Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20161019b_8k.htm

Exhibit 99.1

 

 

 

 

FOR IMMEDIATE RELEASE

 

 

900 S. Shackleford, Suite 605

Little Rock, AR 72211

FOR FURTHER INFORMATION CONTACT:

 Mark McFatridge | CEO 

Sherri Billings | CFO

 501.975.6033

 

 

 

Bear State Financial, Inc. Announces Third Quarter 2016 Earnings - Surpasses $2 Billion in Assets

 

FINANCIAL HIGHLIGHTS:

 

 

Third quarter 2016 GAAP net income was $4.7 million, a 48% increase from $3.2 million for the third quarter of 2015. Diluted earnings per common share for the third quarter of 2016 was $0.13, a 31% increase from $0.10 for the third quarter of 2015.

 

 

Third quarter 2016 core earnings were $4.3 million, a 38% increase from $3.1 million for the third quarter of 2015. Diluted core earnings per common share for the third quarter of 2016 was $0.11, a 22% increase from $0.09 for the third quarter of 2015.

 

 

Book value per common share was $6.18 at September 30, 2016, a 15% increase from $5.36 at September 30, 2015.

 

 

Tangible book value per common share was $4.83 at September 30, 2016, a 10% increase from $4.38 at September 30, 2015.

 

 

Little Rock, AR – October 20, 2016 – Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), today reported earnings of $4.7 million and earnings per diluted common share of $0.13 in the third quarter of 2016, compared to earnings of $3.2 million or $0.10 per diluted common share in the third quarter of 2015. Core earnings for the third quarter of 2016 were $4.3 million or $0.11 per diluted common share compared to core earnings of $3.1 million or $0.09 per diluted common share in the third quarter of 2015.

 

 
1

 

 

“Bear State crossed the $2 billion mark in total assets and delivered solid financial results in the third quarter”, said Mark McFatridge, President and CEO of Bear State Financial. “The Bank’s third quarter performance was highlighted by growth of over $30 million in total loans and $12 million in deposits along with record results in the mortgage banking business. We remain focused on carrying out our core initiatives which includes diversifying the make-up of our commercial loan portfolio. Thanks to this effort, commercial and industrial (C&I) loans now represent over 20% of our total loans outstanding. C&I relationships help lead the broadening of our revenue streams with increased non-interest income and core deposits. Our other core initiatives include the continued improvement in the efficiency of our operations and maintaining the discipline of our credit culture. These initiatives remain ahead of schedule and are responsible, in part, for our impressive year-to-date results. Our teammates have done an excellent job remaining focused on delivering the value of the Bear to our customer base.”

 

FINANCIAL CONDITION

Total assets were $2.01 billion at September 30, 2016, a 37% increase compared to $1.47 billion at September 30, 2015. Total loans were $1.52 billion at September 30, 2016, an increase of $438 million, or 41% compared to September 30, 2015. Total deposits were $1.65 billion at September 30, 2016, a 37% increase compared to $1.21 billion at September 30, 2015. The increases in total assets, loans and deposits were primarily due to the acquisition of Metropolitan National Bank (“MNB”) on October 1, 2015.

 

Total stockholders’ equity was $232 million at September 30, 2016, a 30% increase from $179 million at September 30, 2015. Tangible common stockholders’ equity was $182 million at September 30, 2016, a 24% increase from $146 million at September 30, 2015. Book value per common share was $6.18 at September 30, 2016, a 15% increase from $5.36 at September 30, 2015. Tangible book value per common share was $4.83 at September 30, 2016, a 10% increase from $4.38 at September 30, 2015. The Company’s ratio of total stockholders’ equity to total assets decreased to 11.57% at September 30, 2016, compared to 12.15% at September 30, 2015. 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.

 

 
2

 

 

RESULTS OF OPERATIONS

 

The Company recognized third quarter 2016 net income of $4.7 million or $0.13 per diluted common share compared to net income of $3.2 million or $0.10 per diluted common share in the third quarter of 2015, resulting in a return on average assets of 0.95% in the third quarter of 2016, compared to 0.87% in the third quarter of 2015. Calculation of net income in accordance with GAAP 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 Company reports core earnings, which is a non-GAAP financial measure that the Company defines as GAAP net income less non-core items. The reconciliation of GAAP net income to core earnings together with related financial measures and ratios is included in the schedules accompanying this release.

 

Third quarter 2016 core earnings totaled $4.3 million or $0.11 per diluted common share, compared to core earnings of $3.1 million or $0.09 per diluted common share in the third quarter of 2015. The core return on average assets measured 0.85% and 0.83%, core return on average equity measured 7.28% and 6.88% and core return on average tangible equity measured 9.34% and 8.42% each for the third quarters of 2016 and 2015, respectively. Non-core items during the third quarter of 2016 included net branch restructuring income of $323,000; gains (net of losses and provisions) on real estate owned totaling $444,000 and gains on sales of investment securities of $21,000. Collectively, the effect of all non-core items, net of taxes, increased GAAP net income by approximately $486,000, or approximately $0.02 of diluted earnings per share.

 

Net interest income for the third quarter of 2016 was $16.8 million compared to $12.2 million for the same period in 2015. Net interest income for the nine months ended September 30, 2016 was $50.4 million, compared to $36.8 million for the same period in 2015. Interest income for the third quarter of 2016 was $18.8 million compared to $13.7 million for the same period in 2015. Interest income for the nine months ended September 30, 2016 was $56.2 million compared to $41.4 million for the same period in 2015 .The increases in interest income for the three and nine months ended September 30, 2016, compared to the same periods in 2015, were primarily related to increases in the average balance of loans receivable as a result of the MNB acquisition. Interest expense for the third quarter of 2016 was $2.0 million compared to $1.5 million for the same period in 2015. Interest expense for the nine months ended September 30, 2016 was $5.8 million compared to $4.6 million for the same period in 2015. The increases in interest expense for the three and nine months ended September 30, 2016 compared to the same periods in 2015 were primarily due to increases in the average balance of interest bearing deposits as a result of the MNB acquisition.

 

 
3

 

 

Net interest margin measured 3.78% for the third quarter of 2016, compared to 3.74% for the same period in 2015. Net interest margin for the nine months ended September 30, 2016 was 3.89%, compared to 3.76% for the same period in 2015. The Company’s net interest margin increased primarily as a result of an increase in average yield on interest earning assets resulting from a higher percentage of loans in the mix of interest earning assets. The average cost of total interest-bearing liabilities decreased to 0.53% for the third quarter 2016, compared to 0.55% for the same period in 2015. The average cost of total interest-bearing liabilities for the nine months ended September 30, 2016 was 0.52%, compared to 0.55% for the same period in 2015.

 

Noninterest income is generated primarily through deposit account fee income, profit on sale of mortgage loans, and earnings on life insurance policies. Total noninterest income for the three months ended September 30, 2016 increased to $4.3 million from $3.3 million for the same period in 2015, a 31% increase. Total noninterest income of $12.3 million for the nine months ended September 30, 2016 increased from $9.8 million for the same period in 2015, a 25% increase. The increases in the three and nine month comparison periods were primarily due to increases in deposit fee income and gain on sales of mortgage loans. The increase in deposit fee income was primarily due to an increase in deposit accounts resulting from the acquisition of MNB. The increase in gain on sales of loans was due to an increase in the volume of mortgage loans sold.

 

Total noninterest expense increased $2.9 million or 28% for the third quarter of 2016 compared to the third quarter of 2015. Total noninterest expense increased $9.8 million or 29% during the nine months ended September 30, 2016 compared to the same period in 2015. The increases in total noninterest expense were primarily related to the increase in personnel and overhead costs incurred in connection with the MNB acquisition. The Company’s core efficiency ratio was 67% in the third quarter of 2016 compared to 69% in the third quarter of 2015.

 

Income tax provision increased by $855,000 or 56% for the third quarter of 2016 compared to the third quarter of 2015. Income tax provision for the nine months ended September 30, 2016 increased by $1.0 million or 27% compared to the same period in 2015. The increases in income tax provision were a result of an increase in taxable income. For the nine months ended September 30, 2016, the income tax provision was reduced by $0.9 million for the valuation allowance reversal in the second quarter of 2016.

 

The ratio of nonperforming assets to total assets decreased to 0.95% at September 30, 2016, compared to 1.30% at September 30, 2015. The allowance for loan losses represented 1.00% of total loans at September 30, 2016, compared to 1.30% at September 30, 2015. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 1.77% at September 30, 2016, compared to 2.00% at September 30, 2015. The ratio of the allowance for loan losses to nonperforming loans was 86% at September 30, 2016, compared to 83% at September 30, 2015. Annualized net charge-offs as a percentage of average loans for the quarter ended September 30, 2016 was 0.07% compared to 0.08% for the quarter ended September 30, 2015. Provision for loan losses increased from $331,000 for the third quarter of 2015 to $643,000 for the third quarter of 2016. Provision for loan losses for the nine months ended September 30, 2016 was $1.7 million, compared to $931,000 for the same period in 2015. The increase in the provision is attributable to loan originations and a migration of acquired loans from the purchased loan portfolio to the originated loan portfolio.

 

 
4

 

 

About Bear State Financial, Inc.

Bear State Financial, Inc. is the parent company for Bear State Bank. Bear State Financial, Inc. 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 subsidiary, Bear State Bank, is a community oriented financial institution providing a broad line of financial products to individuals and business customers.  Bear State Bank operates 48 branches and four loan production offices throughout Arkansas, Southwest Missouri and Southeast Oklahoma.

 

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 and 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 from period to period, 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. Management and the Board of Directors also utilize core earnings or components of core earnings and related ratios in the preparation of the Company’s operating budgets, monthly financial performance reporting and investor presentations of Company performance and in the calculation of annual performance-based incentives for certain members of management. The Company recently modified its definition of core earnings to clarify that a material amount of net gains, losses or impairments to the Company’s real estate owned (“REO”) portfolio during an applicable reporting period will be considered a non-core item and will thus be excluded from core earnings. Immaterial net gains, losses and impairments to the REO portfolio, however, will not be considered a non-core item and will not be excluded from core earnings. The Company believes that while activity within the REO portfolio is a recurring aspect of its core business, material changes to the portfolio are not indicative of the Company’s normalized banking operations. This change in definition requires the Company to recast its previously-reported calculation of core earnings for the quarter ended September 30, 2015 to give effect to a $385,000 net REO gain during that period.

 

 
5

 

 

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. Management believes that these non-GAAP tangible measures provide additional useful information about the capital strength of the Company to the investment community, as these measures are widely used by industry analysts for banks and bank holding companies with prior merger and acquisition activity. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

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. 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 pricing, products and services, and with respect to the loans extended by Bear State Bank 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.

 

 
6

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

(In thousands)

 

   

September

   

June

   

March

   

December

   

September

 
   

2016

   

2016

   

2016

   

2015

   

2015

 
                                         

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 566,302     $ 557,612     $ 555,264     $ 561,910     $ 401,044  

Consumer real estate - mortgage loans

    385,642       390,743       395,509       401,594       309,951  

Farmland

    94,187       92,452       93,380       94,235       53,192  

Construction and land development

    119,433       124,369       117,283       116,015       93,688  

Commercial and industrial loans

    312,957       281,874       258,479       246,304       186,772  

Consumer and other

    36,645       36,339       37,673       38,594       32,428  

Total loans

    1,515,166       1,483,389       1,457,588       1,458,652       1,077,075  

Loans held for sale

    13,995       15,168       10,103       7,326       8,032  

Allowance for loan losses

    (15,112 )     (14,751 )     (14,866 )     (14,550 )     (13,975 )

Investment securities

    197,670       192,549       185,143       198,585       164,564  

Goodwill

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

Core deposit intangible, net

    10,608       10,863       11,119       11,374       6,869  

Total assets

    2,007,938       1,990,715       1,922,301       1,920,216       1,470,725  

Noninterest-bearing deposits

    239,831       255,648       216,173       234,879       173,525  

Total deposits

    1,653,523       1,641,250       1,610,718       1,607,683       1,209,176  

Short term borrowings

    13,511       14,964       8,990       12,075       10,366  

FHLB advances

    80,138       75,282       50,178       53,518       49,457  

Other borrowings

    22,518       22,900       22,681       18,862       18,843  

Total stockholders' equity

    232,403       228,534       223,798       223,157       178,670  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,522,106     $ 1,492,504     $ 1,461,091     $ 1,445,357     $ 1,077,500  

Investment securities

    202,868       188,808       206,258       209,629       180,831  

Total earning assets

    1,768,892       1,724,381       1,702,917       1,699,227       1,294,619  

Goodwill

    40,196       40,196       40,196       40,216       25,717  

Core deposit intangible, net

    10,775       11,030       11,284       11,549       6,972  

Total assets

    1,981,582       1,937,722       1,920,833       1,920,617       1,466,342  

Noninterest-bearing deposits

    239,886       215,766       221,909       234,206       176,219  

Interest-bearing deposits

    1,395,501       1,394,262       1,369,759       1,364,403       1,036,330  

Total deposits

    1,635,387       1,610,028       1,591,668       1,598,609       1,212,549  

Short term borrowings

    13,699       11,991       12,163       26,872       6,166  

FHLB advances

    73,418       64,494       64,488       47,127       47,614  

Other borrowings

    22,634       22,982       25,353       18,983       18,641  

Total stockholders' equity

    231,758       226,587       224,416       223,083       177,824  
                                         

Statement of income data for the three months ended:

                                 

Interest income

  $ 18,849     $ 18,535     $ 18,790     $ 19,468     $ 13,749  

Interest expense

    2,014       1,935       1,864       1,744       1,529  

Net interest income

    16,835       16,600       16,926       17,724       12,220  

Provision for loan losses

    643       533       489       866       331  

Net interest income after provision for loan losses

    16,192       16,067       16,437       16,858       11,889  

Noninterest income

    4,333       4,311       3,673       3,721       3,318  

Noninterest expense

    13,400       14,989       15,331       17,044       10,465  

Income before taxes

    7,125       5,389       4,779       3,535       4,742  

Income tax provision

    2,384       847       1,436       972       1,529  

Net income

  $ 4,741     $ 4,542     $ 3,343     $ 2,563     $ 3,213  

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

 

   

September

   

June

   

March

   

December

   

September

 
   

2016

   

2016

   

2016

   

2015

   

2015

 
                                         

Common stock data:

                                       

Net income per share, diluted

  $ 0.13     $ 0.12     $ 0.09     $ 0.07     $ 0.10  

Core earnings per share, diluted

  $ 0.11     $ 0.11     $ 0.10     $ 0.11     $ 0.09  

Book value per share

  $ 6.18     $ 6.08     $ 5.96     $ 5.87     $ 5.36  

Tangible book value per share

  $ 4.83     $ 4.72     $ 4.59     $ 4.52     $ 4.38  

Diluted weighted average shares outstanding

    37,807,419       37,772,959       37,918,188       38,173,234       33,497,298  

End of period shares outstanding

    37,600,986       37,589,543       37,560,031       37,987,722       33,349,512  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.95 %     0.94 %     0.71 %     0.53 %     0.87 %

Core return on average assets

    0.85 %     0.84 %     0.77 %     0.86 %     0.83 %

Return on average equity

    8.12 %     8.04 %     6.04 %     4.56 %     7.17 %

Core return on average equity

    7.28 %     7.23 %     6.61 %     7.41 %     6.88 %

Core return on average tangible equity

    9.34 %     9.34 %     8.58 %     9.65 %     8.42 %

Net interest margin

    3.78 %     3.86 %     4.03 %     4.14 %     3.74 %

Noninterest income to total revenue

    20.47 %     20.62 %     17.83 %     17.35 %     21.35 %

Noninterest income to average assets

    0.87 %     0.89 %     0.78 %     0.77 %     0.90 %

Noninterest expense to average assets

    2.68 %     3.10 %     3.24 %     3.52 %     2.83 %

Efficiency ratio

    63.30 %     71.68 %     74.43 %     79.48 %     67.35 %

Core efficiency ratio(1)

    66.99 %     68.29 %     71.96 %     67.66 %     68.72 %

Average loans to average deposits

    93.07 %     92.70 %     91.80 %     90.41 %     88.86 %

Securities to total assets

    9.84 %     9.67 %     9.63 %     10.34 %     11.19 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.00 %     0.99 %     1.02 %     1.00 %     1.30 %

Allowance for loan losses to non-performing loans

    86.41 %     76.42 %     72.84 %     75.23 %     83.18 %

Nonperforming loans to total loans

    1.15 %     1.30 %     1.40 %     1.36 %     1.56 %

Nonperforming assets to total assets

    0.95 %     1.08 %     1.23 %     1.22 %     1.30 %

Annualized net charge offs to average total loans (2)

    0.07 %     0.17 %     0.05 %     0.08 %     0.08 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    9.37 %     9.30 %     9.16 %     9.15 %     9.83 %

Common equity tier 1 capital ratio

    11.04 %     10.78 %     10.65 %     10.62 %     11.77 %

Tier 1 capital to risk weighted assets

    11.04 %     10.78 %     10.65 %     10.62 %     11.77 %

Total capital to risk weighted assets

    11.96 %     11.69 %     11.58 %     11.52 %     12.94 %

 

 

(1)

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

(2)

The quarter ending June 30, 2016 includes a charge-off on a purchased credit impaired loan amounting to 0.13% of average total loans

 

 
8

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In thousands, except share data)

(Unaudited)

 

   

September 30,

2016

   

December 31,

2015

 

ASSETS

               

Cash and cash equivalents

  $ 86,887     $ 52,131  

Interest-bearing time deposits in banks

    4,820       10,930  

Federal funds sold

    --       18  

Investment securities—

               

Available for sale, at fair value

    186,319       198,585  

Held to maturity, at amortized cost

    11,351       --  

Other investment securities, at cost

    11,838       9,563  

Loans receivable, net of allowance of $15,112 and $14,550, respectively

    1,500,054       1,444,102  

Loans held for sale

    13,995       7,326  

Accrued interest receivable

    6,694       6,157  

Real estate owned - net

    1,576       3,642  

Office properties and equipment – net

    55,052       63,641  

Office properties and equipment held for sale

    5,554       --  

Cash surrender value of life insurance

    56,849       52,602  

Goodwill

    40,196       40,196  

Core deposit intangible – net

    10,608       11,374  

Deferred tax asset, net

    11,752       16,713  

Prepaid expenses and other assets

    4,393       3,236  
                 

TOTAL

  $ 2,007,938     $ 1,920,216  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 239,831     $ 234,879  

Interest bearing deposits

    1,413,692       1,372,804  

Total deposits

    1,653,523       1,607,683  

Short term borrowings

    13,511       12,075  

Other borrowings

    102,656       72,380  

Other liabilities

    5,845       4,921  
                 

Total liabilities

    1,775,535       1,697,059  
                 

STOCKHOLDERS’ EQUITY:

               

Preferred stock, $0.01 par value—5,000,000 shares authorized; none issued at September 30, 2016 or December 31, 2015

    --       --  

Common stock, $0.01 par value—100,000,000 shares authorized; 37,600,986 and 37,987,722 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively

    376       380  

Additional paid-in capital

    209,131       211,817  

Accumulated other comprehensive income

    1,575       386  

Retained earnings

    21,321       10,574  
                 

Total stockholders’ equity

    232,403       223,157  
                 

TOTAL

  $ 2,007,938     $ 1,920,216  

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except earnings per share)

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2016

   

2015

   

2016

   

2015

 

INTEREST INCOME:

                               

Loans receivable

  $ 17,808     $ 12,829     $ 53,012     $ 38,610  

Investment securities:

                               

Taxable

    467       337       1,477       979  

Nontaxable

    508       516       1,456       1,546  

Other

    66       67       230       243  

Total interest income

    18,849       13,749       56,175       41,378  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,662       1,265       4,785       3,853  

Other borrowings

    352       264       1,027       767  
                                 

Total interest expense

    2,014       1,529       5,812       4,620  
                                 

NET INTEREST INCOME

    16,835       12,220       50,363       36,758  
                                 

PROVISION FOR LOAN LOSSES

    643       331       1,665       931  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    16,192       11,889       48,698       35,827  
                                 

NONINTEREST INCOME:

                               

Net gain on sales of investment securities

    21       --       19       88  

Deposit fee income

    2,253       1,926       6,639       5,569  

Earnings on life insurance policies

    414       357       1,247       1,096  

Gain on sales of loans

    1,368       833       3,454       2,359  

Other

    277       202       960       715  
                                 

Total noninterest income

    4,333       3,318       12,319       9,827  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    7,618       5,518       23,725       17,521  

Net occupancy expense

    1,826       1,475       5,652       4,273  

Real estate owned, net

    (381 )     (341 )     (379 )     (431 )

FDIC insurance

    224       199       870       637  

Amortization of intangible assets

    255       156       766       469  

Data processing

    1,341       1,103       4,180       3,814  

Professional fees

    545       261       1,700       1,391  

Advertising and public relations

    419       510       1,284       1,764  

Postage and supplies

    273       244       889       809  

Other

    1,280       1,340       5,036       3,726  
                                 

Total noninterest expenses

    13,400       10,465       43,723       33,973  
                                 

INCOME BEFORE INCOME TAXES

    7,125       4,742       17,294       11,681  
                                 

INCOME TAX PROVISION

    2,384       1,529       4,668       3,667  
                                 

NET INCOME

  $ 4,741     $ 3,213     $ 12,626     $ 8,014  
                                 

Basic earnings per common share

  $ 0.13     $ 0.10     $ 0.34     $ 0.24  
                                 

Diluted earnings per common share

  $ 0.13     $ 0.10     $ 0.33     $ 0.24  

 

 
10

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(Dollars in thousands)

 

   

Three Months Ended September 30,

 
   

2016

   

2015

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,522,106     $ 17,808       4.64 %   $ 1,077,500     $ 12,829       4.72 %

Investment securities(2)

    202,868       975       1.91       180,831       853       1.87  

Other interest-earning assets

    43,918       66       0.60       36,288       67       0.73  

Total interest-earning assets

    1,768,892       18,849       4.23       1,294,619       13,749       4.21  

Noninterest-earning assets

    212,690                       171,723                  

Total assets

  $ 1,981,582                     $ 1,466,342                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,395,501       1,662       0.47     $ 1,036,330       1,265       0.48  

Other borrowings

    109,751       352       1.27       72,421       264       1.45  

Total interest-bearing liabilities

    1,505,252       2,014       0.53       1,108,751       1,529       0.55  

Noninterest-bearing deposits

    239,886                       176,219                  

Noninterest-bearing liabilities

    4,686                       3,548                  

Total liabilities

    1,749,824                       1,288,518                  

Stockholders' equity

    231,758                       177,824                  

Total liabilities and stockholders' equity

  $ 1,981,582                     $ 1,466,342                  
                                                 

Net interest income

          $ 16,835                     $ 12,220          

Net earning assets

  $ 263,640                     $ 185,868                  

Interest rate spread

                    3.70 %                     3.66 %

Net interest margin

                    3.78 %                     3.74 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    117.51 %                     116.76 %

 

   

Nine Months Ended September 30,

 
   

2016

   

2015

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,492,010     $ 53,012       4.75 %   $ 1,062,552     $ 38,610       4.86 %

Investment securities(2)

    199,324       2,933       1.97       184,648       2,525       1.83  

Other interest-earning assets

    40,863       230       0.75       58,988       243       0.55  

Total interest-earning assets

    1,732,197       56,175       4.34       1,306,188       41,378       4.24  

Noninterest-earning assets

    214,644                       173,547                  

Total assets

  $ 1,946,841                     $ 1,479,735                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,386,540       4,785       0.46     $ 1,054,412       3,853       0.49  

Other borrowings

    103,764       1,027       1.32       71,530       767       1.43  

Total interest-bearing liabilities

    1,490,304       5,812       0.52       1,125,942       4,620       0.55  

Noninterest-bearing deposits

    225,905                       175,028                  

Noninterest-bearing liabilities

    3,043                       3,508                  

Total liabilities

    1,719,252                       1,304,478                  

Stockholders' equity

    227,589                       175,257                  

Total liabilities and stockholders' equity

  $ 1,946,841                     $ 1,479,735                  
                                                 

Net interest income

          $ 50,363                     $ 36,758          

Net earning assets

  $ 241,893                     $ 180,246                  

Interest rate spread

                    3.82 %                     3.69 %

Net interest margin

                    3.89 %                     3.76 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.23 %                     116.01 %

 

 

(1)

Includes nonaccrual loans. 

 

(2)

Includes FHLB and FRB stock.

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(Dollars in thousands)

 

   

September 30, 2016

   

December 31, 2015

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 6,637       0.33 %   $ 6,455       0.34 %   $ 182  

Multifamily

    --       0.00 %     230       0.01 %     (230 )

Nonfarm nonresidential

    5,461       0.27 %     6,638       0.35 %     (1,177 )

Farmland

    787       0.04 %     973       0.05 %     (186 )

Construction and land development

    497       0.02 %     622       0.03 %     (125 )

Commercial

    3,940       0.20 %     4,235       0.22 %     (295 )

Consumer

    166       0.01 %     187       0.01 %     (21 )
                                         

Total nonaccrual loans

    17,488       0.87 %     19,340       1.01 %     (1,852 )
                                         

Accruing loans 90 days or more past due

    --       --       451       0.02 %     (451 )
                                         

Real estate owned

    1,576       0.08 %     3,642       0.19 %     (2,066 )
                                         

Total nonperforming assets

    19,064       0.95 %     23,433       1.22 %     (4,369 )

Performing restructured loans

    276       0.01 %     284       0.01 %     (8 )
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 19,340       0.96 %   $ 23,717       1.23 %   $ (4,377 )

                                                                                    

 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $28.4 million at September 30, 2016 and $30.2 million at December 31, 2015 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at September 30, 2016.

 

(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 

(Dollars in thousands)

 

   

For the Quarter Ending

 
   

9/30/2016

   

6/30/2016

   

3/31/2016

   

12/31/2015

   

9/30/2015

 

Net income available to common stockholders

  $ 4,741     $ 4,542     $ 3,343     $ 2,563     $ 3,213  

Average common stockholders' equity

    231,758       226,587       224,416       223,083       177,824  

Less Average Intangible Assets:

                                       

Goodwill

    (40,196 )     (40,196 )     (40,196 )     (40,216 )     (25,717 )

Core deposit intangible, net of accumulated amortization

    (10,775 )     (11,030 )     (11,284 )     (11,549 )     (6,972 )
                                         

Average tangible common stockholders' equity

  $ 180,787     $ 175,361     $ 172,936     $ 171,318     $ 145,135  
                                         

Annualized return on average tangible common stockholders' equity

    10.4 %     10.4 %     7.8 %     5.9 %     8.8 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except per share data)

 

   

For the Quarter Ending

 
   

9/30/2016

   

6/30/2016

   

3/31/2016

   

12/31/2015

   

9/30/2015

 

Total common stockholder's equity

  $ 232,403     $ 228,534     $ 223,798     $ 223,157     $ 178,670  

Less intangible assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

    (10,608 )     (10,863 )     (11,119 )     (11,374 )     (6,869 )

Total intangible assets

    (50,804 )     (51,059 )     (51,315 )     (51,570 )     (32,586 )

Total tangible common stockholder's equity

  $ 181,599     $ 177,475     $ 172,483     $ 171,587     $ 146,084  
                                         

Common Shares Outstanding

    37,601       37,590       37,560       37,988       33,350  
                                         

Tangible book value per common share

  $ 4.83     $ 4.72     $ 4.59     $ 4.52     $ 4.38  

 

 
13

 

 

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

For the Quarter Ending

 
     

September

   

June

   

March

   

December

   

September

 
     

2016

   

2016

   

2016

   

2015

   

2015

 

Net income

  $ 4,741     $ 4,542     $ 3,343     $ 2,563     $ 3,213  

Adj: Loss (gain) on sale of securities, net

    (21 )     --       2       68       --  

Adj: Merger, acquisition and integration expenses

    --       137       445       1,348       172  

Adj: Branch restructure and related property valuation expense, net of (gain) on sale of properties

    (323 )     571       63       --       --  

Adj: Data processing termination fees

    --       --       --       1,186       --  

Adj: Net provision/loss/(gain) on real estate owned (1)

    (444 )     --       --       --       (385 )

Adj: Deferred tax asset valuation allowance reversal

    --       (897 )     --       --       --  

Tax effect of adjustments (2)

    302       (271 )     (195 )     (996 )     (82 )

Total core income

(A)

  $ 4,255     $ 4,082     $ 3,658     $ 4,169     $ 3,082  
                                           

Total revenue

  $ 21,168     $ 20,911     $ 20,599     $ 21,445     $ 15,538  

Adj: Loss (gain) on sale of securities, net

    (21 )     --       2       68       --  

Total core revenue

  $ 21,147     $ 20,911     $ 20,601     $ 21,513     $ 15,538  
                                           

Total non-interest expense

  $ 13,400     $ 14,989     $ 15,331     $ 17,044     $ 10,465  

Adj: Merger, acquisition and integration expenses

    --       (137 )     (445 )     (1,348 )     (172 )

Adj: Branch restructure and related property valuation (expense), net of gain on sale of properties

    323       (571 )     (63 )     --       --  

Adj: Data processing termination fees

    --       --       --       (1,186 )     --  

Adj: Net (provision/loss)/gain on real estate owned

    444       --       --       --       385  

Total core noninterest expense

  $ 14,167     $ 14,281     $ 14,823     $ 14,510     $ 10,678  
                                           

Total average assets

(B)

  $ 1,981,582     $ 1,937,722     $ 1,920,833     $ 1,920,617     $ 1,466,342  

Total average stockholders' equity

(C)

    231,758       226,587       224,416       223,083       177,824  

Total average tangible stockholders' equity

(D)

    180,787       175,361       172,936       171,318       145,135  

Total tangible stockholders' equity, period end

(E)

    181,599       177,475       172,483       171,587       146,084  
                                           

Total common shares outstanding, period-end

(F)

    37,600,986       37,589,543       37,560,031       37,987,722       33,349,512  

Average diluted shares outstanding

(G)

    37,807,419       37,772,959       37,918,188       38,173,234       33,497,298  
                                           

Core earnings per share, diluted

(A/G)

  $ 0.11     $ 0.11     $ 0.10     $ 0.11     $ 0.09  

Tangible book value per share, period-end

(E/F)

  $ 4.83     $ 4.72     $ 4.59     $ 4.52     $ 4.38  
                                           

Core return on average assets

(A/B)

    0.85 %     0.84 %     0.77 %     0.86 %     0.83 %

Core return on average equity

(A/C)

    7.28 %     7.23 %     6.61 %     7.41 %     6.88 %

Core return on average tangible equity

(A/D)

    9.34 %     9.34 %     8.58 %     9.65 %     8.42 %

Core efficiency ratio(3)

    66.99 %     68.29 %     71.96 %     67.66 %     68.72 %


(1) The Company recently amended its definition of core earnings to add a pre-tax materiality threshold for adjustments for net real estate owned provision/loss/gain during any fiscal quarter. As a result the adjustment for the quarter ending September 30, 2015 was recast to include the net gain as disclosed.

(2) The tax effect is calculated at the Company’s blended statutory rate of 38.29% for adjustments that impact taxable income.

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

 

 

14