LegacyTexas Financial 10-Q 2016 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2016

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-34737

LEGACYTEXAS FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

Maryland	6021	27-2176993
(State or other jurisdiction of incorporation or organization)	(Primary Standard Industrial Classification Code Number)	(I.R.S. Employer Identification No.)
5851 Legacy Circle, Plano, Texas		75024
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code: (972) 578-5000

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer x	Accelerated filer o
Non-accelerated filer o	Smaller reporting company o
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Class: Common Stock	Shares Outstanding as of July 25, 2016:
	47,680,110

LEGACYTEXAS FINANCIAL GROUP, INC.

FORM 10-Q

June 30, 2016

INDEX

PART I -- FINANCIAL INFORMATION	3
Item 1. Financial Statements:	3
Consolidated Balance Sheets at June 30, 2016 (unaudited) and December 31, 2015	3
Unaudited Consolidated Statements of Income for the three and six months ended June 30, 2016 and 2015	4
Unaudited Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2016 and 2015	5
Unaudited Consolidated Statements of Changes in Shareholders’ Equity for the six months ended June 30, 2016 and 2015	6
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015	7
Condensed Notes to Unaudited Consolidated Interim Financial Statements	9
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	32
Item 3. Quantitative and Qualitative Disclosures about Market Risk	53
Item 4. Controls and Procedures	56
PART II—OTHER INFORMATION	57
Item 1. Legal Proceedings	57
Item 1.A. Risk Factors	57
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	57
Item 3. Defaults Upon Senior Securities	57
Item 4. Mine Safety Disclosures	57
Item 5. Other Information	57
Item 6. Exhibits	59
SIGNATURE PAGE	61
EXHIBIT INDEX	62

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, 2016			December 31, 2015
ASSETS	(unaudited)
Cash and due from financial institutions	$	59,217		$	53,847
Short-term interest-bearing deposits in other financial institutions	363,407			561,792
Total cash and cash equivalents	422,624			615,639
Securities available for sale, at fair value	325,042			311,708
Securities held to maturity (fair value: June 30, 2016 — $233,944, December 31, 2015— $247,202)	224,452			240,433
Loans held for sale, at fair value	20,752			22,535
Loans held for investment:
Loans held for investment (net of allowance for loan losses of $62,194 at June 30, 2016 and $47,093 at December 31, 2015)	5,633,252			5,017,554
Loans held for investment - Warehouse Purchase Program	980,390			1,043,719
Total loans held for investment	6,613,642			6,061,273
FHLB stock and other restricted securities, at cost	62,247			63,075
Bank-owned life insurance	55,853			55,231
Premises and equipment, net	71,232			77,637
Goodwill	178,559			180,776
Other assets	82,602			63,633
Total assets	$	8,057,005		$	7,691,940
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits
Non-interest-bearing demand	$	1,235,731		$	1,170,272
Interest-bearing demand	811,015			819,350
Savings and money market	2,249,490			2,209,698
Time	1,326,446			1,027,391
Total deposits	5,622,682			5,226,711
FHLB advances	1,333,337			1,439,904
Repurchase agreements	68,049			83,269
Subordinated debt	85,231			84,992
Other borrowings	24,894			—
Other liabilities	79,508			52,988
Total liabilities	7,213,701			6,887,864
Commitments and contingent liabilities
Shareholders’ equity
Preferred stock, $.01 par value; 10,000,000 shares authorized; 0 shares issued — June 30, 2016 and December 31, 2015	—			—
Common stock, $.01 par value; 90,000,000 shares authorized; 47,670,440 shares issued — June 30, 2016 and 47,645,826 shares issued December 31, 2015	476			476
Additional paid-in capital	580,386			576,753
Retained earnings	272,454			240,496
Accumulated other comprehensive income (loss), net	2,918			(133		)
Unearned Employee Stock Ownership Plan (ESOP) shares; 1,294,010 shares at June 30, 2016 and 1,365,457 shares at December 31, 2015	(12,930		)	(13,516		)
Total shareholders’ equity	843,304			804,076
Total liabilities and shareholders’ equity	$	8,057,005		$	7,691,940
See accompanying notes to consolidated financial statements.

3

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,
	2016		2015		2016		2015
Interest and dividend income
Loans, including fees	$	73,376	$	61,551	$	142,182	$	119,586
Taxable securities	2,359		2,252		4,671		4,751
Nontaxable securities	759		724		1,533		1,442
Interest-bearing deposits in other financial institutions	392		139		722		297
FHLB and Federal Reserve Bank stock and other	450		301		836		509
	77,336		64,967		149,944		126,585
Interest expense
Deposits	4,422		3,049		8,544		6,176
FHLB advances	2,103		1,774		3,776		3,480
Repurchase agreements and other borrowings	1,457		323		2,919		782
	7,982		5,146		15,239		10,438
Net interest income	69,354		59,821		134,705		116,147
Provision for loan losses	6,800		3,750		15,600		6,750
Net interest income after provision for loan losses	62,554		56,071		119,105		109,397
Non-interest income
Service charges and other fees	8,927		7,941		17,108		14,700
Net gain on sale of mortgage loans	2,250		2,121		3,830		4,193
Bank-owned life insurance income	441		424		867		843
Gain on sale of available-for-sale securities	65		—		65		211
Gain on sale and disposition of assets	1,186		429		5,258		457
Other	853		1,049		1,249		967
	13,722		11,964		28,377		21,371
Non-interest expense
Salaries and employee benefits	22,867		22,549		45,204		45,520
Merger and acquisition costs	—		8		—		1,553
Advertising	1,035		1,048		2,071		1,988
Occupancy and equipment	3,779		3,838		7,470		7,646
Outside professional services	1,227		625		2,043		1,375
Regulatory assessments	1,330		1,146		2,463		1,968
Data processing	3,664		2,537		6,994		5,332
Office operations	2,541		2,652		5,009		5,045
Other	3,170		2,505		5,901		4,258
	39,613		36,908		77,155		74,685
Income before income tax expense	36,663		31,127		70,327		56,083
Income tax expense	13,446		10,876		25,028		19,508
Net income	$	23,217	$	20,251	$	45,299	$	36,575
Earnings per share:
Basic	$	0.50	$	0.44	$	0.98	$	0.79
Diluted	$	0.50	$	0.44	$	0.97	$	0.79
Dividends declared per share	$	0.14	$	0.13	$	0.28	$	0.26
See accompanying notes to consolidated financial statements.

4

LEGACYTEXAS FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

(Dollars in thousands)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2016			2015			2016			2015
Net income	$	23,217		$	20,251		$	45,299		$	36,575
Change in unrealized gains (losses) on securities available for sale	1,725			(1,925		)	4,764			(1,034		)
Reclassification of amount realized through sale of securities	(65		)	—			(65		)	(211		)
Tax effect	(583		)	675			(1,648		)	437
Other comprehensive income, net of tax	1,077			(1,250		)	3,051			(808		)
Comprehensive income	$	24,294		$	19,001		$	48,350		$	35,767
See accompanying notes to consolidated financial statements.

5

LEGACYTEXAS FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(unaudited)

(Dollars in thousands, except share and per share data)

For the six months ended June 30, 2015	Common Stock			Additional Paid-In Capital			Retained Earnings			Accumulated Other Comprehensive Income, Net			Unearned ESOP Shares			Total Shareholders’ Equity
Balance at January 1, 2015	$	400		$	386,549		$	195,327		$	930		$	(14,983	)	$	568,223
Net income	—			—			36,575			—			—			36,575
Other comprehensive income (loss), net of tax	—			—			—			(808		)	—			(808		)
Dividends declared ($0.26 per share)	—			—			(12,409		)	—			—			(12,409		)
ESOP shares earned, (92,097 shares)	—			1,505			—			—			733			2,238
Share-based compensation expense	—			3,219			—			—			—			3,219
Activity in employee stock plans, (112,522 shares)	1			650			—			—			—			651
Share repurchase, (357,950 shares)	(4		)	(7,985		)	—			—			—			(7,989		)
Acquisition of LegacyTexas Group, Inc., (7,850,070 shares)	79			187,145			—			—			—			187,224
Balance at June 30, 2015	$	476		$	571,083		$	219,493		$	122		$	(14,250	)	$	776,924
For the six months ended June 30, 2016
Balance at January 1, 2016	$	476		$	576,753		$	240,496		$	(133	)	$	(13,516	)	$	804,076
Net income	—			—			45,299			—			—			45,299
Other comprehensive income, net of tax	—			—			—			3,051			—			3,051
Dividends declared ($0.28 per share)	—			—			(13,341		)	—			—			(13,341		)
ESOP shares earned, (71,447) shares	—			982			—			—			586			1,568
Share-based compensation expense	—			2,223			—			—			—			2,223
Activity in employee stock plans, (24,614 shares)	—			428			—			—			—			428
Balance at June 30, 2016	$	476		$	580,386		$	272,454		$	2,918		$	(12,930	)	$	843,304

See accompanying notes to consolidated financial statements.

6

LEGACYTEXAS FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(Dollars in thousands)

	Six Months Ended June 30,
	2016			2015
Cash flows from operating activities
Net income	$	45,299		$	36,575
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	15,600			6,750
Depreciation and amortization	3,506			3,636
Deferred tax expense (benefit)	(5,063		)	4,174
Premium amortization and accretion of securities, net	2,082			2,006
Accretion related to acquired loans	(2,532		)	(6,548		)
Gain on sale of available for sale securities	(65		)	(211		)
ESOP compensation expense	1,568			2,238
Share-based compensation expense	2,223			3,219
Net gain on loans held for sale	(3,830		)	(4,193		)
Loans originated or purchased for sale	(100,690		)	(114,637		)
Proceeds from sale of loans held for sale	106,303			116,566
FHLB stock dividends	(238		)	(65		)
Bank-owned life insurance income	(867		)	(843		)
(Gain) on sale and disposition of repossessed assets, premises and equipment	(3,937		)	(176		)
Disposition of insurance subsidiary goodwill upon sale of subsidiary operations	2,217			—
Net change in deferred loan fees/costs	(4,259		)	470
Net change in accrued interest receivable	(2,448		)	(1,922		)
Net change in other assets	(4,974		)	5,913
Net change in other liabilities	25,107			2,094
Net cash provided by operating activities	75,002			55,046
Cash flows from investing activities
Available-for-sale securities:
Maturities, prepayments and calls	228,710			31,352
Purchases	(246,485		)	(44,730		)
Proceeds from sale of AFS securities	7,700			16,581
Held-to-maturity securities:
Maturities, prepayments and calls	21,177			26,710
Purchases	(5,774		)	(6,335		)
Originations of Warehouse Purchase Program loans	(8,729,890		)	(7,987,452		)
Proceeds from pay-offs of Warehouse Purchase Program loans	8,793,219			7,688,871
Net change in loans held for investment, excluding Warehouse Purchase Program loans	(635,097		)	(356,801		)
Redemption (purchase) of FHLB and Federal Reserve Bank stock and other	1,066			(21,386		)
Cash received in excess of cash paid for acquisition of LegacyTexas Group, Inc.	—			128,598
Purchases of premises and equipment	(2,278		)	(3,476		)
Proceeds from sale of assets	13,470			8,225
Net cash (used in) investing activities	(554,182		)	(519,843		)

7

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Dollars in thousands)
	Six Months Ended June 30,
	2016			2015
Cash flows from financing activities
Net change in deposits	395,971			240,192
Proceeds from FHLB advances	650,000			1,075,000
Repayments on FHLB advances	(756,567		)	(720,602		)
Share repurchase	—			(7,989		)
Proceeds from borrowings	24,894			—
Repayments of borrowings	(15,220		)	(50,050		)
Payment of dividends	(13,341		)	(12,409		)
Activity in employee stock plans	428			651
Net cash provided by financing activities	286,165			524,793
Net change in cash and cash equivalents	(193,015		)	59,996
Beginning cash and cash equivalents	615,639			132,021
Ending cash and cash equivalents	$	422,624		$	192,017
Supplemental noncash disclosures:
Transfers from loans to other real estate owned	$	10,590		$	589
Common stock issued in consideration of LegacyTexas Group, Inc. acquisition	—			187,224
See accompanying notes to consolidated financial statements.

8

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 consolidated 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, 2015 (“2015 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 2015 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.

NOTE 2 - SHARE TRANSACTIONS

On March 1, 2016, the Company announced the resumption of its existing stock repurchase program. The open-ended stock repurchase program, which commenced in August 2012, allows for the repurchase of up to 1,978,871 shares in the open market and in negotiated transactions, depending on market conditions. At June 30, 2016, 441,750 shares have been repurchased under this stock repurchase program, leaving 1,537,121 shares available for future repurchases under the program. Subsequently, the Company entered into a new trading plan with Sandler O’Neill & Partners, LP in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended, to facilitate repurchases of its common stock pursuant to the above mentioned stock repurchase program. No shares of Company stock were repurchased under this program during the three or six months ended June 30, 2016.

9

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

Basic earnings per common share is computed by dividing net income (which has been adjusted for distributed and undistributed earnings to participating securities) by the weighted-average number of common shares outstanding for the period, reduced for average unallocated ESOP shares and average unvested restricted stock awards. Unvested share-based awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and shall be included in the computation of earnings per share pursuant to the two-class method described in ASC 260-10-45-60B. Diluted earnings per common share reflects the potential dilution that could occur if securities or other contracts to issue common stock (such as stock awards and options) were exercised or converted to common stock, or resulted in the issuance of common stock that then shared in the Company’s earnings. Diluted earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding for the period increased for the dilutive effect of unexercised stock options and unvested restricted stock awards. The dilutive effect of the unexercised stock options and unvested restricted stock awards is calculated under the treasury stock method utilizing the average market value of the Company’s stock for the period. 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, 2016 and 2015 is as follows:

	Three Months Ended June 30,						Six Months Ended June 30,
	2016			2015			2016			2015
Basic earnings per share:
Numerator:
Net income	$	23,217		$	20,251		$	45,299		$	36,575
Distributed and undistributed earnings to participating securities	(103		)	(160		)	(232		)	(299		)
Income available to common shareholders	$	23,114		$	20,091		$	45,067		$	36,276
Denominator:
Weighted average common shares outstanding	47,658,896			47,611,263			47,652,361			47,680,597
Less: Average unallocated ESOP shares	(1,317,433		)	(1,487,747		)	(1,335,294		)	(1,510,641		)
Average unvested restricted stock awards	(205,464		)	(363,284		)	(236,942		)	(377,612		)
Average shares for basic earnings per share	46,135,999			45,760,232			46,080,125			45,792,344
Basic earnings per common share	$	0.50		$	0.44		$	0.98		$	0.79
Diluted earnings per share:
Numerator:
Income available to common shareholders	$	23,114		$	20,091		$	45,067		$	36,276
Denominator:
Average shares for basic earnings per share	46,135,999			45,760,232			46,080,125			45,792,344
Dilutive effect of share-based compensation plan	216,142			271,035			163,745			214,267
Average shares for diluted earnings per share	46,352,141			46,031,267			46,243,870			46,006,611
Diluted earnings per common share	$	0.50		$	0.44		$	0.97		$	0.79
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	830,600			841,623			946,166			1,053,800

10

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 were as follows:

June 30, 2016	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Agency residential mortgage-backed securities 1	$	221,289	$	2,646	$	96	$	223,839
Agency commercial mortgage-backed securities 1	9,453		222		—		9,675
Agency residential collateralized mortgage obligations 1	36,195		472		48		36,619
US government and agency securities	14,597		234		—		14,831
Municipal bonds	39,014		1,128		64		40,078
Total securities	$	320,548	$	4,702	$	208	$	325,042
December 31, 2015
Agency residential mortgage-backed securities 1	$	224,582	$	841	$	1,575	$	223,848
Agency commercial mortgage-backed securities 1	9,483		—		66		9,417
Agency residential collateralized mortgage obligations 1	22,430		26		142		22,314
US government and agency securities	14,906		148		—		15,054
Municipal bonds	40,512		637		74		41,075
Total securities	$	311,913	$	1,652	$	1,857	$	311,708

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 carrying amount, unrealized gains and losses, and fair value of securities held to maturity were as follows:

June 30, 2016	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Agency residential mortgage-backed securities 1	$	79,909	$	2,529	$	2	$	82,436
Agency commercial mortgage-backed securities 1	28,306		1,916		—		30,222
Agency residential collateralized mortgage obligations 1	49,738		1,343		32		51,049
Municipal bonds	66,499		3,750		12		70,237
Total securities	$	224,452	$	9,538	$	46	$	233,944
December 31, 2015
Agency residential mortgage-backed securities 1	$	87,935	$	1,837	$	284	$	89,488
Agency commercial mortgage-backed securities 1	24,848		913		64		25,697
Agency residential collateralized mortgage obligations 1	59,174		1,087		55		60,206
Municipal bonds	68,476		3,447		112		71,811
Total securities	$	240,433	$	7,284	$	515	$	247,202

¹ Mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.

11

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The carrying amount and fair value of held to maturity debt securities and the fair value of available for sale debt securities at June 30, 2016 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.

	Held to maturity				Available for sale
	Carrying Amount		Fair Value		Fair Value
Due in one year or less	$	1,707	$	1,729	$	14,307
Due after one to five years	7,816		8,182		13,971
Due after five to ten years	47,063		50,151		16,860
Due after ten years	9,913		10,175		9,771
Agency residential mortgage-backed securities	79,909		82,436		223,839
Agency commercial mortgage-backed securities	28,306		30,222		9,675
Agency residential collateralized mortgage obligations	49,738		51,049		36,619
Total	$	224,452	$	233,944	$	325,042

Securities with a carrying value of $228,783 and $280,629 at June 30, 2016 and December 31, 2015, respectively, were pledged to secure public deposits, repurchase agreements and for other purposes required or permitted by law.

Sales activity of securities for the six months ended June 30, 2016 and 2015 was as follows. All securities sold were classified as available for sale.

	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Proceeds	$	7,700	$	—	$	7,700	$	16,581
Gross gains	72		—		72		211
Gross losses	7		—		7		—
Tax benefit of securities gains/losses	23		—		23		74

Gains and losses on the sale of securities classified as available for sale are recorded on the trade date using the specific-identification method.

12

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, 2016 and December 31, 2015, 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, 2016	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
Agency residential mortgage-backed securities 1	$	9,616	$	50	$	1,957	$	46	$	11,573	$	96
Agency residential collateralized mortgage obligations 1	925		7		4,062		41		4,987		48
Municipal bonds	1,920		16		2,975		48		4,895		64
Total temporarily impaired	$	12,461	$	73	$	8,994	$	135	$	21,455	$	208
December 31, 2015
Agency residential mortgage-backed securities 1	$	158,172	$	1,353	$	10,474	$	222	$	168,646	$	1,575
Agency commercial mortgage-backed securities 1	9,417		66		—		—		9,417		66
Agency residential collateralized mortgage obligations 1	13,517		81		6,992		61		20,509		142
Municipal bonds	7,249		74		—		—		7,249		74
Total temporarily impaired	$	188,355	$	1,574	$	17,466	$	283	$	205,821	$	1,857

HTM	Less than 12 Months				12 Months or More				Total
June 30, 2016	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
Agency residential mortgage-backed securities 1	$	2,057	$	2	$	—	$	—	$	2,057	$	2
Agency residential collateralized mortgage obligations 1	3,022		3		2,218		29		5,240		32
Municipal bonds	279		1		1,086		11		1,365		12
Total temporarily impaired	$	5,358	$	6	$	3,304	$	40	$	8,662	$	46
December 31, 2015
Agency residential mortgage-backed securities 1	$	41,935	$	284	$	—	$	—	$	41,935	$	284
Agency commercial mortgage-backed securities 1	3,805		64		—		—		3,805		64
Agency residential collateralized mortgage obligations 1	3,714		6		3,060		49		6,774		55
Municipal bonds	1,638		10		6,369		102		8,007		112
Total temporarily impaired	$	51,092	$	364	$	9,429	$	151	$	60,521	$	515

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, 2016, 32 securities had unrealized losses, 19 of which had been in an unrealized loss position for over 12 months at June 30, 2016. The Company does not believe these unrealized losses are other-than-temporary and, at June 30, 2016, had 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. All principal and interest payments are being received on time and in full.

13

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, 2016			December 31, 2015
Loans held for sale	$	20,752		$	22,535
Loans held for investment:
Commercial real estate	$	2,520,431		$	2,177,543
Commercial and industrial	1,782,463			1,612,669
Construction and land	281,936			269,708
Consumer real estate	1,046,794			936,757
Other consumer	61,423			69,830
Gross loans held for investment, excluding Warehouse Purchase Program	5,693,047			5,066,507
Net of:
Deferred costs (fees) and discounts, net	2,399			(1,860		)
Allowance for loan losses	(62,194		)	(47,093		)
Net loans held for investment, excluding Warehouse Purchase Program	5,633,252			5,017,554
Warehouse Purchase Program	980,390			1,043,719
Total loans held for investment	$	6,613,642		$	6,061,273

14

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 for the three and six months ended June 30, 2016 and 2015, segregated by portfolio segment and evaluation for impairment, is set forth below. All Warehouse Purchase Program loans are collectively evaluated for impairment and are purchased under several contractual requirements, providing safeguards to the Company. These safeguards include the requirement that our mortgage company customers have a takeout commitment for each loan and multiple investors for purchases. To date, the Company has not experienced a loss on these loans and no allowance for loan losses has been allocated to them. At June 30, 2016 and 2015, the allowance for loan impairment related to purchased credit impaired ("PCI") loans totaled $148 and $127, respectively.

For the three months ended June 30, 2016	Commercial Real Estate		Commercial and Industrial			Construction and Land		Consumer Real Estate			Other Consumer			Total
Allowance for loan losses:
Beginning balance - April 1, 2016	$	15,274	$	31,431		$	3,430	$	4,252		$	1,097		$	55,484
Charge-offs	—		(82		)	—		(70		)	(193		)	(345		)
Recoveries	3		178			—		9			65			255
Provision expense	889		4,852			520		398			141			6,800
Ending balance - June 30, 2016	$	16,166	$	36,379		$	3,950	$	4,589		$	1,110		$	62,194
For the six months ended June 30, 2016
Allowance for loan losses:
Beginning balance - January 1, 2016	$	14,123	$	24,975		$	3,013	$	3,992		$	990		$	47,093
Charge-offs	—		(465		)	—		(70		)	(391		)	(926		)
Recoveries	9		214			—		52			152			427
Provision expense	2,034		11,655			937		615			359			15,600
Ending balance - June 30, 2016	$	16,166	$	36,379		$	3,950	$	4,589		$	1,110		$	62,194
Allowance ending balance:
Individually evaluated for impairment	$	355	$	8,250		$	—	$	109		$	55		$	8,769
Collectively evaluated for impairment	15,811		28,129			3,950		4,480			1,055			53,425
Loans:
Individually evaluated for impairment	1,341		31,370			27		4,924			90			37,752
Collectively evaluated for impairment	2,512,377		1,750,814			281,909		1,041,004			61,060			5,647,164
PCI loans	6,713		279			—		866			273			8,131
Ending balance	$	2,520,431	$	1,782,463		$	281,936	$	1,046,794		$	61,423		$	5,693,047

15

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, 2015	Commercial Real Estate			Commercial and Industrial			Construction and Land		Consumer Real Estate			Other Consumer			Total
Allowance for loan losses:
Beginning balance - April 1, 2015	$	12,610		$	10,741		$	463	$	3,983		$	479		$	28,276
Charge-offs	(78		)	(977		)	—		(27		)	(275		)	(1,357		)
Recoveries	—			42			—		14			142			198
Provision expense (benefit)	(1,247		)	3,415			1,068		150			364			3,750
Ending balance - June 30, 2015	$	11,285		$	13,221		$	1,531	$	4,120		$	710		$	30,867
For the six months ended June 30, 2015
Allowance for loan losses:
Beginning balance - January 1, 2015	$	11,830		$	9,068		$	174	$	4,069		$	408		$	25,549
Charge-offs	(82		)	(1,041		)	—		(215		)	(523		)	(1,861		)
Recoveries	21			101			—		60			247			429
Provision expense (benefit)	(484		)	5,093			1,357		206			578			6,750
Ending balance - June 30, 2015	$	11,285		$	13,221		$	1,531	$	4,120		$	710		$	30,867
Allowance ending balance:
Individually evaluated for impairment	$	897		$	1,078		$	—	$	56		$	10		$	2,041
Collectively evaluated for impairment	10,388			12,143			1,531		4,064			700			28,826
Loans:
Individually evaluated for impairment	4,282			12,648			141		5,041			191			22,303
Collectively evaluated for impairment	1,914,846			1,293,671			230,000		840,099			79,258			4,357,874
PCI loans	11,128			1,849			441		842			349			14,609
Ending balance	$	1,930,256		$	1,308,168		$	230,582	$	845,982		$	79,798		$	4,394,786

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 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. Qualitative loss factors are based on management's judgment of company, market, industry or business specific data and external economic indicators, which may not yet be 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 classified 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

16

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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 loan 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.

Impaired loans at June 30, 2016 and December 31, 2015, were as follows ¹:

June 30, 2016	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance
Commercial real estate	$	1,459	$	248	$	1,093	$	1,341	$	332
Commercial and industrial	33,305		2,648		28,722		31,370		8,249
Construction and land	34		27		—		27		—
Consumer real estate	5,612		4,913		11		4,924		11
Other consumer	123		39		51		90		29
Total	$	40,533	$	7,875	$	29,877	$	37,752	$	8,621
December 31, 2015
Commercial real estate	$	11,682	$	10,618	$	962	$	11,580	$	303
Commercial and industrial	18,649		13,894		3,012		16,906		1,467
Construction and land	38		33		—		33		—
Consumer real estate	5,327		4,754		13		4,767		13
Other consumer	199		49		71		120		45
Total	$	35,895	$	29,348	$	4,058	$	33,406	$	1,828

¹ No Warehouse Purchase Program loans were impaired at June 30, 2016 or December 31, 2015. Loans reported do not include PCI loans.

17

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Income on impaired loans at June 30, 2016 and 2015, was as follows¹:

June 30, 2016	Current Quarter Average Recorded Investment		Year-to-Date  Average Recorded Investment		Current Quarter Interest Income Recognized		Year-to-Date Interest Income Recognized
Commercial real estate	$	1,376	$	5,836	$	2	$	4
Commercial and industrial	30,351		25,076		—		1
Construction and land	29		31		—		—
Consumer real estate	6,040		5,834		4		8
Other consumer	98		105		1		2
Total	$	37,894	$	36,882	$	7	$	15
June 30, 2015
Commercial real estate	$	5,886	$	6,537	$	9	$	19
Commercial and industrial	9,881		8,187		2		5
Construction and land	141		125		—		—
Consumer real estate	5,103		5,319		3		5
Other consumer	216		245		1		2
Total	$	21,227	$	20,413	$	15	$	31

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 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. Interest received on such loans is accounted for on the cash-basis or cost recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Loans past due over 90 days that were still accruing interest totaled $124 at June 30, 2016 and $111 at December 31, 2015, which consisted entirely of PCI loans. At June 30, 2016, no PCI loans were considered non-performing loans. No Warehouse Purchase Program loans were non-performing at June 30, 2016 or December 31, 2015. Non-performing (nonaccrual) loans were as follows:

	June 30,  2016		December 31, 2015
Commercial real estate	$	1,183	$	11,418
Commercial and industrial	31,362		16,877
Construction and land	27		33
Consumer real estate	10,005		9,781
Other consumer	274		107
Total	$	42,851	$	38,216

A modified loan 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), 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

18

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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 are shown below:

	June 30, 2016		December 31, 2015
Nonaccrual TDRs(1)	$	13,200	$	6,207
Performing TDRs (2)	565		605
Total	$	13,765	$	6,812
Specific reserves on TDRs	$	549	$	487
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, 2016 and 2015.

	Three Months Ended June 30, 2016								Six Months Ended June 30, 2016
	Principal Deferrals (1)		Combination of Rate Reduction and Principal Deferral		Other		Total		Principal Deferrals (1)		Combination of Rate Reduction and Principal Deferral		Other			Total
Commercial and industrial	$	—	$	—	$	—	$	—	$	6	$	—	$	7,138	(2)	$	7,144
Consumer real estate	—		—		—		—		67		81		—			148
Total	$	—	$	—	$	—	$	—	$	73	$	81	$	7,138		$	7,292
	Three Months Ended June 30, 2015								Six Months Ended June 30, 2015
Commercial and industrial	$	—	$	—	$	—	$	—	$	—	$	—	$	80		$	80
Consumer real estate	87		—		—		87		87		62		—			149
Total	$	87	$	—	$	—	$	87	$	87	$	62	$	80		$	229

¹ Principal deferrals include Chapter 7 bankruptcy loans for which the court has discharged the borrower's obligation and the borrower has not reaffirmed the debt. Such loans are placed on non-accrual status.

² Includes a $6.2 million reserve-based energy relationship; the primary modification to this relationship was suspension of required borrowing base payments.

Loans modified as a TDR during the three and six months ended June 30, 2016 or 2015 which experienced a subsequent payment default during the periods are shown below. A payment default is defined as a loan that was 90 days or more past due.

	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Construction and land	$	—	$	101	$	—	$	101
Consumer real estate	—		65		$	35	$	65
Total	$	—	$	166	$	35	$	166

19

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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, 2016 and December 31, 2015 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, 2016		December 31, 2015
Carrying amount 1	$	7,983	$	11,804
Outstanding balance	8,883		13,053

¹ The carrying amounts are reported net of allowance for loan losses of $148 and $150 as of June 30, 2016 and December 31, 2015.

Changes in the accretable yield for PCI loans for the three and six months ended June 30, 2016, and 2015 are as follows:

	Three Months Ended June 30,						Six Months Ended June 30,
	2016			2015			2016			2015
Beginning balance	$	3,056		$	3,736		$	3,356		$	2,100
Additions	—			—			—			1,907
Reclassifications (to) from nonaccretable	(493		)	299			(256		)	406
Disposals	(14		)	(350		)	(282		)	(354		)
Accretion	(273		)	(375		)	(542		)	(749		)
Balance at end of period	$	2,276		$	3,310		$	2,276		$	3,310

Below is an analysis of the age of recorded investment in loans that were past due at June 30, 2016 and December 31, 2015. No Warehouse Purchase Program loans were delinquent at June 30, 2016 or December 31, 2015 and therefore are not included in the following table.

June 30, 2016	30-59 Days Past Due		60-89 Days Past Due		90 Days and Greater Past Due		Total Loans Past Due		Current Loans 1		Total Loans
Commercial real estate	$	32	$	1,448	$	160	$	1,640	$	2,518,791	$	2,520,431
Commercial and industrial	6,786		619		12,592		19,997		1,762,466		1,782,463
Construction and land	118		—		—		118		281,818		281,936
Consumer real estate	203		4,109		2,059		6,371		1,040,423		1,046,794
Other consumer	663		63		114		840		60,583		61,423
Total	$	7,802	$	6,239	$	14,925	$	28,966	$	5,664,081	$	5,693,047
December 31, 2015
Commercial real estate	$	16	$	176	$	10,269	$	10,461	$	2,167,082	$	2,177,543
Commercial and industrial	884		670		12,255		13,809		1,598,860		1,612,669
Construction and land	623		—		—		623		269,085		269,708
Consumer real estate	10,880		2,463		3,458		16,801		919,956		936,757
Other consumer	463		37		—		500		69,330		69,830
Total	$	12,866	$	3,346	$	25,982	$	42,194	$	5,024,313	$	5,066,507

¹ Includes acquired PCI loans with a total carrying value of $7,936 and $11,328 at June 30, 2016 and December 31, 2015, respectively.

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

20

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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 make “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 consumer loans, credit exposure is monitored by payment history of the loans. Non-performing consumer loans are on nonaccrual status and are generally greater than 90 days past due.

The recorded investment in loans by credit quality indicators at June 30, 2016 and December 31, 2015, was as follows.

Real Estate and Commercial and Industrial Credit Exposure

Credit Risk Profile by Internally Assigned Grade

June 30, 2016	Commercial Real Estate		Commercial and Industrial		Construction and Land		Consumer Real Estate
Grade: 1
Pass	$	2,496,101	$	1,530,291	$	281,819	$	1,030,771
Special Mention	8,925		131,071		—		2,801
Substandard	14,470		121,044		90		9,855
Doubtful	935		57		27		3,367
Total	$	2,520,431	$	1,782,463	$	281,936	$	1,046,794
December 31, 2015
Grade: 1
Pass	$	2,135,539	$	1,460,725	$	269,582	$	920,519
Special Mention	13,633		92,048		—		3,327
Substandard	27,572		59,835		93		9,606
Doubtful	799		61		33		3,305
Total	$	2,177,543	$	1,612,669	$	269,708	$	936,757

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, 2016 and December 31, 2015.

Consumer Other Credit Exposure

Credit Risk Profile Based on Payment Activity

	June 30, 2016		December 31, 2015
Performing	$	61,149	$	69,723
Non-performing	274		107
Total	$	61,423	$	69,830

21

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.

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).

The Company elects the fair value option for residential mortgage loans held for sale in accordance with ASC 825, "Financial Instruments". This election allows for a more effective offset of the changes in fair values of the loans and the derivative instruments used to economically hedge them without the burden of complying with the requirements for hedge accounting under ASC 815, “Derivatives and Hedging.” Mortgage loans held for sale, which are sold on a servicing released basis, are valued on a recurring basis 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. At June 30, 2016, loans held for sale had an aggregate fair value of $20,752 and an aggregate outstanding principal balance of $19,938 and were recorded in mortgage loans held for sale in the consolidated balance sheet. There were no mortgage loans held for sale that were 90 days or greater past due or on non-accrual at June 30, 2016. 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.

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (i) the assets have been isolated from the Company, (ii) the transferee has the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (iii) the Company does not maintain effective control over the transferred assets through either (a) an agreement that entitles and obligates the Company to repurchase or redeem them before their maturity or (b) the ability to unilaterally cause the holder to return specific assets. The Company has no continuing involvement in any residential mortgage loans sold.

The Company enters into a variety of derivative instruments as part of its hedging strategy and measures these instruments at fair value on a recurring basis in the balance sheet. The majority of these derivatives are forward mortgage-backed securities and 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. In addition, the Company enters into interest rate lock commitments ("IRLCs") with prospective borrowers. These commitments are carried at fair value based on the fair value of the underlying mortgage loans which are based on observable market data. The Company adjusts the outstanding IRLCs with prospective borrowers based on an expectation that it will be exercised and the loan will be funded. IRLCs are recorded in other assets or other liabilities in the consolidated balance sheet. These commitments are classified as Level 2 in the fair value disclosures, as the valuations are based on market observable inputs. Net gains of $86 and $296 resulting from changes in the fair value of these IRLCs and net losses of $301 and $646 on forward mortgage-backed securities trades were recorded in net gain on sale of mortgage loans during the three and six months ended June 30, 2016. These gains and losses were not attributable to instrument-specific credit risk. Please see Note 7 - Derivative Financial Instruments for more information.

22

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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). The fair value of these derivative positions outstanding are included in other assets and other liabilities in the accompanying consolidated balance sheets. Please see Note 7 - Derivative Financial Instruments for more information.

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 Significant Other Observable Inputs (Level 2)
	June 30, 2016		December 31, 2015
Assets:
Agency residential mortgage-backed securities	$	223,839	$	223,848
Agency commercial mortgage-backed securities	9,675		9,417
Agency residential collateralized mortgage obligations	36,619		22,314
US government and agency securities	14,831		15,054
Municipal bonds	40,078		41,075
Total securities available for sale	$	325,042	$	311,708
Loans held for sale	$	20,752	$	22,535
Derivative financial instruments:
Interest rate lock commitments	717		421
Forward mortgage-backed securities trades	—		15
Loan customer counterparty	1,704		260
Liabilities:
Derivative financial instruments:
Interest rate lock commitments	—		—
Forward mortgage-backed securities trades	173		29
Financial institution counterparty	1,704		260

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, 2016 or December 31, 2015.

	Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
	June 30, 2016		December 31, 2015
Assets:
Impaired loans	$	21,256	$	2,230
Foreclosed assets:
Commercial real estate	11,888		4,784
Construction and land	1,447		1,802
Residential real estate	33		106

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

23

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

net present value calculation that utilizes data from the loan file before and after the modification.

Foreclosed assets 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, 2016, the Company had $368 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 in the calculation of the allowance for loan losses. Unobservable inputs, such as discounts to collateral, are monitored and adjusted if market conditions change.

24

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

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, 2016 and at December 31, 2015, were as follows:

			Fair Value
June 30, 2016	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets
Cash and cash equivalents	$	422,624	$	422,624	$	—	$	—
Securities held to maturity	224,452		—		233,944		—
Loans held for investment, net	5,633,252		—		—		5,772,856
Loans held for investment - Warehouse Purchase Program	980,390		—		—		980,524
FHLB and other restricted securities, at cost	62,247		—		62,247		—
Accrued interest receivable	19,557		19,557		—		—
Financial liabilities
Deposits	$	5,622,682	$	—	$	—	$	5,410,523
FHLB advances	1,333,337		—		—		1,330,620
Repurchase agreements	68,049		—		—		68,048
Subordinated debt	85,231		—		—		82,309
Other borrowings	24,894		—		—		25,000
Accrued interest payable	1,955		1,955		—		—
December 31, 2015
Financial assets
Cash and cash equivalents	$	615,639	$	615,639	$	—	$	—
Securities held to maturity	240,433		—		247,202		—
Loans held for investment, net	5,017,554		—		—		5,083,093
Loans held for investment - Warehouse Purchase Program	1,043,719		—		—		1,042,434
FHLB and other restricted securities, at cost	63,075		—		63,075		—
Accrued interest receivable	17,109		17,109		—		—
Financial liabilities
Deposits	$	5,226,711	$	—	$	—	$	4,920,648
FHLB advances	1,439,904		—		—		1,433,125
Repurchase agreement	83,269		—		—		81,956
Subordinated debt	84,992		—		—		85,771
Accrued interest payable	1,653		1,653		—		—

25

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Estimated fair value is the carrying amount for cash and cash equivalents and accrued interest receivable and payable. The fair values of securities held to maturity 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). For loans held for investment (including Warehouse Purchase Program loans), fair value is based on discounted cash flows using current market offering rates, estimated life, and applicable credit risk. For deposits, FHLB advances and overnight repurchase agreements with depositors, fair value is calculated using the FHLB advance curve to discount cash flows for the estimated life for deposits and according to the contractual repayment schedule for FHLB advances. The fair value of the structured repurchase agreement is based on discounting the estimated cash flows using the current rate at which similar borrowings would be made with similar terms and remaining maturities. The fair value of other borrowings, which consists of an unsecured term loan borrowed by the Company in the second quarter of 2016, is the loan's par value, since the loan was recorded on the Company's balance sheet near the June 30, 2016 reporting date. The fair value of subordinated debt and trust preferred securities is based on current market rates on similar debt in the market. The fair value of FHLB stock and other restricted securities is based on the securities' cost basis due to restrictions on its transferability. The fair value of off-balance sheet items is based on the current fees or costs that would be charged to enter into or terminate such arrangements and are not considered significant to this presentation.

NOTE 7 - DERIVATIVE FINANCIAL INSTRUMENTS

The Company enters into IRLCs with prospective residential mortgage borrowers whereby the interest rate on the loan is determined prior to funding and the borrowers have locked into that interest rate. These commitments are carried at fair value in accordance with ASC 815, Derivatives and Hedging. The estimated fair values of IRLCs are based on observable market data and are recorded in other assets or other liabilities in the consolidated balance sheets. The Company adjusts the outstanding IRLCs with prospective borrowers based on the expectation that it will be exercised and the loan will be funded. The initial and subsequent changes in the fair value of IRLCs are a component of net gain on sale of mortgage loans.

The Company actively manages the risk profiles of its IRLCs and mortgage loans held for sale on a daily basis. To manage the price risk associated with IRLCs, the Company enters into forward sales of mortgage-backed securities in an amount similar to the portion of the IRLC expected to close, assuming no change in mortgage interest rates. In addition, to manage the interest rate risk associated with mortgage loans held for sale, the Company enters into forward sales of mortgage-backed securities to deliver mortgage loan inventory to investors. The estimated fair values of forward sales of mortgage-backed securities and forward sale commitments are based on quoted market values and are recorded in other assets or other liabilities in the consolidated balance sheets. The initial and subsequent changes in value on forward sales of mortgage-backed securities are a component of net gain on sale of mortgage loans.

The following table provides the outstanding notional balances and fair values of outstanding positions at June 30, 2016 and December 31, 2015.

	June 30, 2016					December 31, 2015
Derivative Positions related to Mortgage Loans Held for Sale:	Expiration Dates	Outstanding Notional Balance		Fair Value		Expiration Dates	Outstanding Notional Balance		Fair Value
Assets:
IRLCs	2016	$	17,150	$	717	2016	$	12,518	$	421
Forward mortgage-backed securities trades	2016	—		—		2016	11,874		15
Liabilities:
Forward mortgage-backed securities trades	2016	$	26,035	$	173	2016	$	8,500	$	29

The Company enters into certain interest rate derivative positions that are not designated as hedging instruments. These derivative positions related to transactions in which we entered 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. In connection with each swap transaction, 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

26

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows our customer to effectively convert a variable rate loan to a fixed rate. 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. 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. The Company presents derivative instruments at fair value in other assets and other liabilities in the accompanying consolidated balance sheets.

The notional amounts and estimated fair values of interest rate swap derivative positions outstanding and weighted-average receive and pay interest rates at June 30, 2016 and December 31, 2015 are presented in the following table.

Derivative Positions related to Commercial Loan Interest Rate Swaps and Caps:	Outstanding Notional Amount			Estimated Fair Value			Weighted-Average Interest Rate
							Received		Paid
June 30, 2016
Loan customer counterparty	$	99,572		$	1,704		5.24	%	3.76	%
Financial institution counterparty	(99,572		)	(1,704		)	3.76		5.24
December 31, 2015
Loan customer counterparty	$	24,796		$	260		5.01	%	3.37	%
Financial institution counterparty	(24,796		)	(260		)	3.37		5.01

Our credit exposure on interest rate swaps is limited to the net favorable value of all swaps by each counterparty. In some cases, collateral may be required from the counterparties involved if the net value of the swaps exceeds a nominal amount considered to be immaterial. 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 $1,700 at June 30, 2016 and $300 at December 31, 2015, is in excess of our credit exposure. The Company does not offset fair value amounts recognized for derivative instruments and the amounts collected and/or deposited on derivative instruments in its consolidated balance sheets.

27

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 is presented below:

	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Restricted stock	$	733	$	1,070	$	1,181	$	2,262
Stock options	493		430		1,042		957
Income tax benefit	429		525		778		1,127

A summary of activity in the restricted stock portion of the Company's stock plans is presented below:

	Six Months Ended June 30, 2016
	Time-Vested Shares				Performance-Based Shares
	Shares		Weighted-Average Grant Date Fair Value per Share 1		Shares		Weighted-Average Grant Date Fair Value per Share 2
Non-vested at December 31, 2015	246,461		$	20.98	61,800		$	25.02
Granted	—		—		—		—
Vested	(96,665	)	20.86		(20,600	)	25.02
Non-vested at June 30, 2016	149,796		$	20.81	41,200		$	26.33

¹For 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 quarterly based upon the closing stock price as quoted on the NASDAQ Stock Market near the last business day of each calendar quarter end.

As of June 30, 2016, there was $3,322 of total unrecognized compensation expense related to non-vested restricted shares awarded under the Company's stock plans. That expense is expected to be recognized over a weighted-average period of 1.37 years.

A summary of activity in the stock option portion of the Company's stock plans as of June 30, 2016 is presented below:

	Shares		Weighted- Average Exercise Price per Share			Weighted- Average Remaining Contractual Term	Aggregate Intrinsic Value
Outstanding at December 31, 2015	1,865,750		$	22.21		7.9	$	6,401
Granted	19,000		21.73			10.0	—
Exercised	(24,614	)	19.97			—	127
Forfeited	(59,666	)	24.91			—	—
Outstanding at June 30, 2016	1,800,470		22.14			7.3	8,641
Fully vested and expected to vest	1,795,218		22.14			7.3	8,625
Exercisable at June 30, 2016	805,534		$	19.79	��	6.4	$	5,742

As of June 30, 2016, there was $5,769 of total unrecognized compensation expense related to non-vested stock options. That expense is expected to be recognized over a weighted-average period of 2.94 years.

28

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 9 - INCOME TAXES

A summary of the net deferred tax assets as of June 30, 2016 and December 31, 2015, is presented below:

	June 30,  2016			December 31, 2015
Net deferred tax assets	$	24,455		$	21,040
Estimated annual effective tax rate	35		%

NOTE 10 - 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 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. Standby letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Company would seek payment from the customer under pre-arranged terms. The Company's policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

The contractual amounts of financial instruments with off‑balance sheet risk at June 30, 2016 and December 31, 2015, 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, 2016		December 31, 2015
Unused commitments to extend credit	$	1,356,035	$	1,211,964
Unused capacity on Warehouse Purchase Program loans	744,610		476,281
Standby letters of credit	27,046		18,644
Total unused commitments/capacity	$	2,127,691	$	1,706,889

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, 2016 and December 31, 2015, these credit card guarantees totaled $2,275 and $1,028, 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.

In addition to the commitments above, the Company had overdraft protection available in the amounts of $86,020 and $87,077 at June 30, 2016 and December 31, 2015, respectively.

In regards 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.

The Company, at June 30, 2016, had FHLB letters of credit of $833,111 pledged to secure public deposits, repurchase agreements, and for other purposes required or permitted by law.

29

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

At June 30, 2016, the Company had $2,480 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.

NOTE 11 - RECENT ACCOUNTING DEVELOPMENTS    

In June 2016, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("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 U.S. 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 evaluating the impact of this ASU on its financial statements and disclosures.

30

LEGACYTEXAS FINANCIAL GROUP, INC.

CONDENSED NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 12 — SUBSEQUENT EVENTS

The Company evaluated events from the date of the consolidated financial statements on June 30, 2016 through the issuance of those consolidated financial statements included in this Quarterly Report on Form 10-Q dated July 26, 2016. No additional events were identified requiring recognition in and/or disclosures in the consolidated financial statements.

31

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 acquisition or disposition transactions might not be realized within the expected time frames or at all and costs or difficulties relating to integration matters might be greater than expected; changes in economic conditions; 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; our ability to successfully integrate any assets, liabilities, customers, systems and management personnel we have acquired or may acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; results of examinations of us by the Board of Governors of the Federal Reserve System and our bank subsidiary by the Texas Department of Banking or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase our reserve for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including the revenue impact from, and any mitigation actions taken in response, to the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”); changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies, the Public Company Accounting Oversight Board or the Financial Accounting Standards Board; and other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and the other risks set forth under Risk Factors under Item 1A. of the Company's Annual Report on Form 10-K for the year ended December 31, 2015 ("2015 Form 10-K".)

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, you should keep in mind these risks and uncertainties. You should not place undue reliance on any forward-looking statement, which speaks only as of the date made. You should refer to our 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

LegacyTexas Financial Group, Inc. 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. or LegacyTexas Bank, as the context requires.

32

The Bank is regulated by the Texas Department of Banking (“TDOB”) and the Board of Governors of the Federal Reserve System (“FRB”) with back-up oversight by the 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.

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 allows mortgage banking company customers to close one-to four-family real estate loans in their own name and manage its cash flow needs until the loans are sold to investors. We also offer title services and brokerage services for the purchase and sale of non-deposit investment and insurance products through a third party brokerage arrangement. 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 an independent, 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 Highlights

• Net income of $23.2 million for the second quarter of 2016 was a record high for the Company, up $3.0 million, or 14.6%, from the second quarter of 2015, which includes a $9.5 million increase in net interest income and a $1.8 million increase in non-interest income, which was partially offset by a $3.1 million increase in the provision for loan losses and a $2.7 million increase in non-interest expense.

• Gross loans held for investment at June 30, 2016, excluding Warehouse Purchase Program loans, grew $626.5 million, or 12.4%, from December 31, 2015, with $512.7 million of growth in commercial real estate and commercial and industrial loans and $110.0 million of growth in consumer real estate loans.

• Deposits at June 30, 2016 increased by $396.0 million, or 7.6%, from December 31, 2015, which includes $299.1 million of growth in time deposits and $65.5 million of growth in non-interest-bearing demand deposits.

• The allowance for loan losses allocated to energy loans at June 30, 2016 totaled $21.9 million, or 4.0% of total energy loans (including both reserve-based and midstream), up $9.9 million from $12.0 million at December 31, 2015.

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 2015 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. Additionally, the Company has recently increased qualitative reserve factors on energy loans due to the impact of continued pressure on the price of oil and gas, which has led to a sustained increase in economic and

33

regulatory uncertainty surrounding energy loans. 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, 2016.

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 loan 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, 2016 and December 31, 2015

General. Total assets increased by $365.1 million, or 4.7%, to $8.06 billion at June 30, 2016 from $7.69 billion at December 31, 2015, primarily due to a $626.5 million, or 12.4%, increase in gross loans held for investment, excluding Warehouse Purchase Program, which was partially offset by a $193.0 million, or 31.4%, decrease in cash and cash equivalents and a $63.3 million, or 6.1%, decrease in Warehouse Purchase Program loans. The large cash balance at December 31, 2015 was primarily due to two large deposits totaling $196.4 million that were made on the last day of the year, with $132.2 million of these deposits withdrawn during the 2016 period.

Loans. Gross loans held for investment increased by $563.2 million, or 9.2%, to $6.67 billion at June 30, 2016 from $6.11 billion at December 31, 2015, while one- to four-family mortgage loans held for sale decreased by $1.8 million, or 7.9%, for the same period.

	June 30, 2016		December 31, 2015		Dollar Change			Percent Change
	(Dollars in thousands)
Commercial real estate	$	2,520,431	$	2,177,543	$	342,888		15.7	%
Commercial and industrial	1,782,463		1,612,669		169,794			10.5
Construction and land	281,936		269,708		12,228			4.5
Consumer real estate	1,046,794		936,757		110,037			11.7
Other consumer	61,423		69,830		(8,407		)	(12.0	)
Gross loans held for investment, excluding Warehouse Purchase Program loans	5,693,047		5,066,507		626,540			12.4
Warehouse Purchase Program loans	980,390		1,043,719		(63,329		)	(6.1	)
Gross loans held for investment	6,673,437		6,110,226		563,211			9.2
Loans held for sale	20,752		22,535		(1,783		)	(7.9	)
Gross loans	$	6,694,189	$	6,132,761	$	561,428		9.2	%

Gross loans held for investment at June 30, 2016, excluding Warehouse Purchase Program loans, grew $626.5 million, or 12.4%, from December 31, 2015, which included growth in all loan categories with the exception of an $8.4 million decline in other consumer loans. Commercial real estate and commercial and industrial loans at June 30, 2016 increased by $342.9 million and $169.8 million, respectively, from December 31, 2015, and construction and land and consumer real estate loans increased by $12.2 million and $110.0 million, respectively, for the same period.

Reserve-based energy loans, which are reported as commercial and industrial loans, totaled $489.1 million (which includes 44 relationships managed by the Energy Finance group) at June 30, 2016, up $29.3 million from $459.8 million at December 31, 2015. Substantially all of the reserve-based energy loans are secured by deeds of trust on properties containing proven oil and natural gas reserves. Due to the sensitivity of the energy portfolio to downward movements in oil prices, the

34

Company has seen migration in the portfolio into criticized classifications during the past year. See "Allowance for Loan Losses" for more information.

At June 30, 2016, the Company's reserve-based energy portfolio (reported above at $489.1 million) consisted of 51% natural gas reserves and 49% crude oil reserves. The Company encourages, and in some cases even requires, 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 Company has loans categorized as "Midstream and Other," which are typically related to the transmission of oil and natural gas and would only be indirectly impacted from declining commodity prices. At June 30, 2016, "Midstream and Other" loans had a total outstanding balance of $54.8 million, consisting of five relationships. Also, at June 30, 2016, the Company had five relationships in the commercial & industrial loan portfolio (outside of the reserve-based and midstream loans discussed above) that are involved in the energy exploration sector providing front-end service to companies who drill oil and gas wells and whose business could be impacted by the dramatic reduction in drilling activity as a result of the severe drop in the price of oil and gas.  These relationships totaled $3.3 million at June 30, 2016.

Warehouse Purchase Program loans decreased by $63.3 million, or 6.1%, to $980.4 million at June 30, 2016 from $1.04 billion at December 31, 2015. Although not bound by any legally binding commitment, when a purchase decision is made, the Company 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 Company to the investor selected by the originator and approved by the Company. Loans funded by the Warehouse Purchase Program during the second quarter of 2016 consisted of 48% conforming, 39% government loans and 13% of other loan types, including Jumbo loans.

Allowance for Loan Losses. The allowance for loan losses is maintained to cover losses that are estimated in accordance with US GAAP. It is our estimate of credit losses 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" 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.

PCI loans are not considered nonperforming loans, and accordingly, are not included in the non-performing loans to total loans ratio as a numerator, but are included in total loans reflected in the denominator. The result is a downward trend in the ratio when compared to prior periods, assuming all other factors stay the same. Similarly, other asset quality ratios, such as the allowance for loan losses to total loans ratio will reflect a downward trend, assuming all other factors stay the same, due to the impact of PCI loans on the denominator with no corresponding impact in the numerator.

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 0.75% at June 30, 2016, unchanged from December 31, 2015. Including Warehouse Purchase Program loans, non-performing loans to total loans held for investment was 0.64% at June 30, 2016 compared to 0.63% at December 31, 2015. Non-performing loans

35

increased by $4.6 million to $42.9 million at June 30, 2016 from $38.2 million at December 31, 2015. This increase was primarily due to three reserve-based energy loans that were placed on non-accrual status in 2016 and are now considered to be impaired. One reserve-based energy loan totaling $1.6 million at June 30, 2016 was placed on non-accrual status in the second quarter of 2016 during the spring redetermination process as a result of collateral value declines and deteriorating financial condition due to the ongoing low commodity price environment.  At June 30, 2016, the Company set aside a specific reserve of $64,000 on this credit to reflect impairment based on that recent collateral valuation. The $26.6 million in substandard non-performing energy loans reported at June 30, 2016 also included two reserve-based energy relationships that were placed on non-accrual status during the first quarter of 2016 and are considered to be impaired. One relationship totaling $6.2 million at June 30, 2016 is a syndicated credit facility that was modified during the first quarter of 2016 and was considered to be a troubled debt restructuring during the most recent Shared National Credit ("SNC") review, which is a regulatory review conducted by the Federal Reserve Bank, Federal Deposit Insurance Corporation and Office of the Comptroller of the Currency of large syndicated loans of at least $20 million that are shared by three or more supervised institutions. At June 30, 2016, the Company set aside a specific reserve of $87,000 on this relationship to reflect impairment. The second credit totaled $6.7 million at June 30, 2016 and is on non-accrual status as a result of collateral value deterioration due to the ongoing low commodity price environment.  At June 30, 2016, the Company set aside a specific reserve of $190,000 on this credit to reflect impairment based on that recent collateral valuation. Additionally, substandard non-performing energy loans reported at June 30, 2016 included a $12.0 million reserve-based credit that has been on non-accrual status since the third quarter of 2015 and, at June 30, 2016, was in the midst of bankruptcy proceedings. As of June 30 2016, the Company had a specific reserve of $6.5 million on this credit. In July 2016, this credit was resolved through the aforementioned bankruptcy proceedings.   

Over the past year, risk rating downgrades on energy loans have increased, primarily in the special mention category, which consists entirely of performing loans. The below table shows criticized energy loans at June 30, 2016, March 31, 2016 and June 30, 2015.

	June 30,  2016		March 31, 2016		Linked-Quarter  Change			June 30,  2015		Year-over-Year  Change
	(Dollars in thousands)
Special Mention (all performing)	$	106,060	$	115,199	$	(9,139	)	$	22,161	$	83,899
Substandard (performing)	81,482		48,088		33,394			58,591		22,891
Substandard (non-performing)	26,576		25,171		1,405			5,233		21,343
	$	214,118	$	188,458	$	25,660		$	85,985	$	128,133

The increase in substandard performing energy loans on a linked-quarter and year-over-year basis, as well as the increase in special mention performing energy loans on a year-over-year basis, resulted from collateral value declines and deteriorating financial condition due to the ongoing pressure on the price of oil and gas. At June 30, 2016, no special mention or substandard performing energy loans were considered to be impaired, and the Company did not have any specific loss reserves set aside for these loans. 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. 

Our allowance for loan losses was $62.2 million, or 0.93% of total loans held for investment (including Warehouse Purchase Program loans), at June 30, 2016 compared to $47.1 million, or 0.77% of total loans held for investment (including Warehouse Purchase Program loans), at December 31, 2015. Our allowance for loan losses to total loans held for investment, excluding Warehouse Purchase Program loans and loans acquired from LegacyTexas and Highlands, was 1.26% at June 30, 2016 compared to 1.14% at December 31, 2015. Our allowance for loan losses to non-performing loans was 145.14% at June 30, 2016 compared to 123.23% at December 31, 2015. The increase in the allowance for loan losses from December 31, 2015, was primarily related to increased qualitative reserve factors applied to the Energy portfolio due to the impact of continued pressure on the price of oil and gas, which has resulted in sustained increases in economic uncertainty and regulatory concerns surrounding energy loans. The allowance for loan losses allocated to energy loans at June 30, 2016 totaled $21.9 million, up $9.9 million from $12.0 million at December 31, 2015 and up $17.2 million from $4.7 million at June 30, 2015. In addition to the $6.9 million in specific reserves on the non-performing energy relationships discussed above, these reserve amounts reflected elevated qualitative factors and an increase in energy portfolio balances. Since the inception of our Energy Finance Group, we have maintained a number of risk mitigation techniques, including sound underwriting (reasonable advance rates based on number and diversification of wells), sound policy (requiring hedges on production sales) and conservative collateral valuations (frequent borrowing base determinations at prices below NYMEX posted rates).  All borrowing base

36

valuations are performed by experienced and nationally recognized third party firms intimately familiar with the properties and their production history. The Company believes that the level of loan loss reserves for energy loans as of June 30, 2016 is sufficient to cover estimated credit losses in the portfolio based on currently available information; however, future sustained declines in oil pricing could lead to further risk rating downgrades, additional loan loss reserves, or losses.

Additionally, the increase in loan loss reserves on a linked-quarter and year-over-year basis resulted from increased organic loan production, as well as loans acquired through the merger with LegacyTexas Group, Inc. that were re-underwritten following completion of the merger, totaling $499.7 million during the second quarter of 2016. The $14.5 million increase in non-performing commercial and industrial loans from December 31, 2015 was primarily due to the downgraded energy relationships discussed above. Non-performing commercial real estate loans declined by $10.2 million compared to December 31, 2015 due to a non-performing commercial real estate property secured by a medical facility that was transferred into foreclosed assets in the 2016 period. 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. Net charge-offs for the three months ended June 30, 2016 totaled $90,000, a decrease of $319,000 from the first quarter of 2016 and a decrease of $1.1 million from the second quarter of 2015.

In our 2015 Form 10-K, we disclosed a borrowing relationship comprised of multiple affiliated funds (collectively referred to as the "Borrower") which had $20.8 million outstanding in commercial and industrial loans at December 31, 2015. At June 30, 2016, the Borrower had $12.0 million outstanding. Net of cash collateral, the total amount outstanding to the Borrower at June 30, 2016 was $10.0 million. In Form 8-K filings with the SEC dated February 22, 2016 and November 24, 2015, the Borrower disclosed that it is the subject of an ongoing investigation by the SEC and that its auditor declined to stand for reappointment, although no disagreements were cited between the Borrower and its auditors. In a Form 8-K filing with the SEC dated June 8, 2016, the Borrower disclosed that it had engaged a new independent registered public accounting firm. At June 30, 2016, the Company classified $4.8 million of the relationship as “Substandard", with the remaining $7.2 million of the relationship classified as "Special Mention." The entire $12.0 million relationship was considered performing at June 30, 2016. Based on the Company's most recent analysis, the value of the collateral securing each of the loans is believed to be in excess of the loan amounts. The Company will continue to monitor this borrowing relationship.

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. The total amount of classified assets represented 19.4% of our total equity and 2.0% of our total assets at June 30, 2016 compared to 13.5% of our total equity and 1.4% of our total assets at December 31, 2015. The aggregate amount of classified assets at the dates indicated was as follows:

	June 30, 2016		December 31,  2015
	(Dollars in thousands)
Doubtful	$	4,386	$	4,201
Substandard	146,032		97,523
Total classified loans	150,418		101,724
Foreclosed assets	13,368		6,692
Total classified assets	$	163,786	$	108,416

Substandard loans at June 30, 2016 increased by $48.5 million from December 31, 2015, which was primarily due to downgraded energy loans discussed above in Allowance for Loan Losses and was partially offset by a $10.5 million non-performing commercial real estate property secured by a medical facility that was transferred into foreclosed assets in the 2016 period.

37

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 $99.4 million in loans that were classified as "substandard" but were still accruing interest and were not considered impaired at June 30, 2016 (excluding PCI loans.) Other loans of concern at June 30, 2016 increased by $47.8 million from December 31, 2015, primarily due to energy loans that were downgraded to substandard performing status during the 2016 period (See "Allowance for Loan Losses" for additional information about downgraded energy loans.) Other loans of concern, which were performing at June 30, 2016, have been considered in management's analysis of potential loan losses.

Securities. Our securities portfolio decreased $2.6 million, or 0.5%, to $549.5 million at June 30, 2016 from $552.1 million at December 31, 2015. During the six months ended June 30, 2016, paydowns and maturities of securities totaling $249.9 million and security sales totaling $7.7 million partially offset purchases totaling $252.3 million.

Deposits. Total deposits increased $396.0 million, or 7.6%, to $5.62 billion at June 30, 2016 from $5.23 billion at December 31, 2015.

	June 30,  2016		December 31, 2015		Dollar Change			Percent Change
	(Dollars in thousands)
Non-interest-bearing demand	$	1,235,731	$	1,170,272	$	65,459		5.6	%
Interest-bearing demand	811,015		819,350		(8,335		)	(1.0	)
Savings and money market	2,249,490		2,209,698		39,792			1.8
Time	1,326,446		1,027,391		299,055			29.1
Total deposits	$	5,622,682	$	5,226,711	$	395,971		7.6	%

Compared to December 31, 2015, all deposit categories grew with the exception of interest-bearing demand deposits, which declined by $8.3 million. Time deposits increased by $299.1 million compared to December 31, 2015, while savings and money market and non-interest-bearing demand deposits increased by $39.8 million and $65.5 million respectively, for the same period. Time deposits at June 30, 2016 included $118.3 million in brokered deposits that were added in the 2016 period.

Borrowings. FHLB advances decreased $106.6 million, or 7.4%, to $1.33 billion at June 30, 2016 from $1.44 billion at December 31, 2015. The outstanding balance of FHLB advances decreased primarily due to lower Warehouse Purchase Program balances at June 30, 2016. At June 30, 2016, the Company was eligible to borrow an additional $1.08 billion from the FHLB.

The table below shows FHLB advances by maturity and weighted average rate at June 30, 2016:

	Balance			Weighted Average Rate
	(Dollars in thousands)
Less than 90 days	$	453,446		0.50	%
90 days to less than one year	53,400			2.55
One to three years	821,928			0.44
After three to five years	3,046			5.49
After five years	1,719			5.49
	1,333,539			0.56	%
Restructuring prepayment penalty	(202		)
Total	$	1,333,337

Additionally, the Company has eight available federal funds lines of credit with other financial institutions totaling $255.0 million and was eligible to borrow $56.4 million from the Federal Reserve Bank discount window. In addition to FHLB advances, at June 30, 2016 the Company had a $25.0 million outstanding structured repurchase agreement with Credit Suisse, as well as $43.0 million in overnight repurchase agreements with depositors. Also, at June 30, 2016, subordinated debt totaled

38

$85.2 million, which included $73.6 million of fixed-to-floating rate subordinated notes issued by the Company in November 2015, as well as $11.6 million of trust preferred securities that were acquired through the merger with LegacyTexas Group, Inc. (reported net of purchase accounting fair value adjustments and debt issuance costs). Other borrowings at June 30, 2016 consisted of a $24.9 million (reported net of debt issuance costs) unsecured term loan borrowed by the Company in the second quarter of 2016, which will mature in January 2017.

Shareholders’ Equity. Total shareholders' equity increased by $39.2 million, or 4.9%, to $843.3 million at June 30, 2016 from $804.1 million at December 31, 2015.

	June 30, 2016			December 31, 2015			Dollar Change		Percent Change
	(Dollars in thousands)
Common stock	$	476		$	476		$	—	—	%
Additional paid-in capital	580,386			576,753			3,633		0.6
Retained earnings	272,454			240,496			31,958		13.3
Accumulated other comprehensive income (loss), net	2,918			(133		)	3,051		N/M1
Unearned ESOP shares	(12,930		)	(13,516		)	586		(4.3	)
Total shareholders’ equity	$	843,304		$	804,076		$	39,228	4.9	%

¹N/M - not meaningful

The increase in shareholders' equity at June 30, 2016, compared to December 31, 2015, was primarily due to net income of $45.3 million recognized during the six months ended June 30, 2016, which was partially offset by the payment of quarterly dividends totaling $0.28 per common share, or $13.3 million, during the six months ended June 30, 2016.

39

Comparison of Results of Operations for the Three Months Ended June 30, 2016 and 2015

General. Net income for the three months ended June 30, 2016 was $23.2 million, an increase of $3.0 million, or 14.6%, from net income of $20.3 million for the three months ended June 30, 2015. The increase in net income was driven by an $11.8 million increase in interest income on loans and a $1.8 million increase in non-interest income, which was partially offset by a $2.7 million increase in non-interest expense, a $3.1 million increase in the provision for loan losses and a $1.4 million increase in interest expense on deposits. Basic and diluted earnings per share for the three months ended June 30, 2016 was $0.50, a $0.06 increase from $0.44 for the three months ended June 30, 2015.

Interest Income. Interest income increased by $12.4 million, or 19.0%, to $77.3 million for the three months ended June 30, 2016 from $65.0 million for the three months ended June 30, 2015.

	Three Months Ended June 30,				Dollar Change		Percent Change
	2016		2015
	(Dollars in thousands)
Interest and dividend income
Loans, including fees	$	73,376	$	61,551	$	11,825	19.2	%
Securities	3,118		2,976		142		4.8
Interest-bearing deposits in other financial institutions	392		139		253		182.0
FHLB and Federal Reserve Bank stock and other	450		301		149		49.5
	$	77,336	$	64,967	$	12,369	19.0	%

The $12.4 million increase in interest income for the three months ended June 30, 2016 compared to the three months ended June 30, 2015 was primarily due to an $11.8 million, or 19.2%, increase in interest income on loans, which was driven by increased volume in all loan categories with the exception of other consumer loans. The average balance of commercial real estate loans increased by $566.2 million, which was partially offset by a 16 basis point year-over-year decrease in the average yield earned on this portfolio, resulting in a $6.4 million increase in interest income. The average balance of commercial and industrial loans increased by $446.6 million, which was partially offset by a 39 basis point year-over-year decrease in the average yield earned on this portfolio, resulting in a $3.7 million increase in interest income. The average balance of consumer real estate and Warehouse Purchase Program loans increased by $197.3 million and $67.2 million, respectively, leading to increases in interest income of $1.5 million and $322,000, respectively. Interest income on loans for the second quarter of 2016 included $1.1 million in accretion of purchase accounting fair value adjustments on loans acquired through the merger with LegacyTexas Group, Inc., compared to $2.6 million for the second quarter of 2015.

Interest Expense. Interest expense increased by $2.8 million, or 55.1%, to $8.0 million for the three months ended June 30, 2016 from $5.1 million for the three months ended June 30, 2015.

	Three Months Ended June 30,				Dollar Change		Percent Change
	2016		2015
	(Dollars in thousands)
Interest expense
Deposits	$	4,422	$	3,049	$	1,373	45.0	%
FHLB advances	2,103		1,774		329		18.5
Repurchase agreements and other borrowings	1,457		323		1,134		351.1
	$	7,982	$	5,146	$	2,836	55.1	%

The increase in interest expense for the three months ended June 30, 2016 compared to the same period in 2015, was primarily due to an increase in interest expense on deposits, which was driven by increased volume in all deposit products, including a $359.1 million increase in the average balance of savings and money market deposits and a $330.4 million increase in the average balance of time deposits. Additionally, the average rate paid on all deposit categories increased during the three months ended June 30, 2016 compared to the same period in 2015, which included a seven basis point increase in the average rate paid on savings and money market deposits. Interest expense on borrowings increased by $1.5 million, primarily due to the issuance of $75.0 million of fixed-to-floating rate subordinated notes by the Company in November 2015, as well as a 19 basis point increase in the average rate paid on borrowings.

40

Net Interest Income. Net interest income increased by $9.5 million, or 15.9%, to $69.4 million for the three months ended June 30, 2016 from $59.8 million for the three months ended June 30, 2015. The net interest margin decreased by 27 basis points to 3.79% for the three months ended June 30, 2016 from 4.06% for the same period last year. The net interest rate spread decreased by 29 basis points to 3.66% for the three months ended June 30, 2016 from 3.95% for the same period last year. Accretion of interest resulting from the merger with LegacyTexas Group, Inc. on January 1, 2015, as well as the 2012 Highlands acquisition, contributed seven basis points to the net interest margin and average yield on earning assets for the quarter ended June 30, 2016, compared to 20 basis points for the quarter ended June 30, 2015. The average yield on earning assets for the second quarter of 2016 was 4.23%, an 18 basis point decrease from the second quarter of 2015. The cost of deposits for the second quarter of 2016 was 0.33%, up five basis points from the second quarter of 2015, with the average cost of interest-bearing liabilities up 11 basis points to 0.57% for the second quarter of 2016, compared to the second quarter of 2015, primarily due to a 19 basis point increase in borrowing costs.

Provision for Loan Losses. The Company recorded a provision for loan losses of $6.8 million for the quarter ended June 30, 2016, compared to $3.8 million for the quarter ended June 30, 2015. The increase in the provision for loan losses compared to the second quarter of 2015 was primarily related to increased qualitative reserve factors applied to the Energy portfolio. The Company increased these qualitative factors in the first quarter of 2016 and in the fourth quarter of 2015 due to the impact of continued pressure on the price of oil and gas, and continued to apply the increased qualitative reserve factors to the Energy portfolio in the second quarter of 2016. This ongoing pressure on oil and gas prices resulted in continued economic uncertainty and regulatory concerns surrounding energy loans. Also, over the past year, risk rating downgrades on energy loans have increased, primarily in the special mention and substandard categories. The allowance for loan losses allocated to energy loans at June 30, 2016 totaled $21.9 million, up $17.2 million from $4.7 million at June 30, 2015. In addition to $6.9 million in specific reserves on non-performing energy relationships, these reserve amounts reflect elevated qualitative factors and the increase in the energy portfolio.

Additionally, the increase in loan loss reserves and provision expense compared to the second quarter of 2015 resulted from increased organic loan production, as well as loans acquired through the merger with LegacyTexas Group, Inc. that were re-underwritten following completion of the merger. 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, 2016 and December 31, 2015 - Allowance for Loan Losses" contained in Item 2 of this report.

Non-interest Income. Non-interest income increased by $1.8 million, or 14.7%, to $13.7 million for the three months ended June 30, 2016 from $12.0 million for the three months ended June 30, 2015.

	Three Months Ended June 30,				Dollar Change			Percent Change
	2016		2015
	(Dollars in thousands)
Non-interest income
Service charges and other fees	$	8,927	$	7,941	$	986		12.4	%
Net gain on sale of mortgage loans	2,250		2,121		129			6.1
Bank-owned life insurance income	441		424		17			4.0
Gain on sale of available for sale securities	65		—		65			100.0
Gain on sale and disposition of assets	1,186		429		757			176.5
Other	853		1,049		(196		)	(18.7	)
	$	13,722	$	11,964	$	1,758		14.7	%

The $1.8 million increase in non-interest income for the three months ended June 30, 2016 compared to the three months ended June 30, 2015 was primarily due an increase of $986,000 in service charges and other fees, which includes a $407,000 increase in title premiums and a $501,000 increase in commercial loan fee income (consisting of syndication, arrangement, non-usage and pre-payment fees). Gain on sale and disposition of assets for the second quarter of 2016 included a gain of $1.2 million on the sale of the Company's insurance subsidiary operations.

41

Non-interest Expense. Non-interest expense increased by $2.7 million, or 7.3%, to $39.6 million for the three months ended June 30, 2016 from $36.9 million for the three months ended June 30, 2015.

	Three Months Ended June 30,				Dollar Change			Percent Change
	2016		2015
	(Dollars in thousands)
Non-interest expense
Salaries and employee benefits	$	22,867	$	22,549	$	318		1.4	%
Merger and acquisition costs	—		8		(8		)	(100.0	)
Advertising	1,035		1,048		(13		)	(1.2	)
Occupancy and equipment	3,779		3,838		(59		)	(1.5	)
Outside professional services	1,227		625		602			96.3
Regulatory assessments	1,330		1,146		184			16.1
Data processing	3,664		2,537		1,127			44.4
Office operations	2,541		2,652		(111		)	(4.2	)
Other	3,170		2,505		665			26.5
	$	39,613	$	36,908	$	2,705		7.3	%

The increase in non-interest expense for the three months ended June 30, 2016 compared to the three months ended June 30, 2015 was driven by a $1.1 million increase in data processing expense related to increased expenses for card processing services and software, as well as a $665,000 increase in other non-interest expense for the same period, primarily due to increased debit card fraud losses in the 2016 period. During 2016, the Company implemented enhanced authorization and fraud prevention procedures to assist in mitigation of future debit card fraud cases. Outside professional services expense for the second quarter of 2016 increased by $602,000 compared to the second quarter of 2015, primarily due to higher consulting and audit expenses in the 2016 period. Salaries and employee benefits expense for the second quarter of 2016 increased by $318,000 compared to the second quarter of 2015, primarily due to an increase in the number of employees in the 2016 period.

Income Tax Expense. For the three months ended June 30, 2016 we recognized income tax expense of $13.4 million on our pre-tax income, which was an effective tax rate of 36.7%, compared to income tax expense of $10.9 million for the three months ended June 30, 2015, which was an effective tax rate of 34.9%. The increase in the effective tax rate in the 2016 period primarily resulted from a significant difference between the book basis and tax basis of the LegacyTexas Insurance Services assets sold during the second quarter of 2016. The effective tax rate excluding the gain on the sale of the insurance assets was 34.5%.

Comparison of Results of Operations for the Six Months EndedJune 30, 2016 and 2015

General. Net income for the six months ended June 30, 2016 was $45.3 million, an increase of $8.7 million, or 23.9%, from net income of $36.6 million for the six months ended June 30, 2015. The increase in net income was driven by increased net interest and non-interest income, and was partially offset by increased provision for loan losses and non-interest expense. Basic earnings per share for the six months ended June 30, 2016 was $0.98, an increase of $0.19 from $0.79 for the six months ended June 30, 2015. Diluted earnings per share for the six months ended June 30, 2016 was $0.97, an increase of $0.18 from $0.79 for the six months ended June 30, 2015.

42

Interest Income. Interest income increased by $23.4 million, or 18.5%, to $149.9 million for the six months ended June 30, 2016 from $126.6 million for the six months ended June 30, 2015.

	Six Months Ended June 30,				Dollar Change		Percent Change
	2016		2015
	(Dollars in thousands)
Interest and dividend income
Loans, including fees	$	142,182	$	119,586	$	22,596	18.9	%
Securities	6,204		6,193		11		0.2
Interest-bearing deposits in other financial institutions	722		297		425		143.1
FHLB and Federal Reserve Bank stock and other	836		509		327		64.2
	$	149,944	$	126,585	$	23,359	18.5	%

The $23.4 million increase in interest income for the six months ended June 30, 2016 compared to the six months ended June 30, 2015 was primarily due to a $22.6 million, or 18.9%, increase in interest income on loans, which was driven by increased volume in all loan categories with the exception of other consumer loans. The average balance of commercial real estate loans increased by $479.9 million, which was partially offset by a 20 basis point year-over-year decrease in the average yield earned on this portfolio, resulting in a $10.2 million increase in interest income. The average balance of commercial and industrial loans increased by $461.5 million, which was partially offset by a 42 basis point year-over-year decrease in the average yield earned on this portfolio, resulting in a $7.7 million increase in interest income. The average balance of consumer real estate and Warehouse Purchase Program loans increased by $179.8 million and $87.6 million, respectively, leading to increases in interest income of $3.4 million and $1.2 million, respectively.

Interest Expense. Interest expense increased by $4.8 million, or 46.0%, to $15.2 million for the six months ended June 30, 2016 from $10.4 million for the six months ended June 30, 2015.

	Six Months Ended June 30,				Dollar Change		Percent Change
	2016		2015
	(Dollars in thousands)
Interest expense
Deposits	$	8,544	$	6,176	$	2,368	38.3	%
FHLB advances	3,776		3,480		296		8.5
Repurchase agreements and other borrowings	2,919		782		2,137		273.3
	$	15,239	$	10,438	$	4,801	46.0	%

The increase in interest expense for the six months ended June 30, 2016 compared to the same period in 2015, was primarily due to an increase in interest expense on deposits, which was driven by increased volume in all deposit products, including a $379.8 million increase in the average balance of savings and money market deposits and a $280.0 million increase in the average balance of time deposits. Additionally, the average rate paid on all deposit categories increased during the six months ended June 30, 2016 compared to the same period in 2015, which included a five basis point increase in the average rate paid on savings and money market deposits. Interest expense on borrowings for the six months ended June 30, 2016 increased by $2.4 million compared to the six months ended June 30, 2015, primarily due to the issuance of $75.0 million of fixed-to-floating rate subordinated notes by the Company in November 2015, as well as a 17 basis point increase in the average rate paid on borrowings.

Net Interest Income. Net interest income increased by $18.6 million, or 16.0%, to $134.7 million for the six months ended June 30, 2016 from $116.1 million for the six months ended June 30, 2015. The net interest margin decreased by 20 basis points to 3.84% for the six months ended June 30, 2016 from 4.04% for the same period last year. The net interest rate spread decreased by 23 basis points to 3.70% for the six months ended June 30, 2016 from 3.93% for the same period last year. The average yield on earning assets for the six months ended June 30, 2016 was 4.27%, a 14 basis point decrease from the six months ended June 30, 2015, which was primarily due to a decrease in acquisition-related accretion income recorded during the

43

2016 period compared to the 2015 period, while the average cost of interest-bearing liabilities increased nine basis points due to higher borrowing costs.

Provision for Loan Losses. The provision for loan losses was $15.6 million for the six months ended June 30, 2016, an increase of $8.9 million from $6.8 million for the six months ended June 30, 2015. The increase in the provision for loan losses was primarily related to increased qualitative reserve factors applied to the Energy portfolio. The Company increased these qualitative factors in the first quarter of 2016 and in the fourth quarter of 2015 due to the impact of continued pressure on the price of oil and gas, and continued to apply the increased qualitative reserve factors to the Energy portfolio in the second quarter of 2016. This ongoing pressure on oil and gas prices resulted in continued economic uncertainty and regulatory concerns surrounding energy loans. Also, over the past year, risk rating downgrades on energy loans have increased, primarily in the special mention category, which consists entirely of performing loans. The allowance for loan losses allocated to energy loans at June 30, 2016 totaled $21.9 million, up $17.2 million from $4.7 million at June 30, 2015. In addition to $6.9 million in specific reserves on non-performing energy relationships, these reserve amounts reflect elevated qualitative factors and the increase in the energy portfolio.

Additionally, the increase in loan loss reserves and provision expense compared to the 2015 period resulted from increased organic loan production, as well as loans acquired through the merger with LegacyTexas Group, Inc. that were re-underwritten following completion of the merger. 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, 2016 and December 31, 2015 - Allowance for Loan Losses" contained in Item 2 of this report.

Non-interest Income. Non-interest income increased by $7.0 million, or 32.8%, to $28.4 million for the six months ended June 30, 2016 from $21.4 million for the six months ended June 30, 2015.

	Six Months Ended June 30,				Dollar Change			Percent Change
	2016		2015
	(Dollars in thousands)
Non-interest income
Service charges and other fees	$	17,108	$	14,700	$	2,408		16.4	%
Net gain on sale of mortgage loans	3,830		4,193		(363		)	(8.7	)
Bank-owned life insurance income	867		843		24			2.8
Gain on sale of available for sale securities	65		211		(146		)	(69.2	)
Gain on sale and disposition of assets	5,258		457		4,801			1,050.5
Other	1,249		967		282			29.2
	$	28,377	$	21,371	$	7,006		32.8	%

The increase in non-interest income for the six months ended June 30, 2016 compared to the six months ended June 30, 2015 was primarily due to a $4.8 million increase in gain on sale and disposition of assets, which includes $3.9 million in gains recorded in the first quarter of 2016 on the sale of two buildings, as well as a gain of $1.2 million recorded in the second quarter of 2016 on the sale of the Company's insurance subsidiary operations. The $2.4 million increase in service charges and other fees included a $1.2 million increase in commercial loan fee income (consisting of syndication, arrangement, non-usage and pre-payment fees), a $660,000 increase in debit card interchange income and a $544,000 increase in title premiums. The increases in services charges and other fees and gain on sale and disposition of assets were partially offset by a $363,000 decline in net gain on the sale of mortgage loans, which includes the gain recognized on $100.6 million of one-to four-family mortgage loans that were sold or committed for sale during the six months ended June 30 2016, fair value changes on mortgage derivatives and mortgage fees collected, compared to $116.0 million of one- to four-family mortgage loans sold during the 2015 period.

Non-interest Expense. Non-interest expense increased by $2.5 million, or 3.3%, to $77.2 million for the six months ended June 30, 2016 from $74.7 million for the six months ended June 30, 2015. Excluding the impact of merger costs during the 2015 period, non-interest expense increased by $4.0 million.

44

	Six Months Ended June 30,				Dollar Change			Percent Change
	2016		2015
	(Dollars in thousands)
Non-interest expense
Salaries and employee benefits	$	45,204	$	45,520	$	(316	)	(0.7	)%
Merger and acquisition costs	—		1,553		(1,553		)	(100.0	)
Advertising	2,071		1,988		83			4.2
Occupancy and equipment	7,470		7,646		(176		)	(2.3	)
Outside professional services	2,043		1,375		668			48.6
Regulatory assessments	2,463		1,968		495			25.2
Data processing	6,994		5,332		1,662			31.2
Office operations	5,009		5,045		(36		)	(0.7	)
Other	5,901		4,258		1,643			38.6
	$	77,155	$	74,685	$	2,470		3.3	%

The increase in non-interest expense included a $1.7 million increase in data processing expense primarily related to increased expenses for card processing services, as well as a $1.6 million increase in other non-interest expense, primarily due to increased debit card fraud losses in the 2016 period. During 2016, the Company implemented enhanced authorization and fraud prevention procedures to assist in mitigation of future debit card fraud cases. Outside professional services expense for the six months ended June 30, 2016 increased by $668,000 compared to the 2015 period, primarily due to higher consulting and audit expenses in the 2016 period. These increases to non-interest expense in the 2016 period were partially offset by $1.6 million in merger and acquisition costs related to the merger with LegacyTexas Group, Inc. that were recorded in the 2015 period. Salaries and employee benefits expense for the six months ended June 30, 2016 decreased by $316,000, primarily due to lower share-based compensation expense (including expense related to the Company's ESOP) due to a decline in the Company's stock price in the 2016 period, as well as a lower number of shares allocated in the 2016 period under the Company's 2006 ESOP plan, due to the related loan scheduled to be paid off in September 2016. Additionally, salary expense for the 2016 period was reduced by $3.3 million in additional deferred salary costs related to loan originations that will be accounted for over the lives of the related loans.

Income Tax Expense. For the six months ended June 30, 2016 we recognized income tax expense of $25.0 million on our pre-tax income, which was an effective tax rate of 35.6%, compared to income tax expense of $19.5 million for the six months ended June 30, 2015, which was an effective tax rate of 34.8%. The increase in the effective tax rate primarily resulted from a significant difference between the book basis and tax basis of the LegacyTexas Insurance Services assets sold during the second quarter of 2016.

45

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.

		Three Months Ended June 30,
		2016							2015
		Average Outstanding Balance			Interest Earned/Paid		Yield/ Rate		Average Outstanding Balance			Interest Earned/Paid		Yield/ Rate
		(Dollars in thousands)
Interest-earning assets:
	Commercial real estate	$	2,416,288		$	30,458	5.04	%	$	1,850,134		$	24,061	5.20	%
	Warehouse Purchase Program	987,225			8,042		3.26		920,034			7,720		3.36
	Commercial and industrial	1,695,037			18,477		4.36		1,248,447			14,811		4.75
	Construction and land	266,968			3,566		5.34		214,038			3,347		6.25
	Consumer real estate	1,002,848			11,765		4.69		805,573			10,292		5.11
	Other consumer	63,525			893		5.62		83,296			1,143		5.49
	Loans held for sale	19,726			175		3.55		19,414			177		3.65
	Less: deferred fees and allowance for loan loss	(55,940		)	—		—		(31,991		)	—		—
	Loans receivable 1	6,395,677			73,376		4.59		5,108,945			61,551		4.82
	Agency mortgage-backed securities	352,330			1,837		2.09		318,986			1,630		2.04
	Agency collateralized mortgage obligations	81,651			476		2.33		118,649			574		1.94
	Investment securities	123,510			805		2.61		116,597			772		2.65
	FHLB and FRB stock and other restricted securities	65,657			450		2.74		65,839			301		1.83
	Interest-earning deposit accounts	291,754			392		0.54		164,499			139		0.34
Total interest-earning assets		7,310,579			77,336		4.23		5,893,515			64,967		4.41
Non-interest-earning assets		428,436							422,195
Total assets		$	7,739,015						$	6,315,710
Interest-bearing liabilities:
	Interest-bearing demand	$	784,741		966		0.49		$	701,592		838		0.48
	Savings and money market	2,166,002			1,318		0.24		1,806,857			748		0.17
	Time	1,169,960			2,138		0.73		839,604			1,463		0.70
	Borrowings	1,508,787			3,560		0.94		1,112,198			2,097		0.75
Total interest-bearing liabilities		5,629,490			7,982		0.57		4,460,251			5,146		0.46
Non-interest-bearing demand		1,194,118							1,024,108
Non-interest-bearing liabilities		79,655							68,854
Total liabilities		6,903,263							5,553,213
Total shareholders’ equity		835,752							762,497
Total liabilities and shareholders’ equity		$	7,739,015						$	6,315,710
Net interest income and margin					$	69,354	3.79	%				$	59,821	4.06	%
Net interest income and margin (tax-equivalent basis) 2					$	69,620	3.81	%				$	60,075	4.08	%
Net interest rate spread							3.66	%						3.95	%
Net earning assets		$	1,681,089						$	1,433,264
Average interest-earning assets to average interest-bearing liabilities		129.86		%					132.13		%
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 has been computed using a federal income tax rate of 35% for 2016 and 2015. Tax-exempt investments and loans had an average balance of $106.4 million and $101.1 million for the three months ended June 30, 2016 and 2015, respectively.

46

		Six Months Ended June 30,
		2016							2015
		Average Outstanding Balance			Interest Earned/Paid		Yield/ Rate		Average Outstanding Balance			Interest Earned/Paid		Yield/ Rate
		(Dollars in thousands)
Interest-earning assets:
	Commercial real estate	$	2,322,485		$	58,604	5.05	%	$	1,842,557		$	48,360	5.25	%
	Warehouse Purchase Program	892,028			14,716		3.30		804,407			13,496		3.36
	Commercial and industrial	1,653,581			36,406		4.40		1,192,074			28,720		4.82
	Construction and land	268,329			7,170		5.34		218,899			6,661		6.09
	Consumer real estate	976,208			23,090		4.73		796,428			19,671		4.94
	Other consumer	65,290			1,841		5.64		86,193			2,323		5.39
	Loans held for sale	19,657			355		3.61		19,542			355		3.63
	Less: deferred fees and allowance for loan loss	(52,559		)	—		—		(30,552		)	—		—
	Loans receivable 1	6,145,019			142,182		4.63		4,929,548			119,586		4.85
	Agency mortgage-backed securities	348,546			3,640		2.09		321,780			3,372		2.10
	Agency collateralized mortgage obligations	80,475			939		2.33		125,182			1,261		2.01
	Investment securities	123,395			1,625		2.63		116,553			1,560		2.68
	FHLB and FRB stock and other restricted securities	58,998			836		2.83		56,764			509		1.79
	Interest-earning deposit accounts	265,165			722		0.54		193,170			297		0.31
Total interest-earning assets		7,021,598			149,944		4.27		5,742,997			126,585		4.41
Non-interest-earning assets		426,539							426,567
Total assets		$	7,448,137						$	6,169,564
Interest-bearing liabilities:
	Interest-bearing demand	$	779,770		1,899		0.49		$	701,961		1,556		0.44
	Savings and money market	2,187,839			2,659		0.24		1,808,017			1,759		0.19
	Time	1,109,885			3,986		0.72		829,881			2,861		0.69
	Borrowings	1,307,682			6,695		1.02		997,964			4,262		0.85
Total interest-bearing liabilities		5,385,176			15,239		0.57		4,337,823			10,438		0.48
Non-interest-bearing demand		1,164,094							999,723
Non-interest-bearing liabilities		71,722							70,698
Total liabilities		6,620,992							5,408,244
Total shareholders’ equity		827,145							761,320
Total liabilities and shareholders’ equity		$	7,448,137						$	6,169,564
Net interest income and margin					$	134,705	3.84	%				$	116,147	4.04	%
Net interest income and margin (tax-equivalent basis) 2					$	135,243	3.85	%				$	116,652	4.06	%
Net interest rate spread							3.70	%						3.93	%
Net earning assets		$	1,636,422						$	1,405,174
Average interest-earning assets to average interest-bearing liabilities		130.39		%					132.39		%
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 has been computed using a federal income tax rate of 35% for 2016 and 2015. Tax-exempt investments and loans had an average balance of $107.3 million and $101.0 million for the six months ended June 30, 2016 and 2015, respectively.

47

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,
	2016 versus 2015
	Increase (Decrease) Due to						Total Increase
	Volume			Rate			(Decrease)
	(Dollars in thousands)
Interest-earning assets:
Commercial real estate	$	7,157		$	(760	)	$	6,397
Warehouse Purchase Program	552			(230		)	322
Commercial and industrial	4,948			(1,282		)	3,666
Construction and land	752			(533		)	219
Consumer real estate	2,366			(893		)	1,473
Other consumer	(277		)	27			(250		)
Loans held for sale	3			(5		)	(2		)
Loans receivable	15,501			(3,676		)	11,825
Agency mortgage-backed securities	173			34			207
Agency collateralized mortgage obligations	(201		)	103			(98		)
Investment securities	45			(12		)	33
FHLB and FRB stock and other restricted securities	(1		)	150			149
Interest-earning deposit accounts	144			109			253
Total interest-earning assets	15,661			(3,292		)	12,369
Interest-bearing liabilities:
Interest-bearing demand	102			26			128
Savings and money market	169			401			570
Time	601			74			675
Borrowings	858			605			1,463
Total interest-bearing liabilities	1,730			1,106			2,836
Net interest income	$	13,931		$	(4,398	)	$	9,533

48

	Six Months Ended June 30,
	2016 versus 2015
	Increase (Decrease) Due to						Total Increase
	Volume			Rate			(Decrease)
	(Dollars in thousands)
Interest-earning assets:
Commercial real estate	$	12,173		$	(1,929	)	$	10,244
Warehouse Purchase Program	1,449			(229		)	1,220
Commercial and industrial	10,335			(2,649		)	7,686
Construction and land	1,385			(876		)	509
Consumer real estate	4,282			(863		)	3,419
Other consumer	(585		)	103			(482		)
Loans held for sale	2			(2		)	—
Loans receivable	29,041			(6,445		)	22,596
Agency mortgage-backed securities	280			(12		)	268
Agency collateralized mortgage obligations	(500		)	178			(322		)
Investment securities	90			(25		)	65
FHLB and FRB stock and other restricted securities	21			306			327
Interest-earning deposit accounts	139			286			425
Total interest-earning assets	29,071			(5,712		)	23,359
Interest-bearing liabilities:
Interest-bearing demand	181			162			343
Savings and money market	412			488			900
Time	1,001			124			1,125
Borrowings	1,483			950			2,433
Total interest-bearing liabilities	3,077			1,724			4,801
Net interest income	$	25,994		$	(7,436	)	$	18,558

49

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, 2016, the Company had additional borrowing capacity of $1.08 billion with the FHLB and $255.0 million in federal funds lines of credit available with other financial institutions. The Company may also use the discount window at the Federal Reserve Bank as a source of short-term funding. Federal Reserve Bank borrowing capacity varies based upon securities pledged to the discount window line. At June 30, 2016, securities pledged had a collateral value of $56.4 million.

At June 30, 2016, the Company had classified 59.2% of its 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 the Company's 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 $30.0 million on an unconsolidated basis at June 30, 2016. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its shareholders, 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 2015 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 $2.13 billion and $1.71 billion at June 30, 2016, and December 31, 2015, 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, 2016 totaled $977.6 million with a weighted average rate of 0.66%.

During the six months ended June 30, 2016, cash and cash equivalents decreased by $193.0 million, or 31.4%, to $422.6 million at June 30, 2016 from $615.6 million at December 31, 2015. Operating activities provided cash of $75.0 million and financing activities provided cash of $286.2 million, which was offset by cash used in investing activities of $554.2 million. Primary sources of cash for the six months ended June 30, 2016 included proceeds from pay-offs of Warehouse Purchase Program loans totaling $8.79 billion, proceeds from FHLB advances of $650.0 million and a $396.0 million increase in deposits. Primary uses of cash for the six months ended June 30, 2016 included originations of Warehouse Purchase Program

50

loans totaling $8.73 billion, repayments on FHLB advances of $756.6 million and net fundings of loans held for investment totaling $635.1 million.

Please see Item 1A (Risk Factors) under Part 1 of the Company's 2015 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 $86.0 million and credit card guarantees outstanding in the amount of $2.3 million at June 30, 2016.

	June 30, 2016
	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	$	4,296,236	$	—	$	—	$	—	$	4,296,236
Certificates of deposit	977,631		301,752		42,629		4,434		1,326,446
FHLB advances 1	506,846		821,928		3,046		1,719		1,333,539
Repurchase agreements	43,049		25,000		—		—		68,049
Subordinated debt 1	—		—		—		90,464		90,464
Other borrowings 1	25,000		—		—		—		25,000
Private equity fund for Community Reinvestment Act purposes	2,480		—		—		—		2,480
Operating leases (premises)	6,795		10,867		8,598		22,357		48,617
Total contractual obligations	$	5,858,037	$	1,159,547	$	54,273	$	118,974	7,190,831
Off-balance sheet loan commitments: 2
Unused commitments to extend credit	$	680,522	$	319,799	$	298,552	$	57,162	1,356,035
Unused capacity on Warehouse Purchase Program loans 3	744,610		—		—		—		744,610
Standby letters of credit	11,607		6,769		8,670		—		27,046
Total loan commitments	$	1,436,739	$	326,568	$	307,222	$	57,162	2,127,691
Total contractual obligations and loan commitments									$	9,318,522

¹ FHLB advances, subordinated debt and other borrowings 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.

51

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 the FRB regulations. Based on capital levels at June 30, 2016 and December 31, 2015, the Bank and the Company were considered to be well-capitalized.

At June 30, 2016, the Bank's equity totaled $902.4 million. The Company's consolidated equity totaled $843.3 million, or 10.5% of total assets, at June 30, 2016. 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, 2016, Warehouse Purchase Program loans totaled $980.4 million, compared to an average balance of $987.2 million for the three months ended June 30, 2016. 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 Under Prompt Corrective Action Regulations
	Amount		Ratio		Amount		Ratio		Amount		Ratio
June 30, 2016	(Dollars in thousands)
Total risk-based capital
Company	$	809,410	11.35	%	$	570,630	8.00	%	$	713,287	10.00	%
Bank	783,245		10.98		570,615		8.00		713,269		10.00
Tier 1 risk-based capital
Company	673,633		9.44		427,972		6.00		570,630		8.00
Bank	721,051		10.11		427,962		6.00		570,615		8.00
Common equity tier 1 risk-based capital
Company	661,985		9.28		320,979		4.50		463,637		6.50
Bank	721,051		10.11		320,971		4.50		463,625		6.50
Tier 1 leverage
Company	673,633		8.91		302,472		4.00		378,090		5.00
Bank	721,051		9.53		302,524		4.00		378,155		5.00
December 31, 2015
Total risk-based capital
Company	$	755,689	11.58	%	$	522,107	8.00	%	$	652,634	10.00	%
Bank	691,554		10.60		522,116		8.00		652,645		10.00
Tier 1 risk-based capital
Company	635,162		9.73		391,580		6.00		522,107		8.00
Bank	644,461		9.87		391,587		6.00		522,116		8.00
Common equity tier 1 risk-based capital
Company	623,604		9.56		293,685		4.50		424,212		6.50
Bank	644,461		9.87		293,690		4.50		424,219		6.50
Tier 1 leverage
Company	635,162		9.46		268,430		4.00		335,537		5.00
Bank	644,461		9.61		268,273		4.00		335,341		5.00

Pursuant to new capital regulations adopted by 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 in order to avoid limitations on paying dividends, repurchasing shares, and paying discretionary bonuses. The new capital conversation buffer began to be phased in beginning on January 1, 2016 when a buffer greater than 0.625% of risk-weighted assets is required, which amount will increase each year until the buffer requirement is fully implemented on January 1, 2019. At June 30, 2016, the Company's and the Bank's common equity tier 1 capital exceeded the required capital conservation buffer.

52

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 ("FFEIC") 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.

53

The Bank's asset/liability management strategy sets acceptable limits for the percentage change in EVE and EAR given changes in interest rates. For instantaneous, parallel, and sustained interest rate increases or decreases of 100, 200, 300, and 400 basis points, the Bank's policy indicates that the change in EVE should not exceed a 15.00% decrease. For an instantaneous, parallel, and sustained interest rate increase or decrease of 100 basis points, the Bank's policy indicates that EAR should not decrease by more than 7%, and 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, 2016, and December 31, 2015, 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. As illustrated in the table below, at June 30, 2016, our EAR would be negatively impacted by a parallel, instantaneous, and sustained increase in market rates. As market interest rates rise, variable liability rates are modeled to increase faster than assets mature or reprice. Our EVE and EAR would also be negatively impacted by a 100 basis point decline in market rates.

June 30, 2016
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		964,957	(122,952	)	(11.30	)	12.87	283,177	(4,003	)	(1.39	)
300		1,006,069	(81,840	)	(7.52	)	13.18	283,710	(3,470	)	(1.21	)
200		1,043,214	(44,695	)	(4.11	)	13.43	283,991	(3,189	)	(1.11	)
100		1,070,586	(17,323	)	(1.59	)	13.55	283,931	(3,249	)	(1.13	)
—		1,087,909	—		—		13.55	287,180	—		—
(100	)	1,064,939	(22,970	)	(2.11	)	13.04	279,310	(7,870	)	(2.74	)

December 31, 2015
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		911,142	(118,867	)	(11.54	)	12.86	252,686	(6,758	)	(2.60	)
300		947,909	(82,100	)	(7.97	)	13.15	254,417	(5,027	)	(1.94	)
200		981,508	(48,501	)	(4.71	)	13.38	256,044	(3,400	)	(1.31	)
100		1,011,522	(18,487	)	(1.79	)	13.56	257,491	(1,953	)	(0.75	)
—		1,030,009	—		—		13.58	259,444	—		—
(100	)	999,211	(30,798	)	(2.99	)	12.96	248,731	(10,713	)	(4.13	)

The Bank's EVE was $1.09 billion, or 13.55%, of the market value of portfolio assets as of June 30, 2016, a $57.9 million increase from $1.03 billion, or 13.58%, of the market value of portfolio assets as of December 31, 2015. Based upon the assumptions utilized, an immediate 200 basis point increase in market interest rates would result in a $44.7 million decrease

54

in our EVE at June 30, 2016 compared to a $48.5 million decrease at December 31, 2015, and would result in a 12 basis point decrease in our EVE ratio to 13.43% at June 30, 2016 compared to a 20 basis point decrease to 13.38% at December 31, 2015. An immediate 100 basis point decrease in market interest rates would result in a $23.0 million decrease in our EVE at June 30, 2016 compared to a $30.8 million decrease at December 31, 2015, and would result in a 51 basis point decrease in our EVE ratio to 13.04% at June 30, 2016, as compared to a 62 basis point decrease in our EVE ratio to 12.96% at December 31, 2015.

The Bank's projected EAR for the twelve months ending June 30, 2017 is $287.2 million, compared to $259.4 million for the twelve months ending December 31, 2016. Based on the assumptions utilized, an immediate 200 basis point increase in market rates would result in a $3.2 million, or 1.11%, decrease in net interest income for the twelve months ending June 30, 2017 compared to a $3.4 million, or 1.31%, decrease for the twelve months ending December 31, 2016. An immediate 100 basis point decrease in market rates would result in a $7.9 million decrease in net interest income for the twelve months ending June 30, 2017 compared to a $10.7 million decrease for the twelve months ending December 31, 2016.

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.

55

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, 2016. 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.

56

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We are involved from time to time as plaintiff or defendant in various legal actions arising in the normal course of our businesses. While the ultimate outcome of pending proceedings cannot be predicted with certainty, it is the opinion of management, after consultation with counsel representing us in such proceedings, that the resolution of these proceedings should not have a material adverse effect on our consolidated financial position or results of operations.

Item 1A. Risk Factors

There have been no material changes to the risk factors previously disclosed in the Company's 2015 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The Company did not repurchase any of its common stock during the quarter ended June 30, 2016.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

On July 25, 2016, the Compensation Committee of the Board of Directors of the Company approved a new form of restricted stock award and non-solicitation agreement (the “RSA Agreement”) for the granting of time- and performance-based restricted stock awards to executive officers under the Company’s 2012 Equity Incentive Plan (“2012 Equity Plan”). This new form of RSA Agreement was utilized for the grants of restricted stock awarded by the Compensation Committee on July 25, 2016 as outlined below, and is expected to be used in connection with future restricted stock grants, if any, awarded to officers under the 2012 Equity Plan. The following summarizes awards made to named executive officers of the Company on July 25^th:

• Kevin Hanigan, President and Chief Executive Officer - 27,100 restricted shares

• Mays Davenport, Executive Vice President, Chief Financial Officer - 9,900 restricted shares

• Scott Almy, Executive Vice President, Chief Operating Officer, Chief Risk Officer and General Counsel - 9,600 restricted shares

• Thomas Swiley, Executive Vice President, Chief Lending Officer - 9,300 restricted shares

• Charles Eikenberg, Executive Vice President, Community Banking- 9,300 restricted shares

Fifty percent (50%) of each executive’s award is time-based and will vest in full on the third anniversary of the grant date. The remaining fifty percent (50%) of the executive’s award is performance-based and represents the target number of shares that may be earned by the executive. The number of performance shares earned will be determined based on the Company’s return on average assets (“ROA”) and return on average equity (“ROE”) percentile ranking over the performance period as compared to the average ROA and ROE for a comparative peer group for the same period (as those terms are defined in the RSA Agreement). The performance period for the awards granted on July 25, 2016 begins on January 1, 2016 and ends on December 31, 2018. The table below sets forth the percentage of the target number of performance shares that may be earned based on the Company’s performance for the performance period:

57

		Performance-based Shares Earned (% of Target)*
Measure	Weight (% of Target No. of Shares)	Below Threshold (Below 35th percentile)	Threshold (35th percentile)	Target (50th percentile)	Maximum (75th percentile and above)
Relative 3-year ROA	50%	0%	25%	50%	75%
Relative 3-year ROE	50%	0%	25%	50%	75%
Total	100%	0%	50%	100%	150%

* Interpolation between performance levels.

In order to receive the shares, the executive must remain in the Company’s employ through (i) the third anniversary of the grant date with respect to the time-based portion of the restricted stock award and (ii) the date that the Compensation Committee certifies the performance results with respect to the performance-based portion of the restricted stock award. Notwithstanding the vesting requirements and performance objectives described above, the restrictions will lapse earlier in the event of the death or disability of the executive, or in the event of a change in control of the Company, all as further described in the RSA Agreement.

The actual number of performance shares that become earned by the executive as a result of achieving the performance goal set forth above may be reduced by the Compensation Committee in its sole and absolute discretion based on such factors as the Compensation Committee determines to be appropriate and/or advisable. The Compensation Committee anticipates that it will exercise such negative discretion only in extreme and unusual circumstances.

The foregoing summary of the restricted stock awards is qualified in its entirety by reference to the RSA Agreement, a copy of which is attached as Exhibit 10.10 to this Quarterly Report on Form 10-Q and incorporated herein by reference.

58

Item 6. Exhibits

Exhibit
Number	Description
2.1	Agreement and Plan of Merger, dated as of November 25, 2013, by and between the Registrant and LegacyTexas Group, Inc. (incorporated herein by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on November 25, 2013 (File No. 001-34737))
2.2	Amendment No. One to the Agreement and Plan of Merger, dated as of February 19, 2014, by and between the Registrant and LegacyTexas Group, Inc. (incorporated herein by reference to Exhibit 2.3 of the Registrant’s Annual Report on Form 10-K filed with the SEC on February 26, 2014 (File No. 001-34737))
2.3	Amendment No. Two to the Agreement and Plan of Merger, dated as of August 29, 2014, by and between the Registrant and LegacyTexas Group, Inc. (incorporated herein by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on August 29, 2014 (File No. 001-34737))
3.1	Charter of the Registrant (incorporated herein by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on January 6, 2015 (File No. 001-34737))
3.2	Bylaws of the Registrant (incorporated herein by reference to Exhibit 3.2 of the Registrant’s Current Report on Form 8-K filed with the SEC on January 6, 2015 (File No. 001-34737))
4.1	Certificate of Registrant’s Common Stock (incorporated herein by reference to Exhibit 4.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on January 6, 2015 (File No. 001-34737))
4.2	The Registrant hereby agrees to furnish to the Commission, upon request, the instruments defining the rights of the holders of each issue of long-term debt of the Registrant and its consolidated subsidiaries.
10.1	ViewPoint Bank Deferred Compensation Plan (incorporated herein by reference to Exhibit 10.7 to the Registrant’s Registration Statement on Form S-1, as amended (File No. 0-24566-01))
10.2	Amended and Restated ViewPoint Bank Supplemental Executive Retirement Plan (incorporated herein by reference to Exhibit 10.8 to the Registrant’s Registration Statement on Form S-1, as amended (File No. 0-24566-01))
10.3	2016 Executive Annual Incentive Plan (incorporated herein by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on March 3, 2016 (File No. 001-34737))
10.4	Change in Control and Severance Benefits Agreement entered into between the Registrant and Mays Davenport (incorporated herein by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the SEC on November 25, 2013 (File No. 001-34737)).
10.5	Form of Change In Control and Severance Benefits Agreement entered into between the Registrant and the following executive officers: Scott A. Almy, Charles D. Eikenberg, Thomas S. Swiley, and Mark L. Williamson (incorporated herein by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the SEC on December 2, 2013 (File No. 001-34737)).
10.6	Amended and Restated Executive Employment Agreement entered into by the Registrant on December 2, 2013 with Kevin J. Hanigan (incorporated herein by reference to Exhibit 10.2 to the Registrant's Current Report on Form 8-K filed with the SEC on December 2, 2013 (File No. 001-34737)).
10.7	Registrant's 2007 Equity Incentive Plan (incorporated herein by reference to Appendix A to the proxy statement filed with the SEC on March 30, 2007 (File No. 001-32992))

59

10.8	Registrant's 2012 Equity Incentive Plan (incorporated herein by reference to Appendix A to the Registrant's proxy statement filed with the SEC on April 4, 2012 (File No. 001-34737))
10.9	Forms of Incentive Stock Option, Non-Qualified Stock Option, and Restricted Stock (time and performance-based) Agreements under the 2012 Equity Incentive Plan (incorporated herein by reference to the Exhibits to the Registrant's Registration Statement on Form S-8 filed with the SEC on June 14, 2012 (File No. 333-182122))
10.10	Form of 2012 Equity Incentive Plan Restricted Stock Award and Non-Solicitation Agreement
10.11	Form of 2012 Equity Incentive Plan Non-Employee Restricted Stock Award Agreement
11	Statement regarding computation of per share earnings (See Note 3 of the Condensed Notes to Unaudited Consolidated Interim Financial Statements included in this Form 10-Q).
31.1	Rule 13a — 14(a)/15d — 14(a) Certification (Chief Executive Officer)
31.2	Rule 13a — 14(a)/15d — 14(a) Certification (Chief Financial Officer)
32	Section 1350 Certifications
101	Financial statements from Quarterly Report on Form 10-Q of the Registrant for the quarter ended June 30, 2016, formatted in eXtensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Condensed Notes to Unaudited Consolidated Interim Financial Statements.

60

SIGNATURES

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

LegacyTexas Financial Group, Inc.

(Registrant)

Date:	July 26, 2016	By:	/s/ Kevin J. Hanigan
			Kevin J. Hanigan,
			President and Chief Executive Officer
			(Duly Authorized Officer)
Date:	July 26, 2016	By:	/s/ J. Mays Davenport
			J. Mays Davenport
			Executive Vice President and Chief Financial Officer
			(Principal Financial and Accounting Officer)

61

EXHIBIT INDEX

Exhibits:

10.10	Form of 2012 Equity Incentive Plan Restricted Stock Award and Non-Solicitation Agreement
10.11	Form of 2012 Equity Incentive Plan Non-Employee Restricted Stock Award Agreement
31.1	Certification of the Chief Executive Officer
31.2	Certification of the Chief Financial Officer
32.0	Section 1350 Certifications
101	Financial statements from Quarterly Report on Form 10-Q of the Registrant for the quarter ended June 30, 2016, formatted in eXtensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders' Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Condensed Notes to Unaudited Consolidated Interim Financial Statements.

62