Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20160121b_8k.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

 

 

 

900 S. Shackleford, Suite 401

Little Rock, AR 72211

FOR FURTHER INFORMATION CONTACT:

 Mark McFatridge | CEO

 

Matt Machen | CFO

 501.975.6011

 

 

 

Bear State Financial, Inc. Announces Full Year 2015 Earnings

 

 

2015 HIGHLIGHTS:

 

 

Full year 2015 GAAP net income was $10.6 million or $0.30 per diluted common share, compared to GAAP net income of $24.3 million or $0.84 per diluted common share for the full year 2014. Net income for the full year 2014 included a non-recurring tax benefit of $21.1 million.

 

 

Full year 2015 core earnings were $13.2 million or $0.38 per diluted common share, compared to core earnings of $8.2 million or $0.29 per diluted common share for the full year 2014 representing a 61% increase in core earnings and a 31% increase in core earnings per diluted common share.

 

 

Fourth quarter 2015 GAAP net income was $2.6 million or $0.07 per diluted common share, compared to GAAP net income of $4.8 million or $0.14 per diluted common share for the fourth quarter of 2014. Net income for the fourth quarter of 2014 included a non-recurring income tax benefit of $1.6 million.

 

 

Fourth quarter 2015 core earnings were $4.2 million or $0.11 per diluted common share, compared to core earnings of $3.4 million or $0.10 per diluted common share in the fourth quarter of 2014.

 

 

Book value per common share was $5.87 at December 31, 2015, a 15% increase from $5.11 at December 31, 2014.

 

 

On February 15, 2015 the bank charters of First Federal Bank of Harrison, First National Bank of Hot Springs and Heritage Bank of Jonesboro were consolidated, integrated onto a single core system and rebranded to form Bear State Bank.

 

 

Bear State Financial, Inc. completed its acquisition of Metropolitan National Bank (Springfield, MO) on October 1, 2015.

 

 
1

 

 

Little Rock, AR – January 22, 2016 – Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), today reported earnings of $2.6 million and earnings per diluted common share of $0.07 in the fourth quarter of 2015, compared to earnings of $4.8 million or $0.14 per diluted common share in the fourth quarter of 2014. Net income for the fourth quarter of 2014 included a non-recurring income tax benefit of $1.6 million primarily resulting from the reversal of the Company’s remaining valuation allowance against its deferred tax assets. Core earnings for the fourth quarter of 2015 were $4.2 million or $0.11 per diluted common share compared to core earnings of $3.4 million or $0.10 per diluted common share in the fourth quarter of 2014. Core earnings per diluted common share trended positively in 2015 quarter over quarter at $0.08 in the first quarter, $0.09 in the second quarter, $0.10 in the third quarter and $0.11 in the fourth quarter.

 

For the full year of 2015, net income was $10.6 million and earnings per diluted common share was $0.30 compared to net income of $24.3 million or $0.84 per diluted common share for the full year of 2014. Net income for the full year of 2014 included an income tax benefit of $21.1 million primarily resulting from the reversal of the Company’s valuation allowance against its deferred tax assets. Core earnings for the full year of 2015 were $13.2 million or $0.38 per diluted common share compared to core earnings of $8.2 million or $0.29 per diluted common share for the full year of 2014.

 

On October 1, 2015, the Company completed its previously-announced acquisition of Metropolitan National Bank (Springfield, MO) (“MNB”). The Company’s results of operations for the twelve months ended December 31, 2015 includes results of operations for MNB for the period from October 1, 2015 through December 31, 2015. The Company anticipates that it will convert MNB’s systems to the Company’s core technology platform, and, subject to regulatory approval, merge MNB’s charter into Bear State Bank. In addition to the MNB integration project, the Company has evaluated its branch network and intends to reduce its total retail branches by up to six. The Company anticipates the integration and branch consolidation project to be substantially completed by the second quarter of 2016.

 

“The results for 2015 reflect Bear State Financial’ s continued focus on disciplined growth and operational efficiency while further solidifying our reputation as a proven acquirer and operator. Completing the integration of three banks onto one core operating system, merging three bank charters and completing a rebrand to create Bear State Bank all while negotiating, receiving regulatory approval, and completing the acquisition of Metropolitan National Bank was an incredible achievement in one year,” said Mark McFatridge, president and CEO of Bear State Financial.  “We continue to optimize our delivery strategies, in response to evolving customer preferences as we invest in more digital and mobile solutions, while remaining capital and expense conscious.  With the strength of Bear State’s unique brand and commitment to innovation, I look forward to capitalizing on the momentum we’ve built as we head into 2016.” 

 

 
2

 

 

FINANCIAL CONDITION

 

Total assets were $1.92 billion at December 31, 2015, a 27% increase from $1.51 billion at December 31, 2014. Total deposits were $1.61 billion at December 31, 2015, a 27% increase from $1.26 billion at December 31, 2014. The increase in both assets and deposits was primarily due to the MNB acquisition. Total loans were $1.46 billion at December 31, 2015, an increase of $404 million, or 38% from December 31, 2014.

 

Total stockholders’ equity was $223 million at December 31, 2015, a 31% increase from $170 million at December 31, 2014. Tangible common stockholders’ equity was $172 million at December 31, 2015, a 25% increase from $137 million at December 31, 2014. Book value per common share was $5.87 at December 31, 2015, a 15% increase from $5.11 at December 31, 2014. Tangible book value per common share was $4.52 at December 31, 2015, a 10% increase from $4.12 at December 31, 2014. The Company’s ratio of total stockholders’ equity to total assets increased to 11.62% at December 31, 2015, compared to 11.25% at December 31, 2014. The calculation of the Company’s tangible book value per common share, tangible common stockholders’ equity and the reconciliation of such non-GAAP financial measures to the most comparable GAAP measures are included in the schedules accompanying this release.

 

 

RESULTS OF OPERATIONS

 

The Company recognized fourth quarter 2015 GAAP net income of $2.6 million or $0.07 per diluted common share compared to GAAP net income of $4.8 million or $0.14 per diluted common share in the fourth quarter of 2014. The GAAP net income resulted in a GAAP return on average assets of 0.53% in the fourth quarter of 2015, compared to 1.25% in the fourth quarter of 2014. GAAP net income includes what the Company considers “non-core items,” which are items that we do not consider indicative of our core operating performance and which are not necessarily comparable from year to year. The reconciliation of GAAP net income and core earnings, a non-GAAP financial measure, together with related financial measures and ratios is included in the schedules accompanying this release.

 

 
3

 

 

Fourth quarter 2015 core earnings totaled $4.2 million or $0.11 per diluted common share, compared to core earnings of $3.4 million or $0.10 per diluted common share in the fourth quarter of 2014. The core return on average assets measured 0.86% and 0.89%; core return on average equity measured 7.41% and 8.16%; and core return on average tangible equity measured 9.65% and 10.19%, each for the fourth quarters of 2015 and 2014, respectively. Non-core items during the fourth quarter of 2015 included merger, acquisition and integration expenses of $1.1 million, data processing termination fees of $1.2 million, rebranding expenses of $267,000, related to the acquisition of MNB and a loss on sale of securities of $68,000. Collectively, the effect of all non-core items, net of taxes, decreased GAAP net income by approximately $1.6 million, or approximately $0.04 of diluted earnings per share.

 

Net interest income for the fourth quarter of 2015 was $17.7 million, compared to $13.3 million for the same period in 2014. Net interest income for the twelve months ended December 31, 2015 was $54.5 million, compared to $37.4 million for the same period in 2014. Interest income for the fourth quarter of 2015 was $19.5 million compared to $14.9 million for the same period in 2014. Interest income for the twelve months ended December 31, 2015 was $60.8 million compared to $42.5 million for the same period in 2014. The increase in interest income for the twelve months ended December 31, 2015, compared to the same period in 2014, was primarily related to increases in the average balances of loans receivable and investment securities as a result of the acquisition of MNB as well as the acquisition of First National Security Company (“FNSC”) which occurred on June 13, 2014. Interest expense for the fourth quarter of 2015 was $1.7 million compared to $1.6 million for the same period in 2014. Interest expense for the twelve months ended December 31, 2015 was $6.4 million compared to $5.1 million for the same period in 2014. The increase in interest expense for the quarter and twelve months ended December 31, 2015 compared to the same respective periods in 2014 was primarily due to an increase in the average balance of deposit accounts and borrowings as a result of the MNB and FNSC acquisitions.

 

Net interest margin measured 4.14% for the fourth quarter 2015, compared to 3.91% for the same period in 2014. Net interest margin for the twelve months ended December 31, 2015 was 3.88%, compared to 3.84% for 2014. The Company’s net interest margin increased primarily as a result of an increase in yields on loans receivable resulting from loans purchased in the MNB and FNSC acquisitions. Average cost of total interest-bearing liabilities for the twelve months ended December 31, 2015 was 0.53% compared to 0.60% for 2014.

 

 
4

 

 

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 $3.7 million for the three months ended December 31, 2015 increased from $3.4 million for the same period in 2014, a 10% increase. Total noninterest income of $13.5 million for the twelve months ended December 31, 2015 increased from $10.0 million for 2014, a 35% increase. The increase in the three and twelve month comparison period was primarily due to an increase in deposit fee income and earnings on life insurance policies. The increase in deposit fee income was primarily due to an increase in deposit accounts resulting from the acquisition of MNB and FNSC. The increase in earnings on life insurance was due to an increase in the balances of bank owned life insurance resulting from purchasing new policies and the acquisition of MNB.

 

Total noninterest expense increased $5.7 million or 50% during the fourth quarter of 2015 compared to the fourth quarter of 2014. Total noninterest expense increased $9.0 million or 21% during the twelve months ended December 31, 2015 compared 2014. The variance in total noninterest expense for the three and twelve months ended December 31, 2015 compared to the same respective periods in 2014 was primarily related to the increase in personnel and overhead costs resulting from, as well as transaction costs incurred in connection with, the acquisition of MNB and non-core expenses incurred as a result of the charter consolidation and systems integration of First Federal Bank, First National Bank and Heritage Bank in the first quarter of 2015. In addition, the twelve months ended 2015 reflected a full year of the FNSC acquisition versus approximately six months in 2014. The Company’s efficiency ratio was 68% in the fourth quarter of 2015 compared to 67% in the fourth quarter of 2014.

 

Nonperforming assets increased to $23.2 million at December 31, 2015, compared to $14.9 million at December 31, 2014. The increase in nonperforming assets is primarily attributable to a single relationship that management has been actively monitoring. The Company anticipates a resolution of this matter within the next six months and management believes that current reserves adequately reflect its estimated loss exposure. The allowance for loan losses represented 1.00% of total loans at December 31, 2015, compared to 1.29% at December 31, 2014. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 2.07% at December 31, 2015, compared to 2.38% at December 31, 2014. The ratio of the allowance for loan losses to nonperforming loans was 75.23% at December 31, 2015, compared to 139.82% at December 31, 2014. Annualized net charge-offs as a percentage of average loans for the quarter ended December 31, 2015 was 0.08% compared to 0.22% for the quarter ended December 31, 2014. Provision for loan losses in the fourth quarter of 2015 was $866,000 compared to $758,000 for the same period in 2014. Provision for loans losses for the twelve months ended December 31, 2015 was $1.8 million compared to $1.6 million for 2014. The increase in provision for loan losses is attributable to loan growth at the Company’s subsidiary banks and a migration of the MNB and FNSC renewed loans from the purchased loan portfolio to the originated loan portfolio.

 

 
5

 

 

About Bear State Financial, Inc.

Bear State Financial, Inc. is the parent company for Bear State Bank and Metropolitan National Bank. Bear State Financial common 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 subsidiaries are community oriented financial institutions providing a broad line of financial products to individuals and business customers.  Bear State Bank operates 43 branches and three loan production offices throughout Arkansas and Southeast Oklahoma. Metropolitan National Bank operates 12 branches and one loan production office in Southwest Missouri.

 

 

Non-GAAP Financial Measures

This release contains certain non-GAAP financial measures in addition to results presented in accordance with accounting principles generally accepted in the United States (“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 of core revenue and core expense. Core earnings and its components exclude amounts that the Company views as unrelated to its normalized operations. The Company also reports certain non-GAAP equity measures (including tangible stockholders’ equity, tangible book value per common share and related ratios) that exclude intangible assets from their calculation due to the importance of these non-GAAP measures to the investment community. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

 
6

 

 

Forward-Looking Statements

This press release contains statements about future events that constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, including, without limitation, statements regarding the integration of MNB, the merger of the MNB and Bear State Bank charters, and the Company’s plans to reduce the total number of its retail branches. 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,” “plan,” “intend,” “anticipate,” “expect,” or similar terms or variations of 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 the Company’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 Bear State Bank’s and MNB’s pricing, products and services, and with respect to the loans extended by Bear State Bank and MNB and real estate owned, market prices of the property securing loans and the costs of collection and sales. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The Company 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.

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

December

   

September

   

June

   

March

   

December

 
   

2015

   

2015

   

2015

   

2015

   

2014

 
                                         

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 561,910     $ 401,044     $ 378,878     $ 388,043     $ 415,155  

Consumer real estate - mortgage loans

    401,594       309,951       307,183       315,082       320,254  

Farmland loans

    94,235       53,192       48,058       50,244       47,199  

Construction and land development loans

    116,015       93,688       103,094       100,918       98,594  

Commercial and industrial loans

    246,304       186,772       185,266       152,913       139,871  

Consumer and other loans

    38,594       32,428       32,455       32,613       33,809  

Total loans

    1,458,652       1,077,075       1,054,934       1,039,813       1,054,882  

Allowance for loan losses

    (14,550 )     (13,975 )     (13,854 )     (13,762 )     (13,660 )

Investment securities

    198,585       164,564       182,525       176,599       174,218  

Goodwill

    40,196       25,717       25,717       25,717       25,717  

Core deposit intangible, net

    11,374       6,869       7,026       7,182       7,338  

Total assets

    1,920,216       1,470,725       1,451,281       1,477,597       1,514,595  

Noninterest-bearing deposits

    234,879       173,525       168,225       176,924       180,136  

Total deposits

    1,607,683       1,209,176       1,208,800       1,236,258       1,263,797  

Short term borrowings

    12,075       10,366       3,530       5,576       12,083  

FHLB advances

    53,518       49,457       41,591       38,936       43,095  

Other borrowings

    18,862       18,843       18,450       18,706       18,163  

Total stockholders' equity

    223,157       178,670       174,831       173,128       170,454  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,445,357     $ 1,077,500     $ 1,059,235     $ 1,045,946     $ 1,059,636  

Investment securities

    209,629       180,831       189,285       183,857       183,735  

Total earning assets

    1,699,227       1,294,619       1,294,523       1,325,125       1,350,646  

Goodwill

    40,216       25,717       25,717       25,717       25,773  

Core deposit intangible, net

    11,549       6,972       7,127       7,284       7,441  

Total assets

    1,920,617       1,466,342       1,468,521       1,504,716       1,525,455  

Noninterest-bearing deposits

    234,206       176,219       173,248       175,457       178,286  

Interest-bearing deposits

    1,364,403       1,036,330       1,055,200       1,072,255       1,106,867  

Total deposits

    1,598,609       1,212,549       1,228,448       1,247,712       1,285,153  

Short term borrowings

    26,872       6,166       4,481       11,902       11,992  

FHLB advances

    47,127       47,614       38,625       50,206       37,942  

Other borrowings

    18,983       18,641       18,564       18,482       19,552  

Total stockholders' equity

    223,083       177,824       175,025       172,811       166,793  
                                         

Statement of operation data for the three months ended:

                                 

Interest income

  $ 19,467     $ 13,749     $ 13,523     $ 14,106     $ 14,945  

Interest expense

    1,745       1,529       1,563       1,528       1,627  

Net interest income

    17,722       12,220       11,960       12,578       13,318  

Provision for loan losses

    866       331       300       300       758  

Net interest income after provision for loan losses

    16,856       11,889       11,660       12,278       12,560  

Noninterest income

    3,721       3,318       3,397       3,111       3,382  

Noninterest expense

    17,044       10,465       11,273       12,237       11,387  

Income before taxes

    3,533       4,742       3,784       3,152       4,555  

Income tax expense

    973       1,529       1,253       885       (259 )

Net income

  $ 2,560     $ 3,213     $ 2,531     $ 2,267     $ 4,814  

 

 
8

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

December

   

September

   

June

   

March

   

December

 
   

2015

   

2015

   

2015

   

2015

   

2014

 
                                         

Common stock data:

                                       

Net income per share, diluted

  $ 0.07     $ 0.10     $ 0.08     $ 0.07     $ 0.14  

Core earnings per share, diluted

  $ 0.11     $ 0.10     $ 0.09     $ 0.08     $ 0.10  

Book value per share

  $ 5.87     $ 5.36     $ 5.24     $ 5.19     $ 5.11  

Tangible book value per share

  $ 4.52     $ 4.38     $ 4.26     $ 4.20     $ 4.12  

Diluted weighted average shares outstanding

    38,173,234       33,497,298       33,521,490       33,551,776       33,508,230  

End of period shares outstanding

    37,987,722       33,349,512       33,375,753       33,375,753       33,365,845  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.53 %     0.87 %     0.69 %     0.61 %     1.25 %

Core return on average assets

    0.86 %     0.90 %     0.79 %     0.76 %     0.89 %

Return on average equity

    4.56 %     7.17 %     5.80 %     5.32 %     11.45 %

Core return on average equity

    7.41 %     7.41 %     6.65 %     6.58 %     8.16 %

Core return on average tangible equity

    9.65 %     9.07 %     8.18 %     8.14 %     10.19 %

Net interest margin

    4.14 %     3.74 %     3.71 %     3.85 %     3.91 %

Noninterest income to total revenue

    17.35 %     21.35 %     22.12 %     19.83 %     20.25 %

Noninterest income to average assets

    0.77 %     0.90 %     0.93 %     0.84 %     0.88 %

Noninterest expense to average assets

    3.52 %     2.83 %     3.08 %     3.30 %     2.96 %

Efficiency ratio(1)

    67.66 %     66.24 %     69.51 %     71.88 %     66.54 %

Average loans to average deposits

    90.41 %     88.86 %     86.23 %     83.83 %     82.45 %

Securities to total assets

    10.34 %     11.19 %     12.58 %     11.95 %     11.50 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.00 %     1.30 %     1.31 %     1.32 %     1.29 %

Allowance for loan losses to non-performing loans

    75.23 %     83.18 %     134.94 %     138.60 %     139.82 %

Nonperforming loans to total loans

    1.36 %     1.56 %     0.97 %     0.95 %     0.93 %

Nonperforming assets to total assets

    1.21 %     1.30 %     0.94 %     0.99 %     0.96 %

Annualized net charge offs to average total loans

    0.08 %     0.08 %     0.08 %     0.08 %     0.22 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    8.89 %     9.83 %     9.54 %     8.96 %     8.29 %

Common equity tier 1 capital ratio

    10.38 %     11.77 %     11.59 %     11.39 %  

N/A

 

Tier 1 capital to risk weighted assets

    10.38 %     11.77 %     11.59 %     11.39 %     10.89 %

Total capital to risk weighted assets

    11.27 %     12.94 %     12.77 %     12.58 %     12.11 %

 


(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.

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

(In thousands, except share data)

 

   

December 31,

2015

   

December 31,

2014

 
ASSETS                
                 

Cash and cash equivalents:

               

Cash and collection items

  $ 36,535     $ 25,971  

Interest bearing deposits with banks

    15,596       87,115  
                 

Total cash and cash equivalents

    52,131       113,086  
                 

Interest bearing time deposits in banks

    10,930       12,421  

Federal funds sold

    18       --  

Investment securities, available for sale

    198,585       174,218  

Other investment securities, at cost

    9,563       5,864  

Loans receivable, net of allowance at December 31, 2015 and 2014, of $14,550 and $13,660, respectively

    1,444,102       1,041,222  

Loans held for sale

    7,326       6,409  

Accrued interest receivable

    6,157       4,485  

Real estate owned, net

    3,642       4,792  

Office properties and equipment, net

    63,641       50,332  

Cash surrender value of life insurance

    52,602       44,130  

Goodwill

    40,196       25,717  

Core deposit intangible, net

    11,374       7,338  

Deferred tax asset, net

    16,713       20,697  

Prepaid expenses and other assets

    3,236       3,884  
                 

TOTAL

  $ 1,920,216     $ 1,514,595  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Deposits:

               

Noninterest bearing

  $ 234,879     $ 180,136  

Interest bearing

    1,372,804       1,083,661  
                 

Total deposits

    1,607,683       1,263,797  
                 

Short term borrowings

    12,075       12,083  

Other borrowings

    72,380       61,258  

Other liabilities

    4,921       7,003  
                 

Total liabilities

  $ 1,697,059     $ 1,344,141  
                 

STOCKHOLDERS’ EQUITY:

               

Preferred stock, $0.01 par value, 5,000,000 shares authorized; none issued at December 31, 2015 and 2014

  $ --     $ --  

Common stock, $.01 par value—100,000,000 shares authorized at December 31, 2015 and 2014; 37,987,722 and 33,365,845 shares issued and outstanding at December 31, 2015 and 2014, respectively

    380       334  

Additional paid-in capital

    211,817       169,543  

Accumulated other comprehensive income

    386       577  

Accumulated deficit

    10,574       --  
                 

Total stockholders’ equity

    223,157       170,454  
                 

TOTAL

  $ 1,920,216     $ 1,514,595  

 

 
10

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

(In thousands, except earnings per share)

 

   

Three Months Ended

   

Twelve Months Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2015

   

2014

   

2015

   

2014

 

INTEREST INCOME:

                               

Loans receivable

  $ 18,430     $ 14,084     $ 57,039     $ 39,465  

Investment securities:

                               

Taxable

    461       299       1,521       1,076  

Nontaxable

    503       445       1,969       1,514  

Other

    73       117       317       436  

Total interest income

    19,467       14,945       60,846       42,491  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,485       1,362       5,339       4,538  

Other borrowings

    260       265       1,025       600  
                                 

Total interest expense

    1,745       1,627       6,364       5,138  
                                 

NET INTEREST INCOME

    17,722       13,318       54,482       37,353  
                                 

PROVISION FOR LOAN LOSSES

    866       758       1,797       1,588  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    16,856       12,560       52,685       35,765  
                                 

NONINTEREST INCOME:

                               

Net gain (loss) on sales of investment securities

    (68 )     1       20       31  

Deposit fee income

    2,338       1,902       7,907       5,349  

Earnings on life insurance policies

    415       368       1,510       1,126  

Gain on sale of loans

    725       851       3,084       2,774  

Other

    311       260       1,026       759  
                                 

Total noninterest income

    3,721       3,382       13,547       10,039  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    8,220       6,025       25,742       21,889  

Net occupancy expense

    2,138       1,539       6,411       4,391  

Real estate owned, net

    63       (71 )     (368 )     1,387  

Amortization of intangible assets

    255       157       724       339  

Data processing

    2,596       1,096       6,411       6,254  

Professional fees

    348       223       964       867  

Advertising and public relations

    756       561       2,520       1,354  

Postage and supplies

    304       248       1,113       712  

Other

    2,364       1,609       7,502       4,875  
                                 

Total noninterest expenses

    17,044       11,387       51,019       42,068  
                                 

INCOME (LOSS) BEFORE INCOME TAXES

    3,533       4,555       15,213       3,736  
                                 

INCOME TAX PROVISION (BENEFIT)

    973       (259 )     4,639       (20,570 )
                                 

NET INCOME

  $ 2,560     $ 4,814     $ 10,574     $ 24,306  
                                 

Basic earnings per common share

  $ 0.07     $ 0.14     $ 0.31     $ 0.86  
                                 

Diluted earnings per common share

  $ 0.07     $ 0.14     $ 0.30     $ 0.84  

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(In thousands)

 

   

Three Months Ended December 31,

 
   

2015

   

2014

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,445,357     $ 18,430       5.06 %   $ 1,059,636     $ 14,084       5.27 %

Investment securities(2)

    209,629       964       1.82       183,735       744       1.61  

Other interest-earning assets

    44,241       73       0.65       107,275       117       0.43  

Total interest-earning assets

    1,699,227       19,467       4.55       1,350,646       14,945       4.39  

Noninterest-earning assets

    221,390                       174,809                  

Total assets

  $ 1,920,617                     $ 1,525,455                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,364,403       1,485       0.43     $ 1,106,867       1,362       0.49  

Other borrowings

    92,982       260       1.11       69,486       265       1.51  

Total interest-bearing liabilities

    1,457,385       1,745       0.48       1,176,353       1,627       0.55  

Noninterest-bearing deposits

    234,206                       178,286                  

Noninterest-bearing liabilities

    5,943                       4,023                  

Total liabilities

    1,697,534                       1,358,662                  

Stockholders' equity

    223,083                       166,793                  

Total liabilities and stockholders' equity

  $ 1,920,617                     $ 1,525,455                  
                                                 

Net interest income

          $ 17,722                     $ 13,318          

Net earning assets

  $ 241,842                     $ 174,293                  

Interest rate spread

                    4.07 %                     3.84 %

Net interest margin

                    4.14 %                     3.91 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.59 %                     114.82 %

 

   

Year Ended December 31,

 
   

2015

   

2014

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,158,288     $ 57,039       4.92 %   $ 756,078     $ 39,465       5.22 %

Investment securities(2)

    190,870       3,490       1.83       144,410       2,590       1.79  

Other interest-earning assets

    55,258       317       0.57       72,535       436       0.60  

Total interest-earning assets

    1,404,416       60,846       4.33       973,023       42,491       4.37  

Noninterest-earning assets

    185,470                       111,447                  

Total assets

  $ 1,589,886                     $ 1,084,470                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,131,870       5,339       0.47     $ 814,251       4,538       0.56  

Other borrowings

    76,905       1,025       1.33       42,176       600       1.42  

Total interest-bearing liabilities

    1,208,775       6,364       0.53       856,427       5,138       0.60  

Noninterest-bearing deposits

    189,826                       107,066                  

Noninterest-bearing liabilities

    4,096                       3,224                  

Total liabilities

    1,402,697                       966,717                  

Stockholders' equity

    187,189                       117,753                  

Total liabilities and stockholders' equity

  $ 1,589,886                     $ 1,084,470                  
                                                 

Net interest income

          $ 54,482                     $ 37,353          

Net earning assets

  $ 195,641                     $ 116,596                  

Interest rate spread

                    3.81 %                     3.77 %

Net interest margin

                    3.88 %                     3.84 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.19 %                     113.61 %

(1) Includes nonaccrual loans. 

(2) Includes FHLB and FRB stock.

 

 
12

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(In thousands)

 

   

December 31, 2015

   

December 31, 2014

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 6,455       0.34 %   $ 4,959       0.33 %   $ 1,496  

Multifamily

    230       0.01 %     --       --       230  

Nonfarm nonresidential

    6,638       0.35 %     3,113       0.21 %     3,525  

Farmland

    973       0.05 %     734       0.05 %     239  

Construction and land development

    622       0.03 %     624       0.04 %     (2 )

Commercial

    4,235       0.22 %     306       0.02 %     3,929  

Consumer

    187       0.01 %     34       --       153  
                                         

Total nonaccrual loans

    19,340       1.01 %     9,770       0.65 %     9,570  
                                         

Accruing loans 90 days or more past due

    451       0.02       353       0.02 %     98  
                                         

Real estate owned

    3,439       0.18 %     4,792       0.31 %     (1,353 )
                                         

Total nonperforming assets

    23,230       1.21 %     14,915       0.98 %     8,315  

Performing restructured loans

    284       0.01 %     566       0.04 %     (282 )
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 23,514       1.22 %   $ 15,481       1.02 %   $ 8,033  
                                         
 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $30.2 million at December 31, 2015 and $24.9 million at December 31, 2014 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at December 31, 2015.

 

(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.

 

 
13

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS' EQUITY - UNAUDITED

(In thousands)

 

   

For the Quarter Ending

 
   

12/31/2015

   

9/30/2015

   

6/30/2015

   

3/31/2015

   

12/31/2014

 

Net income available to common stockholders

  $ 2,560     $ 3,213     $ 2,531     $ 2,267     $ 4,814  

Average common stockholders' equity

    223,083       177,824       175,025       172,811       166,793  

Less Average Intangible Assets:

                                       

Goodwill

    (40,216 )     (25,717 )     (25,717 )     (25,717 )     (25,773 )

Core Deposit Intangible, net of accumulated amortization

    (11,549 )     (6,972 )     (7,127 )     (7,284 )     (7,441 )
                                         

Average tangible common stockholders' equity

  $ 171,318     $ 145,135     $ 142,181     $ 139,810     $ 133,579  
                                         

Annualized return on average tangible common stockholders' equity

    5.9 %     8.8 %     7.1 %     6.6 %     14.3 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF RATIO OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except share data)

 

   

As of

 
   

12/31/2015

   

9/30/2015

   

6/30/2015

   

3/31/2015

   

12/31/2014

 

Total common stockholder's equity

    223,157       178,670       174,831       173,128       170,454  

Less intangible assets:

                                       

Goodwill

    (40,196 )     (25,717 )     (25,717 )     (25,717 )     (25,717 )

Core Deposit Intangible, net of accumulated amortization

    (11,374 )     (6,869 )     (7,026 )     (7,182 )     (7,338 )

Total intangibles

    (51,570 )     (32,586 )     (32,743 )     (32,899 )     (33,055 )

Total tangible common stockholder's equity

  $ 171,587     $ 146,084     $ 142,088     $ 140,229     $ 137,399  
                                         

Common Shares Outstanding

    37,988       33,350       33,376       33,376       33,366  
                                         

Tangible book value per common share

  $ 4.52     $ 4.38     $ 4.26     $ 4.20     $ 4.12  

 

 
14

 

 

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

For the Quarter Ending

 
     

December

   

September

   

June

   

March

   

December

 
     

2015

   

2015

   

2015

   

2015

   

2014

 

Net income (loss)

  $ 2,560     $ 3,213     $ 2,531     $ 2,267     $ 4,814  

Adj: Gain on sale of securities, net

    68       -       -       (88 )     (1 )

Adj: Merger, acquisition and integration expenses

    1,081       166       441       565       55  

Adj: Rebranding expenses

    267       6       158       395       219  

Adj: Pension plan payment

                                         

Adj: Real estate owned provision

    -       -       -       -       -  

Adj. Data processing termination fees

    1,186                                  

Adj: Deferred tax asset valuation allowance reversal

                                    (1,550 )

Tax Effect of Adjustments

    (996 )     (66 )     (229 )     (334 )     (105 )

Total core income

(A)

  $ 4,166     $ 3,319     $ 2,901     $ 2,805     $ 3,432  
                                           

Total revenue

  $ 21,443     $ 15,538     $ 15,357     $ 15,689     $ 16,700  

Adj: Gain on sale of securities, net

    68       -       -       (88 )     (1 )

Total core revenue

  $ 21,511     $ 15,538     $ 15,357     $ 15,601     $ 16,699  
                                           

Total non-interest expense

  $ 17,044     $ 10,465     $ 11,273     $ 12,237     $ 11,387  

Less: Merger, acquisition and integration expenses

    (1,081 )     (166 )     (441 )     (565 )     (55 )

Less: Rebranding Expenses

    (267 )     (6 )     (158 )     (395 )     (219 )

Less: Pension plan payment

    -       -       -       -       -  

Less: Real estate owned provision

    -       -       -       -       -  

Less: Data processing termination fees

    (1,186 )     -       -       -       -  

Core noninterest expense

  $ 14,510     $ 10,293     $ 10,674     $ 11,277     $ 11,113  
                                           

Total average assets

(B)

  $ 1,920,617     $ 1,466,342     $ 1,468,521     $ 1,504,716     $ 1,525,455  

Total average stockholders' equity

(C)

    223,083       177,824       175,025       172,811       166,793  

Total average tangible stockholders' equity

(D)

    171,318       145,135       142,181       139,810       133,579  

Total tangible stockholders' equity, period end

(E)

    171,587       146,084       142,088       140,229       137,399  
                                           

Total common shares outstanding, period-end

(F)

    37,987,722       33,349,512       33,375,753       33,375,753       33,365,845  

Average diluted shares outstanding

(G)

    38,173,234       33,497,298       33,521,490       33,551,776       33,508,230  
                                           

Core earnings per share, diluted

(A/G)

    0.11       0.10       0.09       0.08       0.10  

Tangible book value per share, period-end

(E/F)

  $ 4.52     $ 4.38     $ 4.26     $ 4.20     $ 4.12  
                                           

Core return on average assets

(A/B)

    0.86 %     0.90 %     0.79 %     0.76 %     0.89 %

Core return on average equity

(A/C)

    7.41 %     7.41 %     6.65 %     6.58 %     8.16 %

Core return on average tangible equity

(A/D)

    9.65 %     9.07 %     8.18 %     8.14 %     10.19 %

Efficiency ratio(1)

    67.67 %     66.24 %     69.51 %     71.88 %     66.54 %
                                         

(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.

 

 

15