Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20141106_8k.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE


 

900 S. Shackleford, Suite 401

Little Rock, AR 72211

  FOR FURTHER INFORMATION CONTACT:

 Richard N. Massey | Chairman

Matt Machen | CFO

 501.975.6011

 

Bear State Financial, Inc.: Record Third Quarter 2014 Results Show Substantial Earnings and Book Value Accretion From Recent Merger

 

FINANCIAL HIGHLIGHTS:

 

 

Bear State Financial, Inc. reports third quarter 2014 GAAP earnings of $22.7 million and earnings per common share of $0.75, compared to earnings of $143,000 and earnings per common share of $0.01 in the third quarter 2013.

 

 

Third quarter 2014 core earnings were $4.1 million or $0.14 per common share, compared to core earnings of $165,000 or $0.01 per common share in the third quarter of 2013.

 

 

Book value per common share increased 54% from $3.57 as of September 30, 2013 to $5.51 as of September 30, 2014

 

Little Rock, AR – November 6, 2014 – Bear State Financial, Inc. (“Bear State,” NASDAQ: BSF), today reported earnings of $22.7 million and earnings per diluted common share of $0.75 in the third quarter of 2014, compared to earnings of $143,000 or $0.01 per diluted common share in the third quarter of 2013, a 15,757% increase. Net income for the third quarter of 2014 includes an income tax benefit of $20.3 million primarily resulting from the reversal of the Company’s valuation allowance against its deferred tax assets.

 

On June 13, 2014, Bear State completed its previously announced merger of First National Security Company (“First National”), the parent company for First National Bank headquartered in Hot Springs, Arkansas and Heritage Bank headquartered in Jonesboro, Arkansas. The Company’s results of operations for the nine months ended September 30, 2014 includes results of operations for First National for the period from June 14, 2014 through September 30, 2014.

  

 
1

 

 

Bear State’s three banks continue to progress towards more highly efficient and integrated operations. The Company’s operational integration project includes conversion of all bank operations to a single technology platform, and, subject to regulatory approval, the consolidation of its three banking charters to a single charter.  The Company expects the bulk of this integration project to be completed by the second quarter of 2015. It also expects further public announcements regarding its management and key operations as the integration project nears completion. 

 

The Company incurred substantial operating losses in prior periods. Those losses may, to a certain extent, be used to offset taxes on future income. The ability to use past losses to offset future taxes is referred to as a deferred tax asset (“DTA”). In 2009 the Company established a valuation allowance against its DTA due to insufficient and uncertain income at the time. Because of the Company’s increased earnings power along with the significant improvement in asset quality, the Company determined as of September 30, 2014, that it will likely use its DTA in the future. As a result, the DTA valuation allowance was reversed in the amount of $19.5 million. In addition, a valuation allowance of $1.25 million remains that is expected to be reversed during the fourth quarter of 2014.

 

Core earnings for the Company continued to improve in the third quarter of 2014. The Company reported core earnings of $4.1 million in the third quarter of 2014, compared to $1 million in the second quarter 2014 and $165,000 in the third quarter of 2013, a 2,376% increase. The third quarter of 2014 included two significant non-core items besides the reversal of its DTA valuation allowance described above. First, the Company incurred merger related expenses of approximately $3.5 million including termination fees of approximately $3.0 million associated with the conversion of core technology systems. Second, the Company incurred charges in the third quarter of $653,000 as a result of its decision to more aggressively market certain real estate owned, including reductions in the asking price on certain properties. Collectively, the net effect of all non-core items was an increase in earnings of approximately $18.6 million, or approximately $0.62 of diluted earnings per share.

 

Book value per common share was $5.51 at September 30, 2014, a 54% increase from $3.57 at September 30, 2013. Tangible book value per common share was $4.40 at September 30, 2014, a 23% increase from $3.57 at September 30, 2013. 

 

Total loan growth for the twelve months ended September 30, 2014 for each of Bear State’s three banks was as follows: First Federal Bank 18%; First National Bank 3%; Heritage Bank 20%; or 12% on a consolidated basis.

  

 
2

 

 

FINANCIAL CONDITION

 

Total assets were $1.53 billion at September 30, 2014, a 189% increase compared to $530 million at September 30, 2013. Total deposits were $1.28 billion at September 30, 2014, a 181% increase compared to $455 million at September 30, 2013. The increase in both assets and deposits was primarily due to the First National merger. Total loans, including those acquired, were $1.06 billion at September 30, 2014, an increase of $701 million, or 194%, compared to the same period in 2013.

 

Common stockholders’ equity was $165 million at September 30, 2014, a 131% increase from $71 million at September 30, 2013. Tangible common stockholders’ equity was $132 million at September 30, 2014, an 85% increase from $71 million at September 30, 2013. Book value per common share was $5.51 at September 30, 2014, a 54% increase from $3.57 at September 30, 2013. Tangible book value per common share was $4.40 at September 30, 2014, a 23% increase from $3.57 at September 30, 2013. The Company’s ratio of common stockholders’ equity to total assets decreased to 10.82% at September 30, 2014, compared to 13.49% at September 30, 2013. The calculation of the Company’s tangible book value per common share, tangible common stockholders’ equity and the reconciliation to GAAP are included in the schedules accompanying this release.

 

RESULTS OF OPERATIONS

 

Third quarter 2014 core earnings totaled $4.1 million or $0.14 per diluted common share, compared to core earnings of $1 million or $0.05 per diluted common share in the second quarter of 2014 and to $165,000 or $0.01 per diluted common share in the third quarter of 2013. The core return on average assets measured 1.09%, 0.54%, and 0.12%; core return on average equity measured 11.12%, 4.65%, and 0.92%; and core return on tangible equity measured 14.42%, 5.00%, and 0.92% for these periods, respectively.

 

GAAP earnings include non-core items. The reconciliation of net income and core income, together with related financial measures is included in the schedules accompanying this release. Non-core items totaled $18.6 million or $0.62 per diluted common share in the most recent quarter. Including these net non-core items, third quarter 2014 GAAP results were earnings of $22.7 million or $0.75 per diluted common share. GAAP net loss was -$2.9 million or -$0.13 per diluted common share in the second quarter of 2014 and $143,000 or $0.01 per diluted common share in the third quarter of 2013. The GAAP net income resulted in a GAAP return on average assets of 6.02% in the most recent quarter, compared to -1.56% and 0.11% in the prior periods respectively.

  

 
3

 

 

Net interest income for the third quarter 2014 was $14.7 million, compared to $3.8 million for the same period in 2013. Net interest income for the nine months ended September 30, 2014 was $24.0 million, compared to $11.1 million for the same period in 2013. Interest income for the third quarter of 2014 was $16.2 million compared to $4.6 million for the same period in 2013. Interest income for the nine months ended September 30, 2014 was $27.6 million compared to $13.6 million for the same period in 2013. The increase in interest income for the three and nine months ended September 30, 2014, compared to the comparable periods in 2013, was primarily related to increases in the average balances of loans receivable and investment securities as a result of the merger with First National, which contributed approximately $12.6 million of interest income for the nine month period ending September 30, 2014. Interest expense for the third quarter of 2014 was $1.6 million compared to $825,000 for the same period in 2013. Interest expense for the nine months ended September 30, 2014 was $3.5 million compared to $2.5 million for the same period in 2013. The increase in interest expense for the three and nine months ended September 30, 2014 compared to the comparable period in 2013 was primarily due to an increase in the average balance of deposit accounts as a result of the First National merger.

 

The net interest margin measured 4.44% for the third quarter 2014, compared to 3.15% for the same period in 2013. Net interest margin for the nine months ended September 30, 2014 was 3.84%, compared to 3.08% for the same period in 2013. The Company’s net interest margin increased primarily as a result of an increase in yields on loans receivable resulting from loans acquired in the First National merger. The average cost of total interest-bearing liabilities decreased to 0.53% for the third quarter 2014, compared to 0.76% for the same period in 2013. Average cost of total interest-bearing liabilities for the nine months ended September 30, 2014 was 0.63%, compared to 0.77% for the same period 2013.

 

Noninterest income is generated primarily through deposit account fee income, profit on sale of loans, and earnings on life insurance policies. Total noninterest income of $3.6 million for the three months ended September 30, 2014 increased from $1.4 million for the same period in 2013, a 157% increase. Total noninterest income of $6.7 million for the nine months ended September 30, 2014 increased from $4 million for the same period in 2013, a 68% increase. The increase in the three and nine month comparison periods was primarily due to an increase in deposit fee income and gain on sale of loans. The increase in gain on sale of loans was due to an increase in the number of mortgage loans sold and the average profit on loans held for sale.

  

 
4

 

 

Total noninterest expense increased $10.3 million or 205% during the third quarter of 2014 compared to the third quarter of 2013. Total noninterest expense increased $16.1 million or 111% during the nine months ended September 30, 2014 compared to the same period in 2013. The variances in total noninterest expense were primarily related to First National. Noninterest expense attributable to First National for the three and six months ended September 30, 2014 amounted to $6.4 million and $7.2 million respectively. In addition, noninterest expenses also increased due to the election to retire certain pension liabilities, an increase in loss provision on REO, and expenses related to the First National merger. The Company’s efficiency ratio improved to 61.02% from 83.19% in the second quarter of 2014 and from 96.11% in the third quarter of 2013.

 

Nonperforming assets declined from $15.4 million at June 30, 2014 to $15.0 million at September 30, 2014, compared to $20.6 million at December 31, 2013. Nonperforming assets were 0.98% of total assets at September 30, 2014, compared to 1.07% at June 30, 2014 and 4.32% at September 30, 2013. The allowance for loan losses represented 1.22% of total loans at September 30, 2014, compared to 1.23% at June 30, 2014 and 3.61% at September 30, 2013. The ratio of the allowance for loan losses to nonperforming loans was 136.79% at September 30, 2014, compared to 134.68% at June 30, 2014 and 100.08% at September 30, 2013. Annualized net charge-offs as a percentage of average loans for the quarter ended September 30, 2014 were 0.01% compared to 0.16% for the quarter ended September 30, 2013. Provision for loan losses increased from $0 for the third quarter of 2013 to $600,000 for the third quarter of 2014. The provision was $230,000 for the second quarter of 2014. The increase in provision is attributable to loan growth at Bear State’s three banks which was a 5% increase on a consolidated basis over the past three months.

 

 

About Bear State Financial, Inc.

Bear State Financial is the parent company for First Federal Bank, First National Bank in Hot Springs and Heritage Bank in Jonesboro. Bear State Financial, Inc. stock is traded on the NASDAQ Global Market under the symbol BSF.  For more information on Bear State Financial, please visit www.bearstatefinancial.com. Its principal subsidiaries, First Federal Bank, First National Bank and Heritage Bank, N.A. (collectively, the “Banks”), are community oriented financial institutions providing a broad line of financial products to individuals and business customers.  Collectively, the Banks operate 45 branch offices throughout Arkansas and Southeast Oklahoma.

  

 
5

 

 

Non-GAAP Financial Measures

This release contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition. They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

Forward-Looking Statements

This press release contains statements about future events that constitute forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements may be identified by reference to a future period or periods, or by the use of forward- looking terminology, such as “may,” “will,” “believe,” “expect,” or similar terms or variations on those terms, or the negative of those terms. Forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, those risks previously disclosed in Bear State ’s filings with the SEC, general economic conditions, changes in interest rates, regulatory considerations, competition, technological developments, retention and recruitment of qualified personnel, and market acceptance of the Bank’s pricing, products and services, and with respect to the loans extended by the Bank and real estate owned, market prices of the property securing loans and the costs of collection and sales. Bear State wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Bear State does not undertake and specifically declines any obligation to publicly release the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

 

 

 
6

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA – UNAUDITED

(In thousands, except share data)

 

   

September

   

June

   

December

   

September

 
   

2014

   

2014

   

2013

   

2013

 
                                 

Balance sheet data, at quarter end:

                               

Commercial real estate - mortgage loans

  $ 423,925     $ 390,848     $ 194,675     $ 187,075  

Consumer real estate - mortgage loans

    318,508       303,413       129,230       134,209  

Farmland

    48,892       48,710       2,663       2,469  

Construction and land development

    89,165       94,084       23,891       15,903  

Commercial and industrial loans

    149,073       142,058       29,033       17,414  

Consumer and other

    33,268       32,171       4,368       4,827  

Total loans

    1,062,831       1,011,284       383,860       361,897  

Allowance for loan losses

    (12,964 )     (12,392 )     (12,711 )     (13,078 )

Investment securities

    190,376       213,557       70,828       73,335  

Goodwill

    25,801       25,610       -       -  

Core deposit intangible, net

    7,494       7,651       -       -  

Total assets

    1,528,387       1,448,205       548,872       529,741  

Noninterest-bearing deposits

    169,962       167,600       19,427       20,998  

Total deposits

    1,277,306       1,231,414       469,725       455,456  

Short term borrowings

    12,081       20,270       -       -  

FHLB advances

    49,783       34,127       5,941       968  

Other borrowings

    19,519       13,750       -       -  

Total stockholders' equity

    165,419       142,995       71,187       71,486  
                                 

Balance sheet data, quarterly averages:

                               

Total loans

  $ 1,045,076     $ 505,754     $ 376,932     $ 359,071  

Investment securities

    213,813       101,562       72,440       61,880  

Total earning assets

    1,309,259       665,536       492,769       473,531  

Goodwill

    25,612       4,497       -       -  

Core deposit intangible, net

    7,773       1,512       -       -  

Total assets

    1,493,527       748,967       539,926       523,763  

Noninterest-bearing deposits

    170,310       56,988       19,052       21,747  

Interest-bearing deposits

    1,096,212       587,429       443,469       427,945  

Total deposits

    1,266,522       644,417       462,521       449,692  

Short term borrowings

    14,763       2,918       -       -  

FHLB Advances

    47,559       10,953       3,559       978  

Other borrowings

    14,675       1,338       -       -  

Total stockholders' equity

    145,737       86,613       71,764       70,971  
                                 

Statement of operation data for the three months ended:

                               

Interest income

  $ 16,223     $ 6,568     $ 4,748     $ 4,579  

Interest expense

    1,567       1,050       878       825  

Net interest income

    14,656       5,518       3,870       3,754  

Provision for loan losses

    600       230       -       -  

Net interest income after provision for loan losses

    14,056       5,288       3,870       3,754  

Noninterest income

    3,631       1,825       1,413       1,419  

Noninterest expense

    15,324       10,019       5,084       5,019  

Income before taxes

    2,363       (2,906 )     199       154  

Income tax expense

    (20,312 )     -       -       11  

Net income

  $ 22,675     $ (2,906 )   $ 199     $ 143  

  

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

   

September

   

June

   

December

   

September

 
   

2014

   

2014

   

2013

   

2013

 
                                 

Common stock data:

                               

Core earnings per share, diluted

  $ 0.14     $ 0.05     $ 0.01     $ 0.01  

Net income per share, diluted

  $ 0.75     $ (0.13 )   $ 0.01     $ 0.01  

Tangible book value per share

  $ 4.40     $ 3.65     $ 3.55     $ 3.57  

Book value per share

  $ 5.51     $ 4.76     $ 3.55     $ 3.57  

Diluted shares outstanding

    30,097,619       22,020,238       20,894,963       20,910,962  

End of period shares outstanding

    30,030,344       30,026,744       20,041,497       20,041,497  
                                 

Profitability and performance ratios:

                               

Core return on average assets

    1.09 %     0.54 %     0.18 %     0.12 %

Return on average assets

    6.02 %     -1.56 %     0.15 %     0.11 %

Core return on average equity

    11.12 %     4.65 %     1.37 %     0.92 %

Core return on tangible equity

    14.42 %     5.00 %     1.37 %     0.92 %

Return on average equity

    61.73 %     -13.46 %     1.10 %     0.80 %

Net interest margin

    4.44 %     3.33 %     3.12 %     3.15 %

Noninterest income to total revenue

    19.86 %     24.85 %     26.75 %     27.43 %

Noninterest income to average assets

    0.96 %     0.98 %     1.04 %     1.07 %

Noninterest expense to average assets

    4.07 %     5.37 %     3.74 %     3.80 %

Efficiency ratio(1)

    61.02 %     83.19 %     95.31 %     96.11 %

Average loans to average deposits

    82.52 %     78.48 %     81.50 %     79.85 %

Securities to total assets

    12.46 %     14.75 %     12.90 %     13.84 %
                                 

Asset quality ratios:

                               

Allowance for loan losses to total loans

    1.22 %     1.23 %     3.31 %     3.61 %

Allowance for loan losses to non-performing loans

    136.79 %     134.68 %     106.48 %     100.08 %

Nonperforming loans to total loans

    0.89 %     0.91 %     3.11 %     3.61 %

Nonperforming assets to total assets

    0.98 %     1.07 %     3.75 %     4.32 %

Annualized net charge offs to average total loans

    0.01 %     0.25 %     0.36 %     0.16 %
                                 

Capital ratios:

                               

Tier 1 Capital to Adjusted Average Assets

    8.10 %     7.54 %     12.90 %     13.29 %

Total Capital to Risk-Weighted Assets

    11.43 %     10.85 %     18.68 %     20.10 %

Tier I Capital to Risk-Weighted Assets

    10.29 %     10.31 %     17.40 %     18.82 %

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

 

 
8

 

 

 BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

(In thousands, except share data)

 

 

 

September 30,

2014

   

December 31,

2013

 
ASSETS                

Cash and cash equivalents

  $ 87,586     $ 23,970  

Federal funds sold

    10,250       --  

Interest-bearing time deposits in banks

    14,660       24,118  

Investment securities available for sale

    190,376       70,828  

Other investment securities, at cost

    7,104       457  

Loans receivable, net of allowance of $12,964 and $12,711, respectively

    1,049,867       371,149  

Loans held for sale

    7,539       4,205  

Accrued interest receivable

    5,045       1,473  

Real estate owned - net

    5,542       8,627  

Office properties and equipment - net

    48,982       18,769  

Cash surrender value of life insurance

    43,132       23,811  

Goodwill

    25,801       --  

Core deposit intangible - net

    7,494       --  

Deferred tax asset, net

    20,426       --  

Prepaid expenses and other assets

    4,583       1,465  
                 

TOTAL

  $ 1,528,387     $ 548,872  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 169,962     $ 19,427  

Interest bearing deposits

    1,107,344       450,298  

Total deposits

    1,277,306       469,725  

Short term borrowings

    12,081       --  

Other borrowings

    69,302       5,941  

Other liabilities

    4,279       2,019  
                 

Total liabilities

    1,362,968       477,685  
                 

STOCKHOLDERS’ EQUITY:

               

Preferred stock, $0.01 par value—5,000,000 shares authorized; none issued at September 30, 2014 and December 31, 2013

    --       --  

Common stock, $0.01 par value—100,000,000 and 30,000,000 shares authorized at September 30, 2014 and December 31, 2013, respectively; 30,030,344 and 20,041,497 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

    300       200  

Additional paid-in capital

    166,434       92,740  

Accumulated other comprehensive income (loss)

    479       (467 )

Accumulated deficit

    (1,794 )     (21,286 )
                 

Total stockholders’ equity

    165,419       71,187  
                 

TOTAL

  $ 1,528,387     $ 548,872  

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(In thousands, except earnings per share)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2014

   

2013

   

2014

   

2013

 

INTEREST INCOME:

                               

Loans receivable

  $ 15,390     $ 4,033     $ 25,381     $ 12,084  

Investment securities:

                               

Taxable

    415       146       952       256  

Nontaxable

    313       290       894       896  

Other

    105       110       321       381  

Total interest income

    16,223       4,579       27,548       13,617  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,320       814       3,174       2,477  

Other borrowings

    247       11       334       37  
                                 

Total interest expense

    1,567       825       3,508       2,514  
                                 

NET INTEREST INCOME

    14,656       3,754       24,040       11,103  
                                 

PROVISION FOR LOAN LOSSES

    600       --       830       --  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    14,056       3,754       23,210       11,103  
                                 

NONINTEREST INCOME:

                               

Net gain on sales of investment securities

    30       25       30       25  

Deposit fee income

    1,956       780       3,445       2,352  

Earnings on life insurance policies

    349       205       758       603  

Gain on sale of loans

    968       267       1,923       726  

Other

    328       142       497       307  
                                 

Total noninterest income

    3,631       1,419       6,653       4,013  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    6,261       2,836       15,795       8,232  

Net occupancy expense

    1,569       583       2,850       1,809  

Real estate owned, net

    650       133       1,458       82  

FDIC insurance

    249       139       494       480  

Amortization of intangible assets

    157       --       183       --  

Data processing

    4,177       376       5,159       1,108  

Professional fees

    213       108       644       518  

Advertising and public relations

    494       71       795       215  

Postage and supplies

    263       91       466       308  

Other

    1,291       682       2,839       1,823  
                                 

Total noninterest expenses

    15,324       5,019       30,683       14,575  
                                 

INCOME (LOSS) BEFORE INCOME TAXES

    2,363       154       (820 )     541  
                                 

INCOME TAX PROVISION (BENEFIT)

    (20,312 )     11       (20,312 )     11  
                                 

NET INCOME

  $ 22,675     $ 143     $ 19,492     $ 530  
                                 

Basic earnings per common share

  $ 0.76     $ 0.01     $ 0.81     $ 0.03  
                                 

Diluted earnings per common share

  $ 0.75     $ 0.01     $ 0.79     $ 0.03  

 

 
10

 

 

 BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(In thousands)

 

   

Three Months Ended September 30,

 
   

2014

   

2013

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,045,076     $ 15,390        5.84   $ 359,071     $ 4,033       4.46 %

Investment securities(2)

    213,813       728        1.35       61,880       436       2.80  

Other interest-earning assets

    50,370       105       0.83       52,580       110       0.83  

Total interest-earning assets

    1,309,259       16,223       4.92       473,531       4,579       3.84  

Noninterest-earning assets

    184,268                       50,232                  

Total assets

  $ 1,493,527                     $ 523,763                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,096,212       1,320       0.48     $ 427,945       814       0.76  

Other borrowings

    76,997       247       1.27       978       11       4.29  

Total interest-bearing liabilities

    1,173,209       1,567       0.53       428,923       825       0.76  

Noninterest-bearing deposits

    170,310                       21,747                  

Noninterest-bearing liabilities

    4,271                       2,122                  

Total liabilities

    1,347,790                       452,792                  

Stockholders' equity

    145,737                       70,971                  

Total liabilities andstockholders' equity

  $ 1,493,527                     $ 523,763                  
                                                 

Net interest income

          $ 14,656                     $ 3,754          

Net earning assets

  $ 136,050                     $ 44,608                  

Interest rate spread

                    4.39 %                     3.08 %

Net interest margin

                    4.44 %                     3.15 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    111.60 %                     110.40 %

(1) Includes nonaccrual loans.

(2) Includes FHLB of Dallas and Federal Reserve Bank stock

 

    Nine Months Ended September 30,  
    2014     2013  
   

Average

Balance

    Interest    

Average

Yield/

Cost

   

Average

Balance

    Interest    

Average

Yield/

Cost

 
    (Dollars in Thousands)  

Interest-earning assets:

                                               

Loans receivable(1)

  $ 653,780     $ 25,381       5.19 %   $ 355,757     $ 12,084       4.54 %

Investment securities(2)

    131,157       1,846       1.88       54,873       1,152       2.81  

Other interest-earning assets

    51,728       321       0.83       70,690       381       0.72  

Total interest-earning assets

    836,665       27,548       4.40       481,320       13,617       3.78  

Noninterest-earning assets

    99,541                       51,393                  

Total assets

  $ 936,206                     $ 532,713                  

Interest-bearing liabilities:

                                               

Deposits

  $ 715,593       3,174       0.59     $ 434,772       2,477       0.76  

Other borrowings

    32,971       334       1.35       2,296       37       2.12  

Total interest-bearing liabilities

    748,564       3,508       0.63       437,068       2,514       0.77  

Noninterest-bearing deposits

    83,145                       22,300                  

Noninterest-bearing liabilities

    3,326                       2,351                  

Total liabilities

    835,035                       461,719                  

Stockholders' equity

    101,171                       70,994                  

Total liabilities and stockholders' equity

  $ 936,206                     $ 532,713                  
                                                 

Net interest income

          $ 24,040                     $ 11,103          

Net earning assets

  $ 88,101                     $ 44,252                  

Interest rate spread

                    3.78 %                     3.01 %

Net interest margin

                    3.84 %                     3.08 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    111.77 %                     110.12 %

(1) Includes nonaccrual loans.

(2) Includes FHLB of Dallas and Federal Reserve Bank stock.

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(In thousands)

 

   

September 30, 2014

   

December 31, 2013

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 4,569       0.30 %   $ 4,258       0.77 %   $ 311  

Nonfarm nonresidential

    3,214       0.21 %     4,057       0.75 %     (843 )

Farmland

    737       0.05 %     782       0.15 %     (45 )

Construction and land development

    615       0.04 %     2,467       0.44 %     (1,852 )

Commercial

    316       0.02 %     350       0.06 %     (34 )

Consumer

    26       --       24       0.01 %     2  
                                         

Total nonaccrual loans

    9,477       0.62 %     11,938       2.18 %     (2,461 )
                                         

Accruing loans 90 days or more past due

    --       --       --       --       --  
                                         

Real estate owned

    5,542       0.36 %     8,627       1.57 %     (3,085 )
                                         

Total nonperforming assets

    15,019       0.98 %     20,565       3.75 %     (5,546 )

Performing restructured loans

    571       0.04 %     494       0.09 %     77  
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 15,590       1.02 %   $ 21,059       3.84 %   $ (5,469 )

 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $15.3 million at September 30, 2014 and $2.9 million at December 31, 2013 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at September 30, 2014.

 

(2)

Loan balances are presented net of undisbursed loan funds, partial charge-offs and interest payments recorded as reductions in principal balances for financial reporting purposes.

 

 
12

 

 

BEAR STATE FINANCIAL, INC.

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

(in thousands)

 

   

For the Quarter ending

 
   

9/30/2014

   

6/30/2014

   

12/31/2013

   

9/30/2013

 

Net income available to common stockholders

  $ 22,675     $ (2,906 )   $ 199     $ 143  

Average common stockholders' equity

    145,737       86,613       71,764       70,971  

Less Average Intangible Assets:

                               

Goodwill

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

Core Deposit Intangible, net of accumulated amortization

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

Average tangible common stockholders' equity

  $ 112,352     $ 80,604     $ 71,764     $ 70,971  
                                 

Annualized return on average tangible common stockholders' equity

    80.1 %     -14.5 %     1.1 %     0.8 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE per COMMON SHARE - UNAUDITED

(in thousands, except per share data)

 

   

For the period ending

 
   

9/30/2014

   

6/30/2014

   

12/31/2013

   

9/30/2013

 

Total common stockholder's equity

    165,419       142,995       71,187       71,486  

Less intangible assets:

                               

Goodwill

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

Core Deposit Intangible, net of accumulated amortization

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

Total intangibles

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

Total tangible common stockholder's equity

  $ 132,124     $ 109,734     $ 71,187     $ 71,486  
                                 

Common Shares Outstanding

    30,030       30,027       20,041       20,041  
                                 

Tangible book value per common share

  $ 4.40     $ 3.65     $ 3.55     $ 3.57  

  

 
13

 

 

BEAR STATE FINANCIAL, INC.

RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

(In thousands, except share data)

 

     

September

   

June

   

December

   

September

 
     

2014

   

2014

   

2013

   

2013

 

Net income (loss)

  $ 22,675     $ (2,906 )   $ 199     $ 143  

Adj: Gain on sale of securities, net

    (30 )                     (25 )

Adj: Merger, acquisition and integration expenses

    477       392       49       47  

Adj: Pension plan payment

            2,900                  

Adj: Real estate owned provision

    653       618       -       -  

Adj. Data processing termination fees

    3,035                       -  

Adj: Deferred tax asset valuation allowance reversal

    (21,142 )                        

Tax Effect of Adjustments

    (1,583 )                        

Total core income

(A)

  $ 4,085     $ 1,004     $ 248     $ 165  
                                   

Total revenue

  $ 18,287     $ 7,343     $ 5,283     $ 5,173  

Adj: Gain on sale of securities, net

    (30 )     -       -       (25 )

Total core revenue

  $ 18,257     $ 7,343     $ 5,283     $ 5,148  
                                   

Total non-interest expense

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

Less: Merger and acquisition expenses

    (477 )     (392 )     (49 )     (47 )

Less: Pension plan payment

    -       (2,900 )     -       -  

Less: Real estate owned provision

    (653 )     (618 )     -       -  

Less: Data processing termination fees

    (3,035 )                        

Core noninterest expense

  $ 11,159     $ 6,109     $ 5,035     $ 4,972  
                                   

Total average assets

(B)

  $ 1,493,527     $ 748,967     $ 539,926     $ 523,763  

Total average stockholders' equity

(C)

    145,737       86,613       71,764       70,971  

Total average tangible stockholders' equity

(D)

    112,352       80,604       71,764       70,971  

Total tangible stockholders' equity, period end

(E)

    132,124       109,734       71,187       71,486  
                                   

Total common shares outstanding, period-end

(F)

    30,030,344       30,026,744       20,041,497       20,041,497  

Average diluted shares outstanding

(G)

    30,097,619       22,020,238       20,894,963       20,910,962  
                                   

Core earnings per share, diluted

(A/G)

    0.14     $ 0.05     $ 0.01     $ 0.01  

Tangible book value per share, period-end

(E/F)

  $ 4.40     $ 3.65     $ 3.55     $ 3.57  
                                   

Core return on average assets

(A/B)

    1.09 %     0.54 %     0.18 %     0.12 %

Core return on average equity

(A/C)

    11.12 %     4.65 %     1.37 %     0.92 %

Core return on tangible equity

(A/D)

    14.42 %     5.00 %     1.37 %     0.92 %

Efficiency ratio(1)

    61.02 %     83.19 %     95.31 %     96.11 %

 

(1)

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


14