Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20140814_8k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE


 

  

900 S. Shackleford, Suite 401

Little Rock, AR 72211 

 FOR FURTHER INFORMATION CONTACT:

 Richard N. Massey | Chairman

Matt Machen | CFO

 501.975.6011

 

 

Bear State Financial, Inc. Announces Second Quarter 2014 Results and Reaffirms Guidance for Remainder of 2014

 

FINANCIAL HIGHLIGHTS:

 

 

Bear State Financial, Inc. reports second quarter 2014 core earnings of $0.05 per common share and a GAAP loss of $0.13 per common share (which GAAP loss is due primarily to one-time expenses).

 

 

In its merger with First National Security Company in June 2014, Bear State tripled its size to approximately $1.45 billion in assets at June 30, 2014. Only 17 days of First National Security Company earnings were included in Bear State’s second quarter of 2014.

 

 

Bear State reaffirms its earlier guidance that it will earn $0.25 to $0.30 per common share, excluding one-time expenses, for the six months ended December 31, 2014.

 

 

During the twelve months ended June 30, 2014, First Federal Bank experienced loan growth of 18% and Heritage Bank had loan growth of 20%.

 

Little Rock, AR - August 14, 2014 – Bear State Financial, Inc. (“Bear State,” NASDAQ: BSF), today reported core earnings of $1 million and core earnings per diluted common share of $0.05 in the second quarter of 2014, compared to a loss of $257,000 in the first quarter of 2014 and core earnings of $84,000 in the second quarter 2013. The Company reaffirms its June 25, 2014 guidance that it expects to report earnings per share of $0.25-0.30 for the six months ending December 31, 2014, excluding one-time adjustments or expenses. Anticipated one-time expenses during the third and fourth quarter include approximately $3 million in termination fees associated with merger integration and core technology systems conversion. Bear State expects to provide guidance for the year ending December 31, 2015 in the fourth quarter of 2014.

 

 
1

 

 

On June 13, 2014, Bear State completed its previously announced merger of First National Security Company (“First National”), the parent company for First National Bank headquartered in Hot Springs, Arkansas and Heritage Bank headquartered in Jonesboro, Arkansas. The Company’s results of operations for the three and six months ended June 30, 2014 includes results of operations for First National for the period from June 14 through June 30, 2014.

 

Including certain non-core charges described below, Bear State recorded a GAAP loss of $0.13 per diluted common share during the second quarter of 2014. The second quarter of 2014 included three significant non-recurring items. First, the Company elected to retire certain pension liabilities which resulted in a charge of $2.9 million. This election is expected to result in a substantial reduction of the Company’s annual pension expense. Second, after a comprehensive review of its real estate owned (“REO”) portfolio as of June 2014, the Company incurred charges in the second quarter of $618,000 as a result of its decision to more aggressively market certain REO properties, including reductions in the asking price on certain properties. Third, during the second quarter of 2014, the Company incurred merger-related expenses of approximately $392,000. Collectively, the net effect of these three items was a decrease in earnings of approximately $3.91 million, or approximately $0.18 of diluted earnings per share.

 

FINANCIAL CONDITION

 

Total assets were $1.45 billion at June 30, 2014, a 182% increase compared to $516 million at June 30, 2013. Total deposits were $1.23 billion at June 30, 2014, a 179% increase compared to $442 million at June 30, 2013. The increase in both assets and deposits was primarily due to the First National merger. Total loans, including those acquired, were $1.01 billion at June 30, 2014, an increase of $667 million, or 193%, compared to the same period in 2013. Total loan growth for the twelve month period ended June 30, 2014 for each of Bear State’s three banks was as follows: First Federal Bank 18%; First National Bank -4%; Heritage Bank 20%.

 

Common stockholders’ equity was $143 million at June 30, 2014, a 101% increase from $71 million at June 30, 2013. Tangible common stockholders’ equity was $110 million at June 30, 2014, a 55% increase from $71 million at June 30, 2013. Book value per common share was $4.76 at June 30, 2014, a 33% increase from $3.57 at June 30, 2013. Tangible book value per common share was $3.65 at June 30, 2014, a 2% increase from $3.57 at June 30, 2013. The Company’s ratio of common stockholders’ equity to total assets decreased to 9.87% at June 30, 2014, compared to 13.77% at June 30, 2013. The calculation of the Company’s tangible book value per common share, tangible common stockholders’ equity and the reconciliation to GAAP is included in the schedules accompanying this release.

 

 
2

 

 

RESULTS OF OPERATIONS

 

Second quarter 2014 core earnings totaled $1 million or $0.05 per common share, compared to a loss of $257,000 or $0.01 per common share in the prior quarter and to $84,000 or $0.00 per common share in the second quarter of 2013. The core return on average assets measured 0.54%, -0.19%, and 0.06% and core return on average equity measured 4.65%, -1.45%, and 0.47% for these periods respectively.

 

GAAP earnings include the impact of non-core charges. The reconciliation of net income and core income, together with related financial measures is included in the schedules accompanying this release. Non-core charges totaled $3.91 million or $0.18 per common share in the most recent quarter. Including these net non-core charges, second quarter 2014 GAAP results were a loss of $2.91 million or -$0.13 per common share. GAAP net income totaled -$277,000 or -$0.01 per common share in the prior quarter and $84,000 or $0.00 per common share in the second quarter 2013. The GAAP loss resulted in a GAAP return on average assets of –1.56% in the most recent quarter, compared to -0.20% and 0.06% in the prior periods respectively.

 

Net interest income for the second quarter 2014 was $5.52 million, compared to $3.63 million for the same period in 2013. Net interest income for the six months ended June 30, 2014 was $9.38 million, compared to $7.35 million for the same period in 2013. Interest income for the second quarter of 2014 was $6.57 million compared to $4.46 million for the same period in 2013. Interest income for the six months ended June 30, 2014 was $11.32 million compared to $9.04 million for the same period in 2013. The increase in interest income for the three and six months ended June 30, 2014, compared to the comparable periods in 2013, was primarily related to increases in the average balances of loans receivable and investment securities as a result of the merger with First National, which contributed approximately $1.5 million of net interest income. Interest expense for the second quarter of 2014 was $1.05 million compared to $830,000 for the same period in 2013. Interest expense for the six months ended June 30, 2014 was $1.94 million compared to $1.69 million for the same period in 2013. The increase in interest expense for the three and six months ended June 30, 2014 compared to the comparable period in 2013 was primarily due to an increase in the average balance of deposit accounts as a result of the First National merger.

 

The net interest margin measured 3.33% for the second quarter 2014, compared to 2.98% for the same period in 2013. Net interest margin for the six months ended June 30, 2014 was 3.21%, compared to 3.05% for the same period in 2013. The Company’s net interest margin increased primarily as a result of an increase in yields on loans receivable resulting from loans acquired in the First National merger. The average cost of total interest-bearing liabilities decreased to 0.70% for the second quarter 2014, compared to 0.75% for the same period in 2013. Average cost of total interest-bearing liabilities for the six months ended June 30, 2014 was 0.74%, compared to 0.77% for the same period 2013.

 

 
3

 

 

Noninterest income is generated primarily through deposit account fee income, profit on sale of loans, and earnings on life insurance policies. Total noninterest income of $1.83 million for the three months ended June 30, 2014 increased from $1.34 million for the same period in 2013. Total noninterest income of $3.03 million for the six months ended June 30, 2014 increased from $2.59 million for the same period in 2013. The increase in the three and six month comparison periods was primarily due to an increase in the number of mortgage loans sold and the average profit on loans held for sale.

 

Total noninterest expense increased $5.14 million or 105% during the second quarter of 2014 compared to the second quarter of 2013. Total noninterest expense increased $5.80 million or 61% during the six months ended June 30, 2014 compared to the same period in 2013. The variances in total noninterest expense were noted previously as being primarily related to the election to retire certain pension liabilities, an increase in loss provision on REO, and expenses related to the First National merger. The Company’s efficiency ratio improved to 83% from 105% in the prior quarter and from 98% in the second quarter of 2013.

 

Nonperforming assets declined from $17.96 million at March 31, 2014 to $15.43 million at June 30, 2014, a 14% reduction. Nonperforming assets were 1.07% of total assets at June 30, 2014, compared to 3.16% at March 31, 2014 and 4.98% at June 30, 2013. The allowance for loan losses represented 1.23% of total loans at June 30, 2014, compared to 3.15% at March 31, 2014 and 3.84% at June 30, 2013. The ratio of the allowance for loan losses to nonperforming loans was 135% at June 30, 2014, compared to 114% at March 31, 2014 and 97% at June 30, 2013. Net charge-offs were $316,000 for the quarter ended June 30, 2014 compared to $233,000 for the first quarter 2014 and $2.35 million for the quarter ended June 30, 2013. Annualized net charge-offs as a percentage of average loans for the quarter ended June 30, 2014 were 0.25% compared to 2.68% for the quarter ended June 30, 2013. Provision for loan losses increased from $0 for the second quarter of 2013 to $230,000 for the second quarter of 2014. The provision was $0 for the first quarter of 2014. The increase in provision is attributable to loan growth at each of Bear State’s three banks.

 

 

About Bear State Financial, Inc.

Bear State Financial is the parent company for First Federal Bank, First National Bank in Hot Springs and Heritage Bank in Jonesboro. Bear State Financial, Inc. stock is traded on the NASDAQ Global Market under the symbol BSF.  For more information on Bear State Financial, please visit www.bearstatefinancial.com.    

 

About First Federal Bank

First Federal is a community bank serving consumers and businesses with a full range of checking, savings, investment, and loan products and services. The Bank conducts business from 12 full-service branch locations, one drive-thru facility, one stand-alone mortgage production office, and 17 ATMs. For information on First Federal’s products and services, visit the website at www.ffbh.com or contact the Solutions Center toll free at 1.866.242.3324.

 

 
4

 

 

About First National Bank

First National is a community-focused bank offering full-service commercial and retail banking to Central and Southwest Arkansas as well as Southeast Oklahoma. The Bank conducts business from 23 full-service branch locations and 19 ATMs. Additional information about First National products and services can be found on the website at www.fnbweb.biz.

 

About Heritage Bank

Heritage Bank is a community-focused bank offering full-service commercial and retail banking to Northeast Arkansas. The bank conducts business from 9 full-service branch locations and 8 ATMs. Additional information about Heritage Bank products and services can be found on the website at www.heritagebankark.com.

 

 

Non-GAAP Financial Measures

This release contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition. They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. Earnings per share excluding one-time adjustments or expenses is considered a non-GAAP measure. For the six months ending December 31, 2014, non-GAAP earnings per share excludes acquisition related expenses, restructuring and impairment charges, and certain investment gains or losses, the exact amount of which are not currently determinable, but may be significant. For that reason, Bear State is unable to provide GAAP earnings estimates for the six months ending December 31, 2014 at this time. Bear State believes that non-GAAP earnings per share is useful because that information is an appropriate measure for evaluating Bear State's operating performance. This measure should be considered in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to exclude intangible assets due to the importance of these measures to the investment community. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

 
5

 

 

Forward-Looking Statements

This press release contains statements about future events that constitute forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, statements regarding Bear State’s projected earnings per share for the six months ended December 31, 2014. Such forward-looking statements may be identified by reference to a future period or periods, or by the use of forward- looking terminology, such as “may,” “will,” “believe,” “expect,” or similar terms or variations on those terms, or the negative of those terms. Forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, those risks previously disclosed in Bear State ’s filings with the SEC, general economic conditions, changes in interest rates, regulatory considerations, competition, technological developments, retention and recruitment of qualified personnel, and market acceptance of the Bank’s pricing, products and services, and with respect to the loans extended by the Bank and real estate owned, market prices of the property securing loans and the costs of collection and sales. Bear State wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Bear State does not undertake and specifically declines any obligation to publicly release the result of any revisions that 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.

 

 
6

 

  

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

June

   

March

   

December

   

June

 
   

2014

   

2014

   

2013

   

2013

 
                                 

Balance sheet data, at quarter end:

                               

Commercial real estate - mortgage loans

  $ 390,848     $ 202,965     $ 194,675     $ 170,717  

Consumer real estate - mortgage loans

    303,413       126,583       129,230       139,012  

Farmland

    48,710       2,570       2,663       2,289  

Construction and land development

    94,084       26,225       23,891       11,954  

Commercial and industrial loans

    142,058       34,240       29,033       15,912  

Consumer and other

    32,171       3,950       4,368       4,996  

Total loans

    1,011,284       396,533       383,860       344,880  

Allowance for loan losses

    (12,392 )     (12,478 )     (12,711 )     (13,249 )

Investment securities

    213,557       71,951       70,828       48,220  

Goodwill

    25,610       -       -       -  

Core deposit intangible, net

    7,651       -       -       -  

Total assets

    1,448,205       569,313       548,872       515,751  

Noninterest-bearing deposits

    146,348       22,025       19,427       21,215  

Total deposits

    1,231,414       488,717       469,725       441,893  

Short term borrowings

    20,270       -       -       -  

FHLB advances

    34,127       5,912       5,941       996  

Other borrowings

    13,750       -       -       -  

Total stockholders' equity

    142,995       71,574       71,187       70,996  
                                 

Balance sheet data, quarterly averages:

                               

Total loans

  $ 505,754     $ 391,024     $ 376,932     $ 351,591  

Investment securities

    101,562       71,521       72,440       50,225  

Total earning assets

    665,536       509,016       492,769       488,103  

Goodwill

    4,497       -       -       -  

Core deposit intangible, net

    1,512       -       -       -  

Total assets

    748,967       556,426       539,926       539,728  

Noninterest-bearing deposits

    56,988       20,313       19,052       21,244  

Interest-bearing deposits

    587,429       456,275       443,469       441,729  

Total deposits

    644,417       476,588       462,521       462,973  

Short term borrowings

    2,918       -       -       -  

FHLB Advances

    10,953       5,923       3,559       2,862  

Other borrowings

    1,338       -       -       -  

Total stockholders' equity

    86,613       71,813       71,764       71,747  
                                 

Statement of operation data for the quarter ended:

                               

Interest income

  $ 6,568     $ 4,751     $ 4,748     $ 4,457  

Interest expense

    1,050       891       878       830  

Net interest income

    5,518       3,860       3,870       3,627  

Provision for loan losses

    230       -       -       -  

Net interest income after provision for loan losses

    5,288       3,860       3,870       3,627  

Noninterest income

    1,825       1,202       1,413       1,340  

Noninterest expense

    10,019       5,339       5,084       4,883  

Income before taxes

    (2,906 )     (277 )     199       84  

Income tax expense

    -       -       -       -  

Net income

  $ (2,906 )   $ (277 )   $ 199     $ 84  

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

June

   

March

   

December

   

June

 
   

2014

   

2014

   

2013

   

2013

 
                                 

Common stock data at or for the quarter ended:

                               

Core earnings per share, diluted

  $ 0.05     $ (0.01 )   $ 0.01     $ 0.00  

Net income per share, diluted

  $ (0.13 )   $ (0.01 )   $ 0.01     $ 0.00  

Tangible book value per share

  $ 3.65     $ 3.57     $ 3.55     $ 3.57  

Book value per share

  $ 4.76     $ 3.57     $ 3.55     $ 3.57  

Diluted shares outstanding

    22,020,238       20,041,547       20,894,963       20,879,929  

End of period shares outstanding

    30,026,744       20,046,031       20,041,497       19,897,603  
                                 

Profitability and performance ratios at or for the quarter ended:

                               

Core return on average assets

    0.54 %     -0.19 %     0.18 %     0.06 %

Return on average assets

    -1.56 %     -0.20 %     0.15 %     0.06 %

Core return on average equity

    4.65 %     -1.45 %     1.37 %     0.47 %

Core return on tangible equity

    5.00 %     -1.45 %     1.37 %     0.47 %

Return on average equity

    -13.46 %     -1.56 %     1.10 %     0.47 %

Net interest margin

    3.33 %     3.08 %     3.12 %     2.98 %

Noninterest income to total revenue

    24.85 %     23.75 %     26.75 %     26.98 %

Noninterest income to average assets

    0.98 %     0.88 %     1.04 %     1.00 %

Noninterest expense to average assets

    5.37 %     3.89 %     3.74 %     3.63 %

Efficiency ratio(1)

    83.19 %     105.08 %     95.31 %     98.31 %

Average loans to average deposits

    78.48 %     82.05 %     81.50 %     75.94 %

Securities to total assets

    14.75 %     12.64 %     12.90 %     9.35 %
                                 

Asset quality ratios at or for the quarter ended:

                               

Allowance for loan losses to total loans

    1.23 %     3.15 %     3.31 %     3.84 %

Allowance for loan losses to non-performing loans

    134.68 %     114.15 %     106.48 %     96.52 %

Nonperforming loans to total loans

    0.91 %     2.76 %     3.11 %     3.98 %

Nonperforming assets to total assets

    1.07 %     3.16 %     3.75 %     4.98 %

Annualized net charge offs to average total loans

    0.25 %     0.24 %     0.39 %     2.68 %
                                 

Capital ratios at quarter end:

                               

Tier 1 capital to average assets

    7.54 %     12.45 %     12.90 %     13.57 %

Total capital to risk-weighted assets

    10.85 %     17.97 %     18.68 %     20.82 %

Tier I capital to risk-weighted assets

    10.31 %     16.70 %     17.40 %     19.54 %

 


(1) Efficiency ratio is a non-GAAP ratio that is calculated by dividing core noninterest expense by the sum of net interest income and noninterest income. Other companies may define and calculate this data differently.

 

 
8

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

(In thousands, except share data)

 

   

June 30,

2014

   

December 31,

2013

 
ASSETS                
                 

Cash and cash equivalents

  $ 60,838     $ 23,970  

Federal funds sold

    12,375       --  

Interest-bearing time deposits in banks

    18,892       24,118  

Investment securities available for sale

    213,557       70,828  

Other investment securities, at cost

    8,188       457  

Loans receivable, net of allowance of $12,392 and $12,711, respectively

    998,892       371,149  

Loans held for sale

    8,943       4,205  

Accrued interest receivable

    4,645       1,473  

Real estate owned - net

    6,226       8,627  

Office properties and equipment - net

    49,695       18,769  

Cash surrender value of life insurance

    28,655       23,811  

Goodwill

    25,610       --  

Intangible assets, net

    7,651       --  

Prepaid expenses and other assets

    4,038       1,465  
                 

TOTAL

  $ 1,448,205     $ 548,872  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Deposits

               

Noninterest bearing

  $ 146,348     $ 19,427  

Interest bearing

    1,085,066       450,298  
      1,231,414       469,725  

Short term borrowings

    20,270       --  

Other borrowings

    47,877       5,941  

Other liabilities

    5,649       2,019  
                 

Total liabilities

    1,305,210       477,685  
                 

STOCKHOLDERS’ EQUITY:

               

Preferred stock, $0.01 par value—5,000,000 shares authorized; none issued at June 30, 2014 and December 31, 2013

    --       --  

Common stock, $0.01 par value—100,000,000 and 30,000,000 shares authorized at June 30, 2014 and December 31, 2013, respectively; 30,026,744 and 20,041,497 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively

    300       200  

Additional paid-in capital

    166,336       92,740  

Accumulated other comprehensive income (loss)

    828       (467 )

Accumulated deficit

    (24,469 )     (21,286 )
                 

Total stockholders’ equity

    142,995       71,187  
                 

TOTAL

  $ 1,448,205     $ 548,872  

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(In thousands, except earnings per share)

 

    Three Months Ended     Six Months Ended  
   

June 30,

   

June 30,

   

June 30,

   

June 30,

 
   

2014

   

2013

   

2014

   

2013

 

INTEREST INCOME:

                               

Loans receivable

  $ 5,852     $ 3,970     $ 9,986     $ 8,051  

Investment securities:

                               

Taxable

    310       56       536       110  

Nontaxable

    295       293       581       606  

Other

    111       138       216       271  

Total interest income

    6,568       4,457       11,319       9,038  
                                 

INTEREST EXPENSE:

                               

Deposits

    984       817       1,853       1,663  

Other borrowings

    66       13       88       26  
                                 

Total interest expense

    1,050       830       1,941       1,689  
                                 

NET INTEREST INCOME

    5,518       3,627       9,378       7,349  
                                 

PROVISION FOR LOAN LOSSES

    230       --       230       --  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    5,288       3,627       9,148       7,349  
                                 

NONINTEREST INCOME:

                               

Net gain on sale of investment securities

    --       --       --       --  

Deposit fee income

    867       802       1,492       1,572  

Earnings on life insurance policies

    209       200       409       398  

Gain on sale of loans

    652       263       956       459  

Other

    97       75       170       164  
                                 

Total noninterest income

    1,825       1,340       3,027       2,593  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    6,540       2,804       9,602       5,482  

Net occupancy expense

    704       608       1,288       1,226  

Real estate owned, net

    591       45       808       (51 )

FDIC insurance

    125       170       245       341  

Data processing

    563       397       982       733  

Professional fees

    235       151       430       410  

Advertising and public relations

    198       74       301       144  

Postage and supplies

    119       108       210       217  

Other

    944       526       1,492       1,053  
                                 

Total noninterest expenses

    10,019       4,883       15,358       9,555  
                                 

INCOME (LOSS) BEFORE INCOME TAXES

    (2,906 )     84       (3,183 )     387  
                                 

INCOME TAX

    --       --       --       --  
                                 

NET INCOME (LOSS)

  $ (2,906 )   $ 84     $ (3,183 )   $ 387  
                                 

Basic earnings (loss) per common share

  $ (0.13 )   $ 0.00     $ (0.15 )   $ 0.02  
                                 

Diluted earnings (loss) per common share

  $ (0.13 )   $ 0.00     $ (0.15 )   $ 0.02  

 

 
10

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(In thousands) 

 

    Three Months Ended June 30,  
    2014     2013  
   

Average

Balance

    Interest    

Average

Yield/

Cost

   

Average

Balance

    Interest    

Average

Yield/

Cost

 
    (Dollars in Thousands)  
Interest-earning assets:                                                

Loans receivable(1)

  $ 505,754     $ 5,852       4.64 %   $ 351,591     $ 3,970       4.54 %

Investment securities(2)

    101,562       605       2.39       50,225       349       2.80  

Other interest-earning assets

    58,220       111       0.76       86,287       138       0.64  

Total interest-earning assets

    665,536       6,568       3.96       488,103       4,457       3.67  

Noninterest-earning assets

    83,431                       51,625                  

Total assets

  $ 748,967                     $ 539,728                  

Interest-bearing liabilities:

                                               

Deposits

  $ 587,429       984       0.67     $ 439,927       817       0.75  

Other borrowings

    15,209       66       1.74       2,862       13       1.77  

Total interest-bearing liabilities

    602,638       1,050       0.70       442,789       830       0.75  

Noninterest-bearing deposits

    56,988                       23,046                  

Noninterest-bearing liabilities

    2,728                       2,146                  

Total liabilities

    662,354                       467,981                  

Stockholders' equity

    86,613                       71,747                  

Total liabilities and stockholders' equity

  $ 748,967                     $ 539,728                  
                                                 

Net interest income

          $ 5,518                     $ 3,627          

Net earning assets

  $ 62,898                     $ 45,314                  

Interest rate spread

                    3.26 %                     2.92 %

Net interest margin

                    3.33 %                     2.98 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    110.44 %                     110.23 %

(1) Includes nonaccrual loans. 

(2) Includes FHLB of Dallas and Federal Reserve Bank stock.

  

    Six Months Ended June 30,  
    2014     2013  
   

Average

Balance

    Interest    

Average

Yield/

Cost

   

Average

Balance

    Interest    

Average

Yield/

Cost

 
    (Dollars in Thousands)  
Interest-earning assets:                                                

Loans receivable(1)

  $ 454,757     $ 9,986       4.43 %   $ 354,072     $ 8,051       4.59 %

Investment securities(2)

    86,625       1,117       2.60       51,311       716       2.81  

Other interest-earning assets

    47,340       216       0.92       79,896       271       0.68  

Total interest-earning assets

    588,722       11,319       3.88       485,279       9,038       3.76  

Noninterest-earning assets

    64,461                       51,983                  

Total assets

  $ 653,183                     $ 537,262                  

Interest-bearing liabilities:

                                               

Deposits

  $ 522,214       1,853       0.72     $ 438,243       1,663       0.77  

Other borrowings

    10,592       88       1.68       2,966       26       1.77  

Total interest-bearing liabilities

    532,806       1,941       0.74       441,209       1,689       0.77  

Noninterest-bearing deposits

    38,752                       22,581                  

Noninterest-bearing liabilities

    2,417                       2,467                  

Total liabilities

    573,975                       466,257                  

Stockholders' equity

    79,208                       71,005                  

Total liabilities and stockholders' equity

  $ 653,183                     $ 537,262                  
                                                 

Net interest income

          $ 9,378                     $ 7,349          

Net earning assets

  $ 55,916                     $ 44,070                  

Interest rate spread

                    3.14 %                     2.99 %

Net interest margin

                    3.21 %                     3.05 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    110.49 %                     109.99 %

(1) Includes nonaccrual loans. 

(2) Includes FHLB of Dallas and Federal Reserve Bank stock.

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(In thousands)

 

   

June 30, 2014

   

December 31, 2013

         
           

% Total

           

% Total

   

Increase

 
   

Net (2)

    Assets    

Net (2)

    Assets    

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 4,273       0.30 %   $ 4,258       0.77 %   $ 15  

Nonfarm nonresidential

    3,209       0.23 %     4,057       0.75 %     (848 )

Farmland

    752       0.05 %     782       0.15 %     (30 )

Construction and land development

    622       0.04 %     2,467       0.44 %     (1,845 )

Commercial

    321       0.02 %     350       0.06 %     (29 )

Consumer

    24       --       24       0.01 %     --  
                                         

Total nonaccrual loans

    9,201       0.64 %     11,938       2.18 %     (2,737 )
                                         

Accruing loans 90 days or more past due

    --       --       --       --       --  
                                         

Real estate owned

    6,226       0.43 %     8,627       1.57 %     (2,401 )
                                         

Total nonperforming assets

    15,427       1.07 %     20,565       3.75 %     (5,138 )

Performing restructured loans

    574       0.03 %     494       0.09 %     80  
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 16,001       1.10 %   $ 21,059       3.84 %   $ (5,058 )

  (1) 

The table does not include substandard loans which were judged not to be impaired totaling $13.6 million at June 30, 2014 and $2.9 million at December 31, 2013 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at June 30, 2014.

 

(2)

Loan balances are presented net of undisbursed loan funds, partial charge-offs and interest payments recorded as reductions in principal balances for financial reporting purposes.

 

 
12

 

  

BEAR STATE FINANCIAL, INC.

CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS’ EQUITY – UNAUDITED

(In thousands)

 

   

For the Quarter ending

 
   

6/30/2014

   

3/31/2014

   

12/31/2013

   

6/30/2013

 

Net income available to common stockholders

  $ (2,906 )   $ (277 )   $ 199     $ 84  

Average common stockholders' equity

    86,613       71,813       71,764       71,747  

Less Average Intangible Assets:

                               

Goodwill

    (4,497 )     -       -       -  

Core Deposit Intangible, net of accumulated amortization

    (1,512 )     -       -       -  
                                 

Average tangible common stockholders' equity

  $ 80,604     $ 71,813     $ 71,764     $ 71,747  
                                 

Return on average tangible common stockholders' equity

    -14.46 %     -1.56 %     1.10 %     0.47 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE per COMMON SHARE - UNAUDITED

(In thousands)

       
   

6/30/2014

   

3/31/2014

   

12/31/2013

   

6/30/2013

 

Total common stockholder's equity

    142,995       71,574       71,187       70,996  

Less intangible assets:

                               

Goodwill

    (25,610 )     -       -       -  

Core Deposit Intangible, net of accumulated amortization

    (7,651 )     -       -       -  

Total intangibles

    (33,261 )     -       -       -  

Total tangible common stockholder's equity

  $ 109,734     $ 71,574     $ 71,187     $ 70,996  
                                 

Common Shares Outstanding

    30,027       20,046       20,041       19,898  
                                 

Tangible book value per common share

  $ 3.65     $ 3.57     $ 3.55     $ 3.57  

 

 
13

 

 

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

For the Quarter Ending

 
     

June 30,

   

March 31,

   

December 31,

   

June 30,

 
     

2014

   

2014

   

2013

   

2013

 

Net income (loss)

  $ (2,906 )   $ (277 )   $ 199     $ 84  

Adj: Merger and acquisition expenses

    392       20       49          

Adj: Pension plan payment

    2,900                          

Adj: Real estate owned provision (one-time)

    618       -       -       -  

Adj: Income taxes

    -       -       -       -  

Total core income

(A)

  $ 1,004     $ (257 )   $ 248     $ 84  
                                   

Total revenue

  $ 7,343     $ 5,062     $ 5,283     $ 4,967  

Adj: Gain on sale of securities, net

    -       -       -       -  

Total core revenue

  $ 7,343     $ 5,062     $ 5,283     $ 4,967  
                                   

Total non-interest expense

  $ 10,019     $ 5,339     $ 5,084     $ 4,883  

Less: Merger and acquisition expenses

    (392 )     (20 )     (49 )     -  

Less: Pension plan payment

    (2,900 )     -       -       -  

Less: Real estate owned provision (one time)

    (618 )     -       -       -  

Core noninterest expense

  $ 6,109     $ 5,319     $ 5,035     $ 4,883  
                                   

Total average assets

(B)

  $ 748,967     $ 556,426     $ 539,926     $ 539,728  

Total average stockholders' equity

(C)

    86,613       71,813       71,764       71,747  

Total average tangible stockholders' equity

(D)

    80,604       71,813       71,764       71,747  

Total tangible stockholders' equity, period end

(E)

    109,734       71,574       71,187       70,996  
                                   

Total common shares outstanding, period-end

(F)

    30,026,744       20,046,031       20,041,497       19,897,603  

Average diluted shares outstanding

(G)

    22,020,238       20,041,547       20,894,963       20,879,929  
                                   

Core earnings per share, diluted

(A/G)

  $ 0.05     $ (0.01 )   $ 0.01     $ 0.00  

Tangible book value per share, period-end

(E/F)

  $ 3.65     $ 3.57     $ 3.55     $ 3.57  
                                   

Core return on average assets

(A/B)

    0.54 %     -0.19 %     0.18 %     0.06 %

Core return on average equity

(A/C)

    4.65 %     -1.45 %     1.37 %     0.47 %

Core return on tangible equity

(A/D)

    5.00 %     -1.45 %     1.37 %     0.47 %

Efficiency ratio(1)

    83.19 %     105.08 %     95.31 %     98.31 %


(1) Efficiency ratio is a non-GAAP ratio that is calculated by dividing core noninterest expense by the sum of net interest income and noninterest income. Other companies may define and calculate this data differently.

 

 

14