Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20150226_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 Record Earnings for 2014 and Consolidation of Bank Charters to Form Bear State Bank

 

FINANCIAL HIGHLIGHTS:

 

 

Bear State Financial, Inc. reports a record full year 2014 GAAP net income of $24.3 million and earnings per common share of $0.84, compared to earnings of $729,000 and earnings per common share of $0.03 for the full year 2013.

 

 

Fourth quarter GAAP net income was $4.8 million or $0.14 per common share, compared to earnings of $199,000 or $0.01 per common share for the fourth quarter of 2013.

 

 

Fourth quarter 2014 core earnings were $3.4 million or $0.10 per common share, compared to core earnings of $248,000 or $0.01 per common share in the fourth quarter of 2013.

 

 

Book value per common share increased 60% from $3.20 as of December 31, 2013 to $5.11 as of December 31, 2014

 

 

On February 13, 2015 the bank charters of First Federal Bank of Harrison, First National Bank of Hot Springs and Heritage Bank of Jonesboro were consolidated to form Bear State Bank.

 

Little Rock, AR – February 26, 2015 – Bear State Financial, Inc. (“Bear State,” NASDAQ: BSF), today reported earnings of $4.8 million and earnings per diluted common share of $0.14 in the fourth quarter of 2014, compared to earnings of $199,000 or $0.01 per diluted common share in the fourth quarter of 2013, a 2,319% increase. Net income for the fourth quarter of 2014 includes an income tax benefit of $1.6 million primarily resulting from the reversal of most of the Company’s remaining valuation allowance against its deferred tax assets.

 

For the full year of 2014, net income was $24.3 million and earnings per diluted common share of $0.84, compared to net income of $729,000 or $0.03 per diluted common share for the full year of 2013. Net income for the full year of 2014 includes an income tax benefit of $21.9 million primarily resulting from the reversal of the Company’s valuation allowance against its deferred tax assets.

 

 
1

 

 

On June 13, 2014, Bear State completed its 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 twelve months ended December 31, 2014 includes results of operations for First National for the period from June 14, 2014 through December 31, 2014. Bear State’s three banks continue to progress towards more highly efficient and integrated operations. On February 13, 2015 the three banking charters were consolidated into a single charter forming Bear State Bank. The Company’s operational integration project is ongoing and includes the conversion of all bank operations to a single technology platform.  The Company expects the bulk of this integration project to be completed during the second quarter of 2015.

 

On December 15, 2014 the Company completed an 11% stock dividend by issuing one share of common stock for every nine shares of such stock outstanding as of December 1, 2014. Total shares outstanding at December 31, 2013 were 22,268,320 and at December 31, 2014 were 33,365,845. All share and per share information in this release has been adjusted to give effect to this stock dividend.

 

Company reported core earnings of $3.4 million in the fourth quarter of 2014, compared to $248,000 in the fourth quarter of 2013, a 1,284% increase. The fourth quarter of 2014 included two significant non-core items. First, the Company incurred merger and rebranding related expenses of approximately $265,000. Second, the Company realized a tax benefit of $1.6 million as a result of the reversal of the majority of the remaining valuation allowance against its deferred tax asset. Collectively, the net effect of all non-core items was an increase in earnings of approximately $1.4 million, or approximately $0.04 of diluted earnings per share.

 

Book value per common share was $5.11 at December 31, 2014, a 60% increase from $3.20 at December 31, 2013. Tangible book value per common share was $4.12 at December 31, 2014, a 29% increase from $3.20 at December 31, 2013.

 

Total loan growth for the twelve months ended December 31, 2014 for each of Bear State’s three banks was as follows: First Federal Bank 12%; First National Bank 1%; Heritage Bank 18%; or 9% on a consolidated basis.

 

 
2

 

 

FINANCIAL CONDITION

 

Total assets were $1.51 billion at December 31, 2014, a 176% increase compared to $549 million at December 31, 2013. Total deposits were $1.26 billion at December 31, 2014, a 169% increase compared to $470 million at December 31, 2013. The increase in both assets and deposits was primarily due to the First National merger. Total loans, including those acquired and held for sale, were $1.06 billion at December 31, 2014, an increase of $673 million, or 173%, compared to the same period in 2013.

 

Common stockholders’ equity was $170 million at December 31, 2014, a 140% increase from $71 million at December 31, 2013. Tangible common stockholders’ equity was $137 million at December 31, 2014, an 93% increase from $71 million at December 31, 2013. Book value per common share was $5.11 at December 31, 2014, a 60% increase from $3.20 at December 31, 2013. Tangible book value per common share was $4.12 at December 31, 2014, a 29% increase from $3.20 at December 31, 2013. The Company’s ratio of common stockholders’ equity to total assets decreased to 11.25% at December 31, 2014, compared to 12.97% at December 31, 2013. The calculation of the Company’s tangible book value per common share, tangible common stockholders’ equity and the reconciliation to GAAP are included in the schedules accompanying this release.

 

RESULTS OF OPERATIONS

 

Fourth quarter 2014 core earnings totaled $3.4 million or $0.10 per diluted common share, compared to core earnings of $248,000 or $0.01 per diluted common share in the fourth quarter of 2013. The core return on average assets measured 0.89% and 0.18%; core return on average equity measured 8.16% and 1.37%; and core return on average tangible equity measured 10.19% and 1.37% for these periods, respectively.

 

GAAP earnings include what the company considers non-core items. The reconciliation of net income and core income, together with related financial measures is included in the schedules accompanying this release. Non-core items totaled $1.4 million or $0.04 per diluted common share in the most recent quarter. Including these net non-core items, fourth quarter 2014 GAAP results were earnings of $4.8 million or $0.14 per diluted common share. GAAP net income was $199,000 or $0.01 per diluted common share in the fourth quarter of 2013. The GAAP net income resulted in a GAAP return on average assets of 1.25% in the most recent quarter, compared to 0.15% in the fourth quarter of 2013.

 

 
3

 

 

Net interest income for the fourth quarter 2014 was $13.3 million, compared to $3.9 million for the same period in 2013. Net interest income for the twelve months ended December 31, 2014 was $37.4 million, compared to $15.0 million for the same period in 2013. Interest income for the fourth quarter of 2014 was $14.9 million compared to $4.7 million for the same period in 2013. Interest income for the twelve months ended December 31, 2014 was $42.5 million compared to $18.4 million for the same period in 2013. The increase in interest income for the three and twelve months ended December 31, 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 interest income of approximately $9.7 million and $22.3 million of interest income for the three and twelve month periods ending December 31, 2014 respectively. Interest expense for the fourth quarter of 2014 was $1.6 million compared to $878,000 for the same period in 2013. Interest expense for the twelve months ended December 31, 2014 was $5.1 million compared to $3.4 million for the same period in 2013. The increase in interest expense for the three and twelve months ended December 31, 2014 compared to the same period in 2013 was primarily due to an increase in the average balance of deposit accounts as a result of the First National merger.

 

Net interest margin measured 3.91% for the fourth quarter 2014, compared to 3.12% for the same period in 2013. Net interest margin for the twelve months ended December 31, 2014 was 3.84%, compared to 3.09% 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 0.55% for the fourth quarter 2014, compared to 0.78% for the same period in 2013. Average cost of total interest-bearing liabilities for the twelve months ended December 31, 2014 was 0.60%, compared to 0.77% for the same period 2013.

 

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 $3.4 million for the three months ended December 31, 2014 increased from $1.4 million for the same period in 2013, a 139% increase. Total noninterest income of $10.0 million for the twelve months ended December 31, 2014 increased from $5.4 million for the same period in 2013, an 85% increase. The increase in the three and twelve month comparison periods was primarily due to an increase in deposit fee income and gain on sale of loans. The increase in gain on sale of loans was due to an increase in the number of mortgage loans sold and the average profit on loans held for sale.

 

Total noninterest expense increased $6.3 million or 124% during the fourth quarter of 2014 compared to the fourth quarter of 2013. Total noninterest expense increased $22.4 million or 114% during the twelve months ended December 31, 2014 compared to the same period in 2013. The variances in total noninterest expense were primarily related to First National. Noninterest expense attributable to First National for the three and twelve months ended December 31, 2014 amounted to $6.5 million and $13.7 million, respectively. In addition, noninterest expenses also increased due 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 core efficiency ratio improved to 66.54% in the fourth quarter of 2014 compared to 95.31% in the fourth quarter of 2013.

 

 
4

 

 

Nonperforming assets declined 27% to $14.9 million at December 31, 2014, compared to $20.6 million at December 31, 2013. Nonperforming assets were 0.98% of total assets at December 31, 2014, compared to 3.75% at December 31, 2013. The allowance for loan losses represented 1.29% of total loans at December 31, 2014, compared 3.31% at December 31, 2013. The allowance for loan losses plus discount on acquired loans to total loans was 2.42% at December 31, 2014. The ratio of the allowance for loan losses to nonperforming loans was 139.82% at December 31, 2014, compared to 106.48% at December 31, 2013. Annualized net charge-offs as a percentage of average loans for the quarter ended December 31, 2014 were 0.22% compared to 0.36% for the quarter ended December 31, 2013. Provision for loan losses increased from $0 for the fourth quarter of 2013 to $758,000 for the fourth quarter of 2014. The provision was $600,000 for the third quarter of 2014. The increase in provision is attributable to loan growth at Bear State’s three banks and a migration of the First National renewed loans from the purchased loan portfolio to the originated loan portfolio.

 

 

About Bear State Financial, Inc.

Bear State Financial is the parent company for Bear State Bank. 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. Its principal subsidiary, Bear State Bank (the “Bank”), is a community oriented financial institution providing a broad line of financial products to individuals and business customers.  The Bank operates 46 branch offices throughout Arkansas and Southeast Oklahoma.

 

 

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. The Company utilizes the non-GAAP measure of core earnings which management believes is useful 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 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 the Company’s operational integration project. 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)

 

   

December

   

September

   

June

   

December

 
   

2014

   

2014

   

2014

   

2013

 
                                 

Balance sheet data, at quarter end:

                               

Commercial real estate - mortgage loans

  $ 415,155     $ 423,925     $ 390,848     $ 194,675  

Consumer real estate - mortgage loans

    320,254       318,508       303,413       129,230  

Farmland

    47,199       48,892       48,710       2,663  

Construction and land development

    98,594       89,165       94,084       23,891  

Commercial and industrial loans

    139,871       149,073       142,058       29,033  

Consumer and other

    33,809       33,268       32,171       4,368  

Total loans

    1,054,882       1,062,831       1,011,284       383,860  

Allowance for loan losses

    (13,660 )     (12,964 )     (12,392 )     (12,711 )

Investment securities

    174,218       190,376       213,557       70,828  

Goodwill

    25,717       25,801       25,610       -  

Core deposit intangible, net

    7,338       7,494       7,651       -  

Total assets

    1,514,595       1,528,387       1,448,205       548,872  

Noninterest-bearing deposits

    180,136       169,962       167,600       19,427  

Total deposits

    1,263,797       1,277,306       1,231,414       469,725  

Short term borrowings

    12,083       12,081       20,270       -  

FHLB advances

    43,095       49,783       34,127       5,941  

Other borrowings

    18,163       19,519       13,750       -  

Total stockholders' equity

    170,454       165,419       142,995       71,187  
                                 

Balance sheet data, quarterly averages:

                               

Total loans

  $ 1,059,636     $ 1,045,076     $ 505,754     $ 376,932  

Investment securities

    183,735       213,813       101,562       72,440  

Total earning assets

    1,350,646       1,309,259       665,536       492,769  

Goodwill

    25,773       25,612       4,497       -  

Core deposit intangible, net

    7,441       7,773       1,512       -  

Total assets

    1,525,455       1,493,527       748,967       539,926  

Noninterest-bearing deposits

    178,286       170,310       56,988       19,052  

Interest-bearing deposits

    1,106,867       1,096,212       587,429       443,469  

Total deposits

    1,285,153       1,266,522       644,417       462,521  

Short term borrowings

    11,992       14,763       2,918       -  

FHLB Advances

    37,942       47,559       10,953       3,559  

Other borrowings

    19,552       14,675       1,338       -  

Total stockholders' equity

    166,793       145,737       86,613       71,764  
                                 

Statement of operation data for the three months ended:

                         

Interest income

  $ 14,945     $ 16,223     $ 6,568     $ 4,748  

Interest expense

    1,627       1,567       1,050       878  

Net interest income

    13,318       14,656       5,518       3,870  

Provision for loan losses

    758       600       230       -  

Net interest income after provision for loan losses

    12,560       14,056       5,288       3,870  

Noninterest income

    3,382       3,631       1,825       1,413  

Noninterest expense

    11,387       15,324       10,019       5,084  

Income before taxes

    4,555       2,363       (2,906 )     199  

Income tax expense (benefit)

    (259 )     (20,312 )     -       -  

Net income

  $ 4,814     $ 22,675     $ (2,906 )   $ 199  

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

December

   

September

   

June

   

December

 
   

2014

   

2014

   

2014

   

2013

 
                                 

Common stock data:

                               

Core earnings per share, diluted

  $ 0.10     $ 0.12     $ 0.04     $ 0.01  

Net income per share, diluted

  $ 0.14     $ 0.68     $ (0.12 )   $ 0.01  

Tangible book value per share

  $ 4.12     $ 3.96     $ 3.29     $ 3.20  

Book value per share

  $ 5.11     $ 4.96     $ 4.29     $ 3.20  

Diluted weighted average shares outstanding

    33,508,230       33,432,486       24,466,899       23,208,554  

End of period shares outstanding

    33,365,845       33,366,345       33,362,928       22,268,320  
                                 

Profitability and performance ratios:

                               

Core return on average assets

    0.89 %     1.09 %     0.54 %     0.18 %

Return on average assets

    1.25 %     6.02 %     -1.56 %     0.15 %

Core return on average equity

    8.16 %     11.12 %     4.65 %     1.37 %

Core return on tangible equity

    10.19 %     14.42 %     5.00 %     1.37 %

Return on average equity

    11.45 %     61.73 %     -13.46 %     1.10 %

Net interest margin

    3.91 %     4.44 %     3.33 %     3.12 %

Noninterest income to total revenue

    20.25 %     19.86 %     24.85 %     26.75 %

Noninterest income to average assets

    0.88 %     0.96 %     0.98 %     1.04 %

Noninterest expense to average assets

    2.96 %     4.07 %     5.37 %     3.74 %

Efficiency ratio(1)

    66.54 %     77.62 %     83.19 %     95.31 %

Average loans to average deposits

    82.45 %     82.52 %     78.48 %     81.50 %

Securities to total assets

    11.50 %     12.46 %     14.75 %     12.90 %
                                 

Asset quality ratios:

                               

Allowance for loan losses to total loans

    1.29 %     1.22 %     1.23 %     3.31 %

Allowance for loan losses to non-performing loans

    139.82 %     136.79 %     134.68 %     106.48 %

Nonperforming loans to total loans

    0.93 %     0.89 %     0.91 %     3.11 %

Nonperforming assets to total assets

    0.96 %     0.98 %     1.07 %     3.75 %

Annualized net charge offs to average total loans

    0.22 %     0.01 %     0.25 %     0.36 %
                                 

Capital ratios:

                               

Core Capital to Adjusted Tangible Assets

    8.29 %     8.11 %     7.54 %     12.90 %

Total Capital to Risk-Weighted Assets

    12.11 %     11.45 %     10.85 %     18.68 %

Tier I Capital to Risk-Weighted Assets

    10.89 %     10.31 %     10.31 %     17.40 %

 


(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.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

DECEMBER 31, 2014 AND 2013

(In thousands, except share data)

 

 

 

2014

   

2013

 
ASSETS                
                 

Cash and cash equivalents:

               

Cash and collection items

  $ 25,971     $ 6,242  

Interest bearing deposits with banks

    87,115       17,728  
                 

Total cash and cash equivalents

    113,086       23,970  
                 

Interest bearing time deposits in banks

    12,421       24,118  

Investment securities, available for sale

    174,218       70,828  

Other investment securities, at cost

    5,864       457  

Loans receivable, net of allowance at December 31, 2014 and 2013, of $13,660 and $12,711, respectively

    1,041,222       371,149  

Loans held for sale

    6,409       4,205  

Accrued interest receivable

    4,485       1,473  

Real estate owned - net

    4,792       8,627  

Office properties and equipment - net

    50,332       18,769  

Cash surrender value of life insurance

    44,130       23,811  

Goodwill

    25,717       --  

Core deposit tangible, net

    7,338       --  

Deferred tax asset, net

    20,697       --  

Prepaid expenses and other assets

    3,884       1,465  
                 

TOTAL

  $ 1,514,595     $ 548,872  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Deposits:

               

Noninterest bearing

  $ 180,136     $ 19,427  

Interest bearing

    1,083,661       450,298  
                 

Total deposits

    1,263,797       469,725  
                 

Short term borrowings

    12,083       --  

Other borrowings

    61,258       5,941  

Other liabilities

    7,003       2,019  
                 

Total liabilities

  $ 1,344,141     $ 477,685  
                 

STOCKHOLDERS’ EQUITY:

               
                 

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

  $ --     $ --  

Common stock, $0.01 par value—100,000,000 and 30,000,000 shares authorized at December 31, 2014 and 2013, respectively; 33,365,845 and 22,268,320 (as adjusted) shares issued and outstanding at December 31, 2014 and 2013, respectively

    334       200  

Additional paid-in capital

    169,543       92,740  

Accumulated other comprehensive income (loss)

    577       (467 )

Accumulated deficit

    --       (21,286 )
                 

Total stockholders’ equity

    170,454       71,187  
                 

TOTAL

  $ 1,514,595     $ 548,872  

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

YEARS ENDED DECEMBER 31, 2014 AND 2013

(In thousands, except earnings per share and share data)

 

   

Three Months Ended

   

Twelve Months Ended

 
   

December 31,

2014

   

December 31,

2013

   

December 31,

2014

   

December 31,

2013

 

INTEREST INCOME:

                               

Loans receivable

  $ 14,084     $ 4,119     $ 39,465     $ 16,202  

Investment securities:

                               

Taxable

    299       226       1,076       482  

Nontaxable

    445       292       1,514       1,189  

Other

    117       111       436       492  

Total interest income

    14,945       4,748       42,491       18,365  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,362       861       4,538       3,339  

Other borrowings

    265       17       600       53  
                                 

Total interest expense

    1,627       878       5,138       3,392  
                                 

NET INTEREST INCOME

    13,318       3,870       37,353       14,973  
                                 

PROVISION FOR LOAN LOSSES

    758       --       1,588       --  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    12,560       3,870       35,765       14,973  
                                 

NONINTEREST INCOME:

                               

Net gain on sales and calls of investment securities

    1       --       31       25  

Deposit fee income

    1,902       708       5,349       3,059  

Earnings on life insurance policies

    368       204       1,126       808  

Gain on sales of loans

    851       377       2,774       1,103  

Other

    260       124       759       431  
                                 

Total noninterest income

    3,382       1,413       10,039       5,426  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    6,025       2,983       21,819       11,167  

Net occupancy expense

    1,539       563       4,391       2,373  

Real estate owned, net

    (71 )     147       1,387       229  

FDIC insurance

    259       109       753       589  

Amortization of intangible assets

    157       --       339       --  

Data processing

    1,096       386       6,254       1,495  

Professional fees

    223       95       867       613  

Advertising and public relations

    561       73       1,354       288  

Postage and supplies

    248       100       712       408  

Other

    1,350       628       4,192       2,497  
                                 

Total noninterest expenses

    11,387       5,084       42,068       19,659  
                                 

INCOME BEFORE INCOME TAXES

    4,555       199       3,736       740  
                                 

INCOME TAX PROVISION (BENEFIT)

    (259 )     --       (20,570 )     11  
                                 

NET INCOME

  $ 4,814     $ 199     $ 24,306     $ 729  
                                 
                                 

Basic earnings per common share

  $ 0.14     $ 0.01     $ 0.86     $ 0.03  
                                 

Diluted earnings per common share

  $ 0.14     $ 0.01     $ 0.84     $ 0.03  

 

 
10

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(In thousands)

 

   

Three Months Ended December 31,

 
   

2014

   

2013

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,059,636     $ 14,084       5.27 %   $ 376,932     $ 4,119       4.34 %

Investment securities(2)

    183,735       744       1.61       72,440       519       2.84  

Other interest-earning assets

    107,275       117       0.43       43,397       110       1.02  

Total interest-earning assets

    1,350,646       14,945       4.39       492,769       4,748       3.82  

Noninterest-earning assets

    174,809                       47,157                  

Total assets

  $ 1,525,455                     $ 539,926                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,106,867       1,362       0.49     $ 443,469       861       0.77  

Other borrowings

    69,486       265       1.51       3,559       17       1.85  

Total interest-bearing liabilities

    1,176,353       1,627       0.55       447,028       878       0.78  

Noninterest-bearing deposits

    178,286                       19,052                  

Noninterest-bearing liabilities

    4,023                       2,082                  

Total liabilities

    1,358,662                       463,162                  

Stockholders' equity

    166,793                       71,764                  

Total liabilities and stockholders' equity

  $ 1,525,455                     $ 539,926                  

Net interest income

          $ 13,318                     $ 3,870          

Net earning assets

  $ 174,293                     $ 45,741                  

Interest rate spread

                    3.84 %                     3.04 %

Net interest margin

                    3.91 %                     3.12 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    114.82 %                     110.23 %

 

(1)

Includes nonaccrual loans.

 

(2)

Includes FHLB of Dallas and Federal Reserve Bank stock.

 

   

Twelve Months Ended December 31,

 
   

2014

   

2013

 
   

Average

Balance

    Interest    

Average

Yield/

Cost

   

Average

Balance

    Interest    

Average

Yield/

Cost

 
    (Dollars in Thousands)  

Interest-earning assets:

                                               

Loans receivable(1)

  $ 756,078     $ 39,465       5.22 %   $ 361,094     $ 16,202       4.49 %

Investment securities(2)

    144,410       2,590       1.79       59,301       1,671       2.82  

Other interest-earning assets

    72,535       436       0.60       63,811       492       0.77  

Total interest-earning assets

    973,023       42,491       4.37       484,206       18,365       3.79  

Noninterest-earning assets

    111,447                       50,325                  

Total assets

  $ 1,084,470                     $ 534,531                  

Interest-bearing liabilities:

                                               

Deposits

  $ 814,251       4,538       0.56     $ 436,735       3,339       0.76  

Other borrowings

    42,176       600       1.42       2,615       53       2.03  

Total interest-bearing liabilities

    856,427       5,138       0.60       439,350       3,392       0.77  

Noninterest-bearing deposits

    107,066                       21,710                  

Noninterest-bearing liabilities

    3,224                       2,283                  

Total liabilities

    966,717                       463,343                  

Stockholders' equity

    117,753                       71,188                  

Total liabilities and stockholders' equity

  $ 1,084,470                     $ 534,531                  

Net interest income

          $ 37,353                     $ 14,973          

Net earning assets

  $ 116,596                     $ 44,856                  

Interest rate spread

                    3.77 %                     3.02 %

Net interest margin

                    3.84 %                     3.09 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    113.61 %                     110.21 %
 

(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)

 

   

December 31, 2014

   

December 31, 2013

         
   

Net (2)

   

% Total Assets

   

Net (2)

   

% Total Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 4,959       0.33 %   $ 4,258       0.77 %   $ 701  

Nonfarm nonresidential

    3,113       0.21 %     4,057       0.75 %     (944 )

Farmland

    734       0.05 %     782       0.15 %     (48 )

Construction and land development

    624       0.04 %     2,467       0.44 %     (1,843 )

Commercial

    306       0.02 %     350       0.06 %     (44 )

Consumer

    34       --       24       0.01 %     10  
                                         

Total nonaccrual loans

    9,770       0.65 %     11,938       2.18 %     (2,168 )
                                         

Accruing loans 90 days or more past due

    353       0.02 %     --       --       353  
                                         

Real estate owned

    4,792       0.31 %     8,627       1.57 %     (3,835 )
                                         

Total nonperforming assets

    14,915       0.98 %     20,565       3.75 %     (5,650 )

Performing restructured loans

    566       0.04 %     494       0.09 %     72  
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 15,481       1.02 %   $ 21,059       3.84 %   $ (5,578 )
 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $24.9 million at December 31, 2014 and $2.9 million at December 31, 2013 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at December 31, 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

 
   

12/31/2014

   

9/30/2014

   

6/30/2014

   

12/31/2013

 

Net income available to common stockholders

  $ 4,814     $ 22,675     $ (2,906 )   $ 199  

Average common stockholders' equity

    166,793       145,737       86,613       71,764  

Less Average Intangible Assets:

                               

Goodwill

    (25,773 )     (25,612 )     (4,497 )     -  

Core Deposit Intangible, net of accumulated amortization

    (7,441 )     (7,773 )     (1,512 )     -  
                                 

Average tangible common stockholders' equity

  $ 133,579     $ 112,352     $ 80,604     $ 71,764  
                                 

Annualized return on average tangible common stockholders' equity

    14.3 %     80.1 %     -14.5 %     1.1 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE per COMMON SHARE - UNAUDITED

(in thousands)

 

   

For the period ending

 
   

12/31/2014

   

9/30/2014

   

6/30/2014

   

12/31/2013

 

Total common stockholder's equity

    170,454       165,419       142,995       71,187  

Less intangible assets:

                               

Goodwill

    (25,717 )     (25,801 )     (25,610 )     -  

Core Deposit Intangible, net of accumulated amortization

    (7,338 )     (7,494 )     (7,651 )     -  

Total intangibles

    (33,055 )     (33,295 )     (33,261 )     -  

Total tangible common stockholder's equity

  $ 137,399     $ 132,124     $ 109,734     $ 71,187  
                                 

Common Shares Outstanding

    33,366       33,367       33,363       22,268  
                                 

Tangible book value per common share

  $ 4.12     $ 3.96     $ 3.29     $ 3.20  

 

 
13

 

 

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

December

   

September

   

June

   

December

 
     

2014

   

2014

   

2014

   

2013

 

Net income (loss)

  $ 4,814     $ 22,675     $ (2,906 )   $ 199  

Adj: Gain on sale of securities, net

    (1 )     (30 )                

Adj: Merger, acquisition and integration expenses

    55       477       392       49  

Adj: Rebranding expenses

    219                          

Adj: Pension plan payment

                    2,900          

Adj: Real estate owned provision

    -       653       618       -  

Adj. Data processing termination fees

            3,035                  

Adj: Deferred tax asset valuation allowance reversal

    (1,550 )     (21,142 )                

Tax Effect of Adjustments

    (105 )     (1,583 )                

Total core income

(A)

  $ 3,432     $ 4,085     $ 1,004     $ 248  
                                   

Total revenue

  $ 16,700     $ 18,287     $ 7,343     $ 5,283  

Adj: Gain on sale of securities, net

    (1 )     (30 )     -       -  

Total core revenue

  $ 16,699     $ 18,257     $ 7,343     $ 5,283  
                                   

Total non-interest expense

  $ 11,387     $ 15,324     $ 10,019     $ 5,084  

Less: Merger, acquisition and integration expenses

    (55 )     (477 )     (392 )     (49 )

Less: Rebranding Expenses

    (219 )                        

Less: Pension plan payment

    -       -       (2,900 )     -  

Less: Real estate owned provision

    -       (653 )     (618 )     -  

Less: Data processing termination fees

    -                          

Core noninterest expense

  $ 11,113     $ 14,194     $ 6,109     $ 5,035  
                                   

Total average assets

(B)

  $ 1,525,455     $ 1,493,527     $ 748,967     $ 539,926  

Total average stockholders' equity

(C)

    166,793       145,737       86,613       71,764  

Total average tangible stockholders' equity

(D)

    133,579       112,352       80,604       71,764  

Total tangible stockholders' equity, period end

(E)

    137,399       132,124       109,734       71,187  
                                   

Total common shares outstanding, period-end

(F)

    33,365,845       33,366,345       33,362,928       22,268,320  

Average diluted shares outstanding

(G)

    33,508,230       33,432,486       24,466,899       23,208,554  
                                   

Core earnings per share, diluted

(A/G)

    0.10     $ 0.12     $ 0.04     $ 0.01  

Tangible book value per share, period-end

(E/F)

  $ 4.12     $ 3.96     $ 3.29     $ 3.20  
                                   

Core return on average assets

(A/B)

    0.89 %     1.09 %     0.54 %     0.18 %

Core return on average equity

(A/C)

    8.16 %     11.12 %     4.65 %     1.37 %

Core return on average tangible equity

(A/D)

    10.19 %     14.42 %     5.00 %     1.37 %

Efficiency ratio(1)

    66.54 %     77.62 %     83.19 %     95.31 %

 

 
 

(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