unobservable in the market. These instruments are valued using the best information available, some of which is internally developed, and reflects a reporting entity’s own assumptions about the risk premiums that market participants would generally require and the assumptions they would use.
Assets and Liabilities Measured on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below.
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using Level 2
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Assets:
|
|
|
|
|
Agency residential mortgage-backed securities
|
|
$
|
134,607
|
|
|
$
|
149,871
|
|
Agency commercial mortgage-backed securities
|
|
8,153
|
|
|
8,920
|
|
Agency residential collateralized mortgage obligations
|
|
294,372
|
|
|
280,639
|
|
US government and agency securities
|
|
—
|
|
|
1,543
|
|
Municipal bonds
|
|
22,617
|
|
|
30,773
|
|
Total securities available for sale
|
|
$
|
459,749
|
|
|
$
|
471,746
|
|
|
|
|
|
|
Loans held for sale
1
|
|
$
|
46,571
|
|
|
$
|
23,193
|
|
Derivative financial instruments:
|
|
|
|
|
Interest rate lock commitments
|
|
968
|
|
|
459
|
|
Forward mortgage-backed securities trades
|
|
19
|
|
|
—
|
|
Loan customer counterparty
|
|
4,658
|
|
|
578
|
|
Financial institution counterparty
|
|
146
|
|
|
1,118
|
|
Liabilities:
|
|
|
|
|
Derivative financial instruments:
|
|
|
|
|
Interest rate lock commitments
|
|
—
|
|
|
—
|
|
Forward mortgage-backed securities trades
|
|
154
|
|
|
163
|
|
Loan customer counterparty
|
|
146
|
|
|
1,118
|
|
Financial institution counterparty
|
|
4,658
|
|
|
578
|
|
|
|
1
|
At
June 30, 2019
and
December 31, 2018
, loans held for sale had an aggregate outstanding principal balance of
$44,921
and
$22,402
, respectively. There were no mortgage loans held for sale that were 90 days or greater past due or on non-accrual at
June 30, 2019
or
December 31, 2018
.
|
The following methodologies were used to measure the fair value of financial assets and liabilities valued on a recurring basis:
Securities available for sale
- The fair values of securities available for sale are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Residential mortgage loans held for sale
- Mortgage loans held for sale, which are sold on a servicing released basis, are valued using a market approach by utilizing either: (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, including the value attributable to mortgage servicing and credit risk, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted to credit risk and other individual loan characteristics. As these prices are derived from market observable inputs, the Company classifies these valuations as Level 2 in the fair value disclosures. Interest income on mortgage loans held for sale is recognized based on the contractual rates and reflected in interest income on loans held for sale in the consolidated income statement. The Company has no continuing involvement in any residential mortgage loans sold.
Derivative instruments:
Interest rate lock commitments (“IRLCs”) -
The estimated fair values of IRLCs utilize current secondary market prices for underlying loans and estimated servicing value with similar coupons, maturity and credit quality, subject to the anticipated loan funding. The fair value of IRLCs is subject to change primarily due to changes in interest rates. These commitments are classified as Level 2 in the fair value disclosures, as the assumptions used that have the most significant impact on valuations are based on observable market inputs.
Forward mortgage-backed securities trades
- These forward mortgage-backed securities trades are exchange-traded or traded within highly active dealer markets. In order to determine the fair value of these instruments, the Company utilized the exchange price or dealer market price for the particular derivative contract; therefore these contracts are classified as Level 2. The estimated fair values are subject to change primarily due to changes in interest rates.
Loan customer counterparty and financial institution counterparty
- The Company also enters into certain interest rate derivative positions that are not designated as hedging instruments. The estimated fair value of these commercial loan interest rate swaps are obtained from a pricing service that provides the swaps’ unwind value (Level 2 inputs). Please see
Note 7 - Derivative Financial Instruments
for more information.
Assets and Liabilities Measured on a Non-Recurring Basis
Assets measured at fair value on a non-recurring basis are summarized below. There were
no
liabilities measured at fair value on a non-recurring basis at
June 30, 2019
or
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using Level 3
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Assets:
|
|
|
|
|
Impaired loans
|
|
$
|
22,997
|
|
|
$
|
10,756
|
|
Foreclosed assets:
|
|
|
|
|
Consumer real estate
|
|
—
|
|
|
720
|
|
Other
|
|
584
|
|
|
613
|
|
Methodologies used to measure the fair value of financial assets and liabilities valued on a non-recurring basis are shown below:
Impaired loans -
Impaired loans that are collateral dependent are measured for impairment using the fair value of the collateral adjusted by additional Level 3 inputs, such as discounts of market value, estimated marketing costs and estimated legal expenses. Impaired loans secured by real estate, receivables or inventory had discounts determined by management on an individual loan basis. Impaired loans that are not collateral dependent are measured for impairment by a discounted cash flow analysis using a net present value calculation that utilizes data from the loan file before and after the modification.
Foreclosed assets -
These loans are measured at the lower of book or fair value less costs to sell using third party appraisals, listing agreements or sale contracts, which may be adjusted by additional Level 3 inputs, such as discounts of market value, estimated marketing costs and estimated legal expenses. Management may also consider additional adjustments on specific properties due to the age of the appraisal, expected holding period, lack of comparable sales, or if the other real estate owned is a special use property. At
June 30, 2019
, the Company had
$983
in residential mortgage loans in the process of foreclosure.
The Credit Risk Management department evaluates the valuations on impaired loans and foreclosed assets at least quarterly. The valuations on impaired loans are reviewed at least quarterly by the Allowance for Loan Loss Committee and are considered
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
in the calculation of the allowance for loan losses. Unobservable inputs, such as discounts to collateral, are monitored and adjusted if market conditions change.
Fair value of financial instruments not recorded at fair value
The carrying amount and fair value information of financial instruments not recorded at fair value in their entirety on a recurring basis on the Company’s consolidated balance sheets at
June 30, 2019
and at
December 31, 2018
, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement Using
|
June 30, 2019
|
|
Carrying
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Financial assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
263,843
|
|
|
$
|
263,843
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities held to maturity
|
|
127,836
|
|
|
—
|
|
|
128,864
|
|
|
—
|
|
Loans held for investment, net
|
|
6,999,607
|
|
|
—
|
|
|
—
|
|
|
6,959,130
|
|
Loans held for investment - Warehouse Purchase Program
|
|
1,542,684
|
|
|
—
|
|
|
—
|
|
|
1,542,684
|
|
FHLB and other restricted securities, at cost
|
|
79,195
|
|
|
—
|
|
|
79,195
|
|
|
—
|
|
Accrued interest receivable
|
|
32,525
|
|
|
32,525
|
|
|
—
|
|
|
—
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
7,055,790
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,059,481
|
|
FHLB advances
|
|
1,384,765
|
|
|
—
|
|
|
—
|
|
|
1,384,902
|
|
Repurchase agreements
|
|
52,414
|
|
|
—
|
|
|
—
|
|
|
47,117
|
|
Subordinated debt
|
|
135,257
|
|
|
—
|
|
|
—
|
|
|
136,767
|
|
Accrued interest payable
|
|
4,848
|
|
|
4,848
|
|
|
—
|
|
|
—
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
Financial assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
269,193
|
|
|
$
|
269,193
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities held to maturity
|
|
146,046
|
|
|
—
|
|
|
144,791
|
|
|
—
|
|
Loans held for investment, net
|
|
6,733,692
|
|
|
—
|
|
|
—
|
|
|
6,664,703
|
|
Loans held for investment - Warehouse Purchase Program
|
|
960,404
|
|
|
—
|
|
|
—
|
|
|
960,404
|
|
FHLB and other restricted securities, at cost
|
|
56,226
|
|
|
—
|
|
|
56,226
|
|
|
—
|
|
Accrued interest receivable
|
|
27,104
|
|
|
27,104
|
|
|
—
|
|
|
—
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
Deposits
1
|
|
$
|
6,841,715
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,834,351
|
|
FHLB advances
|
|
825,409
|
|
|
—
|
|
|
—
|
|
|
825,496
|
|
Repurchase agreement
|
|
50,340
|
|
|
—
|
|
|
—
|
|
|
44,214
|
|
Subordinated debt
|
|
135,012
|
|
|
—
|
|
|
—
|
|
|
138,524
|
|
Accrued interest payable
|
|
4,428
|
|
|
4,428
|
|
|
—
|
|
|
—
|
|
1
The fair value of non-maturity deposits at
December 31, 2018
was adjusted to report these deposits at their carrying value.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 7
-
Derivative Financial Instruments
The following table provides the outstanding notional balances and fair values of outstanding derivative positions at
June 30, 2019
and
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
|
Outstanding Notional Balance
|
|
Asset Derivative Fair Value
|
|
Liability Derivative Fair Value
|
|
Outstanding Notional Balance
|
|
Asset Derivative Fair Value
|
|
Liability Derivative Fair Value
|
IRLCs
|
$
|
31,993
|
|
|
$
|
968
|
|
|
$
|
—
|
|
|
$
|
12,287
|
|
|
$
|
459
|
|
|
$
|
—
|
|
Forward mortgage-backed securities trades
|
57,500
|
|
|
19
|
|
|
154
|
|
|
24,133
|
|
|
—
|
|
|
163
|
|
Commercial loan interest rate swaps and caps:
|
|
|
|
|
|
|
|
|
|
Loan customer counterparty
|
$
|
161,512
|
|
|
$
|
4,658
|
|
|
$
|
146
|
|
|
$
|
64,130
|
|
|
$
|
578
|
|
|
$
|
1,118
|
|
Financial institution counterparty
|
161,512
|
|
|
146
|
|
|
4,658
|
|
|
64,130
|
|
|
1,118
|
|
|
578
|
|
These financial instruments are not designated as hedging instruments and are used for asset and liability management and commercial customers’ financing needs. All derivatives are carried at fair value in either other assets or other liabilities.
IRLCs
- In the normal course of business, the Company enters into IRLCs with consumers to originate mortgage loans at a specified interest rate. These commitments, which contain fixed expiration dates, offer the borrower an interest rate guarantee provided the loan meets underwriting guidelines and closes within the timeframe established by the Company.
Forward mortgage-backed securities trades
- The Company manages the changes in fair value associated with changes in interest rates related to IRLCs by using forward sold commitments known as forward mortgage-backed securities trades. These instruments are typically entered into at the time the IRLC is made.
Interest rate swaps and caps
- These derivative positions relate to transactions in which we enter into an interest rate swap or cap with a customer, while at the same time entering into an offsetting interest rate swap or cap with another financial institution. An interest rate swap transaction allows our customer to effectively convert a variable rate loan to a fixed rate. In connection with each swap, we agree to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. At the same time, we agree to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. In connection with each interest rate cap, we sell a cap to the customer and agree to pay interest if the underlying index exceeds the strike price defined in the cap agreement. Simultaneously we purchase a cap with matching terms from another financial institution which agrees to pay us if the underlying index exceeds the strike price.
The commercial loan customer counterparty weighted average received and paid interest rates for interest rate swaps outstanding at
June 30, 2019
and
December 31, 2018
are presented in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average Interest Rate
|
June 30, 2019
|
|
December 31, 2018
|
Received
|
|
Paid
|
|
Received
|
|
Paid
|
Loan customer counterparty
|
|
4.08
|
%
|
|
4.31
|
%
|
|
4.21
|
%
|
|
4.29
|
%
|
Our credit exposure on interest rate swaps is limited to the net favorable value of all swaps by each counterparty, which was approximately
$4,658
at
June 30, 2019
and
$578
at December 31,
2018
. This credit exposure is partly mitigated as transactions with customers are generally secured by the collateral, if any, securing the underlying transaction being hedged. Our credit exposure, net of collateral pledged, relating to interest rate swaps with upstream financial institution counter-parties was approximately
$150
at
June 30, 2019
. A credit support annex is in place and allows the Company to call collateral from upstream financial institution counter-parties. Collateral levels are monitored and adjusted on a regular basis for changes in interest rate swap values. Our cash collateral pledged for interest rate swaps and included in our interest-bearing deposits, which totaled
$6,500
at
June 30, 2019
and
$2,480
at
December 31, 2018
, is in excess of our credit exposure.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The initial and subsequent changes in the fair value of IRLCs and the forward sales of mortgage-back securities are recorded in net gain on sale of mortgage loans. These gains and losses were not attributable to instrument-specific credit risk. For interest rate swaps and caps, because we act as an intermediary for our customer, changes in the fair value of the underlying derivative contracts substantially offset each other and do not have a material impact on our results of operations. Income (loss) for the
three and six months ended
June 30, 2019
and
2018
was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
2019
|
|
2018
|
|
2019
|
|
2018
|
IRLCs
|
$
|
269
|
|
|
$
|
(10
|
)
|
|
$
|
509
|
|
|
$
|
77
|
|
Forward mortgage-backed securities trades
|
(543
|
)
|
|
52
|
|
|
(880
|
)
|
|
451
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 8
-
Share-based Compensation
Compensation cost charged to income for share-based compensation, which is reported in non-interest expense as salaries and employee benefits, is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Restricted stock
|
$
|
1,291
|
|
|
$
|
578
|
|
|
$
|
3,170
|
|
|
$
|
1,642
|
|
Stock options
|
724
|
|
|
820
|
|
|
1,395
|
|
|
1,811
|
|
Income tax benefit
|
423
|
|
|
293
|
|
|
959
|
|
|
725
|
|
A summary of activity in the Company’s active share-based compensation plans (“Plans”) for the
six months ended June 30, 2019
is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time-Vested Restricted Shares Outstanding
|
|
Performance-Based Restricted Shares Outstanding
|
|
Stock Options Outstanding
|
|
Number of Shares
|
|
Weighted-Average Grant Date Fair Value per Share
1
|
|
Number of Shares
|
|
Weighted-Average Grant Date Fair Value per Share
2
|
|
Number of Shares
|
|
Weighted-
Average
Exercise Price
per Share
|
Beginning balance
|
191,803
|
|
|
$
|
38.90
|
|
|
78,958
|
|
|
$
|
32.09
|
|
|
1,832,887
|
|
|
$
|
26.97
|
|
Granted
|
135,985
|
|
|
40.46
|
|
|
28,600
|
|
3
|
40.71
|
|
|
—
|
|
|
—
|
|
Additional performance-based shares issued at vesting
|
—
|
|
|
—
|
|
|
20,100
|
|
4
|
35.13
|
|
|
—
|
|
|
—
|
|
Vested/exercised
|
(17,949
|
)
|
|
42.40
|
|
|
(60,300
|
)
|
|
35.13
|
|
|
(133,992
|
)
|
|
25.47
|
|
Forfeited/expired
|
(2,300
|
)
|
|
42.74
|
|
|
—
|
|
|
—
|
|
|
(36,917
|
)
|
|
32.01
|
|
Ending balance
|
307,539
|
|
|
$
|
39.36
|
|
|
67,358
|
|
|
$
|
40.71
|
|
|
1,661,978
|
|
|
$
|
26.97
|
|
|
|
1
|
For restricted stock awards with time-based vesting conditions, the grant date fair value is based upon the closing stock price as quoted on the Nasdaq Stock Market on the grant date.
|
|
|
2
|
For restricted stock awards with performance-based vesting conditions, the value of the award is based upon the closing stock price as quoted on the Nasdaq Stock Market on the date of vesting. Until the final value is determined on the vesting date, the Company estimates the fair value based upon the closing stock price as quoted on the Nasdaq Stock Market on the last business day of each month.
|
|
|
3
|
The
28,600
performance-based shares granted are represented at target; however, if certain performance metrics are met at vesting, the actual number of shares awarded may be up to
200%
of target amount, with an additional
20%
increase or decrease in the total share award at vesting depending on the Company’s Total Shareholder Return percentage for the determined period.
|
|
|
4
|
Performance-based restricted stock awards that achieved the maximum performance goals and vested at
150%
based on Company return on average assets and return on average equity relative to a specified peer group of financial institutions over a three-year performance period that commenced in January 2016 and ended in December 2018. The
20,100
shares reflected in the table represent the additional shares issued to bring the vesting share amount from target (
100%
) to maximum (
150%
.)
|
The total unrecognized compensation expense as of
June 30, 2019
, related to the Plans is presented below.
|
|
|
|
|
|
|
|
Unrecognized Compensation Expense
|
|
Weighted-Average Period of Expense
|
Non-vested restricted shares
|
$
|
10,143
|
|
|
1.9
|
Non-vested stock options
|
$
|
1,855
|
|
|
0.6
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 9
-
Leases
The Company adopted ASU 2016-02,
Leases (Topic 842),
on January 1, 2019, using the alternative transition method whereby comparative periods were not restated. No cumulative effect adjustment to the opening balance of retained earnings was required. The Company also elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things allowed the Company to carry forward the historical lease classifications. Additionally, the Company elected the hindsight practical expedient to determine the lease term for existing leases. In the application of hindsight, the Company evaluated the performance of the leased branches and the associated markets in relation to our overall real estate strategies, which resulted in the determination that most renewal options would not be reasonably certain in determining the expected lease term.
The Company leases certain branch locations, office space and equipment. All leases were classified as operating leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet and the related lease expense is recognized on a straight-line basis over the lease term.
Certain leases include options to renew, with renewal terms that can extend the lease term from
one
to
five years
. Lease assets and liabilities include related options that are reasonably certain of being exercised. The depreciable life of leased assets are limited by the expected lease term. Two leases include rental payments that are adjusted periodically for inflation.
Adoption of this standard resulted in the Company recognizing a right of use asset of
$36,140
and a corresponding lease liability of
$39,843
on January 1, 2019.
Supplemental lease information at or for the
six months ended June 30, 2019
is as follows:
|
|
|
|
|
|
Balance sheet:
|
|
|
Operating lease asset classified as premises and equipment
|
|
$
|
34,441
|
|
Operating lease liability classified as other liabilities
|
|
38,099
|
|
Income statement:
|
|
|
Operating lease cost classified as occupancy and equipment expense
|
|
$
|
2,981
|
|
Weighted average lease term, in years
|
|
9.36
|
|
Weighted average discount rate
1
|
|
4.88
|
%
|
Operating cash flows
|
|
$
|
3,027
|
|
|
|
1.
|
The discount rate was developed by using the US Financials A+, A, A- BVAL curve (base curve), which represents the unsecured borrowing cost of banks with similar credit ratings as the Company. A liquidity premium was derived from recent market transactions and applied to the base curve to determine final discount rates.
|
A maturity analysis of the Company’s lease liabilities at
June 30, 2019
was as follows:
|
|
|
|
|
|
Balance
|
July 1, 2019 to June 30, 2020
|
$
|
6,026
|
|
July 1, 2020 to June 30, 2021
|
5,749
|
|
July 1, 2021 to June 30, 2022
|
5,392
|
|
July 1, 2022 to June 30, 2023
|
4,949
|
|
July 1, 2023 to June 30, 2024
|
4,740
|
|
Thereafter
|
21,062
|
|
Total lease payments
|
47,918
|
|
Less: Interest
|
(9,819
|
)
|
Present value of lease liabilities
|
$
|
38,099
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 10
-
Income Taxes
A summary of the net deferred tax liabilities as of
June 30, 2019
and
December 31, 2018
, is presented below:
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Net deferred tax liabilities
|
$
|
4,488
|
|
|
$
|
9,769
|
|
Estimated annual effective tax rate
|
21
|
%
|
|
|
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 11
-
Commitments and Contingent Liabilities
In the normal course of business, the Company enters into various transactions which, in accordance with US GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit which involve, to varying degrees, elements of credit and interest rate risk. Credit losses up to the face amount of these instruments could occur, although material losses are not anticipated. The Company’s credit policies applied to loan originations are also applied to these commitment requests, including obtaining collateral at the exercise of the commitment.
The contractual amounts of financial instruments with off‑balance sheet risk at
June 30, 2019
and
December 31, 2018
, are summarized below. Please see Part I-Item 2-“Off-Balance Sheet Arrangements, Contractual Obligations and Commitments” of this Form 10-Q for information related to commitment maturities.
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Unused commitments to extend credit
|
$
|
1,785,281
|
|
|
$
|
1,850,351
|
|
Unused capacity on Warehouse Purchase Program loans
|
620,316
|
|
|
967,096
|
|
Standby letters of credit
|
61,853
|
|
|
46,383
|
|
Total unused commitments/capacity
|
$
|
2,467,450
|
|
|
$
|
2,863,830
|
|
Unused commitments to extend credit -
The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Since many commitments expire without being drawn upon, the total contractual amount of commitments does not necessarily represent future cash requirements of the Company. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of future loan funding.
Unused capacity on Warehouse Purchase Program loans -
In regard to unused capacity on Warehouse Purchase Program loans, the Company has established maximum purchase facility amounts, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by each customer, for any reason in the Company’s sole and absolute discretion.
Standby letters of credit -
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
In addition to the commitments above, the Company guarantees the credit card debt of certain customers to the merchant bank that issues the credit cards. These guarantees are in place for as long as the guaranteed credit card is open. At
June 30, 2019
and
December 31, 2018
, these credit card guarantees totaled
$2,223
and
$1,973
, respectively. This amount represents the maximum potential amount of future payments under the guarantee, which the Company is responsible for in the event of customer non-payment.
The Company funds an allowance for credit losses on off-balance sheet lending-related commitments and guarantees on credit card debt through a charge to provision for credit losses on the Company’s consolidated statement of income. At
June 30, 2019
and
December 31, 2018
, this allowance for credit losses on off-balance sheet lending-related commitments and guarantees on credit card debt, included in “other liabilities” on the Company’s consolidated balance sheets, totaled
$667
and
$729
, respectively.
In addition to the commitments above, the Company had overdraft protection available in the amounts of
$83,507
and
$84,504
at
June 30, 2019
and
December 31, 2018
, respectively.
The Company, at
June 30, 2019
and
December 31, 2018
, had FHLB letters of credit of
$889,480
and
$932,200
, respectively, pledged to secure public deposits, repurchase agreements and for other purposes required or permitted by law.
At
June 30, 2019
and
December 31, 2018
, the Company had
$730
and
$830
, respectively, of unfunded commitments recorded in other liabilities in its consolidated balance sheet related to investments in community development-oriented private equity funds used for Community Reinvestment Act purposes.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 12
-
Recent Accounting Developments
Effect of Newly Issued But Not Yet Effective Accounting Standards
In June 2016, the FASB issued ASU 2016-13,
Measurement of Credit Losses on Financial Instruments.
This ASU removes the thresholds that companies apply to measure credit losses on financial instruments measured at amortized cost, such as loans, receivables, and held-to-maturity debt securities. Under current US GAAP, companies generally recognize credit losses when it is probable that the loss has been incurred. This revised guidance will remove all recognition thresholds and will require companies to recognize an allowance for lifetime expected credit losses. Credit losses will be immediately recognized through net income; the amount recognized will be based on the current estimate of contractual cash flows not expected to be collected over the financial asset’s contractual term. ASU 2016-13 also amends the credit loss measurement guidance for available for sale debt securities. For public business entities, this ASU is effective for financial statements issued for fiscal years and for interim periods within those fiscal years beginning after December 15, 2019. The Company is currently running its financial models to calculate lifetime expected credit losses in parallel with its current incurred loss methodology and is continuing to document the allowance for loan loss policy and procedures under the revised accounting method, validate and refine key model assumptions, and analyze new disclosure requirements.
LEGACYTEXAS FINANCIAL GROUP, INC.
CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 13
—
Subsequent Events
The Company evaluated events from the date of the consolidated financial statements on
June 30, 2019
through the issuance of those consolidated financial statements included in this Quarterly Report on Form 10-Q dated
July 24, 2019
. No additional events were identified requiring recognition in and/or disclosures in the consolidated financial statements.
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Special Note Regarding Forward-Looking Statements
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 our proposed merger with Prosperity Bancshares, Inc. (“Prosperity”) 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; the requisite shareholder and regulatory approvals and other closing conditions for the proposed merger of the Company and Prosperity may be delayed or may not be obtained or the merger agreement may be terminated; business disruption may occur following or in connection with the proposed merger of the Company and Prosperity; the Company's businesses may experience disruptions due to transaction-related uncertainty or other factors making it more difficult to maintain relationships with employees, customers, other business partners or governmental entities; the diversion of managements' attention from ongoing business operations and opportunities as a result of the proposed merger or otherwise; 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.
Overview
The Company is a Maryland corporation and LegacyTexas Bank is its wholly owned principal operating subsidiary. Unless the context otherwise requires, references in this document to the “Company” refer to LegacyTexas Financial Group, Inc., and references to the “Bank” refer to LegacyTexas Bank. References to “we,” “us,” and “our” mean LegacyTexas Financial Group, Inc. and LegacyTexas Bank, as the context requires.
The Bank is regulated by the Texas Department of Banking (“TDOB”) and the Federal Reserve Bank (“FRB”) with back-up oversight by the Federal Deposit Insurance Corporation (“FDIC”). Additionally, the Bank is a Federal Reserve member bank required to have certain reserves and stock set by the FRB and a member of the Federal Home Loan Bank of Dallas, one of the 12 regional banks in the Federal Home Loan Bank System (“FHLB”). The Company is regulated by the FRB.
On June 17, 2019, the Company and Prosperity jointly announced the signing of a definitive merger agreement (the “merger agreement”) pursuant to which the Company will merge with Prosperity. Under the terms of the merger agreement, shareholders of the Company will receive
0.5280
shares of Prosperity common stock and
$6.28
cash for each share of Company common stock, subject to certain conditions. Based on Prosperity’s closing price of
$67.24
on June 14, 2019, the total consideration was valued at approximately
$2.1 billion
, or approximately
$41.78
per share. Kevin Hanigan, the Company’s President and Chief Executive Officer, will join the Prosperity team as the President and Chief Operating Officer of Prosperity and President of Prosperity Bank; and Mays Davenport, the Company’s Chief Financial Officer, will be named Executive Vice President and Director of Corporate Strategy of Prosperity and Prosperity Bank. Scott Almy, Tom Swiley, Chuck Eikenberg and Aaron Shelby will hold senior management positions at Prosperity Bank. In addition, upon completion of the merger, Kevin Hanigan, Bruce Hunt and George Fisk will join the Board of Directors of Prosperity. Mays Davenport will join the Board of Directors of Prosperity Bank. The merger has been unanimously approved by the Board of Directors of Prosperity and unanimously approved by the independent directors of LegacyTexas, with Mr. Hanigan abstaining, and is expected to close during the fourth quarter of 2019, although delays could occur. The transaction is subject to certain conditions, including the approval by the Company shareholders and Prosperity shareholders and customary regulatory approvals.
Business Strategies
Our principal business consists of attracting retail deposits from the general public and the business community and investing those funds, along with borrowed funds, in commercial real estate loans, secured and unsecured commercial and industrial loans, as well as permanent loans secured by first and second mortgages on one- to four-family residences and consumer loans. Additionally, the Warehouse Purchase Program loans allow mortgage banking company customers to close one- to four-family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. Our operating revenues are derived principally from interest earned on interest-earning assets, including loans and investment securities and service charges and fees on deposits and other account services. Our primary sources of funds are deposits, FHLB advances and other borrowings, and payments received on loans and securities. We offer a variety of deposit accounts that provide a wide range of interest rates and terms, generally including savings, money market, term certificate and demand accounts.
Our principal objective is to be a commercially-oriented, customer-focused financial services company, providing outstanding service and innovative products in our primary market area of North Texas. Our Board of Directors has adopted a strategy designed to maintain growth and profitability, a strong capital position and high asset quality.
Performance Summary
|
|
•
|
Net income for the
three months ended June 30, 2019
was
$27.0 million
, a
decrease
of
$854,000
, or
3.1%
, from net income of
$27.8 million
for the
three months ended June 30, 2018
. The
decrease
in net income was driven by higher interest and non-interest expense, which was partially offset by higher interest income on loans, increased non-interest income and a lower provision for credit losses.
|
|
|
•
|
The net interest margin for the
three months ended June 30, 2019
was
3.77%
, a
16
basis point decrease from the
three months ended June 30, 2018
.
|
|
|
•
|
Assets totaled
$9.94 billion
at
June 30, 2019
, which generated basic earnings per share for the
three months ended June 30, 2019
of
$0.57
.
|
|
|
•
|
Gross loans held for investment at
June 30, 2019
, excluding Warehouse Purchase Program loans, grew
$289.4 million
, or
4.3%
, from
December 31, 2018
, while Warehouse Purchase Program loans, which totaled
$1.54 billion
at
June 30, 2019
,
increased
by
$582.3 million
, or
60.6%
, from
December 31, 2018
.
|
|
|
•
|
Total deposits at
June 30, 2019
grew
$214.1 million
, or
3.1%
, from
December 31, 2018
, which included increases in all deposit categories.
|
|
|
•
|
Non-performing loans increased by
$39.6 million
, or
176.8%
, from
December 31, 2018
, totaling
$62.1 million
at
June 30, 2019
.
|
Critical Accounting Estimates
Certain of our accounting estimates are important to the portrayal of our financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates are susceptible to material changes as a result of changes in facts and circumstances. Facts and circumstances which could affect these judgments include, but are not limited to, changes in interest rates, changes in the performance of the economy and changes in the financial condition of borrowers. Management believes that determining the allowance for loan losses is its most critical accounting estimate. Our accounting policies are discussed in detail in Note 1 of the Notes to Consolidated Financial Statements contained in Item 8 of our
2018
Form 10-K.
Allowance for Loan Loss.
The allowance for loan losses and related provision expense are susceptible to change if the credit quality of our loan portfolio changes, which is evidenced by many factors, including but not limited to charge-offs and non-performing loan trends. Generally, consumer real estate lending has a lower risk profile compared to other consumer lending (such as automobile loans). Commercial real estate and commercial and industrial lending, however, can have higher risk profiles than consumer loans due to these loans being larger in amount and more susceptible to fluctuations in industry, market and economic conditions. While management uses available information to recognize losses on loans, changes in economic conditions, the mix and size of the loan portfolio and individual borrower conditions can dramatically impact our level of allowance for loan losses in relatively short periods of time. Management believes that the allowance for loan losses is maintained at a level that represents coverage of our best estimate of credit losses in the loan portfolio as of
June 30, 2019
.
Management evaluates current information and events regarding a borrower’s ability to repay its obligations and considers a loan to be impaired when the ultimate collectability of amounts due, according to the contractual terms of the loan agreement, is in doubt. If an impaired loan is collateral-dependent, the fair value of the collateral, less the estimated cost to sell, is used to determine the amount of impairment. If an impaired loan is not collateral-dependent, the impairment amount is determined using the negative difference, if any, between the estimated discounted cash flows and the loan amount due. For impaired loans, the amount of the impairment can be adjusted, based on current data, until such time as the actual basis is established by acquisition of the collateral or until the basis is collected. Impairment losses are reflected in the allowance for loan losses through a charge to the provision for credit losses. Subsequent recoveries are credited to the allowance for loan losses. Cash receipts for accruing loans are applied to principal and interest under the contractual terms of the loan agreement. Cash receipts on impaired loans for which the accrual of interest has been discontinued are applied first to principal.
Comparison of Financial Condition at
June 30, 2019
and
December 31, 2018
General
. Total assets
increased
by
$884.8 million
to
$9.94 billion
at
June 30, 2019
from
$9.05 billion
at
December 31, 2018
, primarily due to a
$582.3 million
, or
60.6%
, increase in Warehouse Purchase Program loans, as well as a
$289.4 million
, or
4.3%
, increase in gross loans held for investment, excluding Warehouse Purchase Program loans.
Loans.
Gross loans held for investment
increased
by
$871.6 million
, or
11.2%
, to
$8.62 billion
at
June 30, 2019
from
$7.75 billion
at December 31,
2018
, while loans held for sale
increased
by
$23.4 million
, or
100.8%
, for the same period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
|
Dollar
Change
|
|
Percent
Change
|
|
(Dollars in thousands)
|
Commercial real estate
|
$
|
3,180,582
|
|
|
$
|
3,026,754
|
|
|
$
|
153,828
|
|
|
5.1
|
%
|
Commercial and industrial
|
2,102,917
|
|
|
2,057,791
|
|
|
45,126
|
|
|
2.2
|
|
Construction and land
|
288,491
|
|
|
270,629
|
|
|
17,862
|
|
|
6.6
|
|
Consumer real estate
|
1,460,417
|
|
|
1,390,378
|
|
|
70,039
|
|
|
5.0
|
|
Other consumer
|
47,668
|
|
|
45,171
|
|
|
2,497
|
|
|
5.5
|
|
Gross loans held for investment, excluding Warehouse Purchase Program loans
|
7,080,075
|
|
|
6,790,723
|
|
|
289,352
|
|
|
4.3
|
|
Warehouse Purchase Program
|
1,542,684
|
|
|
960,404
|
|
|
582,280
|
|
|
60.6
|
|
Gross loans held for investment
|
8,622,759
|
|
|
7,751,127
|
|
|
871,632
|
|
|
11.2
|
|
Loans held for sale
|
46,571
|
|
|
23,193
|
|
|
23,378
|
|
|
100.8
|
|
Gross loans
|
$
|
8,669,330
|
|
|
$
|
7,774,320
|
|
|
$
|
895,010
|
|
|
11.5
|
%
|
Gross loans held for investment at
June 30, 2019
, excluding Warehouse Purchase Program loans, grew
$289.4 million
, or
4.3%
, from December 31,
2018
, which included growth in all loan portfolios. Commercial real estate and consumer real estate loans at
June 30, 2019
increased by
$153.8 million
and
$70.0 million
, respectively, from December 31,
2018
, while commercial and industrial and construction and land loans increased by
$45.1 million
and
$17.9 million
, respectively, for the same period.
Reserve-based energy loans, which are reported as commercial and industrial loans, totaled
$518.6 million
at
June 30, 2019
, down $1.8 million from $520.4 million at
December 31, 2018
. Substantially all of the reserve-based energy loans are secured by deeds of trust on properties containing proven oil and natural gas reserves.
At
June 30, 2019
, our reserve-based energy portfolio (reported above at
$518.6 million
) was secured by collateral that consisted of
58%
crude oil reserves and
42%
natural gas reserves. We encourage, and in some cases even require, borrowers to utilize commodity hedges, in order to stabilize cash flows during volatile commodity price environments. Hedges are used to guard against falling prices, and the goal is that the duration of the hedge will last long enough for prices to come back from any significant decline. Hedges will typically include minimum and maximum allowed percentage of production, a minimum and maximum allowed term, and a minimum price.
In addition to the reserve-based energy loans, the Bank 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
June 30, 2019
, “Midstream and Other” loans had a total outstanding balance of
$20.6 million
, down $17.5 million from $38.1 million at
December 31, 2018
.
Warehouse Purchase Program loans
increased
by
$582.3 million
, or
60.6%
, to
$1.54 billion
at
June 30, 2019
from
$960.4 million
at December 31,
2018
. Although not bound by any legally binding commitment, when a purchase decision is made the Bank purchases a 100% participation interest in the loans originated by our mortgage banking company customers. The mortgage banking company closes mortgage loans consistent with underwriting standards established by approved investors and, once all pertinent documents are received, the participation interest is delivered by the Bank to the investor selected by the originator and approved by us. Warehouse Purchase Program loans funded during the
second quarter
of
2019
consisted of 50% conforming loans, 37% government loans and 13% of other loan types, including jumbo loans.
Allowance for Loan Losses
. The allowance for loan losses is maintained to cover incurred losses that are estimated in accordance with US GAAP. It is our estimate of credit losses inherent in our loan portfolio at each balance sheet date. Our methodology for analyzing the allowance for loan losses consists of general and specific components. For more information about the Company’s calculation of its allowance for loan losses, please see Item 1 (Financial Statements) -
Note 5
- “Loans” and
Note 12
- “Recent Accounting Developments” under Part 1 of this report.
Acquired loans initially are recorded at fair value, which includes an estimate of credit losses expected to be realized over the remaining lives of the loans, and therefore no corresponding allowance for loan losses is recorded for these loans at acquisition. An allowance will be recorded in later periods if additional losses are subsequently anticipated. Methods utilized to estimate the required allowance for loan losses for acquired loans not deemed credit-impaired at acquisition are similar to originated loans; however, the estimate of loss is limited to the amount that the calculated allowance for loan losses exceeds the remaining purchase discount.
Our non-performing loans, which consist of nonaccrual loans, include both smaller balance homogeneous loans that are collectively evaluated for impairment and larger individually evaluated impaired loans. Loans generally are placed on nonaccrual status when the loan becomes 90 days or more delinquent. Non-performing loans include loans that are not contractually past due but have been placed on nonaccrual status due to the loan’s designation as a troubled debt restructuring or if there is a distinct possibility that the Company will sustain some loss if deficiencies existing within a loan are not corrected. In all cases, loans are placed on nonaccrual status (or charged-off) at an earlier date when the collection of principal and/or interest becomes doubtful or other factors involving the loan warrant placing the loan on nonaccrual status.
Non-performing loans to total loans held for investment, excluding Warehouse Purchase Program loans, was
0.88%
at
June 30, 2019
compared to
0.33%
at
December 31, 2018
. Including Warehouse Purchase Program loans, non-performing loans to total loans held for investment was
0.72%
at
June 30, 2019
compared to
0.29%
at
December 31, 2018
. Non-performing loans
increased
by $39.7 million to
$62.1 million
at
June 30, 2019
from
$22.4 million
at
December 31, 2018
. This increase in non-performing loans was primarily due to the placement of the Company’s only remaining corporate healthcare finance relationship on non-accrual status during the 2019 period, which totaled $19.9 million at
June 30, 2019
. This healthcare company borrower has experienced declining case volumes and revenue collections, which have strained liquidity and threatened the ongoing viability of operations. We are pursuing multiple resolution options; however, the healthcare company borrower may file for bankruptcy if these efforts are ultimately unsuccessful.
The increase in non-performing loans from
December 31, 2018
also included a $4.2 million increase in non-performing energy loans, as well as a $7.4 million personal loan to the owner of an energy company that was used to recapitalize the company. This loan is collateralized by personal assets, including the borrower’s stock in the energy company, and was reported at
June 30, 2019
as a non-performing loan in the commercial and industrial, excluding energy category. For more information about the Company’s non-performing loans, please see
Note 5
of the Condensed Notes to Unaudited Consolidated Interim Financial Statements contained in Item 1 of this report.
Our allowance for loan losses was
$92.2 million
at
June 30, 2019
compared to
$67.4 million
at
December 31, 2018
, or
1.07%
of total loans held for investment (including Warehouse Purchase Program loans) at
June 30, 2019
compared to
0.87%
at
December 31, 2018
. Our allowance for loan losses to non-performing loans was
148.61%
at
June 30, 2019
compared to
300.74%
at
December 31, 2018
.
Classified Assets.
Loans and other assets, such as securities and foreclosed assets that are considered by management to be of lesser quality are classified as “substandard,” “doubtful” or “loss.” An asset is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. “Substandard” assets include those characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses of those classified as “substandard,” with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Assets classified as “loss” are those considered uncollectible and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. PCI loans are included in the “substandard” and “doubtful” categories.
We regularly review the assets in our portfolio to determine whether any should be considered as classified. Total classified assets represented
12.1%
of our total equity and
1.4%
of our total assets at
June 30, 2019
compared to
6.9%
of our total equity and
0.8%
of our total assets at
December 31, 2018
. The aggregate amount of classified assets at the dates indicated was as follows:
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
|
(Dollars in thousands)
|
Doubtful
|
$
|
322
|
|
|
$
|
345
|
|
Substandard
|
137,487
|
|
|
74,263
|
|
Total classified loans
|
137,809
|
|
|
74,608
|
|
Foreclosed assets
|
584
|
|
|
1,333
|
|
Total classified assets
|
$
|
138,393
|
|
|
$
|
75,941
|
|
Substandard loans at
June 30, 2019
increased
by
$63.2 million
from
December 31, 2018
, with substandard energy loans totaling $90.7 million at
June 30, 2019
, up $26.7 million from
December 31, 2018
. The Company continues to take action to improve the risk profile of the criticized energy loans by instituting monthly commitment reductions, obtaining additional collateral, obtaining additional guarantor support and/or requiring additional equity injections or asset sales. Additionally, substandard loans at
June 30, 2019
included the previously mentioned $19.9 million corporate healthcare finance loan that was placed on nonaccrual status during the 2019 period, which also contributed to the increase from
December 31, 2018
.
The Company also has potential problem loans, considered “other loans of concern,” that are currently performing and do not meet the criteria for impairment, but where there is the distinct possibility that we might sustain some loss if credit deficiencies are not corrected. These possible credit problems may result in the future inclusion of these loans in the non-performing asset categories and consisted of
$75.1 million
in loans that were classified as “substandard,” but were still accruing interest and were not considered impaired at
June 30, 2019
(excluding PCI loans), compared to $50.9 million at
December 31, 2018
. Other loans of concern have been considered in management’s analysis of potential loan losses.
Securities
. Our securities portfolio decreased by
$30.2 million
, or
4.9%
, to
$587.6 million
at
June 30, 2019
from
$617.8 million
at
December 31, 2018
. During the
six months ended June 30, 2019
, purchases totaling
$347.5 million
were more than offset by paydowns and maturities of securities totaling
$361.5 million
.
Other Assets.
Premises and equipment increased by
$33.2 million
, or
45.5%
, to
$106.3 million
at
June 30, 2019
from
$73.1 million
at
December 31, 2018
, primarily due to the adoption of ASU 2016-02,
Leases
(Topic 842), on January 1, 2019, which resulted in the Company recognizing a right of use asset of
$36.1 million
.
Deposits.
Total deposits increased by
$214.1 million
, or
3.1%
, to
$7.06 billion
at
June 30, 2019
from
$6.84 billion
at
December 31, 2018
, due to growth in all deposit categories.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31, 2018
|
|
Dollar
Change
|
|
Percent
Change
|
|
(Dollars in thousands)
|
Non-interest-bearing demand
|
$
|
1,847,229
|
|
|
$
|
1,773,762
|
|
|
$
|
73,467
|
|
|
4.1
|
%
|
Interest-bearing demand
|
855,026
|
|
|
826,755
|
|
|
28,271
|
|
|
3.4
|
|
Savings and money market
|
2,548,966
|
|
|
2,455,787
|
|
|
93,179
|
|
|
3.8
|
|
Time
|
1,804,569
|
|
|
1,785,411
|
|
|
19,158
|
|
|
1.1
|
|
Total deposits
|
$
|
7,055,790
|
|
|
$
|
6,841,715
|
|
|
$
|
214,075
|
|
|
3.1
|
%
|
Savings and money market and non-interest-bearing demand deposits increased by
$93.2 million
and
$73.5 million
, respectively, compared to
December 31, 2018
, while interest-bearing demand and time deposits increased by
$28.3 million
and
$19.2 million
, respectively, for the same period.
Borrowings
. FHLB advances increased by
$559.4 million
, or
67.8%
, to
$1.38 billion
at
June 30, 2019
from
$825.4 million
at
December 31, 2018
, while overnight repurchase agreements
increased
by
$2.1 million
, or
4.1%
, to
$52.4 million
at
June 30, 2019
from
$50.3 million
at
December 31, 2018
. At
June 30, 2019
, the Company was eligible to borrow an additional
$2.22 billion
from the FHLB.
The table below shows FHLB advances by maturity and weighted average rate at
June 30, 2019
:
|
|
|
|
|
|
|
|
|
Balance
|
|
Weighted Average Rate
|
|
(Dollars in thousands)
|
Less than 90 days
|
$
|
1,380,314
|
|
|
2.40
|
%
|
90 days to less than one year
|
1,828
|
|
|
5.48
|
|
One to three years
|
1,910
|
|
|
5.51
|
|
After three to five years
|
329
|
|
|
5.47
|
|
After five years
|
384
|
|
|
5.44
|
|
Total
|
$
|
1,384,765
|
|
|
2.41
|
%
|
Additionally, we have
20
available federal funds lines of credit with financial institutions and other sources totaling
$614.0 million
and were eligible to borrow
$76.5 million
from the Federal Reserve Bank discount window.
At
June 30, 2019
, subordinated debt totaled
$135.3 million
, which included
$123.1 million
of fixed-to-floating rate subordinated notes (reported net of
$2.0 million
in debt issuance costs.) The
$135.3 million
of subordinated debt also included
$12.2 million
of trust preferred securities that were acquired through the merger with LegacyTexas Group, Inc. All subordinated debt is reported net of purchase accounting fair value adjustments and debt issuance costs.
Accrued Expenses and Other Liabilities.
Accrued expenses and other liabilities
increased
$60.8 million
, or
58.3%
, to
$165.1 million
at
June 30, 2019
from
$104.3 million
at
December 31, 2018
. This increase was primarily due to the adoption of ASU 2016-02,
Leases (Topic 842),
on January 1, 2019, which created an operating lease liability totaling
$38.1 million
at
June 30, 2019
. Additionally, other liabilities were higher at
June 30, 2019
due to timing of escrow payments.
Shareholders’ Equity
. Total shareholders’ equity increased by
$48.3 million
, or
4.4%
, to
$1.14 billion
at
June 30, 2019
from
$1.09 billion
at
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31, 2018
|
|
Dollar
Change
|
|
Percent
Change
|
|
(Dollars in thousands)
|
Common stock
|
$
|
488
|
|
|
$
|
485
|
|
|
$
|
3
|
|
|
0.6
|
%
|
Additional paid-in capital
|
628,730
|
|
|
619,983
|
|
|
8,747
|
|
|
1.4
|
|
Retained earnings
|
523,693
|
|
|
491,948
|
|
|
31,745
|
|
|
6.5
|
|
Accumulated other comprehensive loss, net
|
860
|
|
|
(6,658
|
)
|
|
7,518
|
|
|
(112.9
|
)
|
Unearned ESOP shares
|
(11,126
|
)
|
|
(11,391
|
)
|
|
265
|
|
|
(2.3
|
)
|
Total shareholders’ equity
|
$
|
1,142,645
|
|
|
$
|
1,094,367
|
|
|
$
|
48,278
|
|
|
4.4
|
%
|
The increase in shareholders’ equity at
June 30, 2019
, compared to
December 31, 2018
, was primarily due to net income of
$56.1 million
recognized during the
six months ended June 30, 2019
, which was partially offset by the payment of quarterly dividends totaling
$0.50
per common share, or
$24.3 million
, during the
six months ended June 30, 2019
.
Comparison of Results of Operations for the Three Months Ended
June 30, 2019
and
2018
General.
Net income for the
three months ended June 30, 2019
was
$27.0 million
, a
decrease
of
$854,000
, or
3.1%
, from net income of
$27.8 million
for the
three months ended June 30, 2018
. The
decrease
in net income was driven by an
$8.5 million
increase in interest expense and a
$5.3 million
increase in non-interest expense, partially offset by a
$9.6 million
increase in interest income on loans, a
$1.4 million
decrease in the provision for credit losses, and a
$1.4 million
increase in non-interest income. Basic earnings per share for the
three months ended June 30, 2019
was
$0.57
, a $0.02 decrease from
$0.59
for the
three months ended June 30, 2018
. Diluted earnings per share for the
three months ended June 30, 2019
was
$0.56
, a $0.02 decrease from
$0.58
for the
three months ended June 30, 2018
.
Interest Income.
Interest income increased by
$10.1 million
, or
9.7%
, to
$114.1 million
for the
three months ended June 30, 2019
from
$104.0 million
for the
three months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Interest and dividend income
|
|
|
|
|
|
|
|
Loans, including fees
|
$
|
108,154
|
|
|
$
|
98,570
|
|
|
$
|
9,584
|
|
|
9.7
|
%
|
Securities
|
3,870
|
|
|
3,773
|
|
|
97
|
|
|
2.6
|
|
Interest-bearing deposits in other financial institutions
|
1,370
|
|
|
1,097
|
|
|
273
|
|
|
24.9
|
|
FHLB and FRB stock and other
|
683
|
|
|
551
|
|
|
132
|
|
|
24.0
|
|
|
$
|
114,077
|
|
|
$
|
103,991
|
|
|
$
|
10,086
|
|
|
9.7
|
%
|
The
$10.1 million
increase in interest income compared to the
three months ended June 30, 2018
was primarily due to a
$9.6 million
increase in interest income on loans, which was driven by higher yields earned on all loan portfolios, with the exception of the other consumer loan portfolio and loans held for sale, as well as increased volume in all loan portfolios. The average balance of Warehouse Purchase Program loans
increased by
$178.0 million
from the
three months ended June 30, 2018
, while the average yield earned on this portfolio
increased
by
25
basis points, resulting in a
$2.8 million
increase
in interest income compared to the
three months ended June 30, 2018
. The average balance of consumer real estate loans
increased by
$169.1 million
from the
three months ended June 30, 2018
, while the average yield earned on this portfolio
increased
by
11
basis points, which led to a
$2.4 million
increase
in interest income. A
$64.0 million
increase
in the average balance of commercial real estate loans compared to the
three months ended June 30, 2018
, as well as a
12
basis point
increase
in the average yield, resulted in a
$1.8 million
increase
in interest income. The average balance of commercial and industrial loans
increased by
$83.3 million
from the
three months ended June 30, 2018
, while the average yield earned on this portfolio
increased
by
ten
basis points for the same period, resulting in a
$1.7 million
increase
in interest income.
Interest income on loans for the
three months ended June 30, 2019
included
$237,000
in accretion of purchase accounting fair value adjustments on acquired loans, which primarily consisted of
$61,000
on acquired commercial real estate loans,
$43,000
on acquired commercial and industrial loans and
$133,000
on acquired consumer loans.
Interest Expense.
Interest expense increased by
$8.5 million
, or
42.2%
, to
$28.5 million
for the
three months ended June 30, 2019
from
$20.1 million
for the
three months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Interest expense
|
|
|
|
|
|
|
|
Deposits
|
$
|
20,444
|
|
|
$
|
13,732
|
|
|
$
|
6,712
|
|
|
48.9
|
%
|
FHLB advances
|
5,794
|
|
|
4,131
|
|
|
1,663
|
|
|
40.3
|
|
Repurchase agreements and other borrowings
|
2,285
|
|
|
2,199
|
|
|
86
|
|
|
3.9
|
|
|
$
|
28,523
|
|
|
$
|
20,062
|
|
|
$
|
8,461
|
|
|
42.2
|
%
|
The
$8.5 million
increase
in interest expense for the
three months ended June 30, 2019
was primarily due to higher average savings and money market, time deposit, and borrowing rates, as well as a
$252.5 million
increase
in the average balance of time deposits. A
17
basis point
decrease
in the average rate paid on interest-bearing demand deposits compared to
the
three months ended June 30, 2018
, as well as a
$99.0 million
decrease
in the average balance of these deposits, partially offset these year-over-year increases in interest expense. A
45
basis point
increase
in the average rate paid on borrowings compared to the
three months ended June 30, 2018
, as well as an
$82.6 million
increase
in the average balance, resulted in a
$1.7 million
year-over-year
increase
in interest expense on borrowed funds.
Net Interest Income.
Net interest income increased by
$1.6 million
, or
1.9%
, to
$85.6 million
for the
three months ended June 30, 2019
from
$83.9 million
for the
three months ended June 30, 2018
. The net interest margin for the
three months ended June 30, 2019
was
3.77%
, a
16
basis point decrease from the
three months ended June 30, 2018
. The average yield on earning assets for the
three months ended June 30, 2019
was
5.03%
, a
16
basis point increase from the
three months ended June 30, 2018
. The average cost of interest-bearing liabilities for the
three months ended June 30, 2019
was
1.78%
, up
48
basis points from the
three months ended June 30, 2018
.
Provision for Credit Losses.
The Company recorded a provision for credit losses of
$16.1 million
for the
three months ended June 30, 2019
, down
$1.4 million
from
$17.5 million
for the
three months ended June 30, 2018
. The decrease in provision expense from the
three months ended June 30, 2018
was primarily due to decreased net charge-offs during the
three months ended June 30, 2019
. Net charge-offs totaled
$1.4 million
for the three months ended
June 30, 2019
, compared to net charge-offs totaling
$27.7 million
for the three months ended
June 30, 2018
, due to energy and corporate healthcare finance-related charge-offs recorded in the 2018 period. For more information about the Company’s allowance for loan losses, please see “Management’s Discussion and Analysis - Comparison of Financial Condition at
June 30, 2019
and December 31,
2018
- Allowance for Loan Losses” contained in Item 2 of this report.
Non-interest Income.
Non-interest income
increase
d by
$1.4 million
, or
12.7%
, to
$12.2 million
for the
three months ended June 30, 2019
from
$10.9 million
for the
three months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Non-interest income
|
|
|
|
|
|
|
|
Service charges and other fees
|
$
|
9,882
|
|
|
$
|
8,844
|
|
|
$
|
1,038
|
|
|
11.7
|
%
|
Net gain on sale of mortgage loans held for sale
|
2,879
|
|
|
1,668
|
|
|
1,211
|
|
|
72.6
|
|
Bank-owned life insurance income
|
489
|
|
|
479
|
|
|
10
|
|
|
2.1
|
|
Gain (loss) on sale and disposition of assets
|
18
|
|
|
(153
|
)
|
|
171
|
|
|
N/M
1
|
|
Other
|
(1,036
|
)
|
|
14
|
|
|
(1,050
|
)
|
|
N/M
1
|
|
|
$
|
12,232
|
|
|
$
|
10,852
|
|
|
$
|
1,380
|
|
|
12.7
|
%
|
1
N/M - not meaningful
The
$1.4 million
increase
in non-interest income from the
three months ended June 30, 2018
was primarily due to a
$1.2 million
increase in net gains on the sale of mortgage loans held for sale, related to $74.8 million of consumer real estate loans that were sold or committed for sale, fair value changes on mortgage derivatives and mortgage fees collected during the
2019
period, compared to $50.8 million for the
2018
period. Service charges and other fees
increased
by
$1.0 million
from the
three months ended June 30, 2018
, which was driven by higher title premiums and commercial loan fee income (consisting of syndication, arrangement, non-usage and pre-payment fees), as well as increased debit card interchange income. Other non-interest income for the
three months ended June 30, 2019
included a $1.2 million net decrease in the value of investments in community development-oriented private equity funds used for Community Reinvestment Act purposes (the “CRA Funds”), down from a $15,000 net decrease in the CRA Funds for the
three months ended June 30, 2018
.
Non-interest Expense.
Non-interest expense increased by
$5.3 million
, or
12.6%
, to
$47.5 million
for the
three months ended June 30, 2019
, from
$42.2 million
for the
three months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Non-interest expense
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
$
|
26,586
|
|
|
$
|
24,313
|
|
|
$
|
2,273
|
|
|
9.3
|
%
|
Merger costs
|
2,362
|
|
|
—
|
|
|
2,362
|
|
|
100.0
|
|
Advertising
|
982
|
|
|
1,358
|
|
|
(376
|
)
|
|
(27.7
|
)
|
Occupancy and equipment
|
3,950
|
|
|
3,980
|
|
|
(30
|
)
|
|
(0.8
|
)
|
Outside professional services
|
1,674
|
|
|
1,382
|
|
|
292
|
|
|
21.1
|
|
Regulatory assessments
|
831
|
|
|
731
|
|
|
100
|
|
|
13.7
|
|
Data processing
|
5,739
|
|
|
5,145
|
|
|
594
|
|
|
11.5
|
|
Office operations
|
2,568
|
|
|
2,224
|
|
|
344
|
|
|
15.5
|
|
Other
|
2,834
|
|
|
3,058
|
|
|
(224
|
)
|
|
(7.3
|
)
|
|
$
|
47,526
|
|
|
$
|
42,191
|
|
|
$
|
5,335
|
|
|
12.6
|
%
|
The
$5.3 million
increase
in non-interest expense from the
three months ended June 30, 2018
was primarily due to
$2.4 million
in merger costs with no comparable charges recorded in the
three months ended June 30, 2018
, related to the proposed merger with Prosperity, which was announced on June 17, 2019, as well as a
$2.3 million
increase
in salaries and employee benefits expense, which was primarily related to higher mortgage commissions paid in the
2019
period attributable to increased mortgage loan production, as well as higher share-based compensation expense in the
2019
period related to fluctuations in the Company’s share price. Additionally, merit increases granted in the
2019
period also contributed to the increased salary expense compared to the
three months ended June 30, 2018
. Data processing expense
increased
by
$594,000
from the
three months ended June 30, 2018
due to system upgrades, technology refreshments and outsourcing certain segments of our data processing. These increases in non-interest expense compared to the
2018
period were partially offset by a
$376,000
decrease
in advertising expense, primarily due to a lower number of events, media advertisements and sponsorships in the
three months ended June 30, 2019
.
Income Tax Expense.
For the
three months ended June 30, 2019
, we recognized income tax expense of
$7.2 million
on our pre-tax income, which was an effective tax rate of
21.0%
, compared to income tax expense of
$7.3 million
for the
three months ended June 30, 2018
, which was an effective tax rate of
20.7%
.
Comparison of Results of Operations for the
Six Months Ended
June 30, 2019
and
2018
General.
Net income for the
six months ended June 30, 2019
was
$56.1 million
,
an increase
of
$2.5 million
, or
4.6%
, from net income of
$53.6 million
for the
six months ended June 30, 2018
. The increase in net income was driven by increased net interest income and decreased provision for credit losses, partially offset by increased non-interest expense and lower non-interest income. Basic earnings per share for the
six months ended June 30, 2019
was
$1.18
, an increase of $0.04 from
$1.14
for the
six months ended June 30, 2018
. Diluted earnings per share for the
six months ended June 30, 2019
was
$1.17
, an increase of $0.05 from
$1.12
for the
six months ended June 30, 2018
.
Interest Income.
Interest income increased by
$20.5 million
, or
10.3%
, to
$220.2 million
for the
six months ended June 30, 2019
from
$199.7 million
for the
six months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Interest and dividend income
|
|
|
|
|
|
|
|
Loans, including fees
|
$
|
208,455
|
|
|
$
|
189,201
|
|
|
$
|
19,254
|
|
|
10.2
|
%
|
Securities
|
7,815
|
|
|
7,359
|
|
|
456
|
|
|
6.2
|
|
Interest-bearing deposits in other financial institutions
|
2,647
|
|
|
2,066
|
|
|
581
|
|
|
28.1
|
|
FHLB and FRB stock and other
|
1,264
|
|
|
1,031
|
|
|
233
|
|
|
22.6
|
|
|
$
|
220,181
|
|
|
$
|
199,657
|
|
|
$
|
20,524
|
|
|
10.3
|
%
|
The
$20.5 million
increase in interest income for the
six months ended June 30, 2019
compared to the
six months ended June 30, 2018
was primarily due to a
$19.3 million
, or
10.2%
, increase in interest income on loans, which was driven by increased volume in all loan portfolios, with the exception of Warehouse Purchase Program and loans held for sale, as well as higher yields earned on all loan portfolios. The average balance of commercial and industrial loans increased by
$133.2 million
from the
six months ended June 30, 2018
, while the average yield earned on this portfolio increased by
40
basis points, resulting in a
$7.8 million
increase in interest income. The average yield earned on the commercial and industrial portfolio for the
six months ended June 30, 2019
was positively impacted by three increases in the Fed Funds rate, totaling 75 basis points since June 1, 2018, as well as the resolution of multiple non-performing relationships over the past year. The average balance of consumer real estate loans increased by
$172.9 million
from the
six months ended June 30, 2018
, increasing interest income by
$5.3 million
. The average balance of commercial real estate loans increased by
$59.6 million
from the
six months ended June 30, 2018
, while the average yield earned on this portfolio increased by
11
basis points, resulting in a
$3.2 million
increase in interest income. Despite a
$30.5 million
decline in the average balance of Warehouse Purchase Program loans from the
six months ended June 30, 2018
, the average yield earned on this portfolio increased by
44
basis points, resulting in a
$1.5 million
increase in interest income.
Interest Expense.
Interest expense increased by
$16.3 million
, or
44.0%
, to
$53.5 million
for the
six months ended June 30, 2019
from
$37.1 million
for the
six months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Interest expense
|
|
|
|
|
|
|
|
Deposits
|
$
|
38,659
|
|
|
$
|
25,764
|
|
|
$
|
12,895
|
|
|
50.1
|
%
|
FHLB advances
|
10,250
|
|
|
6,811
|
|
|
3,439
|
|
|
50.5
|
|
Repurchase agreements and other borrowings
|
4,554
|
|
|
4,540
|
|
|
14
|
|
|
0.3
|
|
|
$
|
53,463
|
|
|
$
|
37,115
|
|
|
$
|
16,348
|
|
|
44.0
|
%
|
The increase in interest expense for the
six months ended June 30, 2019
compared to the same period in
2018
, was primarily due to an increase in interest expense on deposits, which was driven by increased rates paid on time, savings and money market deposits during the
six months ended June 30, 2019
compared to the same period in
2018
, which included a
76
basis point increase in the average rate paid on time deposits and a
41
basis point increase in the average rate paid on savings and money market deposits. Additionally, the average balance of time deposits increased by
$297.8 million
from the
six
months ended June 30, 2018
. Interest expense on borrowings for the
six months ended June 30, 2019
increased by
$3.5 million
compared to the
six months ended June 30, 2018
, due to a
60
basis point increase in the average rate paid on borrowings, as well as a
$43.8 million
increase in the average balance compared to the same period in
2018
.
Net Interest Income.
Net interest income increased by
$4.2 million
, or
2.6%
, to
$166.7 million
for the
six months ended June 30, 2019
from
$162.5 million
for the
six months ended June 30, 2018
. The net interest margin decreased by
six
basis point to
3.83%
for the
six months ended June 30, 2019
from
3.89%
for the same period last year. The net interest rate spread decreased by
23
basis points to
3.32%
for the
six months ended June 30, 2019
from
3.55%
for the same period last year. The average yield on earning assets for the
six months ended June 30, 2019
was
5.06%
, a
28
basis point increase from the
six months ended June 30, 2018
, while the average cost of interest-bearing liabilities increased by
51
basis points.
Provision for Credit Losses.
The provision for credit losses was
$25.9 million
for the
six months ended June 30, 2019
, a decrease of
$7.2 million
from
$33.1 million
for the
six months ended June 30, 2018
. Net charge-offs totaled
$1.2 million
for the
six months ended June 30, 2019
, down
$38.9 million
from the
six months ended June 30, 2018
. For more information about the Company’s allowance for loan losses, please see “Management’s Discussion and Analysis - Comparison of Financial Condition at
June 30, 2019
and December 31,
2018
- Allowance for Loan Losses” contained in Item 2 of this report.
Non-interest Income.
Non-interest income
decreased
by
$1.6 million
, or
6.8%
, to
$22.1 million
for the
six months ended June 30, 2019
from
$23.8 million
for the
six months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Non-interest income
|
|
|
|
|
|
|
|
Service charges and other fees
|
$
|
17,137
|
|
|
$
|
16,771
|
|
|
$
|
366
|
|
|
2.2
|
%
|
Net gain on sale of mortgage loans held for sale
|
4,404
|
|
|
3,477
|
|
|
927
|
|
|
26.7
|
|
Bank-owned life insurance income
|
971
|
|
|
926
|
|
|
45
|
|
|
4.9
|
|
Net gain (loss) on securities transactions
|
6
|
|
|
(128
|
)
|
|
134
|
|
|
N/M
1
|
|
Gain on sale and disposition of assets
|
4
|
|
|
2,060
|
|
|
(2,056
|
)
|
|
(99.8
|
)
|
Other
|
(396
|
)
|
|
644
|
|
|
(1,040
|
)
|
|
N/M
1
|
|
|
$
|
22,126
|
|
|
$
|
23,750
|
|
|
$
|
(1,624
|
)
|
|
(6.8
|
)%
|
1
N/M - not meaningful
The decrease in non-interest income for the
six months ended June 30, 2019
compared to the
six months ended June 30, 2018
was primarily due to a
$2.1 million
decrease
in gain on sale and disposition of assets, as the 2018 period included $2.3 million in proceeds resulting from an insurance settlement related to a misappropriation of approximately $2.5 million in vault cash from one of the former LegacyTexas Bank branches acquired in 2015, with no similar gains recorded in the 2019 period. Other non-interest income for the
six months ended June 30, 2019
included a $1.1 million net decrease in the value of the CRA Funds, compared to an $118,000 net increase in the CRA Funds for the
six months ended June 30, 2018
. Net gains on the sale of mortgage loans held for sale during the
six months ended June 30, 2019
increased
by
$927,000
compared to the
six months ended June 30, 2018
, which included gains recognized on $99.9 million of consumer real estate loans that were sold or committed for sale, fair value changes on mortgage derivatives and mortgage fees collected during the 2018 period, compared to $107.4 million for the
six months ended June 30, 2019
. Service charges and other fees
increased
by
$366,000
compared to the
six months ended June 30, 2018
, which included increases in commercial account analysis fee income, debit card interchange income and title premiums.
Non-interest Expense.
Non-interest expense increased by
$5.8 million
, or
6.7%
, to
$91.8 million
for the
six months ended June 30, 2019
from
$86.1 million
for the
six months ended June 30, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
Dollar Change
|
|
Percent Change
|
|
2019
|
|
2018
|
|
|
|
(Dollars in thousands)
|
Non-interest expense
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
$
|
53,457
|
|
|
$
|
51,389
|
|
|
$
|
2,068
|
|
|
4.0
|
%
|
Merger costs
|
2,362
|
|
|
—
|
|
|
2,362
|
|
|
100.0
|
|
Advertising
|
1,885
|
|
|
2,246
|
|
|
(361
|
)
|
|
(16.1
|
)
|
Occupancy and equipment
|
7,849
|
|
|
7,840
|
|
|
9
|
|
|
0.1
|
|
Outside professional services
|
2,959
|
|
|
2,632
|
|
|
327
|
|
|
12.4
|
|
Regulatory assessments
|
1,449
|
|
|
1,885
|
|
|
(436
|
)
|
|
(23.1
|
)
|
Data processing
|
11,672
|
|
|
9,848
|
|
|
1,824
|
|
|
18.5
|
|
Office operations
|
4,903
|
|
|
4,524
|
|
|
379
|
|
|
8.4
|
|
Other
|
5,297
|
|
|
5,706
|
|
|
(409
|
)
|
|
(7.2
|
)
|
|
$
|
91,833
|
|
|
$
|
86,070
|
|
|
$
|
5,763
|
|
|
6.7
|
%
|
The increase in non-interest expense from the
six months ended June 30, 2018
included
$2.4 million
in merger costs recorded in the 2019 period with no comparable charges recorded in the 2018 period related to the proposed merger with Prosperity, as well as a
$2.1 million
increase in salaries and employee benefits expense, which was primarily related to merit increases granted in the
2019
period, as well as higher mortgage commissions paid in the
2019
period attributable to increased mortgage loan production. Additionally, share-based compensation expense was higher during the
six months ended June 30, 2019
due to fluctuations in the Company’s share price. Data processing expense increased by
$1.8 million
compared to the
six months ended June 30, 2018
, as the Company has outsourced certain segments of its data processing operations and invested in system upgrades. These increases in non-interest expense compared to the
six months ended June 30, 2018
were partially offset by a
$436,000
decrease in regulatory assessments expense due to a notice of preliminary assessment credit received from the FDIC in 2019, which may reduce future FDIC assessment payments, as well as a lower assessment rate used in the 2019 period. Additionally, other non-interest expense declined by
$409,000
from the
six months ended June 30, 2018
, primarily due to lower debit card fraud and lending-related expenses during the 2019 period.
Income Tax Expense.
For the
six months ended June 30, 2019
, we recognized income tax expense of
$15.0 million
on our pre-tax income, which was an effective tax rate of
21.2%
, compared to income tax expense of
$13.5 million
for the
six months ended June 30, 2018
, which was an effective tax rate of
20.1%
.
Average Balances, Net Interest Income, Yields Earned and Rates Paid
The following table presents, for the periods indicated, the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Also presented are the weighted average yields on interest-earning assets, rates paid on interest-bearing liabilities and the resultant spread. All average balances are daily average balances. Non-accruing loans have been included in the table as loans carrying a zero yield. Yields earned and rates paid are calculated at the portfolio level 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
(Dollars in thousands)
|
2019
|
|
2018
|
Interest-earning assets:
|
Average
Outstanding
Balance
|
|
Interest
Earned/Paid
|
|
Yield/
Rate
|
|
Average
Outstanding
Balance
|
|
Interest
Earned/Paid
|
|
Yield/
Rate
|
|
Commercial real estate
|
$
|
3,119,147
|
|
|
$
|
40,542
|
|
|
5.21
|
%
|
|
$
|
3,055,139
|
|
|
$
|
38,762
|
|
|
5.09
|
%
|
|
Warehouse Purchase Program
|
1,253,262
|
|
|
14,927
|
|
|
4.78
|
|
|
1,075,262
|
|
|
12,137
|
|
|
4.53
|
|
|
Commercial and industrial
|
2,085,820
|
|
|
30,218
|
|
|
5.81
|
|
|
2,002,490
|
|
|
28,489
|
|
|
5.71
|
|
|
Construction and land
|
286,163
|
|
|
4,370
|
|
|
6.13
|
|
|
260,560
|
|
|
3,478
|
|
|
5.35
|
|
|
Consumer real estate
|
1,434,812
|
|
|
17,110
|
|
|
4.77
|
|
|
1,265,751
|
|
|
14,750
|
|
|
4.66
|
|
|
Other consumer
|
47,014
|
|
|
663
|
|
|
5.66
|
|
|
43,779
|
|
|
626
|
|
|
5.74
|
|
|
Loans held for sale
|
30,572
|
|
|
324
|
|
|
4.25
|
|
|
29,378
|
|
|
328
|
|
|
4.46
|
|
|
Less: deferred fees and allowance for loan loss
|
(67,408
|
)
|
|
—
|
|
|
—
|
|
|
(66,746
|
)
|
|
—
|
|
|
—
|
|
|
Loans receivable
1
|
8,189,382
|
|
|
108,154
|
|
|
5.29
|
|
|
7,665,613
|
|
|
98,570
|
|
|
5.16
|
|
|
Agency mortgage-backed securities
|
218,162
|
|
|
1,283
|
|
|
2.35
|
|
|
258,420
|
|
|
1,434
|
|
|
2.22
|
|
|
Agency collateralized mortgage obligations
|
317,734
|
|
|
2,177
|
|
|
2.74
|
|
|
248,150
|
|
|
1,640
|
|
|
2.64
|
|
|
Investment securities
|
68,300
|
|
|
410
|
|
|
2.40
|
|
|
101,641
|
|
|
699
|
|
|
2.75
|
|
|
FHLB and FRB stock and other restricted securities
|
64,752
|
|
|
683
|
|
|
4.22
|
|
|
58,972
|
|
|
551
|
|
|
3.73
|
|
|
Interest-earning deposit accounts
|
232,862
|
|
|
1,370
|
|
|
2.36
|
|
|
233,335
|
|
|
1,097
|
|
|
1.89
|
|
Total interest-earning assets
|
9,091,192
|
|
|
114,077
|
|
|
5.03
|
|
|
8,566,131
|
|
|
103,991
|
|
|
4.87
|
|
Non-interest-earning assets
|
449,173
|
|
|
|
|
|
|
429,905
|
|
|
|
|
|
Total assets
|
$
|
9,540,365
|
|
|
|
|
|
|
$
|
8,996,036
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
|
$
|
855,948
|
|
|
1,519
|
|
|
0.71
|
|
|
$
|
954,960
|
|
|
2,085
|
|
|
0.88
|
|
|
Savings and money market
|
2,581,816
|
|
|
7,885
|
|
|
1.22
|
|
|
2,578,205
|
|
|
5,057
|
|
|
0.79
|
|
|
Time
|
1,885,190
|
|
|
11,040
|
|
|
2.35
|
|
|
1,632,697
|
|
|
6,590
|
|
|
1.62
|
|
|
Borrowings
|
1,101,559
|
|
|
8,079
|
|
|
2.94
|
|
|
1,018,945
|
|
|
6,330
|
|
|
2.49
|
|
Total interest-bearing liabilities
|
6,424,513
|
|
|
28,523
|
|
|
1.78
|
|
|
6,184,807
|
|
|
20,062
|
|
|
1.30
|
|
Non-interest-bearing demand
|
1,812,042
|
|
|
|
|
|
|
1,694,082
|
|
|
|
|
|
Non-interest-bearing liabilities
|
169,809
|
|
|
|
|
|
|
122,573
|
|
|
|
|
|
Total liabilities
|
8,406,364
|
|
|
|
|
|
|
8,001,462
|
|
|
|
|
|
Total shareholders’ equity
|
1,134,001
|
|
|
|
|
|
|
994,574
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
$
|
9,540,365
|
|
|
|
|
|
|
$
|
8,996,036
|
|
|
|
|
|
Net interest income and margin
|
|
|
$
|
85,554
|
|
|
3.77
|
%
|
|
|
|
$
|
83,929
|
|
|
3.93
|
%
|
Net interest income and margin (tax-equivalent basis)
2
|
|
|
$
|
85,640
|
|
|
3.78
|
%
|
|
|
|
$
|
84,064
|
|
|
3.94
|
%
|
Net interest rate spread
|
|
|
|
|
3.25
|
%
|
|
|
|
|
|
3.57
|
%
|
Net earning assets
|
$
|
2,666,679
|
|
|
|
|
|
|
$
|
2,381,324
|
|
|
|
|
|
Average interest-earning assets to average interest-bearing liabilities
|
141.51
|
%
|
|
|
|
|
|
138.50
|
%
|
|
|
|
|
1
|
Calculated net of deferred fees, loan discounts, loans in process and allowance for loan losses.
|
2
|
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax-equivalent adjustment (a non-GAAP measure) has been computed using a federal income tax rate of 21% for 2019 and 2018. Tax-exempt investments and loans had an average balance of $68.3 million and $89.7 million for the three months ended June 30, 2019 and 2018, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
(Dollars in thousands)
|
2019
|
|
2018
|
Interest-earning assets:
|
Average
Outstanding
Balance
|
|
Interest
Earned/Paid
|
|
Yield/
Rate
|
|
Average
Outstanding
Balance
|
|
Interest
Earned/Paid
|
|
Yield/
Rate
|
|
Commercial real estate
|
$
|
3,083,813
|
|
|
$
|
79,462
|
|
|
5.20
|
%
|
|
$
|
3,024,253
|
|
|
$
|
76,298
|
|
|
5.09
|
%
|
|
Warehouse Purchase Program
|
990,128
|
|
|
23,698
|
|
|
4.83
|
|
|
1,020,595
|
|
|
22,209
|
|
|
4.39
|
|
|
Commercial and industrial
|
2,086,932
|
|
|
61,009
|
|
|
5.90
|
|
|
1,953,773
|
|
|
53,242
|
|
|
5.50
|
|
|
Construction and land
|
281,429
|
|
|
8,486
|
|
|
6.08
|
|
|
265,701
|
|
|
6,935
|
|
|
5.26
|
|
|
Consumer real estate
|
1,419,636
|
|
|
33,986
|
|
|
4.79
|
|
|
1,246,759
|
|
|
28,730
|
|
|
4.61
|
|
|
Other consumer
|
46,181
|
|
|
1,320
|
|
|
5.76
|
|
|
44,332
|
|
|
1,247
|
|
|
5.68
|
|
|
Loans held for sale
|
23,001
|
|
|
494
|
|
|
4.30
|
|
|
25,206
|
|
|
540
|
|
|
4.28
|
|
|
Less: deferred fees and allowance for loan loss
|
(62,708
|
)
|
|
—
|
|
|
—
|
|
|
(64,718
|
)
|
|
—
|
|
|
—
|
|
|
Loans receivable
1
|
7,868,412
|
|
|
208,455
|
|
|
5.34
|
|
|
7,515,901
|
|
|
189,201
|
|
|
5.07
|
|
|
Agency mortgage-backed securities
|
223,665
|
|
|
2,683
|
|
|
2.40
|
|
|
266,402
|
|
|
2,936
|
|
|
2.20
|
|
|
Agency collateralized mortgage obligations
|
310,547
|
|
|
4,352
|
|
|
2.80
|
|
|
234,728
|
|
|
3,032
|
|
|
2.58
|
|
|
Investment securities
|
75,086
|
|
|
780
|
|
|
2.08
|
|
|
99,046
|
|
|
1,391
|
|
|
2.81
|
|
|
FHLB and FRB stock and other restricted securities
|
60,472
|
|
|
1,264
|
|
|
4.18
|
|
|
57,735
|
|
|
1,031
|
|
|
3.57
|
|
|
Interest-earning deposit accounts
|
225,775
|
|
|
2,647
|
|
|
2.36
|
|
|
236,617
|
|
|
2,066
|
|
|
1.76
|
|
Total interest-earning assets
|
8,763,957
|
|
|
220,181
|
|
|
5.06
|
|
|
8,410,429
|
|
|
199,657
|
|
|
4.78
|
|
Non-interest-earning assets
|
453,549
|
|
|
|
|
|
|
429,686
|
|
|
|
|
|
Total assets
|
$
|
9,217,506
|
|
|
|
|
|
|
$
|
8,840,115
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
|
$
|
828,406
|
|
|
3,023
|
|
|
0.74
|
|
|
$
|
962,935
|
|
|
4,018
|
|
|
0.84
|
|
|
Savings and money market
|
2,535,084
|
|
|
14,813
|
|
|
1.18
|
|
|
2,661,237
|
|
|
10,101
|
|
|
0.77
|
|
|
Time
|
1,831,309
|
|
|
20,823
|
|
|
2.29
|
|
|
1,533,553
|
|
|
11,645
|
|
|
1.53
|
|
|
Borrowings
|
992,416
|
|
|
14,804
|
|
|
3.01
|
|
|
948,614
|
|
|
11,351
|
|
|
2.41
|
|
Total interest-bearing liabilities
|
6,187,215
|
|
|
53,463
|
|
|
1.74
|
|
|
6,106,339
|
|
|
37,115
|
|
|
1.23
|
|
Non-interest-bearing demand
|
1,750,829
|
|
|
|
|
|
|
1,635,761
|
|
|
|
|
|
Non-interest-bearing liabilities
|
158,529
|
|
|
|
|
|
|
114,075
|
|
|
|
|
|
Total liabilities
|
8,096,573
|
|
|
|
|
|
|
7,856,175
|
|
|
|
|
|
Total shareholders’ equity
|
1,120,933
|
|
|
|
|
|
|
983,940
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
$
|
9,217,506
|
|
|
|
|
|
|
$
|
8,840,115
|
|
|
|
|
|
Net interest income and margin
|
|
|
$
|
166,718
|
|
|
3.83
|
%
|
|
|
|
$
|
162,542
|
|
|
3.89
|
%
|
Net interest income and margin (tax-equivalent basis)
2
|
|
|
$
|
166,876
|
|
|
3.84
|
%
|
|
|
|
$
|
162,818
|
|
|
3.90
|
%
|
Net interest rate spread
|
|
|
|
|
3.32
|
%
|
|
|
|
|
|
3.55
|
%
|
Net earning assets
|
$
|
2,576,742
|
|
|
|
|
|
|
$
|
2,304,090
|
|
|
|
|
|
Average interest-earning assets to average interest-bearing liabilities
|
141.65
|
%
|
|
|
|
|
|
137.73
|
%
|
|
|
|
|
1
|
Calculated net of deferred fees, loan discounts, loans in process and allowance for loan losses.
|
2
|
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax-equivalent adjustment (a non-GAAP measure) has been computed using a federal income tax rate of 21% for 2019 and 2018. Tax-exempt investments and loans had an average balance of $73.0 million and $91.7 million for the six months ended June 30, 2019 and 2018, respectively.
|
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. Changes attributable to both rate and volume which cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2019 versus 2018
|
|
2019 versus 2018
|
|
Increase (Decrease) Due to
|
|
Total Increase (Decrease)
|
|
Increase (Decrease) Due to
|
|
Total Increase (Decrease)
|
|
Volume
|
|
Rate
|
|
|
Volume
|
|
Rate
|
|
|
(Dollars in thousands)
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
$
|
821
|
|
|
$
|
959
|
|
|
$
|
1,780
|
|
|
$
|
1,518
|
|
|
$
|
1,646
|
|
|
$
|
3,164
|
|
Warehouse Purchase Program
|
2,092
|
|
|
698
|
|
|
2,790
|
|
|
(678
|
)
|
|
2,167
|
|
|
1,489
|
|
Commercial and industrial
|
1,201
|
|
|
528
|
|
|
1,729
|
|
|
3,756
|
|
|
4,011
|
|
|
7,767
|
|
Construction and land
|
362
|
|
|
530
|
|
|
892
|
|
|
428
|
|
|
1,123
|
|
|
1,551
|
|
Consumer real estate
|
2,009
|
|
|
351
|
|
|
2,360
|
|
|
4,105
|
|
|
1,151
|
|
|
5,256
|
|
Other consumer
|
46
|
|
|
(9
|
)
|
|
37
|
|
|
53
|
|
|
20
|
|
|
73
|
|
Loans held for sale
|
13
|
|
|
(17
|
)
|
|
(4
|
)
|
|
(47
|
)
|
|
1
|
|
|
(46
|
)
|
Loans receivable
|
6,544
|
|
|
3,040
|
|
|
9,584
|
|
|
9,135
|
|
|
10,119
|
|
|
19,254
|
|
Agency mortgage-backed securities
|
(233
|
)
|
|
82
|
|
|
(151
|
)
|
|
(498
|
)
|
|
245
|
|
|
(253
|
)
|
Agency collateralized mortgage obligations
|
475
|
|
|
62
|
|
|
537
|
|
|
1,045
|
|
|
275
|
|
|
1,320
|
|
Investment securities
|
(208
|
)
|
|
(81
|
)
|
|
(289
|
)
|
|
(294
|
)
|
|
(317
|
)
|
|
(611
|
)
|
FHLB and FRB stock and other restricted securities
|
57
|
|
|
75
|
|
|
132
|
|
|
51
|
|
|
182
|
|
|
233
|
|
Interest-earning deposit accounts
|
(2
|
)
|
|
275
|
|
|
273
|
|
|
(98
|
)
|
|
679
|
|
|
581
|
|
Total interest-earning assets
|
6,633
|
|
|
3,453
|
|
|
10,086
|
|
|
9,341
|
|
|
11,183
|
|
|
20,524
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
|
(202
|
)
|
|
(364
|
)
|
|
(566
|
)
|
|
(524
|
)
|
|
(471
|
)
|
|
(995
|
)
|
Savings and money market
|
7
|
|
|
2,821
|
|
|
2,828
|
|
|
(500
|
)
|
|
5,212
|
|
|
4,712
|
|
Time
|
1,136
|
|
|
3,314
|
|
|
4,450
|
|
|
2,577
|
|
|
6,601
|
|
|
9,178
|
|
Borrowings
|
542
|
|
|
1,207
|
|
|
1,749
|
|
|
545
|
|
|
2,908
|
|
|
3,453
|
|
Total interest-bearing liabilities
|
1,483
|
|
|
6,978
|
|
|
8,461
|
|
|
2,098
|
|
|
14,250
|
|
|
16,348
|
|
Net interest income
|
$
|
5,150
|
|
|
$
|
(3,525
|
)
|
|
$
|
1,625
|
|
|
$
|
7,243
|
|
|
$
|
(3,067
|
)
|
|
$
|
4,176
|
|
Liquidity
Management maintains a liquidity position that it believes will adequately provide funding for loan demand and deposit run-off that may occur in the normal course of business. The Company relies on a number of different funding sources in order to meet its potential liquidity demands. The primary funding sources are increases in deposit accounts and cash flows from loan payments and the securities portfolio.
Management also has several secondary sources of funds available to meet potential liquidity demands. At
June 30, 2019
, we had additional borrowing capacity of
$2.22 billion
with the FHLB and
$614.0 million
in federal funds lines of credit available with financial institutions and other sources. We may also use the discount window at the FRB as a source of short-term funding. FRB borrowing capacity varies based upon securities pledged to the discount window line. At
June 30, 2019
, securities pledged had a collateral value of
$76.5 million
.
At
June 30, 2019
, we had classified
78.2%
of our securities portfolio as available for sale (including pledged securities), providing an additional source of liquidity. Management believes that because active markets exist and our securities portfolio is of high quality, our available for sale securities are marketable. Selling participations in loans we originate, including portions of commercial real estate loans, creates another source of liquidity and allows us to manage borrower concentration risk as well as interest rate risk.
Liquidity management is both a daily and long-term function of business management. Short-term excess liquidity is generally placed in short-term investments, such as overnight deposits at the Federal Reserve Bank and correspondent banks. On a longer term basis, we maintain a strategy of investing in various lending products and investment securities, including mortgage-backed securities.
Planning for our normal business liquidity needs, both expected and unexpected, is done on a daily and short-term basis through the cash management function. On a longer-term basis it is accomplished through the budget and strategic planning functions, with support from internal asset/liability management software model projections.
The Liquidity Committee monitors liquidity positions and projections. Liquidity contingency planning is added to the Committee’s process by focusing on possible scenarios that would stress liquidity beyond the Bank’s normal business liquidity needs. These scenarios may include macro-economic and bank specific situations focusing on high probability-high impact, high probability-low impact, low probability-high impact, and low probability-low impact stressors.
Management recognizes that the factors and conditions leading up to and occurring during a liquidity stress event cannot be precisely defined or listed. Nevertheless, management believes that liquidity stress events can be categorized into sources and uses of liquidity, and levels of severity, with responses that apply to various situations.
The Company, which is a separate legal entity from the Bank and must provide for its own liquidity, had liquid assets of
$34.9 million
on an unconsolidated basis at
June 30, 2019
. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its stockholders, funds paid out for Company stock repurchases, and payments on trust-preferred securities and subordinated debt held at the Company level. The Company has the ability to receive dividends or capital distributions from the Bank, although there are regulatory restrictions on the ability of the Bank to pay dividends. See “How We Are Regulated - Limitations on Dividends and Other Capital Distributions” under Item 1 and Note 17 of the Notes to Consolidated Financial Statements contained in Item 8 of the Company’s
2018
Form 10-K.
The Company uses its sources of funds primarily to meet its expenses, pay maturing deposits and fund withdrawals, and to fund loan commitments. Total approved loan commitments (including Warehouse Purchase Program commitments, unused lines of credit and letters of credit) amounted to
$2.47 billion
and
$2.86 billion
at
June 30, 2019
, and
December 31, 2018
, respectively. It is management’s policy to offer deposit rates that are competitive with other local financial institutions. Based on this management strategy, we believe that a majority of maturing deposits will remain with the Company. Certificates of deposit scheduled to mature in one year or less at
June 30, 2019
totaled
$1.11 billion
with a weighted average rate of 2.36%.
During the
six months ended June 30, 2019
, cash and cash equivalents
decreased
by
$5.4 million
, or
2.0%
, to
$263.8 million
at
June 30, 2019
from
$269.2 million
at
December 31, 2018
. Operating activities provided cash of
$98.3 million
and financing activities provided cash of
$754.6 million
, which was more than offset by cash used in investing activities of
$858.2 million
. Primary sources of cash for the
six months ended June 30, 2019
included proceeds from pay-offs of Warehouse Purchase Program loans totaling
$9.88 billion
, proceeds from maturities, prepayments and calls on available-for-sale securities totaling
$343.7 million
, proceeds from FHLB advances totaling
$1.38 billion
, proceeds from the sale of loans held for sale totaling
$89.2 million
, and a
$214.1 million
increase in deposits. Primary uses of cash for the
six months ended June 30, 2019
included originations of Warehouse Purchase Program loans totaling
$10.46 billion
, purchases of available-for-sale securities totaling
$347.5 million
, repayments on FHLB advances totaling
$820.6 million
and net fundings of loans held for investment totaling
$290.4 million
.
Please see Item 1A (Risk Factors) under Part 1 of the Company’s
2018
Form 10-K for information regarding liquidity risk.
Off-Balance Sheet Arrangements, Contractual Obligations and Commitments
The following table presents our longer term contractual obligations and commitments to extend credit to our borrowers, in aggregate and by payment due dates (not including any interest amounts). In addition to the commitments below, the Company had overdraft protection available to its depositors in the amount of
$83.5 million
and credit card guarantees outstanding in the amount of
$2.2 million
at
June 30, 2019
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
Less than
One Year
|
|
One
through
Three Years
|
|
Four
through
Five Years
|
|
After Five
Years
|
|
Total
|
|
(Dollars in thousands)
|
Contractual obligations:
|
|
|
|
|
|
|
|
|
|
Deposits without a stated maturity
|
$
|
5,251,221
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,251,221
|
|
Certificates of deposit
|
1,111,229
|
|
|
665,382
|
|
|
26,630
|
|
|
1,328
|
|
|
1,804,569
|
|
FHLB advances
1
|
1,382,142
|
|
|
1,910
|
|
|
329
|
|
|
384
|
|
|
1,384,765
|
|
Repurchase agreements
|
52,414
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,414
|
|
Subordinated debt
1
|
—
|
|
|
—
|
|
|
—
|
|
|
140,464
|
|
|
140,464
|
|
Private equity fund for Community Reinvestment Act purposes
|
730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
730
|
|
Operating leases (premises)
|
4,327
|
|
|
8,323
|
|
|
7,607
|
|
|
17,842
|
|
|
38,099
|
|
Total contractual obligations
|
$
|
7,802,063
|
|
|
$
|
675,615
|
|
|
$
|
34,566
|
|
|
$
|
160,018
|
|
|
8,672,262
|
|
Off-balance sheet loan commitments:
2
|
|
|
|
|
|
|
|
|
|
Unused commitments to extend credit
|
$
|
911,691
|
|
|
$
|
589,360
|
|
|
$
|
220,304
|
|
|
$
|
63,926
|
|
|
1,785,281
|
|
Unused capacity on Warehouse Purchase Program loans
3
|
608,167
|
|
|
12,149
|
|
|
—
|
|
|
—
|
|
|
620,316
|
|
Standby letters of credit
|
54,612
|
|
|
6,365
|
|
|
876
|
|
|
—
|
|
|
61,853
|
|
Total loan commitments
|
$
|
1,574,470
|
|
|
$
|
607,874
|
|
|
$
|
221,180
|
|
|
$
|
63,926
|
|
|
2,467,450
|
|
Total contractual obligations and loan commitments
|
|
|
|
|
|
|
|
|
$
|
11,139,712
|
|
|
|
1
|
FHLB advances and subordinated debt are shown at their contractual amounts.
|
|
|
2
|
Loans having no stated maturity are reported in the “Less than One Year” category.
|
|
|
3
|
In regards to unused capacity on Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage banking company customers for any reason in the Company’s sole and absolute discretion.
|
Capital Resources
Consistent with our goal to operate a sound and profitable organization, our policy is for the Company and its subsidiary bank to maintain “well-capitalized” status under FRB regulations. Based on capital levels at
June 30, 2019
and
December 31, 2018
, the Bank and the Company were considered to be well-capitalized. At
June 30, 2019
, the Bank’s equity totaled
$1.22 billion
. Our consolidated equity totaled
$1.14 billion
, or
11.5%
of total assets, at
June 30, 2019
. Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans. At
June 30, 2019
, Warehouse Purchase Program loans totaled
$1.54 billion
, compared to an average balance of
$1.25
billion for the three months ended
June 30, 2019
. Because the capital ratios below are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, an end of period increase in these balances can significantly impact the Company’s reported capital ratios.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
Required for Capital Adequacy Purposes
|
|
To Be Well-Capitalized
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
June 30, 2019
|
(Dollars in thousands)
|
Total risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
$
|
1,191,852
|
|
|
12.97
|
%
|
|
$
|
735,378
|
|
|
8.00
|
%
|
|
$
|
919,222
|
|
|
10.00
|
%
|
Bank
|
1,130,419
|
|
|
12.30
|
|
|
735,254
|
|
|
8.00
|
|
|
919,067
|
|
|
10.00
|
|
Tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
975,916
|
|
|
10.62
|
|
|
551,533
|
|
|
6.00
|
|
|
551,533
|
|
|
6.00
|
|
Bank
|
1,037,534
|
|
|
11.29
|
|
|
551,440
|
|
|
6.00
|
|
|
735,254
|
|
|
8.00
|
|
Common equity tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
Company
|
963,709
|
|
|
10.48
|
|
|
413,650
|
|
|
4.50
|
|
|
n/a
1
|
|
|
n/a
1
|
|
Bank
|
1,037,534
|
|
|
11.29
|
|
|
413,580
|
|
|
4.50
|
|
|
597,394
|
|
|
6.50
|
|
Tier 1 leverage
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
975,916
|
|
|
10.42
|
|
|
374,781
|
|
|
4.00
|
|
|
n/a
1
|
|
|
n/a
1
|
|
Bank
|
1,037,534
|
|
|
11.07
|
|
|
374,804
|
|
|
4.00
|
|
|
468,505
|
|
|
5.00
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
$
|
1,126,019
|
|
|
13.48
|
%
|
|
$
|
668,267
|
|
|
8.00
|
%
|
|
$
|
835,334
|
|
|
10.00
|
%
|
Bank
|
1,073,807
|
|
|
12.85
|
|
|
668,282
|
|
|
8.00
|
|
|
835,352
|
|
|
10.00
|
|
Tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
934,964
|
|
|
11.19
|
|
|
501,200
|
|
|
6.00
|
|
|
501,200
|
|
|
6.00
|
|
Bank
|
1,005,651
|
|
|
12.04
|
|
|
501,211
|
|
|
6.00
|
|
|
668,282
|
|
|
8.00
|
|
Common equity tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
922,850
|
|
|
11.05
|
|
|
375,900
|
|
|
4.50
|
|
|
n/a
1
|
|
|
n/a
1
|
|
Bank
|
1,005,651
|
|
|
12.04
|
|
|
375,908
|
|
|
4.50
|
|
|
542,979
|
|
|
6.50
|
|
Tier 1 leverage
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
934,964
|
|
|
10.76
|
|
|
347,525
|
|
|
4.00
|
|
|
n/a
1
|
|
|
n/a
1
|
|
Bank
|
1,005,651
|
|
|
11.57
|
|
|
347,644
|
|
|
4.00
|
|
|
434,555
|
|
|
5.00
|
|
1
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
Pursuant to the capital regulations of the FRB and the other federal banking agencies, the Company and the Bank must maintain a capital conservation buffer consisting of additional common equity tier 1 capital greater than 2.5% of risk-weighted assets above the required minimum levels of risk-based common equity tier 1 capital, tier 1 capital and total capital in order to avoid limitations on paying dividends, repurchasing shares, and paying discretionary bonuses. At
June 30, 2019
, the Company’s and the Bank’s common equity tier 1 capital exceeded the required capital conservation buffer.
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Asset/Liability Management
Our Risk When Interest Rates Change.
The rates of interest we earn on assets and pay on liabilities generally are established contractually for a period of time. However, market rates change over time. Like other financial institutions, our results of operations are impacted by changes in market interest rates and the interest rate sensitivity of our assets and liabilities. The risk associated with changes in market interest rates and our ability to adapt to these changes is known as interest rate risk and is our most significant market risk.
How We Measure Our Risk of Interest Rate Changes.
As part of our attempt to manage our exposure to changes in market interest rates and comply with applicable regulations, we calculate and monitor our interest rate risk. In doing so, we analyze and manage assets and liabilities based on their interest rates and contractual cash flows, timing of maturities, prepayment potential, repricing opportunities, and sensitivity to actual or potential changes in market interest rates.
The Company is subject to interest rate risk to the extent that its interest-bearing liabilities, primarily deposits, FHLB advances and other borrowings, reprice more rapidly or slowly, or at different rates (basis risk) than its interest-earning assets, primarily loans and investment securities.
The Bank calculates interest rate risk by entering relevant contractual and projected information into its asset/liability management software simulation model. Data required by the model includes balance, rate, pay down schedule, and maturity. For items that contractually reprice, the repricing index, spread, and frequency are entered, including any initial, periodic, and lifetime interest rate caps and floors.
The Bank has adopted an asset and liability management policy. This policy sets the foundation for monitoring and managing the potential for adverse effects of material prolonged increases or decreases in interest rates on our results of operations. The Board of Directors sets the asset and liability policy for the Bank, which is implemented by the Asset/Liability Management Committee.
The purpose of the Asset/Liability Management Committee is to monitor, communicate, coordinate, and direct asset/liability management consistent with our business plan and board-approved policies. The Committee directs and monitors the volume and mix of assets and funding sources, taking into account relative costs and spreads, interest rate sensitivity and liquidity needs. The objectives are to manage assets and funding sources to produce results that are consistent with liquidity, capital adequacy, interest rate risk, growth, and profitability goals.
The Committee meets on a quarterly basis to, among other things, protect capital through earnings stability over the interest rate cycle, maintain our well-capitalized status, and provide a reasonable return on investment. The Committee recommends appropriate strategy changes based on this review. The Committee is responsible for reviewing and reporting the effects of policy implementation and strategies to the Board of Directors at least quarterly. Senior managers oversee the process on a daily basis.
A key element of the Bank’s asset/liability management strategy is to protect earnings by managing the inherent maturity and repricing mismatches between its interest-earning assets and interest-bearing liabilities. The Bank generally manages such earnings exposure through the addition of loans, investment securities and deposits with risk mitigating characteristics and by entering into appropriate term FHLB advance agreements.
As part of its efforts to monitor and manage interest rate risk, the Bank uses the economic value of equity (“EVE”) methodology adopted by the Federal Financial Institutions Examination Council (“FFIEC”) as part of its capital regulations. In essence, the EVE approach calculates the difference between the present value of expected cash flows from assets and liabilities. In addition to monitoring selected measures of EVE, management also calculates and monitors potential effects on net interest income resulting from increases or decreases in market interest rates. This approach uses the earnings at risk (“EAR”) methodology adopted by the Joint Agency Policy Statement on Interest Rate Risk as part of its capital regulations. EAR calculates estimated net interest income using a flat balance sheet approach over a twelve month time horizon. The EAR process is used in conjunction with EVE measures to identify interest rate risk on both a global and account level basis. Management and the Board of Directors review EVE and EAR measurements at least quarterly to review historical trends, projected measurements, and to determine whether the Bank’s interest rate exposure is within the limits established by the Board of Directors.
The Bank’s asset/liability management strategy sets acceptable limits for the percentage change in EVE and EAR given changes in interest rates. For an instantaneous, parallel, and sustained interest rate increase or decrease of 100 basis points, the Bank’s policy indicates that the change in EVE should not decrease by more than 5%. For increases of 200, 300, and 400 basis points, the change in EVE should not exceed a 10%, 12.5%, and 15% decrease, respectively. For an instantaneous, parallel, and sustained interest rate increase or decrease of 100 basis points, the Bank’s policy indicates that the change in EAR should not decrease by more than 7%. For increases of 200, 300, and 400 basis points, EAR should not decrease by more than 10%, 13%, and 15%, respectively.
As illustrated in the tables below, the Bank was within policy limits for all scenarios tested. The tables presented below, as of
June 30, 2019
, and
December 31, 2018
, are internal analyses of our interest rate risk as measured by changes in EVE and EAR for instantaneous, parallel, and sustained shifts for all market rates and yield curves, in 100 basis point increments, up 400 basis points and down 100 basis points.
As illustrated in the tables below, our EVE would be negatively impacted by a parallel, instantaneous, and sustained increase in market rates. Such an increase in rates would negatively impact EVE as a result of the duration of assets, including loans and investments, being longer than the duration of liabilities, primarily deposit accounts and FHLB borrowings. In rising rate environments, deposits are more beneficial to the Bank’s EVE than comparable wholesale funding. As illustrated in the table below, at
June 30, 2019
, our EAR would be positively impacted by a parallel, instantaneous, and sustained increase in market rates. Our EVE and EAR would also be negatively impacted by a decline in market rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
Change in Interest Rates in Basis Points
|
|
Economic Value of Equity
|
|
Earnings at Risk (12 months)
|
|
Estimated EVE
|
|
Estimated Increase / (Decrease) in EVE
|
|
EVE Ratio %
|
|
Estimated Net Interest Income
|
|
Increase / (Decrease) in Estimated Net Interest Income
|
|
|
$ Amount
|
|
$ Change
|
|
% Change
|
|
|
|
$ Amount
|
|
$ Change
|
|
% Change
|
|
|
(Dollars in thousands)
|
400
|
|
|
1,333,912
|
|
|
(110,145
|
)
|
|
(7.63
|
)
|
|
14.52
|
|
393,691
|
|
|
21,543
|
|
|
5.79
|
|
300
|
|
|
1,372,307
|
|
|
(71,750
|
)
|
|
(4.97
|
)
|
|
14.69
|
|
388,239
|
|
|
16,091
|
|
|
4.32
|
|
200
|
|
|
1,408,841
|
|
|
(35,216
|
)
|
|
(2.44
|
)
|
|
14.83
|
|
382,865
|
|
|
10,717
|
|
|
2.88
|
|
100
|
|
|
1,435,701
|
|
|
(8,356
|
)
|
|
(0.58
|
)
|
|
14.87
|
|
377,045
|
|
|
4,897
|
|
|
1.32
|
|
—
|
|
|
1,444,057
|
|
|
—
|
|
|
—
|
|
|
14.73
|
|
372,148
|
|
|
—
|
|
|
—
|
|
(100
|
)
|
|
1,379,353
|
|
|
(64,704
|
)
|
|
(4.48
|
)
|
|
13.88
|
|
364,156
|
|
|
(7,992
|
)
|
|
(2.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
Change in Interest Rates in Basis Points
|
|
Economic Value of Equity
|
|
Earnings at Risk (12 months)
|
|
Estimated EVE
|
|
Estimated Increase / (Decrease) in EVE
|
|
EVE Ratio %
|
|
Estimated Net Interest Income
|
|
Increase / (Decrease) in Estimated Net Interest Income
|
|
|
$ Amount
|
|
$ Change
|
|
% Change
|
|
|
|
$ Amount
|
|
$ Change
|
|
% Change
|
|
|
(Dollars in thousands)
|
400
|
|
|
1,380,258
|
|
|
(126,105
|
)
|
|
(8.37
|
)
|
|
16.69
|
|
383,142
|
|
|
22,618
|
|
|
6.27
|
|
300
|
|
|
1,413,122
|
|
|
(93,241
|
)
|
|
(6.19
|
)
|
|
16.80
|
|
377,525
|
|
|
17,001
|
|
|
4.72
|
|
200
|
|
|
1,450,175
|
|
|
(56,188
|
)
|
|
(3.73
|
)
|
|
16.94
|
|
372,140
|
|
|
11,616
|
|
|
3.22
|
|
100
|
|
|
1,483,983
|
|
|
(22,380
|
)
|
|
(1.49
|
)
|
|
17.03
|
|
366,596
|
|
|
6,072
|
|
|
1.68
|
|
—
|
|
|
1,506,363
|
|
|
—
|
|
|
—
|
|
|
17.00
|
|
360,524
|
|
|
—
|
|
|
—
|
|
(100
|
)
|
|
1,450,810
|
|
|
(55,553
|
)
|
|
(3.69
|
)
|
|
16.13
|
|
347,307
|
|
|
(13,217
|
)
|
|
(3.67
|
)
|
The Bank's EVE was
$1.44 billion
, or
14.73%
, of the market value of portfolio assets as of
June 30, 2019
, a
$62.3 million
decrease
from
$1.51 billion
, or
17.00%
, of the market value of portfolio assets as of
December 31, 2018
. Based upon the assumptions utilized, an immediate 200 basis point increase in market interest rates would result in a
$35.2 million
decrease in our EVE at
June 30, 2019
compared to a
$56.2 million
decrease at
December 31, 2018
, and would result in a
ten
basis point increase in our EVE ratio to
14.83%
at
June 30, 2019
compared to a
six
basis point decrease to
16.94%
at
December 31, 2018
. An immediate 100 basis point decrease in market interest rates would result in a
$64.7 million
decrease in our EVE at
June 30, 2019
compared to a
$55.6 million
decrease at
December 31, 2018
, and would result in an
85
basis point decrease in our EVE ratio to
13.88%
at
June 30, 2019
, as compared to an
87
basis point decrease in our EVE ratio to
16.13%
at
December 31, 2018
.
The Bank’s projected EAR for the twelve months ending
June 30,
2020
is
$372.1 million
, compared to
$360.5 million
for the twelve months ending December 31,
2019
. Based on the assumptions utilized, an immediate 200 basis point increase in market rates would result in a
$10.7 million
, or
2.88%
,
increase
in net interest income for the twelve months ending
June 30,
2020
compared to an
$11.6 million
, or
3.22%
, increase for the twelve months ending December 31,
2019
. An immediate 100 basis point decrease in market rates would result in an
$8.0 million
, or
2.15%
, decrease in net interest income for the twelve months ending
June 30,
2020
compared to a
$13.2 million
, or
3.67%
, decrease for the twelve months ending December 31,
2019
.
We have implemented a strategic plan to mitigate interest rate risk. This plan includes the ongoing review of our current and projected mix of fixed rate versus variable rate loans, investments, deposits, and borrowings. When available and appropriate, high quality adjustable rate assets are purchased or originated. These assets generally may reduce our sensitivity to upward interest rate shocks. On the liability side of the balance sheet, borrowings are added as appropriate. These borrowings will be of a size and term so as to mitigate the impact of duration mismatches, reducing our sensitivity to upward interest rate shocks. These strategies are implemented as needed and as opportunities arise to mitigate interest rate risk without materially sacrificing earnings.
In managing our mix of assets and liabilities, while considering the relationship between long and short term interest rates, market conditions, and consumer preferences, we may place somewhat greater emphasis on maintaining or increasing the Bank’s net interest margin than on strictly matching the interest rate sensitivity of its assets and liabilities.
Management also believes that at times the increased net income which may result from a mismatch in the actual maturity, repricing, or duration of its asset and liability portfolios can provide sufficient returns to justify the increased exposure to sudden and unexpected increases or decreases in interest rates which may result from such a mismatch. Management believes that the Bank’s level of interest rate risk is acceptable under this approach.
In evaluating the Bank’s exposure to market interest rate movements, certain shortcomings inherent in the method of analysis presented in the foregoing table must be considered. For example, although certain assets and liabilities may have similar maturities or repricing characteristics, their interest rate drivers may react in different degrees to changes in market interest rates (basis risk). Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market interest rates. Additionally, certain assets, such as adjustable rate mortgages, have features which restrict changes in interest rates over the life of the asset (time to initial interest rate reset; interest rate reset frequency; initial, periodic, and lifetime caps and floors). Further, in the event of a significant change in market interest rates, loan and securities prepayment and time deposit early withdrawal levels may deviate significantly from those assumed in the table above. Assets with prepayment options and liabilities with early withdrawal options are being monitored, with assumptions stress tested on a regular basis. Current market rates and customer behavior are being considered in the management of interest rate risk. Finally, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase. The Bank considers all of these factors in monitoring its exposure to interest rate risk. Of note, the current historically low interest rate environment has resulted in asymmetrical interest rate risk. The interest rates on certain repricing assets and liabilities cannot be fully shocked downward.
The Board of Directors and management believe that the Bank’s ability to successfully manage and mitigate its exposure to interest rate risk is strengthened by several key factors. For example, the Bank manages its balance sheet duration and overall interest rate risk by placing a preference on originating and retaining adjustable rate loans. In addition, the Bank borrows at various maturities from the FHLB to mitigate mismatches between the asset and liability portfolios. Furthermore, the investment securities portfolio is used as a primary interest rate risk management tool through the duration and repricing targeting of purchases and sales.
|
|
|
Item 4.
|
Controls and Procedures
|
An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of
June 30, 2019
. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this quarterly report. There has been no change in the Company’s internal controls over financial reporting during the quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
While the Company believes the present design of its disclosure controls and procedures is effective to achieve its goals, future events affecting its business may cause the Company to modify its disclosure controls and procedures. The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all error and fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns in controls or procedures can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual actions of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.