EX-99.1 2 hth-20160727ex99120e63a.htm EX-99.1 hth_Ex_99-1_Earnings

Exhibit 99.1

 

 

Investor Relations Contact:

 

Isabell Novakov

 

214-252-4029

 

inovakov@plainscapital.com

 

Hilltop Holdings Inc. Announces Financial Results for Second Quarter 2016

 

DALLAS — (BUSINESS WIRE) July 27, 2016 — Hilltop Holdings Inc. (NYSE: HTH) (“Hilltop”) today announced financial results for the second quarter of 2016. Hilltop produced income to common stockholders of $31.1 million, or $0.32 per diluted share, for the second quarter of 2016, compared to $29.6 million, or $0.30 per diluted share, for the second quarter of 2015. Hilltop’s annualized return on average assets and return on average equity for the second quarter of 2016 were 1.05% and 7.07%, respectively, compared to 0.97% and 7.12% for the second quarter of 2015, respectively.

 

Jeremy Ford, CEO of Hilltop, said “We are pleased to report solid financial results for the second quarter of 2016, led by exceptional performance in our mortgage-related businesses. We achieved positive operating leverage in the quarter with a 14.8% increase in noninterest income relative to a 4.0% increase in noninterest expense.”

 

Mr. Ford continued, “PlainsCapital Bank maintained a strong net interest margin and improved expense efficiency, however irregularities discovered in a single large loan resulted in an elevated loan loss provision. Outside of this isolated issue, nonperforming loans declined during the quarter. PrimeLending delivered impressive mortgage origination growth in its purchase volume, driven by increased market share and a decline in interest rates. Top-line revenue growth in mortgage- and municipal-related businesses, as well as continued execution of integration initiatives, drove profitability at HilltopSecurities.”

 

Mr. Ford concluded, “With seasonal spring storms beginning and ending earlier this year, National Lloyds reported a lower loss and LAE ratio compared to the second quarter average over the previous three years. Additionally, process improvements and a reduction in variable expenses resulted in a relatively flat expense ratio.”

 

Second Quarter 2016 Highlights for Hilltop:

 

·

Hilltop’s total assets were $13.1 billion at June 30, 2016, compared to $11.7 billion at March 31, 2016;

·

Hilltop’s common equity increased by $33.9 million from March 31, 2016 to $1.8 billion at June 30, 2016;

·

Non-covered loans1 held for investment, net of allowance for loan losses, increased by 2.0% to $5.4 billion and covered loans1, net of allowance for loan losses, decreased by 7.0% to $322.1 million from March 31, 2016 to June 30, 2016;

·

Non-covered non-performing loans declined to $23.4 million, or 0.33% of total non-covered loans, at June 30, 2016, compared to $27.1 million, or 0.40% of total non-covered loans, at March 31, 2016;

·

Energy classified and criticized loans were $41.5 million at June 30, 2016, down from $51.3 million at March 31, 2016;

·

Loans held for sale increased by 15.3% to $1.6 billion from March 31, 2016 to June 30, 2016;

·

Total deposits were $7.1 billion at June 30, 2016, compared to $7.0 billion at March 31, 2016;

·

Hilltop was well-capitalized with a Tier 1 Leverage Ratio2 of 13.18% and Total Capital Ratio of 17.69% at June 30, 2016;

·

Hilltop’s net interest margin3 increased to 3.77% for the second quarter of 2016, from 3.67% in the first quarter of 2016;

·

Hilltop’s taxable equivalent net interest margin4 was 3.80% for the second quarter of 2016, a ten basis point increase from 3.70% in the first quarter of 2016;

·

The provision for loan losses was $28.9 million during the second quarter of 2016, compared to $3.4 million in the first quarter of 2016, and primarily driven by a non-recurring, full charge-off related to one large loan;

o

During the second quarter of 2016, the Bank discovered irregularities in connection with a single loan that is currently in default. As a result, the Bank increased its provision for loan losses and recorded a $24.5 million charge-off, representing the entire outstanding principal balance of the loan;

·

For the second quarter of 2016, noninterest income was $346.0 million, compared to $301.4 million in the second quarter of 2015, a 14.8% increase;

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

·

For the second quarter of 2016, noninterest expense was $367.4 million, compared to $353.3 million in the second quarter of 2015, a 4.0% increase; and

·

In connection with the SWS Merger, during the second quarter of 2016, Hilltop incurred $2.3 million in pre-tax transaction and integration costs, consisting of $0.8 million in the broker-dealer segment and $1.5 million within corporate.

 


1   “Covered loans” refer to loans acquired in the FNB Transaction that are subject to loss-share agreements with the FDIC, while all other loans are referred to as “non-covered loans.”

2   Based on the end of period Tier 1 capital divided by total average assets during the second quarter of 2016, excluding goodwill and intangible assets.

3   Net interest margin is defined as net interest income divided by average interest-earning assets.

4   Taxable equivalent net interest margin is defined as taxable equivalent net interest income divided by average interest-earning assets. Annualized taxable equivalent adjustments are based on a 35% federal income tax rate. Refer to footnote 2 to the Selected Financial Data table for further discussion on this non-GAAP measure and the taxable equivalent adjustments to interest income.

 

 

Consolidated Financial and Other Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(in 000's)

    

2016

    

2016

    

2015

    

2015

    

2015

Cash and due from banks

 

$

583,984

 

$

512,103

 

$

652,036

 

$

526,692

 

$

583,043

Federal funds sold

 

 

29,677

 

 

15,406

 

 

17,409

 

 

24,861

 

 

22,814

Securities purchased under agreements to resell

 

 

149,474

 

 

96,646

 

 

105,660

 

 

83,889

 

 

79,153

Assets segregated for regulatory purposes

 

 

120,214

 

 

120,714

 

 

158,613

 

 

228,251

 

 

188,094

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading, at fair value

 

 

305,418

 

 

368,425

 

 

214,146

 

 

292,418

 

 

265,429

Available for sale, at fair value

 

 

517,784

 

 

666,328

 

 

673,706

 

 

726,132

 

 

763,463

Held to maturity, at amortized cost

 

 

354,443

 

 

310,478

 

 

332,022

 

 

305,316

 

 

312,960

 

 

 

1,177,645

 

 

1,345,231

 

 

1,219,874

 

 

1,323,866

 

 

1,341,852

Loans held for sale

 

 

1,550,475

 

 

1,344,333

 

 

1,533,678

 

 

1,354,107

 

 

1,397,617

Non-covered loans, net of unearned income

 

 

5,472,446

 

 

5,366,065

 

 

5,220,040

 

 

4,999,529

 

 

4,956,969

Allowance for non-covered loan losses

 

 

(51,013)

 

 

(48,450)

 

 

(45,415)

 

 

(42,989)

 

 

(40,484)

Non-covered loans, net

 

 

5,421,433

 

 

5,317,615

 

 

5,174,625

 

 

4,956,540

 

 

4,916,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered loans, net of allowance for covered loan losses

 

 

322,073

 

 

346,169

 

 

378,762

 

 

420,547

 

 

493,299

Broker-dealer and clearing organization receivables

 

 

2,257,480

 

 

1,370,622

 

 

1,362,499

 

 

2,111,864

 

 

2,070,598

Premises and equipment, net

 

 

189,511

 

 

198,414

 

 

200,618

 

 

204,273

 

 

206,411

FDIC indemnification asset

 

 

74,460

 

 

80,522

 

 

91,648

 

 

92,902

 

 

102,381

Covered other real estate owned

 

 

67,634

 

 

78,890

 

 

99,090

 

 

106,024

 

 

125,510

Other assets

 

 

832,344

 

 

601,181

 

 

565,813

 

 

644,916

 

 

637,747

Goodwill

 

 

251,808

 

 

251,808

 

 

251,808

 

 

251,808

 

 

251,808

Other intangible assets, net

 

 

49,690

 

 

52,274

 

 

54,868

 

 

58,916

 

 

61,527

Total assets

 

$

13,077,902

 

$

11,731,928

 

$

11,867,001

 

$

12,389,456

 

$

12,478,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

2,280,108

 

$

2,233,608

 

$

2,235,436

 

$

2,173,890

 

$

2,135,988

Interest bearing

 

 

4,846,705

 

 

4,750,567

 

 

4,717,247

 

 

4,646,859

 

 

4,660,449

Total deposits

 

 

7,126,813

 

 

6,984,175

 

 

6,952,683

 

 

6,820,749

 

 

6,796,437

Broker-dealer and clearing organization payables

 

 

2,111,994

 

 

1,284,016

 

 

1,338,305

 

 

2,045,604

 

 

2,048,585

Short-term borrowings

 

 

1,012,862

 

 

832,921

 

 

947,373

 

 

910,490

 

 

1,100,025

Securities sold, not yet purchased, at fair value

 

 

178,235

 

 

165,704

 

 

130,044

 

 

156,775

 

 

135,592

Notes payable

 

 

319,636

 

 

232,190

 

 

238,716

 

 

243,556

 

 

245,420

Junior subordinated debentures

 

 

67,012

 

 

67,012

 

 

67,012

 

 

67,012

 

 

67,012

Other liabilities

 

 

464,904

 

 

405,899

 

 

454,743

 

 

428,442

 

 

410,004

Total liabilities

 

 

11,281,456

 

 

9,971,917

 

 

10,128,876

 

 

10,672,628

 

 

10,803,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

985

 

 

986

 

 

989

 

 

989

 

 

995

Additional paid-in capital

 

 

1,568,053

 

 

1,567,150

 

 

1,577,270

 

 

1,574,769

 

 

1,582,655

Accumulated other comprehensive income (loss)

 

 

8,782

 

 

6,878

 

 

2,629

 

 

4,592

 

 

(1,105)

Retained earnings

 

 

214,116

 

 

183,042

 

 

155,475

 

 

134,748

 

 

91,008

Deferred compensation employee stock trust, net

 

 

938

 

 

1,020

 

 

1,034

 

 

1,182

 

 

1,182

Employee stock trust

 

 

(347)

 

 

(428)

 

 

(443)

 

 

(590)

 

 

(590)

Total Hilltop stockholders' equity

 

 

1,792,527

 

 

1,758,648

 

 

1,736,954

 

 

1,715,690

 

 

1,674,145

Noncontrolling interests

 

 

3,919

 

 

1,363

 

 

1,171

 

 

1,138

 

 

1,119

Total stockholders' equity

 

 

1,796,446

 

 

1,760,011

 

 

1,738,125

 

 

1,716,828

 

 

1,675,264

Total liabilities & stockholders' equity

 

$

13,077,902

 

$

11,731,928

 

$

11,867,001

 

$

12,389,456

 

$

12,478,339

 

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Consolidated Income Statements

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(in 000's, except per share data)

    

2016

    

2016

    

2015

    

2015

    

2015

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

98,468

 

$

91,533

 

$

94,689

 

$

111,315

 

$

96,967

Securities borrowed

 

 

6,326

 

 

7,589

 

 

11,242

 

 

10,116

 

 

9,675

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Taxable

 

 

6,834

 

 

6,367

 

 

7,046

 

 

6,262

 

 

6,227

 Tax-exempt

 

 

1,537

 

 

1,637

 

 

1,647

 

 

1,683

 

 

1,557

Other

 

 

1,037

 

 

1,028

 

 

1,338

 

 

1,169

 

 

1,236

Total interest income

 

 

114,202

 

 

108,154

 

 

115,962

 

 

130,545

 

 

115,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

4,037

 

 

3,839

 

 

3,589

 

 

3,719

 

 

3,900

Securities loaned

 

 

4,916

 

 

5,987

 

 

8,388

 

 

7,110

 

 

6,889

Short-term borrowings

 

 

1,392

 

 

1,085

 

 

1,218

 

 

1,189

 

 

1,143

Notes payable

 

 

2,618

 

 

2,582

 

 

2,661

 

 

2,524

 

 

2,289

Junior subordinated debentures

 

 

655

 

 

645

 

 

616

 

 

605

 

 

595

Other

 

 

187

 

 

176

 

 

177

 

 

187

 

 

179

Total interest expense

 

 

13,805

 

 

14,314

 

 

16,649

 

 

15,334

 

 

14,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

100,397

 

 

93,840

 

 

99,313

 

 

115,211

 

 

100,667

Provision for loan losses

 

 

28,876

 

 

3,407

 

 

4,277

 

 

5,593

 

 

158

Net interest income after provision for loan losses

 

 

71,521

 

 

90,433

 

 

95,036

 

 

109,618

 

 

100,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gains (losses) on securities

 

 

(46)

 

 

46

 

 

 —

 

 

 —

 

 

 —

Net gains from sale of loans and other mortgage production income

 

 

167,012

 

 

127,297

 

 

114,080

 

 

137,303

 

 

147,175

Mortgage loan origination fees

 

 

25,797

 

 

18,813

 

 

19,514

 

 

22,647

 

 

20,958

Net insurance premiums earned

 

 

38,721

 

 

39,733

 

 

41,001

 

 

41,196

 

 

40,318

Securities commissions and fees

 

 

40,444

 

 

38,319

 

 

37,459

 

 

39,070

 

 

41,213

Investment and securities advisory fees and commissions

 

 

29,354

 

 

23,819

 

 

33,678

 

 

27,667

 

 

29,665

Other

 

 

44,723

 

 

29,348

 

 

31,195

 

 

28,586

 

 

22,071

Total noninterest income

 

 

346,005

 

 

277,375

 

 

276,927

 

 

296,469

 

 

301,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees' compensation and benefits

 

 

217,346

 

 

182,655

 

 

182,472

 

 

200,620

 

 

200,291

Loss and loss adjustment expenses

 

 

37,211

 

 

21,959

 

 

21,630

 

 

17,335

 

 

41,241

Policy acquisition and other underwriting expenses

 

 

11,316

 

 

11,252

 

 

11,928

 

 

11,784

 

 

11,740

Occupancy and equipment, net

 

 

26,937

 

 

27,791

 

 

30,285

 

 

29,341

 

 

30,842

Other

 

 

74,555

 

 

81,532

 

 

92,406

 

 

74,422

 

 

69,203

Total noninterest expense

 

 

367,365

 

 

325,189

 

 

338,721

 

 

333,502

 

 

353,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

50,161

 

 

42,619

 

 

33,242

 

 

72,585

 

 

48,592

Income tax expense

 

 

18,439

 

 

14,423

 

 

12,020

 

 

25,338

 

 

18,137

Net income

 

 

31,722

 

 

28,196

 

 

21,222

 

 

47,247

 

 

30,455

Less: Net income attributable to noncontrolling interest

 

 

648

 

 

629

 

 

495

 

 

353

 

 

405

Income attributable to Hilltop

 

 

31,074

 

 

27,567

 

 

20,727

 

 

46,894

 

 

30,050

Dividends on preferred stock

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

428

Income applicable to Hilltop common stockholders

 

$

31,074

 

$

27,567

 

$

20,727

 

$

46,894

 

$

29,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.32

 

$

0.28

 

$

0.21

 

$

0.47

 

$

0.30

Diluted

 

$

0.32

 

$

0.28

 

$

0.21

 

$

0.47

 

$

0.30

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

98,457

 

 

98,153

 

 

98,412

 

 

98,676

 

 

99,486

Diluted

 

 

98,586

 

 

98,669

 

 

99,266

 

 

99,556

 

 

100,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

Segment Results

 

 

 

 

 

 

 

Mortgage

    

 

    

 

 

    

All Other and

    

Hilltop

 

(in 000's)

    

Banking

    

Broker-Dealer

    

Origination

    

Insurance

    

Corporate

    

Eliminations

    

Consolidated

 

Net interest income (expense)

 

$

92,029

 

$

7,440

 

$

(2,299)

 

$

758

 

$

(1,846)

 

$

4,315

 

$

100,397

 

Provision for loan losses

 

 

28,613

 

 

263

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

28,876

 

Noninterest income

 

 

13,346

 

 

102,900

 

 

192,881

 

 

41,392

 

 

1

 

 

(4,515)

 

 

346,005

 

Noninterest expense

 

 

55,132

 

 

91,780

 

 

162,488

 

 

51,717

 

 

6,483

 

 

(235)

 

 

367,365

 

Income (loss) before income taxes

 

$

21,630

 

$

18,297

 

$

28,094

 

$

(9,567)

 

$

(8,328)

 

$

35

 

$

50,161

 

 

 

 

 

 

 

 

 

 

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

Selected Financial Data

    

2016

    

2016

    

2015

    

2015

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilltop Consolidated:

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

Return on average stockholders' equity

 

 

7.07%

 

 

6.32%

 

 

4.70%

 

 

10.97%

 

 

7.12%

Return on average assets

 

 

1.05%

 

 

0.96%

 

 

0.68%

 

 

1.49%

 

 

0.97%

Net interest margin (1)

 

 

3.77%

 

 

3.67%

 

 

3.70%

 

 

4.18%

 

 

3.72%

Net interest margin (taxable equivalent) (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

 

3.80%

 

 

3.70%

 

 

3.73%

 

 

4.20%

 

 

3.75%

Impact of purchase accounting

 

 

72 bps

 

 

74 bps

 

 

79 bps

 

 

137 bps

 

 

96 bps

Book value per common share ($)

 

 

18.20

 

 

17.84

 

 

17.56

 

 

17.35

 

 

16.82

Shares outstanding, end of period (000's)

 

 

98,498

 

 

98,585

 

 

98,896

 

 

98,893

 

 

99,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (1)

 

 

4.85%

 

 

4.70%

 

 

4.90%

 

 

5.77%

 

 

5.00%

Net interest margin (taxable equivalent) (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

 

4.87%

 

 

4.73%

 

 

4.92%

 

 

5.79%

 

 

5.02%

Impact of purchase accounting

 

 

104 bps

 

 

103 bps

 

 

119 bps

 

 

210 bps

 

 

145 bps

Accretion of discount on loans ($000's)

 

 

17,344

 

 

16,631

 

 

19,503

 

 

36,000

 

 

23,632

Non-covered net charge-offs (recoveries) ($000's)

 

 

26,130

 

 

650

 

 

2,088

 

 

1,775

 

 

(532)

Return on average assets

 

 

0.66%

 

 

0.98%

 

 

1.07%

 

 

1.64%

 

 

1.41%

Fee income ratio

 

 

12.67%

 

 

13.08%

 

 

13.83%

 

 

11.64%

 

 

14.20%

Efficiency ratio

 

 

52.32%

 

 

64.97%

 

 

62.78%

 

 

50.56%

 

 

56.95%

Employees' compensation and benefits ($000's)

 

 

30,847

 

 

29,125

 

 

27,456

 

 

29,881

 

 

30,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broker-Dealer Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees' compensation and benefits ($000's)

 

 

63,976

 

 

57,816

 

 

62,868

 

 

64,099

 

 

64,304

Variable compensation expense ($000's)

 

 

38,750

 

 

29,431

 

 

35,298

 

 

36,157

 

 

33,058

Compensation as a % of net revenue

 

 

58.0%

 

 

65.7%

 

 

63.2%

 

 

69.6%

 

 

72.8%

Pre-tax margin

 

 

16.58%

 

 

4.28%

 

 

3.70%

 

 

1.58%

 

 

-2.19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Origination Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan originations - volume ($000's):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home purchases

 

 

3,261,386

 

 

2,050,825

 

 

2,344,328

 

 

2,945,626

 

 

2,913,479

Refinancings

 

 

889,078

 

 

878,291

 

 

721,308

 

 

693,572

 

 

920,286

Home purchases

 

 

4,150,464

 

 

2,929,116

 

 

3,065,636

 

 

3,639,198

 

 

3,833,765

Mortgage loan sales - volume ($000's)

 

 

3,964,190

 

 

3,117,605

 

 

2,888,903

 

 

3,699,047

 

 

3,635,853

Mortgage servicing rights asset ($000's) (3)

 

 

33,491

 

 

39,863

 

 

52,285

 

 

47,527

 

 

44,985

Employees' compensation and benefits ($000's)

 

 

117,537

 

 

90,690

 

 

87,387

 

 

101,490

 

 

101,220

Variable compensation expense ($000's)

 

 

74,604

 

 

51,689

 

 

48,706

 

 

64,582

 

 

67,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE ratio

 

 

96.1%

 

 

55.3%

 

 

52.8%

 

 

42.1%

 

 

102.3%

Expense ratio

 

 

33.9%

 

 

33.2%

 

 

34.2%

 

 

33.3%

 

 

33.5%

Combined ratio

 

 

130.0%

 

 

88.5%

 

 

87.0%

 

 

75.4%

 

 

135.8%

Employees' compensation and benefits ($000's)

 

 

2,304

 

 

2,178

 

 

2,180

 

 

2,182

 

 

2,065

 


(1)

Net interest margin is defined as net interest income divided by average interest-earning assets.

(2)

Net interest margin (taxable equivalent), a non-GAAP measure, is defined as taxable equivalent net interest income divided by average interest-earning assets. Annualized taxable equivalent adjustments are based on a 35% federal income tax rate. The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. To provide more meaningful comparisons of net interest margins for all earning assets, we use net interest income on a taxable-equivalent basis in calculating net interest margin by increasing the interest income earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments. For the periods presented, the taxable equivalent adjustments to interest income for Hilltop Consolidated were $0.6 million, $0.7 million, $0.8 million, $0.8 million and $0.7 million, respectively, and for the Banking Segment were $0.5 million, $0.4 million, $0.4 million, $0.4 million and $0.5 million, respectively.

(3)

Reported on a consolidated basis, and does not include mortgage servicing rights assets related to loans serviced for the banking segment, which are eliminated in consolidation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

Capital Ratios

    

2016

    

2016

    

2015

    

2015

    

2015

Tier 1 capital (to average assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank

 

 

12.72%

 

 

12.70%

 

 

13.22%

 

 

12.77%

 

 

12.17%

Hilltop

 

 

13.18%

 

 

13.35%

 

 

12.65%

 

 

12.01%

 

 

11.87%

Common equity Tier 1 capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank

 

 

14.71%

 

 

15.10%

 

 

16.23%

 

 

17.36%

 

 

16.46%

Hilltop

 

 

16.67%

 

 

17.56%

 

 

17.87%

 

 

18.36%

 

 

18.02%

Tier 1 capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank

 

 

14.77%

 

 

15.12%

 

 

16.25%

 

 

17.36%

 

 

16.46%

Hilltop

 

 

17.26%

 

 

18.17%

 

 

18.48%

 

 

18.89%

 

 

18.74%

Total capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank

 

 

15.51%

 

 

15.87%

 

 

16.99%

 

 

18.13%

 

 

17.17%

Hilltop

 

 

17.69%

 

 

18.60%

 

 

18.89%

 

 

19.29%

 

 

19.29%

 

 

 

 

 

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

Non-Covered Non-Performing Loans Portfolio Data

    

2016

    

2016

    

2015

    

2015

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered loans accounted for on a non-accrual basis ($000's):

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

18,412

 

 

19,179

 

 

17,764

 

 

22,302

 

 

23,353

Real estate

 

 

4,777

 

 

7,802

 

 

7,160

 

 

7,087

 

 

6,612

Construction and land development

 

 

139

 

 

102

 

 

114

 

 

118

 

 

253

Consumer

 

 

61

 

 

1

 

 

7

 

 

14

 

 

21

Broker-dealer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

23,389

 

 

27,084

 

 

25,045

 

 

29,521

 

 

30,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered non-performing loans as a % of total non-covered loans

 

 

0.33%

 

 

0.40%

 

 

0.37%

 

 

0.46%

 

 

0.48%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered other real estate owned ($000's)

 

 

2,656

 

 

543

 

 

394

 

 

511

 

 

920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other repossessed assets ($000's)

 

 

 —

 

 

30

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered non-performing assets ($000's)

 

 

26,045

 

 

27,657

 

 

25,439

 

 

30,032

 

 

31,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered non-performing assets as a percentage of total assets

 

 

0.20%

 

 

0.24%

 

 

0.21%

 

 

0.24%

 

 

0.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered non-PCI loans past due 90 days or more and still accruing ($000's)

 

 

50,032

 

 

51,943

 

 

50,776

 

 

37,435

 

 

31,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings included in accruing non-covered loans ($000's)

 

 

1,235

 

 

1,409

 

 

1,418

 

 

3,664

 

 

2,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

2016

 

2015

 

 

    

Average

    

Interest

    

Annualized

    

Average

    

Interest

    

Annualized

    

 

 

Outstanding

 

Earned or

 

Yield or

 

Outstanding

 

Earned or

 

Yield or

 

 

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, gross (1)

 

$

7,038,518

 

$

98,468

 

5.56

%  

$

6,563,094

 

$

96,967

 

5.88

%  

Investment securities - taxable

 

 

1,080,097

 

 

6,813

 

2.53

%  

 

1,087,238

 

 

6,210

 

2.29

%  

Investment securities - non-taxable (2)

 

 

291,288

 

 

2,166

 

2.98

%  

 

235,229

 

 

2,296

 

3.91

%  

Federal funds sold and securities purchased under agreements to resell

 

 

144,820

 

 

36

 

0.10

%  

 

93,871

 

 

15

 

0.06

%  

Interest-bearing deposits in other financial institutions

 

 

388,520

 

 

484

 

0.50

%  

 

580,610

 

 

327

 

0.23

%  

Other

 

 

1,760,367

 

 

6,864

 

1.54

%  

 

2,293,444

 

 

10,586

 

1.83

%  

Interest-earning assets, gross

 

 

10,703,610

 

 

114,831

 

4.27

%  

 

10,853,486

 

 

116,401

 

4.27

%  

Allowance for loan losses

 

 

(51,247)

 

 

 

 

 

 

 

(41,789)

 

 

 

 

 

 

Interest-earning assets, net

 

 

10,652,363

 

 

 

 

 

 

 

10,811,697

 

 

 

 

 

 

Noninterest-earning assets

 

 

1,523,095

 

 

 

 

 

 

 

1,748,109

 

 

 

 

 

 

Total assets

 

$

12,175,458

 

 

 

 

 

 

$

12,559,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

4,821,695

 

$

4,037

 

0.34

%  

$

4,749,690

 

$

3,900

 

0.33

%  

Notes payable and other borrowings

 

 

2,722,028

 

 

9,768

 

1.44

%  

 

3,345,511

 

 

11,095

 

1.32

%  

Total interest-bearing liabilities

 

 

7,543,723

 

 

13,805

 

0.73

%  

 

8,095,201

 

 

14,995

 

0.74

%  

Noninterest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

2,203,065

 

 

 

 

 

 

 

2,168,728

 

 

 

 

 

 

Other liabilities

 

 

657,435

 

 

 

 

 

 

 

601,480

 

 

 

 

 

 

Total liabilities

 

 

10,404,223

 

 

 

 

 

 

 

10,865,409

 

 

 

 

 

 

Stockholders’ equity

 

 

1,768,717

 

 

 

 

 

 

 

1,693,785

 

 

 

 

 

 

Noncontrolling interest

 

 

2,518

 

 

 

 

 

 

 

612

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

12,175,458

 

 

 

 

 

 

$

12,559,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (2)

 

 

 

 

$

101,026

 

 

 

 

 

 

$

101,406

 

 

 

Net interest spread (2)

 

 

 

 

 

 

 

3.53

%  

 

 

 

 

 

 

3.53

%  

Net interest margin (2)

 

 

 

 

 

 

 

3.80

%  

 

 

 

 

 

 

3.75

%  

 


(1)

Average balance includes non-accrual loans.

(2)

Annualized taxable equivalent adjustments are based on a 35% federal income tax rate. The taxable equivalent adjustments to interest income were $0.6 million and $0.7 million for the three months ended June 30, 2016 and 2015, respectively.

 

 

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

PlainsCapital Bank - Energy Exposure

    

2016

    

2016

    

2015

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Select Energy Statistics

 

 

   

 

 

   

 

 

   

 

 

   

 

Outstanding energy loan balance ($M)

 

 

223.6

 

 

233.5

 

 

179.8

 

 

194.9

 

Energy unfunded commitments ($M)

 

 

88.5

 

 

102.9

 

 

108.7

 

 

110.0

 

Energy loans as a % of total loans

 

 

4.2%

 

 

4.5%

 

 

3.6%

 

 

4.0%

 

Classified and criticized energy loans ($M):

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized energy loans

 

 

12.7

 

 

13.0

 

 

3.4

 

 

0.0

 

Performing classified energy loans

 

 

22.1

 

 

33.4

 

 

25.7

 

 

27.0

 

Non-performing classified energy loans

 

 

6.7

 

 

4.9

 

 

3.6

 

 

2.8

 

 

 

 

41.5

 

 

51.3

 

 

32.7

 

 

29.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unimpaired energy reserves ($M)

 

 

9.8

 

 

9.2

 

 

7.3

 

 

6.5

 

Energy reserves as a % of energy loans

 

 

4.7%

 

 

4.3%

 

 

4.4%

 

 

3.4%

 

Energy NCOs ($M)

 

 

0.4

 

 

0.2

 

 

1.2

 

 

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy Portfolio Breakdown

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration and production

 

 

10%

 

 

13%

 

 

19%

 

 

20%

 

Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

Field services

 

 

22%

 

 

22%

 

 

21%

 

 

15%

 

Pipeline construction

 

 

15%

 

 

15%

 

 

23%

 

 

25%

 

 

 

 

37%

 

 

37%

 

 

44%

 

 

40%

 

Midstream:

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution

 

 

38%

 

 

37%

 

 

25%

 

 

25%

 

Transportation

 

 

9%

 

 

7%

 

 

7%

 

 

7%

 

 

 

 

47%

 

 

44%

 

 

32%

 

 

32%

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesalers

 

 

1%

 

 

1%

 

 

2%

 

 

2%

 

Equipment rentals

 

 

0%

 

 

0%

 

 

1%

 

 

5%

 

Equipment wholesalers

 

 

5%

 

 

5%

 

 

2%

 

 

1%

 

Total

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

Conference Call Information

Hilltop will host a live webcast and conference call at 8:00 AM Central (9:00 AM Eastern) on Thursday, July 28, 2016. Hilltop President and CEO Jeremy B. Ford and other key management members will discuss results for the second quarter of 2016. Interested parties can access the conference call by dialing 1-877-508-9457 (domestic) or 1-412-317-0789 (international). The conference call also will be webcast simultaneously on Hilltop’s Investor Relations website (http://ir.hilltop-holdings.com).

 

About Hilltop

Hilltop Holdings is a Dallas-based financial holding company. Through its wholly owned subsidiary, PlainsCapital Corporation, a regional commercial banking franchise, it has two operating subsidiaries: PlainsCapital Bank and PrimeLending. Through its wholly owned subsidiaries, Hilltop Securities Inc. and Hilltop Securities Independent Network Inc., it provides a full complement of securities brokerage, institutional and investment banking services in addition to clearing services and retail financial advisory. Through Hilltop Holdings’ other wholly owned subsidiary, National Lloyds Corporation, it provides property and casualty insurance through two insurance companies, National Lloyds Insurance Company and American Summit Insurance Company. At June 30, 2016, Hilltop employed approximately 5,400 people and operated approximately 450 locations in 44 states. Hilltop Holdings' common stock is listed on the New York Stock Exchange under the symbol "HTH." Find more information at Hilltop-Holdings.com, PlainsCapital.com, PrimeLending.com, Nationallloydsinsurance.com and Hilltopsecurities.com.

 

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements anticipated in such statements. Forward-looking statements speak only as of the date they are made and, except as required by law, we do not assume any duty to update forward-looking statements. Such forward-looking statements include, but are not limited to, statements concerning such things as our business strategy, our financial condition, our efforts to make strategic acquisitions, the integration of the operations acquired in the SWS Merger, our revenue, our liquidity and sources of funding, market trends, operations and business, expectations concerning mortgage loan origination volume, expected losses on covered loans and related reimbursements from the Federal Deposit Insurance Corporation (“FDIC”), expected levels of refinancing as a percentage of total loan origination volume, projected losses on mortgage loans originated, anticipated changes in our revenues or earnings, the effects of

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg


 

government regulation applicable to our operations, the appropriateness of our allowance for loan losses and provision for loan losses, the collectability of loans and the outcome of litigation, our other plans, objectives, strategies, expectations and intentions and other statements that are not statements of historical fact, and may be identified by words such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “forecasts,” “goal,” “intends,” “may,” “might,” “plan,” “probable,” “projects,” “seeks,” “should,” “target,” “view” or “would” or the negative of these words and phrases or similar words or phrases. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: (i) risks associated with merger and acquisition integration, including our ability to promptly and effectively integrate our businesses with those acquired in the SWS Merger and achieve the anticipated synergies and cost savings in connection therewith, as well as the diversion of management time on acquisition- and integration-related issues; (ii) our ability to estimate loan losses; (iii) changes in the default rate of our loans; (iv) changes in general economic, market and business conditions in areas or markets where we compete, including changes in the price of crude oil; (v) risks associated with concentration in real estate related loans; (vi) severe catastrophic events in Texas and other areas of the southern United States; (vii) changes in the interest rate environment; (viii) cost and availability of capital; (vix) effectiveness of our data security controls in the face of cyber attacks; (x) changes in state and federal laws, regulations or policies affecting one or more of the our business segments, including changes in regulatory fees, deposit insurance premiums, capital requirements and the Dodd-Frank Wall Street Reform and Consumer Protection Act; (xi) approval of new, or changes in, accounting policies and practices; (xii) changes in key management; (xiii) competition in our banking, broker-dealer, mortgage origination and insurance segments from other banks and financial institutions, as well as investment banking and financial advisory firms, mortgage bankers, asset-based non-bank lenders, government agencies and insurance companies; (xiv) our ability to obtain reimbursements for losses on acquired loans under loss-share agreements with the FDIC to the extent the FDIC determines that we did not adequately manage the covered loan portfolio; (xv) failure of our insurance segment reinsurers to pay obligations under reinsurance contracts; and (xvi) our ability to use excess cash in an effective manner, including the execution of successful acquisitions. For further discussion of such factors, see the risk factors described in the Hilltop Annual Report on Form 10-K for the year ended December 31, 2015 and other reports filed with the Securities and Exchange Commission. All forward-looking statements are qualified in their entirety by this cautionary statement.

 

Source: Hilltop Holdings Inc.

 

Y:\HTH Branding-Logo\HTH Vertical Logo - Color.jpg