Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20170419_8k.htm

Exhibit 99.1

 

 

 

 FOR IMMEDIATE RELEASE

 

 

 

 

900 S. Shackleford, Suite 401

 FOR FURTHER INFORMATION CONTACT:

Little Rock, AR 72211

 Matt Machen | CEO

 

 Sherri Billings | CFO

 

  501.975.6033

 

 

Bear State Financial, Inc. Announces First Quarter 2017 Earnings

 

 

FINANCIAL HIGHLIGHTS:

 

 

First quarter 2017 GAAP net income was $4.9 million, a 47% increase from $3.3 million for the first quarter of 2016. Diluted earnings per common share for the first quarter of 2017 was $0.13, a 44% increase from $0.09 for the first quarter of 2016.

 

 

First quarter 2017 core earnings were $5.9 million, a 60% increase from $3.7 million for the first quarter of 2016. Diluted core earnings per common share for the first quarter of 2017 was $0.15, a 50% increase from $0.10 for the first quarter of 2016.

 

 

The Company’s efficiency ratio improved to 63% in the first quarter of 2017 compared to 74% in the first quarter of 2016. Further, the Company’s core efficiency ratio improved to 56% in the first quarter of 2017 compared to 72% in the first quarter of 2016.

 

 

Net interest income increased 11% for the first quarter of 2017 compared to the first quarter of 2016 primarily due to loan portfolio growth of 12% year over year.

 

 

The ratio of nonperforming assets to total assets improved to 0.87% at March 31, 2017 compared to 1.23% at March 31, 2016. Annualized net chargeoffs for the quarter ended March 31, 2017 were 0.03% of average total loans.

 

 

Book value per common share was $6.31 at March 31, 2017, a 6% increase from $5.96 at March 31, 2016. Tangible book value per common share was $4.98 at March 31, 2017, an 8% increase from $4.59 at March 31, 2016.

  

 
1

 

  

Little Rock, AR – April 20, 2017 – Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), today reported earnings of $4.9 million and earnings per diluted common share of $0.13 in the first quarter of 2017, compared to earnings of $3.3 million or $0.09 per diluted common share in the first quarter of 2016. Core earnings for the first quarter of 2017 were $5.9 million or $0.15 per diluted common share compared to core earnings of $3.7 million or $0.10 per diluted common share in the first quarter of 2016.

 

The company experienced record revenue of $23 million in the first quarter of 2017 which is an increase of 12% compared to the first quarter of 2016. Net interest income increased 11% for the first quarter of 2017 compared to the first quarter of 2016 primarily due to loan portfolio growth. Noninterest income increased 14% for the first quarter of 2017 compared to the first quarter of 2016 primarily due to increases in gain on sale of loans and deposit fee income.

 

Along with revenue growth, the Company continued to focus on operational efficiency as evidenced by the decrease in noninterest expense of 6% for the first quarter of 2017 compared to the first quarter of 2016, resulting in an improvement in the Company’s efficiency ratio to 63% in the first quarter of 2017 compared to 74% in the first quarter of 2016. Further, the Company’s core efficiency ratio improved to 56% in the first quarter of 2017 compared to 72% in the first quarter of 2016. During the first quarter of 2017, the Company consolidated three of its retail branch locations and transitioned one limited service branch location to operate using personalized technology with Interactive ATMs (“ITMs”) only. Two additional retail branch locations will transition to operate solely with ITMs in the second quarter of 2017.

 

 

FINANCIAL CONDITION

Total assets were $2.17 billion at March 31, 2017, a 13% increase compared to $1.92 billion at March 31, 2016. The increase in total assets was primarily due to increases in investment securities and loans. Total loans were $1.64 billion at March 31, 2017, an increase of $180.2 million, or 12% compared to March 31, 2016 and investment securities were $250.5 million at March 31, 2017, an increase of $65.4 million, or 35% compared to March 31, 2016. Total deposits were $1.67 billion at March 31, 2017, a 4% increase compared to $1.61 billion at March 31, 2016.

 

Total stockholders’ equity was $238 million at March 31, 2017, a 6% increase from $224 million at March 31, 2016. Tangible common stockholders’ equity was $188 million at December 31, 2016, a 9% increase from $172 million at March 31, 2016. Book value per common share was $6.31 at March 31, 2017, a 6% increase from $5.96 at March 31, 2016. Tangible book value per common share was $4.98 at March 31, 2017, an 8% increase from $4.59 at March 31, 2016. The Company’s ratio of total stockholders’ equity to total assets decreased to 10.94% at March 31, 2017, compared to 11.64% at March 31, 2016. 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 first quarter 2017 net income of $4.9 million or $0.13 per diluted common share compared to net income of $3.3 million or $0.09 per diluted common share in the first quarter of 2016, resulting in a return on average assets of 0.95% in the first quarter of 2017, compared to 0.71% in the first quarter of 2016. 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.

 

First quarter 2017 core earnings totaled $5.9 million or $0.15 per diluted common share, compared to core earnings of $3.7 million or $0.10 per diluted common share in the first quarter of 2016. The core return on average assets measured 1.14% and 0.77%, core return on average equity measured 10.06% and 6.61% and core return on average tangible equity measured 12.80% and 8.58%, each for the first quarters of 2017 and 2016, respectively. Non-core items during the first quarter of 2017 included gain on sales of investments of $11,000 and branch restructure expenses of $1.6 million, including $1.1 million of severance expense, primarily due to severance of $0.8 million accrued upon the departure of our former CEO in January 2017. The effect of non-core items, net of taxes, decreased GAAP net income by approximately $946,000 for the first quarter of 2017.

 

Net interest income for the first quarter of 2017 was $18.8 million compared to $16.9 million for the same period in 2016. Interest income for the first quarter of 2017 was $21.0 million compared to $18.8 million for the same period in 2016. The increase in interest income for the quarter ended March 31, 2017, compared to 2016 was primarily related to an increase in the average balances of loans receivable and investment securities and an increase in the yield earned on investment securities. Interest expense for the first quarter of 2017 was $2.2 million compared to $1.9 million for the same period in 2016. The increase in interest expense for the first quarter of 2017 compared to the same period in 2016 was primarily due to an increase in the average balance of borrowings and an increase in the average rate paid on deposits, partially offset by a decrease in the average rate paid on borrowings.

 

 
3

 

  

Net interest margin measured 4.05% for the first quarter of 2017, compared to 4.03% for the same period in 2016. The average yield on interest-earning assets for the first quarter of 2017 was 4.52% compared to 4.47% for the same period in 2016. The average cost of interest-bearing liabilities increased to 0.55% for the first quarter 2017, compared to 0.51% for the same period in 2016.

 

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 March 31, 2017 increased to $4.2 million from $3.7 million for the same period in 2016, a 14% increase. The increases in the three month comparison period was primarily due to increases in deposit fee income and gain on sales of mortgage loans.

 

Total noninterest expense decreased $0.9 million or 6% for the first quarter of 2017 compared to the first quarter of 2016. The decrease in total noninterest expense for the three month comparative period was primarily related to the Company’s efforts to improve its operational efficiency as well as transaction costs incurred in connection with the integration of MNB in the first quarter of 2016.

 

Income tax provision increased by $0.9 million or 60% for the first quarter of 2017 compared to the first quarter of 2016. The increase in income tax provision was primarily due to an increase in taxable income. The Company’s effective tax rate for the quarter ended March 31, 2017 was 31.9% compared to 30.1% for the quarter ended March 31, 2016.

 

The ratio of nonperforming assets to total assets decreased to 0.87% at March 31, 2017, compared to 1.23% at March 31, 2016. The allowance for loan losses represented 1.03% of total loans at March 31, 2017 compared to 1.02% at March 31, 2016. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 1.58% at March 31, 2017, compared to 1.99% at March 31, 2016. The ratio of the allowance for loan losses to nonperforming loans was 94% at March 31, 2017, compared to 73% at March 31, 2016. Annualized net charge-offs as a percentage of average loans for the quarter ended March 31, 2017 was 0.03% compared to 0.05% for the quarter ended March 31, 2016. Provision for loan losses increased from $489,000 for the first quarter of 2016 to $1.3 million for the first quarter of 2017. The increase in the provision was primarily attributable to loan originations and migration of acquired loans from the purchased loan portfolio to the originated loan portfolio.

 

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 44 branches and three loan production offices throughout Arkansas, Southwest Missouri and Southeast Oklahoma.

 

 
4

 

  

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. In 2016, the Company 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.

 

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.

 

 
5

 

  

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)

 

   

March

   

December

   

September

   

June

   

March

 
   

2017

   

2016

   

2016

   

2016

   

2016

 

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 604,888     $ 587,633     $ 566,302     $ 557,612     $ 555,264  

Consumer real estate - mortgage loans

    398,106       389,592       385,642       390,743       395,509  

Farmland

    98,672       94,018       94,187       92,452       93,380  

Construction and land development

    129,078       125,785       119,433       124,369       117,283  

Commercial and industrial loans

    370,961       323,096       312,957       281,874       258,479  

Consumer and other

    36,100       36,265       36,645       36,339       37,673  

Total loans

    1,637,805       1,556,389       1,515,166       1,483,389       1,457,588  

Loans held for sale

    4,735       8,954       13,995       15,168       10,103  

Allowance for loan losses

    (16,821 )     (15,584 )     (15,112 )     (14,751 )     (14,866 )

Investment securities

    250,493       215,453       197,670       192,549       185,143  

Goodwill

    40,196       40,196       40,196       40,196       40,196  

Core deposit intangible, net

    10,098       10,353       10,608       10,863       11,119  

Total assets

    2,174,041       2,053,175       2,007,938       1,990,715       1,922,301  

Noninterest-bearing deposits

    221,891       223,038       239,831       255,648       216,173  

Total deposits

    1,669,066       1,644,080       1,653,523       1,641,250       1,610,718  

Short term borrowings

    17,831       19,114       13,511       14,964       8,990  

FHLB advances

    225,072       129,992       80,138       75,282       50,178  

Other borrowings

    13,506       22,012       22,518       22,900       22,681  

Total stockholders' equity

    237,912       233,427       232,403       228,534       223,798  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,607,892     $ 1,536,703     $ 1,522,106     $ 1,492,504     $ 1,461,091  

Investment securities

    248,355       217,522       202,868       188,808       206,258  

Total earning assets

    1,886,813       1,810,802       1,768,892       1,724,381       1,702,917  

Goodwill

    40,196       40,196       40,196       40,196       40,196  

Core deposit intangible, net

    10,265       10,519       10,775       11,030       11,284  

Total assets

    2,092,022       2,019,792       1,981,582       1,937,722       1,920,833  

Noninterest-bearing deposits

    213,467       229,296       239,886       215,766       221,909  

Interest-bearing deposits

    1,414,137       1,416,991       1,395,501       1,394,262       1,369,759  

Total deposits

    1,627,604       1,646,287       1,635,387       1,610,028       1,591,668  

Short term borrowings

    15,549       17,983       13,699       11,991       12,163  

FHLB advances

    190,965       94,336       73,418       64,494       64,488  

Other borrowings

    16,247       22,161       22,634       22,982       25,353  

Total stockholders' equity

    236,247       234,339       231,758       226,587       224,416  
                                         

Statement of income data for the three months ended:

                                 

Interest income

  $ 21,048     $ 19,212     $ 18,849     $ 18,535     $ 18,790  

Interest expense

    2,214       2,105       2,014       1,935       1,864  

Net interest income

    18,834       17,107       16,835       16,600       16,926  

Provision for loan losses

    1,349       851       643       533       489  

Net interest income after provision for loan losses

    17,485       16,256       16,192       16,067       16,437  

Noninterest income

    4,176       4,394       4,333       4,311       3,673  

Noninterest expense

    14,444       13,625       13,400       14,989       15,331  

Income before taxes

    7,217       7,025       7,125       5,389       4,779  

Income tax provision

    2,300       2,192       2,384       847       1,436  

Net income

  $ 4,917     $ 4,833     $ 4,741     $ 4,542     $ 3,343  

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

 

   

March

   

December

   

September

   

June

   

March

 
   

2017

   

2016

   

2016

   

2016

   

2016

 

Common stock data:

                                       

Net income per share, diluted

  $ 0.13     $ 0.13     $ 0.13     $ 0.12     $ 0.09  

Core earnings per share, diluted

  $ 0.15     $ 0.13     $ 0.11     $ 0.11     $ 0.10  

Book value per share

  $ 6.31     $ 6.21     $ 6.18     $ 6.08     $ 5.96  

Tangible book value per share

  $ 4.98     $ 4.86     $ 4.83     $ 4.72     $ 4.59  

Diluted weighted average shares outstanding

    37,880,022       37,833,124       37,807,419       37,772,959       37,915,503  

End of period shares outstanding

    37,689,939       37,618,597       37,600,986       37,589,543       37,560,031  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.95 %     0.95 %     0.95 %     0.94 %     0.71 %

Core return on average assets

    1.14 %     0.95 %     0.85 %     0.84 %     0.77 %

Return on average equity

    8.44 %     8.18 %     8.12 %     8.04 %     6.04 %

Core return on average equity

    10.06 %     8.23 %     7.28 %     7.23 %     6.61 %

Core return on average tangible equity

    12.80 %     10.50 %     9.34 %     9.34 %     8.58 %

Net interest margin

    4.05 %     3.75 %     3.78 %     3.86 %     4.03 %

Noninterest income to total revenue

    18.15 %     20.44 %     20.47 %     20.62 %     17.83 %

Noninterest income to average assets

    0.81 %     0.86 %     0.87 %     0.89 %     0.78 %

Noninterest expense to average assets

    2.80 %     2.68 %     2.68 %     3.10 %     3.24 %

Efficiency ratio

    62.77 %     63.37 %     63.30 %     71.68 %     74.43 %

Core efficiency ratio(1)

    56.00 %     63.18 %     66.99 %     68.29 %     71.96 %

Average loans to average deposits

    98.79 %     93.34 %     93.07 %     92.70 %     91.80 %

Securities to total assets

    11.52 %     10.49 %     9.84 %     9.67 %     9.63 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.03 %     1.00 %     1.00 %     0.99 %     1.02 %

Allowance for loan losses to non-performing loans

    94.20 %     89.69 %     86.41 %     76.42 %     72.84 %

Nonperforming loans to total loans

    1.09 %     1.12 %     1.15 %     1.30 %     1.40 %

Nonperforming assets to total assets

    0.87 %     0.94 %     0.95 %     1.08 %     1.23 %

Annualized net charge offs to average total loans (2)

    0.03 %     0.10 %     0.07 %     0.17 %     0.05 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    9.27 %     9.47 %     9.37 %     9.30 %     9.16 %

Common equity tier 1 capital ratio

    10.58 %     11.04 %     11.00 %     10.78 %     10.65 %

Tier 1 capital to risk weighted assets

    10.58 %     11.04 %     11.00 %     10.78 %     10.65 %

Total capital to risk weighted assets

    11.51 %     11.96 %     11.92 %     11.69 %     11.58 %

 

(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)

 

   

March 31,

2017

   

December 31,

2016

 

ASSETS

               

Cash and cash equivalents

  $ 87,815     $ 78,789  

Interest-bearing time deposits in banks

    4,324       4,571  
Investment securities:                

Available for sale, at fair value

    208,035       188,476  

Held to maturity, at amortized cost (fair value of $40,681 and $25,090, respectively)

    42,458       26,977  

Other investment securities, at cost

    18,488       13,759  

Loans receivable, net of allowance of $16,821 and $15,584, respectively

    1,620,984       1,540,805  

Loans held for sale

    4,735       8,954  

Accrued interest receivable

    7,248       7,006  

Real estate owned, net

    1,182       1,945  

Office properties and equipment, net

    52,539       54,049  

Office properties and equipment held for sale

    5,597       5,337  

Cash surrender value of life insurance

    57,676       57,267  

Goodwill

    40,196       40,196  

Core deposit intangibles, net

    10,098       10,353  

Deferred tax asset, net

    9,179       11,619  

Prepaid expenses and other assets

    3,487       3,072  
                 

TOTAL

  $ 2,174,041     $ 2,053,175  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 221,891     $ 223,038  

Interest bearing deposits

    1,447,175       1,421,042  

Total deposits

    1,669,066       1,644,080  

Securities sold under agreement to repurchase

    17,831       19,114  

Other borrowings

    238,578       152,004  

Other liabilities

    10,654       4,550  
                 

Total liabilities

    1,936,129       1,819,748  
                 

STOCKHOLDERS’ EQUITY:

               

Preferred stock, $0.01 par value—5,000,000 shares authorized; none issued at March 31, 2017 or December 31, 2016

    --       --  

Common stock, $0.01 par value—100,000,000 shares authorized; 37,689,939 and 37,618,597 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively

    377       376  

Additional paid-in capital

    209,623       209,274  

Accumulated other comprehensive loss

    (1,088 )     (1,436 )

Retained earnings

    29,000       25,213  
                 

Total stockholders’ equity

    237,912       233,427  
                 

TOTAL

  $ 2,174,041     $ 2,053,175  

 

 
9

 

  

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except earnings per share)

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

   

March 31,

 
   

2017

   

2016

 

INTEREST INCOME:

               

Loans receivable

  $ 19,479     $ 17,685  

Investment securities:

               

Taxable

    611       537  

Nontaxable

    883       485  

Other

    75       83  

Total interest income

    21,048       18,790  
                 

INTEREST EXPENSE:

               

Deposits

    1,680       1,515  

Other borrowings

    534       349  
                 

Total interest expense

    2,214       1,864  
                 

NET INTEREST INCOME

    18,834       16,926  
                 

PROVISION FOR LOAN LOSSES

    1,349       489  
                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    17,485       16,437  
                 

NONINTEREST INCOME:

               

Net gain (loss) on sales of investment securities

    11       (2 )

Deposit fee income

    2,477       2,150  

Earnings on life insurance policies

    409       412  

Gain on sales of loans

    995       794  

Other

    284       319  
                 

Total noninterest income

    4,176       3,673  
                 

NONINTEREST EXPENSES:

               

Salaries and employee benefits

    8,083       8,250  

Net occupancy expense

    1,892       1,928  

Real estate owned, net

    (94 )     28  

FDIC insurance

    251       308  

Amortization of intangible assets

    255       255  

Data processing

    1,368       1,433  

Professional fees

    606       609  

Advertising and public relations

    297       496  

Postage and supplies

    205       290  

Other

    1,581       1,734  
                 

Total noninterest expenses

    14,444       15,331  
                 

INCOME BEFORE INCOME TAXES

    7,217       4,779  
                 

INCOME TAX PROVISION

    2,300       1,436  
                 

NET INCOME

  $ 4,917     $ 3,343  
                 

Basic earnings per common share

  $ 0.13     $ 0.09  
                 

Diluted earnings per common share

  $ 0.13     $ 0.09  

  

 
10

 

  

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(Dollars in thousands)

 

    Three Months Ended March 31,  
    2017     2016  
   

Average

Balance

    Interest    

Average

Yield/

Cost

   

Average

Balance

    Interest    

Average

Yield/

Cost

 
    (Dollars in Thousands)  
Interest-earning assets:                                                

Loans receivable(1)

  $ 1,607,892     $ 19,479       4.91 %   $ 1,461,091     $ 17,685       4.91 %

Investment securities(2)

    248,355       1,494       2.44       206,258       1,022       2.01  

Other interest-earning assets

    30,566       75       1.00       35,568       83       0.95  

Total interest-earning assets

    1,886,813       21,048       4.52       1,702,917       18,790       4.47  

Noninterest-earning assets

    205,209                       217,916                  

Total assets

  $ 2,092,022                     $ 1,920,833                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,414,137       1,680       0.48     $ 1,369,759       1,515       0.45  

Other borrowings

    222,761       534       0.97       102,004       349       1.39  

Total interest-bearing liabilities

    1,636,898       2,214       0.55       1,471,763       1,864       0.51  

Noninterest-bearing deposits

    213,467                       221,909                  

Noninterest-bearing liabilities

    5,410                       2,745                  

Total liabilities

    1,855,775                       1,696,417                  

Stockholders' equity

    236,247                       224,416                  

Total liabilities and stockholders' equity

  $ 2,092,022                     $ 1,920,833                  
                                                 

Net interest income

          $ 18,834                     $ 16,926          

Net earning assets

  $ 249,915                     $ 231,154                  

Interest rate spread

                    3.97 %                     3.96 %

Net interest margin

                    4.05 %                     4.03 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    115.27 %                     115.71 %

 

(1) Includes nonaccrual loans.

(2) Includes FHLB and FRB stock. 

 

 
11

 

  

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(Dollars in thousands) 

 

   

March 31, 2017

   

December 31, 2016

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 6,759       0.31 %   $ 6,709       0.33 %   $ 50  

Multifamily

    119       0.01 %     --       --       119  

Nonfarm nonresidential

    5,208       0.23 %     5,177       0.25 %     31  

Farmland

    1,280       0.06 %     783       0.04 %     497  

Construction and land development

    439       0.02 %     463       0.02 %     (24 )

Commercial

    3,841       0.18 %     4,071       0.20 %     (230 )

Consumer

    211       0.01 %     173       0.01 %     38  
                                         

Total nonaccrual loans

    17,857       0.82 %     17,376       0.85 %     481  
                                         

Accruing loans 90 days or more past due

    --       --       --       --       --  
                                         

Real estate owned

    1,182       0.05 %     1,945       0.09 %     (763 )
                                         

Total nonperforming assets

    19,039       0.87 %     19,321       0.94 %     (282 )

Performing restructured loans

    4,800       0.22 %     4,804       0.23 %     (4 )
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 23,839       1.09 %   $ 24,125       1.17 %   $ (286 )

 

                     
 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $24.7 million at March 31, 2017 and $30.7 million at December 31, 2016 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at March 31, 2017.

 

(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

 
   

3/31/2017

   

12/31/2016

   

9/30/2016

   

6/30/2016

   

3/31/2016

 

Net income available to common stockholders

  $ 4,917     $ 4,833     $ 4,741     $ 4,542     $ 3,343  

Average common stockholders' equity

    236,247       234,339       231,758       226,587       224,416  

Less average intangible assets:

                                       

Goodwill

    (40,196 )     (40,196 )     (40,196 )     (40,196 )     (40,196 )

Core deposit intangible, net of accumulated amortization

    (10,265 )     (10,519 )     (10,775 )     (11,030 )     (11,284 )
                                         

Average tangible common stockholders' equity

  $ 185,786     $ 183,624     $ 180,787     $ 175,361     $ 172,936  
                                         

Annualized return on average tangible common stockholders' equity

    10.7 %     10.4 %     10.4 %     10.4 %     7.8 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except per share data)

 

   

For the Quarter Ending

 
   

3/31/2017

   

12/31/2016

   

9/30/2016

   

6/30/2016

   

3/31/2016

 

Total common stockholder's equity

  $ 237,912     $ 233,427     $ 232,403     $ 228,534     $ 223,798  

Less intangible assets:

                                       

Goodwill

    (40,196 )     (40,196 )     (40,196 )     (40,196 )     (40,196 )

Core deposit intangible, net of accumulated amortization

    (10,098 )     (10,353 )     (10,608 )     (10,863 )     (11,119 )

Total intangible assets

    (50,294 )     (50,549 )     (50,804 )     (51,059 )     (51,315 )

Total tangible common stockholder's equity

  $ 187,618     $ 182,878     $ 181,599     $ 177,475     $ 172,483  
                                         

Common Shares Outstanding

    37,690       37,619       37,601       37,590       37,560  
                                         

Tangible book value per common share

  $ 4.98     $ 4.86     $ 4.83     $ 4.72     $ 4.59  

  

 
13

 

  

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

For the Quarter Ending

 
     

March

   

December

   

September

   

June

   

March

 
     

2017

   

2016

   

2016

   

2016

   

2016

 

Net income

  $ 4,917     $ 4,833     $ 4,741     $ 4,542     $ 3,343  

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

    (11 )     --       (21 )     --       2  

Adj: Merger, acquisition and integration expenses

    --       --       --       137       445  

Adj: Branch restructure expense (1)

    1,565       41       (323 )     571       63  

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

    --       --       (444 )     --       --  

Adj: Deferred tax asset valuation allowance reversal

    --       --       --       (897 )     --  

Tax effect of adjustments (2)

    (608 )     (16 )     302       (271 )     (195 )

Total core earnings

(A)

  $ 5,863     $ 4,858     $ 4,255     $ 4,082     $ 3,658  
                                           

Total revenue

  $ 23,010     $ 21,501     $ 21,168     $ 20,911     $ 20,599  

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

    (11 )     --       (21 )     --       2  

Total core revenue

  $ 22,999     $ 21,501     $ 21,147     $ 20,911     $ 20,601  
                                           

Total non-interest expense

  $ 14,444     $ 13,625     $ 13,400     $ 14,989     $ 15,331  

Adj: Merger, acquisition and integration expenses

    --       --       --       (137 )     (445 )

Adj: Branch restructure expense (1)

    (1,565 )     (41 )     323       (571 )     (63 )

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

    --       --       444       --       --  

Total core noninterest expense

  $ 12,879     $ 13,584     $ 14,167     $ 14,281     $ 14,823  
                                           

Total average assets

(B)

  $ 2,092,022     $ 2,019,792     $ 1,981,582     $ 1,937,722     $ 1,920,833  

Total average stockholders' equity

(C)

    236,247       234,339       231,758       226,587       224,416  

Total average tangible stockholders' equity

(D)

    185,786       183,624       180,787       175,361       172,936  

Total tangible stockholders' equity, period end

(E)

    187,618       182,878       181,599       177,475       172,483  
                                           

Total common shares outstanding, period-end

(F)

    37,689,939       37,618,597       37,600,986       37,589,543       37,560,031  

Average diluted shares outstanding

(G)

    37,880,022       37,833,124       37,807,419       37,772,959       37,915,503  
                                           

Core earnings per share, diluted

(A/G)

  $ 0.15     $ 0.13     $ 0.11     $ 0.11     $ 0.10  

Tangible book value per share, period-end

(E/F)

  $ 4.98     $ 4.86     $ 4.83     $ 4.72     $ 4.59  
                                           

Core return on average assets

(A/B)

    1.14 %     0.95 %     0.85 %     0.84 %     0.77 %

Core return on average equity

(A/C)

    10.06 %     8.23 %     7.28 %     7.23 %     6.61 %

Core return on average tangible equity

(A/D)

    12.80 %     10.50 %     9.34 %     9.34 %     8.58 %

Core efficiency ratio(3)

    56.00 %     63.18 %     66.99 %     68.29 %     71.96 %

(1)This adjustment primarily consists of costs associated with properties disposed or held for sale as a result of branch restructuring, including net (gains) losses on sales, impairment charges, and other expenses such as accelerated depreciation. For the quarter ended March 31,2017, this adjustment also included severance expense totaling $1.1 million resulting from branch and other organizational restructure, primarily due to severance of $0.8 million accrued upon the departure of the former CEO in January 2017.

(2) The tax effect is calculated at the Company’s blended statutory rate of 39.14% for adjustments that impact taxable income for periods in 2017 and 38.29% for periods ending in 2016.

(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