Attached files

file filename
8-K/A - FORM 8-K/A - BEAR STATE FINANCIAL, INC.bsf20180214_8ka.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
   
   

CORRECTING AND REPLACING

 

Bear State Financial, Inc. Announces Full Year 2017 Earnings

 

Little Rock, AR – February 15, 2018 – Bear State Financial, Inc. has issued the following corrected press release to replace the one disseminated on January 18, 2018. The corrected release reads as follows:

 

 

Bear State Financial, Inc. Announces Full Year 2017 Earnings

 

FINANCIAL HIGHLIGHTS:

 

 

Full year 2017 GAAP net income was $21.3 million or $0.56 per diluted common share, compared to GAAP net income of $17.5 million or $0.46 per diluted common share for the full year 2016 representing a 22% increase in both GAAP net income and GAAP net income per diluted common share.

 

 

Full year 2017 core earnings were $24.6 million or $0.65 per diluted common share, compared to core earnings of $16.9 million or $0.45 per diluted common share for the full year 2016 representing a 46% increase in core earnings and a 44% increase in core earnings per diluted common share.

 

 

Fourth quarter 2017 GAAP net income was $4.6 million, a 5% decrease from $4.8 million for the fourth quarter of 2016. Diluted earnings per common share for the fourth quarter of 2017 was $0.12, an 8% decrease from $0.13 for the fourth quarter of 2016.

 

 

Fourth quarter 2017 core earnings were $6.6 million, a 36% increase from $4.9 million for the fourth quarter of 2016. Diluted core earnings per common share for the fourth quarter of 2017 was $0.17, a 31% increase from $0.13 for the fourth quarter of 2016.

 

 

The Company’s efficiency ratio improved to 55% in the fourth quarter of 2017 compared to 63% in the fourth quarter of 2016. Further, the Company’s core efficiency ratio improved to 54% in the fourth quarter of 2017 compared to 63% in the fourth quarter of 2016.

 

 

Book value per common share was $6.70 at December 31, 2017, an 8% increase from $6.21 at December 31, 2016. Tangible book value per common share was $5.39 at December 31, 2017, an 11% increase from $4.86 at December 31, 2016.

 

 

Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), announced earnings of $4.6 million and earnings per diluted common share of $0.12 in the fourth quarter of 2017, compared to earnings of $4.8 million or $0.13 per diluted common share in the fourth quarter of 2016. Core earnings for the fourth quarter of 2017 were $6.6 million or $0.17 per diluted common share compared to core earnings of $4.9 million or $0.13 per diluted common share in the fourth quarter of 2016. In the fourth quarter of 2017, the Company was required to revalue its deferred tax assets and deferred tax liabilities as a result of the “Tax Cuts and Jobs Act” signed into law on December 22, 2017. The impact was a one-time, non-cash charge to income tax provision on the income statement of approximately $2.5 million.

 

1

 

 

For the full year of 2017, net income was $21.3 million and earnings per diluted common share was $0.56 compared to net income of $17.5 million or $0.46 per diluted common share for the full year of 2016. Core earnings for the full year of 2017 were $24.6 million or $0.65 per diluted common share compared to core earnings of $16.9 million or $0.45 per diluted common share for the full year of 2016.

 

On August 22, 2017, the Company and Bear State Bank entered into an Agreement and Plan of Reorganization with Arvest Bank, an Arkansas banking corporation (“Arvest”), and Arvest Acquisition Sub, Inc., an Arkansas corporation and a wholly-owned subsidiary of Arvest (“Acquisition Sub”), pursuant to which Arvest will acquire the Company and Bear State Bank (the “Merger”).

 

Pursuant to the Agreement, each share of the Company’s common stock issued and outstanding as of the effective time of the Merger will be converted into a right to receive $10.28 per share, payable in cash. The Merger is expected to close in the first quarter of 2018 and is pending federal regulatory approval. At a Special Meeting of Shareholders of the Company held November 15, 2017, the proposal to adopt the Agreement and to approve the Merger was approved by shareholders of the Company.

 

FINANCIAL CONDITION

 

Total assets were $2.16 billion at December 31, 2017, a 5% increase compared to $2.05 billion at December 31, 2016. The increase in total assets was primarily due to increases in investment securities and loans. Total loans were $1.67 billion at December 31, 2017, an increase of $117.0 million, or 8%, compared to December 31, 2016 and investment securities were $239.6 million at December 31, 2017, an increase of $24.1 million, or 11%, compared to December 31, 2016. Total deposits were $1.50 billion at December 31, 2017, a 9% decrease compared to $1.64 billion at December 31, 2016.

 

Total stockholders’ equity was $253.2 million at December 31, 2017, an 8% increase from $233.4 million at December 31, 2016. Tangible common stockholders’ equity was $203.6 million at December 31, 2017, an 11% increase from $182.9 million at December 31, 2016. Book value per common share was $6.70 at December 31, 2017, an 8% increase from $6.21 at December 31, 2016. Tangible book value per common share was $5.39 at December 31, 2017, an 11% increase from $4.86 at December 31, 2016. The Company’s ratio of total stockholders’ equity to total assets increased to 11.72% at December 31, 2017, compared to 11.37% at December 31, 2016. The calculation of the Company’s tangible book value per common share and 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 fourth quarter 2017 net income of $4.6 million or $0.12 per diluted common share compared to net income of $4.8 million or $0.13 per diluted common share in the fourth quarter of 2016, resulting in a return on average assets of 0.82% in the fourth quarter of 2017, compared to 0.95% in the fourth 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.

 

Fourth quarter 2017 core earnings totaled $6.6 million or $0.17 per diluted common share, compared to core earnings of $4.9 million or $0.13 per diluted common share in the fourth quarter of 2016. For the fourth quarter of 2017 and 2016, respectively, the core return on average assets measured 1.18% and 0.95%, core return on average equity measured 10.40% and 8.23% and core return on average tangible equity measured 12.94% and 10.50%. Non-core items during the fourth quarter of 2017 included transaction-related expenses incurred in connection with the pending transaction with Arvest totaling $677,000, a claim on bank owned life insurance of $909,000 and a deferred tax asset adjustment of $2.5 million. The effect of non-core items, net of taxes, decreased GAAP net income by approximately $2.0 million for the fourth quarter of 2017.

 

Net interest income for the fourth quarter of 2017 was $18.9 million compared to $17.1 million for the same period in 2016. Net interest income for the year ended December 31, 2017 was $75.5 million, compared to $67.5 million for the same period in 2016. Interest income for the fourth quarter of 2017 was $22.0 million compared to $19.2 million for the same period in 2016. Interest income for the year ended December 31, 2017 was $86.3 million compared to $75.4 million for the same period in 2016. The increases in interest income for the three and twelve months ended December 31, 2017 compared to the same periods in 2016 were primarily related to increases in the average balances of and the yields earned on loans receivable and investment securities. Interest expense for the fourth quarter of 2017 was $3.1 million compared to $2.1 million for the same period in 2016. Interest expense for the year ended December 31, 2017 was $10.7 million compared to $7.9 million for the same period in 2016. The increases in interest expense for the three and twelve months ended December 31, 2017 compared to the same periods in 2016 were primarily due to increases in the average balance of borrowings and increases in the average rate paid on deposits.

 

Net interest margin measured 3.67% for the fourth quarter of 2017, compared to 3.75% for the same period in 2016. Net interest margin for the year ended December 31, 2017 was 3.79%, compared to 3.85% for the same period in 2016. The average yield on interest-earning assets for the fourth quarter of 2017 was 4.27% compared to 4.21% for the same period in 2016 and was 4.33% for the year ended December 31, 2017 compared to 4.30% for the same period in 2016. The average cost of interest-bearing liabilities increased to 0.70% for the fourth quarter of 2017, compared to 0.54% for the same period in 2016. The average cost of total interest-bearing liabilities for the year ended December 31, 2017 was 0.63%, compared to 0.53% for the same period in 2016.

 

3

 

 

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 December 31, 2017 increased to $4.7 million from $4.4 million for the same period in 2016, a 6% increase. Total noninterest income of $17.7 million for the year ended December 31, 2017 increased from $16.7 million for the same period in 2016, a 6% increase. The increase in the three and twelve month comparison periods was primarily due to increases in deposit fee income and earnings on bank owned life insurance, partially offset by a decrease in gain on sales of loans due to a decrease in the number of loans sold during the periods.

 

Total noninterest expense decreased $667,000, or 5%, for the fourth quarter of 2017 compared to the fourth quarter of 2016. Total noninterest expense decreased $2.9 million or 5% during the year ended December 31, 2017 compared to the same period in 2016. The decrease in total noninterest expense for the three and twelve month comparative periods was primarily related to the Company’s efforts to improve its operational efficiency as well as a decrease in the number of branches.

 

Income tax provision increased by $3.4 million, or 153%, for the fourth quarter of 2017 compared to the fourth quarter of 2016, primarily due to a $2.5 million revaluation of deferred tax assets and liabilities to account for the future impact of lower corporate tax rates as a result of the “Tax Cuts and Jobs Act” signed into law on December 22, 2017. Income tax provision for the year ended December 31, 2017 increased by $6.1 million or 89% compared to 2016, primarily due to the tax rate revaluation of the deferred tax asset as well as an increase in taxable income in 2017 partially offset by the recording of a valuation allowance reversal of $897,000 on deferred tax assets in the second quarter of 2016. The Company’s effective tax rate for the quarter ended December 31, 2017 (excluding the tax rate revaluation of the deferred tax asset) was 32.50% compared to 31.20% for the quarter ended December 31, 2016. The Company’s effective tax rate for the year ended December 31, 2017 (excluding the tax rate revaluation of the deferred tax asset) was 31.86% compared to 31.90% for the year ended December 31, 2016 (excluding the valuation allowance reversal).

 

4

 

 

ASSET QUALITY

 

The ratio of nonperforming assets to total assets decreased to 0.87% at December 31, 2017, compared to 0.94% at December 31, 2016. The allowance for loan losses represented 1.14% of total loans at December 31, 2017 compared to 1.00% at December 31, 2016. The ratio of the allowance for loan losses to nonperforming loans was 111% at December 31, 2017, compared to 90% at December 31, 2016. Annualized net charge-offs as a percentage of average loans for the quarter ended December 31, 2017 was 0.04% compared to 0.10% for the quarter ended December 31, 2016. Provision for loan losses decreased from $851,000 for the fourth quarter of 2016 to $464,000 for the fourth quarter of 2017. Provision for loan losses for the year ended December 31, 2017 increased to $4.5 million from $2.5 million for 2016. The increase in the provision for the year 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, Inc. 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 42 branches, three personalized technology centers equipped with interactive teller machines and three 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. 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.

 

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. All statements other than statements of historical fact are forward-looking statements. 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. These forward-looking statements include, without limitation, statements relating to the terms and closing of the proposed transaction between the Company and Arvest.  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; the Company’s and Arvest’s ability to consummate the Merger or satisfy the conditions to the completion of the Merger, the failure of the proposed Merger to close for any other reason; occurrence of any event, change or other circumstances that could give rise to the termination of the Agreement; the effect of the announcement of the Merger on customer relationships and operating results (including, without limitation, difficulties in maintaining relationships with employees or customers); the diversion of management time on transaction related issues;  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)

 
   
                                         
   

December

   

September

   

June

   

March

   

December

 
   

2017

   

2017

   

2017

   

2017

   

2016

 
                                         

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 646,272     $ 661,155     $ 632,149     $ 604,888     $ 587,633  

Consumer real estate - mortgage loans

    391,225       393,082       396,550       397,898       389,107  

Farmland

    96,786       99,189       97,881       98,672       94,018  

Construction and land development

    157,453       147,071       131,046       129,078       125,785  

Commercial and industrial loans

    345,087       373,464       364,194       370,961       323,096  

Consumer and other

    36,036       36,859       36,624       36,100       36,265  

Total loans

    1,672,859       1,710,820       1,658,444       1,637,597       1,555,904  

Loans held for sale

    3,815       7,258       7,470       4,735       8,954  

Allowance for loan losses

    (18,992 )     (18,682 )     (17,083 )     (16,821 )     (15,584 )

Investment securities and other investments

    266,658       273,073       275,805       268,981       229,212  

Goodwill

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

Core deposit intangible, net

    9,332       9,587       9,842       10,098       10,353  

Total assets

    2,160,963       2,241,459       2,239,090       2,174,041       2,053,175  

Noninterest-bearing deposits

    217,582       232,004       255,806       221,891       223,038  

Total deposits

    1,499,444       1,589,136       1,703,246       1,669,066       1,644,080  

Short term borrowings

    13,445       21,629       17,856       17,831       19,114  

FHLB advances

    374,661       359,791       254,928       225,072       129,992  

Other borrowings

    12,150       12,525       11,600       13,506       22,012  

Total stockholders' equity

    253,157       249,209       244,533       237,912       233,427  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,695,811     $ 1,706,952     $ 1,659,830     $ 1,607,892     $ 1,536,703  

Investment securities

    269,441       276,578       271,402       248,355       217,522  

Total earning assets

    2,039,624       2,049,894       1,990,562       1,886,813       1,810,802  

Goodwill

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

Core deposit intangible, net

    9,497       9,754       10,008       10,265       10,519  

Total assets

    2,233,948       2,246,331       2,190,240       2,092,022       2,019,792  

Noninterest-bearing deposits

    222,770       225,383       220,511       213,467       229,296  

Interest-bearing deposits

    1,335,165       1,411,163       1,435,630       1,414,137       1,416,991  

Total deposits

    1,557,935       1,636,546       1,656,141       1,627,604       1,646,287  

Short term borrowings

    20,425       20,375       15,463       15,549       17,983  

FHLB advances

    381,553       321,631       258,658       190,965       94,336  

Other borrowings

    12,256       12,193       11,898       16,247       22,161  

Total stockholders' equity

    252,785       248,559       242,263       236,247       234,339  
                                         

Statement of income data for the three months ended:

                                 

Interest income

  $ 21,972     $ 22,094     $ 21,153     $ 21,048     $ 19,212  

Interest expense

    3,079       2,958       2,496       2,214       2,105  

Net interest income

    18,893       19,136       18,657       18,834       17,107  

Provision for loan losses

    464       1,863       821       1,349       851  

Net interest income after provision for loan losses

    18,429       17,273       17,836       17,485       16,256  

Noninterest income

    4,678       4,191       4,694       4,176       4,394  

Noninterest expense

    12,958       14,260       12,795       14,444       13,625  

Income before taxes

    10,149       7,204       9,735       7,217       7,025  

Income tax provision

    5,544       2,072       3,078       2,300       2,192  

Net income

  $ 4,605     $ 5,132     $ 6,657     $ 4,917     $ 4,833  

 

7

 

 

BEAR STATE FINANCIAL, INC.

 

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

 
                                         
                                         
   

December

   

September

   

June

   

March

   

December

 
   

2017

   

2017

   

2017

   

2017

   

2016

 
                                         

Common stock data:

                                       

Net income per share, diluted

  $ 0.12     $ 0.14     $ 0.18     $ 0.13     $ 0.13  

Core earnings per share, diluted

  $ 0.17     $ 0.16     $ 0.17     $ 0.15     $ 0.13  

Book value per share

  $ 6.70     $ 6.61     $ 6.48     $ 6.31     $ 6.21  

Tangible book value per share

  $ 5.39     $ 5.29     $ 5.16     $ 4.98     $ 4.86  

Diluted weighted average shares outstanding

    37,982,761       37,921,016       37,883,264       37,880,022       37,833,124  

End of period shares outstanding

    37,767,613       37,729,837       37,713,171       37,689,939       37,618,597  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.82 %     0.91 %     1.22 %     0.95 %     0.95 %

Core return on average assets

    1.18 %     1.04 %     1.15 %     1.14 %     0.95 %

Return on average equity

    7.23 %     8.19 %     11.02 %     8.44 %     8.18 %

Core return on average equity

    10.40 %     9.38 %     10.36 %     10.06 %     8.23 %

Core return on average tangible equity

    12.94 %     11.74 %     13.07 %     12.80 %     10.50 %

Net interest margin

    3.67 %     3.70 %     3.76 %     4.05 %     3.75 %

Noninterest income to total revenue

    19.85 %     17.97 %     20.10 %     18.15 %     20.44 %

Noninterest income to average assets

    0.83 %     0.74 %     0.86 %     0.81 %     0.86 %

Noninterest expense to average assets

    2.30 %     2.52 %     2.34 %     2.80 %     2.68 %

Efficiency ratio

    54.97 %     61.13 %     54.79 %     62.77 %     63.37 %

Core efficiency ratio(1)

    54.36 %     54.56 %     55.70 %     56.00 %     63.18 %

Average loans to average deposits

    108.85 %     104.30 %     100.22 %     98.79 %     93.34 %

Securities to total assets

    12.34 %     12.18 %     12.32 %     11.52 %     10.49 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.14 %     1.09 %     1.03 %     1.03 %     1.00 %

Allowance for loan losses to non-performing loans

    110.67 %     104.56 %     104.00 %     94.20 %     89.69 %

Nonperforming loans to total loans

    1.03 %     1.04 %     0.99 %     1.09 %     1.12 %

Nonperforming assets to total assets

    0.87 %     0.85 %     0.78 %     0.87 %     0.94 %

Annualized net charge offs to average total loans

    0.04 %     0.06 %     0.14 %     0.03 %     0.10 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    9.41 %     9.16 %     9.18 %     9.27 %     9.47 %

Common equity tier 1 capital ratio

    11.34 %     10.84 %     10.85 %     10.58 %     11.04 %

Tier 1 capital to risk weighted assets

    11.34 %     10.84 %     10.85 %     10.58 %     11.04 %

Total capital to risk weighted assets

    12.39 %     11.84 %     11.80 %     11.52 %     11.96 %
                                         

(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.

 

 

 

8

 

 

BEAR STATE FINANCIAL, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

(In thousands, except share data)

 

(Unaudited)

 
                 
                 
   

December 31,

2017

   

December 31,

2016

 

ASSETS

               

Cash and cash equivalents

  $ 53,568     $ 78,789  

Interest-bearing time deposits in banks

    4,075       4,571  

Investment securities:

               

Available for sale securities, at fair value

    196,806       188,476  

Held to maturity securities, at amortized cost (fair value of $42,849 and $25,090, respectively)

    42,775       26,977  

Other investment securities, at cost

    27,077       13,759  

Loans receivable, net of allowance of $18,992 and $15,584, respectively

    1,654,245       1,540,805  

Loans held for sale

    3,815       8,954  

Accrued interest receivable

    7,677       7,006  

Real estate owned, net

    1,648       1,945  

Office properties and equipment, net

    50,546       54,049  

Office properties and equipment held for sale

    2,201       5,337  

Cash surrender value of life insurance

    58,200       57,267  

Goodwill

    40,196       40,196  

Core deposit intangibles, net

    9,332       10,353  

Deferred tax asset, net

    4,611       11,619  

Prepaid expenses and other assets

    4,191       3,072  
                 

TOTAL

  $ 2,160,963     $ 2,053,175  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 217,582     $ 223,038  

Interest bearing deposits

    1,281,862       1,421,042  

Total deposits

    1,499,444       1,644,080  

Securities sold under agreement to repurchase

    13,445       19,114  

Other borrowings

    386,811       152,004  

Other liabilities

    8,106       4,550  
                 

Total liabilities

    1,907,806       1,819,748  
                 

STOCKHOLDERS’ EQUITY:

               

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

    --       --  

Common stock, $0.01 par value—100,000,000 shares authorized; 37,767,613 and 37,618,597 shares issued and outstanding at December 31, 2017 and 2016, respectively

    378       376  

Additional paid-in capital

    210,599       209,274  

Accumulated other comprehensive income (loss)

    180       (1,436 )

Retained earnings

    42,000       25,213  
                 

Total stockholders’ equity

    253,157       233,427  
                 

TOTAL

  $ 2,160,963     $ 2,053,175  

 

 

9

 

 

BEAR STATE FINANCIAL, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

(In thousands, except earnings per share)

 

(Unaudited)

 
                                 
                                 
   

Three Months Ended

   

Year Ended

 
   

December 31,

   

December 31,

 
   

2017

   

2016

   

2017

   

2016

 

INTEREST INCOME:

                               

Loans receivable

  $ 20,065     $ 17,924     $ 79,120     $ 70,936  

Investment securities:

                               

Taxable

    735       475       2,750       1,952  

Nontaxable

    927       729       3,700       2,185  

Other

    245       84       697       313  

Total interest income

    21,972       19,212       86,267       75,386  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,720       1,729       6,992       6,515  

Other borrowings

    1,359       376       3,755       1,403  

Total interest expense

    3,079       2,105       10,747       7,918  
                                 

NET INTEREST INCOME

    18,893       17,107       75,520       67,468  
                                 

PROVISION FOR LOAN LOSSES

    464       851       4,498       2,516  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    18,429       16,256       71,022       64,952  
                                 

NONINTEREST INCOME:

                               

Net gain on sales of investment securities

    --       --       48       19  

Deposit fee income

    2,461       2,354       9,970       8,994  

Earnings on life insurance policies

    1,315       418       2,940       1,665  

Gain on sales of loans

    703       1,342       3,773       4,796  

Other

    199       280       1,008       1,237  
                                 

Total noninterest income

    4,678       4,394       17,739       16,711  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    6,752       7,443       28,519       31,168  

Net occupancy expense

    1,732       1,762       6,987       7,414  

Real estate owned, net

    29       2       (2 )     (377 )

FDIC insurance

    303       230       1,078       1,099  

Amortization of intangible assets

    255       255       1,021       1,021  

Data processing

    1,463       1,341       5,769       5,520  

Professional fees

    429       531       1,860       2,212  

Advertising and public relations

    254       316       1,148       1,600  

Postage and supplies

    205       233       836       1,121  

Other

    1,536       1,512       7,239       6,567  
                                 

Total noninterest expenses

    12,958       13,625       54,455       57,345  
                                 

INCOME BEFORE INCOME TAXES

    10,149       7,025       34,306       24,318  
                                 

INCOME TAX PROVISION

    5,544       2,192       12,995       6,859  
                                 

NET INCOME

  $ 4,605     $ 4,833     $ 21,311     $ 17,459  
                                 

Basic earnings per common share

  $ 0.12     $ 0.13     $ 0.57     $ 0.46  
                                 

Diluted earnings per common share

  $ 0.12     $ 0.13     $ 0.56     $ 0.46  

 

10

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(Dollars in thousands)

 

 

   

Three Months Ended December 31,

 
   

2017

   

2016

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,695,811     $ 20,065       4.69 %   $ 1,536,703     $ 17,924       4.63 %

Investment securities(2)

    269,441       1,662       2.45       217,522       1,204       2.20  

Other interest-earning assets

    74,372       245       1.31       56,577       84       0.59  

Total interest-earning assets

    2,039,624       21,972       4.27       1,810,802       19,212       4.21  

Noninterest-earning assets

    194,324                       208,990                  

Total assets

  $ 2,233,948                     $ 2,019,792                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,335,165       1,720       0.51     $ 1,416,991       1,729       0.48  

Other borrowings

    414,234       1,359       1.30       134,480       376       1.11  

Total interest-bearing liabilities

    1,749,399       3,079       0.70       1,551,471       2,105       0.54  

Noninterest-bearing deposits

    222,770                       229,296                  

Noninterest-bearing liabilities

    8,994                       4,686                  

Total liabilities

    1,981,163                       1,785,453                  

Stockholders' equity

    252,785                       234,339                  

Total liabilities and stockholders' equity

  $ 2,233,948                     $ 2,019,792                  
                                                 

Net interest income

          $ 18,893                     $ 17,107          

Net earning assets

  $ 290,225                     $ 259,331                  

Interest rate spread

                    3.57 %                     3.67 %

Net interest margin

                    3.67 %                     3.75 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.59 %                     116.71 %

 

   

Year Ended December 31,

 
   

2017

   

2016

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,667,971     $ 79,120       4.74 %   $ 1,503,245     $ 70,936       4.72 %

Investment securities(2)

    266,530       6,450       2.42       203,899       4,137       2.03  

Other interest-earning assets

    57,803       697       1.21       44,814       313       0.70  

Total interest-earning assets

    1,992,304       86,267       4.33       1,751,958       75,386       4.30  

Noninterest-earning assets

    198,873                       213,221                  

Total assets

  $ 2,191,177                     $ 1,965,179                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,398,840       6,992       0.50     $ 1,394,194       6,515       0.47  

Other borrowings

    319,924       3,755       1.17       111,484       1,403       1.26  

Total interest-bearing liabilities

    1,718,764       10,747       0.63       1,505,678       7,918       0.53  

Noninterest-bearing deposits

    220,572                       226,758                  

Noninterest-bearing liabilities

    6,822                       3,447                  

Total liabilities

    1,946,158                       1,735,883                  

Stockholders' equity

    245,019                       229,296                  

Total liabilities and stockholders' equity

  $ 2,191,177                     $ 1,965,179                  
                                                 

Net interest income

          $ 75,520                     $ 67,468          

Net earning assets

  $ 273,540                     $ 246,280                  

Interest rate spread

                    3.70 %                     3.77 %

Net interest margin

                    3.79 %                     3.85 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    115.91 %                     116.36 %

 

(1) Includes nonaccrual loans. 

(2) Includes FHLB and FRB stock.

 

11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(Dollars in thousands)

 

 

   

December 31, 2017

   

December 31, 2016

         
   

 

Net (2)

   

% Total Assets

   

 

Net (2)

   

% Total Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 7,061       0.32 %   $ 6,709       0.33 %   $ 352  

Nonfarm nonresidential

    7,374       0.34 %     5,177       0.25 %     2,197  

Farmland

    657       0.03 %     783       0.04 %     (126 )

Construction and land development

    188       0.01 %     463       0.02 %     (275 )

Commercial

    1,669       0.08 %     4,071       0.20 %     (2,402 )

Consumer

    212       0.01 %     173       0.01 %     39  
                                         

Total nonaccrual loans

    17,161       0.79 %     17,376       0.85 %     (215 )
                                         

Accruing loans 90 days or more past due

    --       --       --       --       --  
                                         

Real estate owned

    1,648       0.08 %     1,945       0.09 %     (297 )
                                         

Total nonperforming assets

    18,809       0.87 %     19,321       0.94 %     (512 )

Performing restructured loans

    882       0.04 %     4,804       0.23 %     (3,922 )
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 19,691       0.91 %   $ 24,125       1.17 %   $ (4,434 )
                                         
 

(1)

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

 

(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

 
   

12/31/2017

   

9/30/2017

   

6/30/2017

   

3/31/2017

   

12/31/2016

 

Net income available to common stockholders

  $ 4,605     $ 5,132     $ 6,657     $ 4,917     $ 4,833  

Average common stockholders' equity

    252,785       248,559       242,263       236,247       234,339  

Less average intangible assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

    (9,497 )     (9,754 )     (10,008 )     (10,265 )     (10,519 )
                                         

Average tangible common stockholders' equity

  $ 203,092     $ 198,609     $ 192,059     $ 185,786     $ 183,624  
                                         

Annualized return on average tangible common stockholders' equity

    9.0 %     10.3 %     13.9 %     10.7 %     10.4 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except per share data)

 

   

For the Quarter Ending

 
   

12/31/2017

   

9/30/2017

   

6/30/2017

   

3/31/2017

   

12/31/2016

 

Total common stockholder's equity

  $ 253,157     $ 249,209     $ 244,533     $ 237,912     $ 233,427  

Less intangible assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

    (9,332 )     (9,587 )     (9,842 )     (10,098 )     (10,353 )

Total intangible assets

    (49,528 )     (49,783 )     (50,038 )     (50,294 )     (50,549 )

Total tangible common stockholder's equity

  $ 203,629     $ 199,426     $ 194,495     $ 187,618     $ 182,878  
                                         

Common shares outstanding

    37,768       37,730       37,713       37,690       37,619  
                                         

Tangible book value per common share

  $ 5.39     $ 5.29     $ 5.16     $ 4.98     $ 4.86  

 

13

 

 

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

 
     

2017

   

2017

   

2017

   

2017

   

2016

 

Net income

  $ 4,605     $ 5,132     $ 6,657     $ 4,917     $ 4,833  

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

    --       --       (37 )     (11 )     --  

Adj: Claim on bank owned life insurance

    (909 )     --       (395 )     --       --  

Adj: Merger, acquisition and integration expenses

    677       1,253       --       --       --  

Adj: Branch restructure expense (1)

    (38 )     279       29       1,565       41  

Adj: Deferred tax asset tax rate adjustment (2)

    2,541       (186 )     --       --       --  

Tax effect of adjustments (3)

    (250 )     (600 )     3       (608 )     (16 )

Total core earnings

(A)

  $ 6,626     $ 5,878     $ 6,257     $ 5,863     $ 4,858  
                                           

Total revenue

  $ 23,571     $ 23,327     $ 23,351     $ 23,010     $ 21,501  

Adj: Gain on sale of securities, net

    --       --       (37 )     (11 )     --  

Adj: Claim on bank owned life insurance

    (909 )     --       (395 )     --       --  

Total core revenue

  $ 22,662     $ 23,327     $ 22,919     $ 22,999     $ 21,501  
                                           

Total non-interest expense

  $ 12,958     $ 14,260     $ 12,795     $ 14,444     $ 13,625  

Adj: Merger, acquisition and integration expenses

    (677 )     (1,253 )     --       --       --  

Adj: Branch restructure expense (1)

    38       (279 )     (29 )     (1,565 )     (41 )

Total core noninterest expense

  $ 12,319     $ 12,728     $ 12,766     $ 12,879     $ 13,584  
                                           

Total average assets

(B)

  $ 2,233,948     $ 2,246,331     $ 2,190,240     $ 2,092,022     $ 2,019,792  

Total average stockholders' equity

(C)

    252,785       248,559       242,263       236,247       234,339  

Total average tangible stockholders' equity

(D)

    203,071       198,609       192,059       185,786       183,624  

Total tangible stockholders' equity, period end

(E)

    202,629       199,426       194,495       187,618       182,878  
                                           

Total common shares outstanding, period-end

(F)

    37,767,613       37,729,837       37,713,171       37,689,939       37,618,597  

Diluted weighted average shares outstanding

(G)

    37,982,761       37,921,016       37,883,264       37,880,022       37,833,124  
                                           

Core earnings per share, diluted

(A/G)

  $ 0.17     $ 0.16     $ 0.17     $ 0.15     $ 0.13  

Tangible book value per share, period-end

(E/F)

  $ 5.39     $ 5.29     $ 5.16     $ 4.98     $ 4.86  
                                           

Core return on average assets

(A/B)

    1.18 %     1.04 %     1.15 %     1.14 %     0.95 %

Core return on average equity

(A/C)

    10.40 %     9.38 %     10.36 %     10.06 %     8.23 %

Core return on average tangible equity

(A/D)

    12.94 %     11.74 %     13.07 %     12.80 %     10.50 %

Core efficiency ratio (4)

    54.36 %     54.56 %     55.70 %     56.00 %     63.18 %

(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 Company was required to revalue its deferred tax assets and deferred tax liabilities as a result of the “Tax Cuts and Jobs Act” signed into law on December 22, 2017. The impact was a one-time, non-cash charge to income tax provision on the income statement.

(3) 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.

(4) 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