Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20160420_8k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

 



900 S. Shackleford, Suite 401

 FOR FURTHER INFORMATION CONTACT:

Little Rock, AR 72211

 Mark McFatridge | CEO

 

 Matt Machen | CFO

 

 501.975.6033

 

 

Bear State Financial, Inc. Announces First Quarter 2016 Earnings

 

FINANCIAL HIGHLIGHTS:

 

 

First quarter GAAP net income was $3.3 million or $0.09 per common share, compared to GAAP net income of $2.3 million or $0.07 per common share for the first quarter of 2015.

 

 

First quarter 2016 core earnings were $3.7 million or $0.10 per common share, compared to core earnings of $2.8 million or $0.08 per common share in the first quarter of 2015.

 

 

Book value per common share was $5.96 at March 31, 2016, a 15% increase from $5.19 at March 31, 2015.

 

 

During the first quarter of 2016 Bear State Financial completed the consolidation and integration of Metropolitan National Bank, Springfield, MO into the Bear State Bank charter.

 

 

Little Rock, AR – April 20, 2016 – Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), today reported earnings of $3.3 million and earnings per diluted common share of $0.09 in the first quarter of 2016, compared to earnings of $2.3 million or $0.07 per diluted common share in the first quarter of 2015. Core earnings for the first quarter of 2016 were $3.7 million or $0.10 per diluted common share compared to core earnings of $2.8 million or $0.08 per diluted common share in the first quarter of 2015.

 

 

 
1

 

 

On February 22, 2016, the Company consolidated the Metropolitan National Bank (Springfield, MO) (“MNB”) charter into the Bear State Bank charter and converted MNB’s systems to the Company’s core technology platform. The Company has begun experiencing significant operational and organizational improvements as a result of the charter consolidation and systems conversion, the benefits of which are expected to be realized in the second quarter of 2016. In addition, the Company intends to consolidate six locations, or 11% of the branch network, by the end of April. The Company has notified all customers affected by these consolidations, and will be automatically transferring customer accounts to the next most convenient location.

 

“Our first quarter results continue to highlight the strengths of Bear State – disciplined growth, operational efficiency, and the ability to acquire and integrate,” said Mark McFatridge, President and CEO at Bear State Financial.  “Only eight months after announcing the acquisition, we successfully completed the charter consolidation and systems integration of Metropolitan National Bank during the quarter.  Our previously announced closure of 11% of our branch network will be completed during the second quarter. This initiative will improve operational efficiencies and reduce market overlaps.  Additionally, our teammates continue to do a tremendous job in uncovering lending opportunities.  While many of these opportunities are with creditworthy borrowers that we would love to bank, the competitive banking environment in which we operate is dictating terms that fall outside of our disciplined risk culture.  We have, however, had significant success in our strategic initiative of diversifying our lending portfolio, as evidenced by the 5% growth in commercial and industrial loans during the quarter.  This initiative will allow us the opportunity for relationships where we can fully deliver the value of the Bear.”

 

 

FINANCIAL CONDITION

 

Total assets were $1.92 billion at March 31, 2016, a 30% increase compared to $1.48 billion at March 31, 2015. Total deposits were $1.61 billion at March 31, 2016, a 30% increase compared to $1.24 billion at March 31, 2015. The increase in both assets and deposits was primarily due to the MNB acquisition on October 1, 2015. Total loans were $1.46 billion at March 31, 2016, an increase of $418 million, or 40% compared to the March 31, 2015.

 

Total stockholders’ equity was $224 million at March 31, 2016, a 29% increase from $173 million at March 31, 2015. Tangible common stockholders’ equity was $172 million at March 31, 2016, a 23% increase from $140 million at March 31, 2015. Book value per common share was $5.96 at March 31, 2016, a 15% increase from $5.19 at March 31, 2015. Tangible book value per common share was $4.59 at March 31, 2016, a 9% increase from $4.20 at March 31, 2015. The Company’s ratio of total stockholders’ equity to total assets decreased to 11.64% at March 31, 2016, compared to 11.72% at March 31, 2015. The calculation of the Company’s tangible book value per common share, tangible common stockholders’ equity and the reconciliation of such non-GAAP financial measures to the most comparable GAAP measures are included in the schedules accompanying this release.

 

 

 
2

 

  

RESULTS OF OPERATIONS

 

The Company recognized first quarter 2016 net income of $3.3 million or $0.09 per diluted common share compared to net income of $2.3 million or $0.07 per diluted common share in the first quarter of 2015, resulting in a return on average assets of 0.71% in the first quarter of 2016, compared to 0.61% in the first quarter of 2015. Calculation of net income in accordance with GAAP includes what the Company considers “non-core items,” which are items that we do not consider indicative of our core operating performance and which are not necessarily comparable from year to year. The reconciliation of GAAP net income and core earnings, a non-GAAP financial measure, together with related financial measures and ratios is included in the schedules accompanying this release.

 

First quarter 2016 core earnings totaled $3.7 million or $0.10 per diluted common share, compared to core earnings of $2.8 million or $0.08 per diluted common share in the first quarter of 2015. The core return on average assets measured 0.77% and 0.76%, core return on average equity measured 6.61% and 6.58% and core return on average tangible equity measured 8.58% and 8.14% each for the first quarters of 2016 and 2015, respectively. Non-core items during the first quarter of 2016 included merger, acquisition and integration expenses of $250,000, rebranding expenses of $195,000 related to the acquisition of MNB, branch reduction expenses of $63,000 and a loss on sale of securities of $2,000. Collectively, the effect of all non-core items, net of taxes, decreased GAAP net income by approximately $315,000, or approximately $0.01 of diluted earnings per share.

 

Net interest income for the first quarter of 2016 was $16.9 million compared to $12.6 million for the same period in 2015. Interest income for the first quarter of 2016 was $18.8 million compared to $14.1 million for the same period in 2015. The increase in interest income for the first quarter of 2016 compared to the same period in 2015 was primarily related to increases in the average balances of loans receivable and investment securities as a result of the MNB acquisition. Interest expense for the first quarter of 2016 was $1.9 million compared to $1.5 million for the same period in 2015. The increase in interest expense for the first quarter of 2016 compared to the same period in 2015 was primarily due to an increase in the average balance of deposit accounts as a result of the MNB acquisition.

 

 

 
3

 

 

Net interest margin measured 4.03% for the first quarter of 2016, compared to 3.85% for the same period in 2015. The Company’s net interest margin increased primarily as a result of an increase in average yield on interest earning assets resulting from a higher percentage of loans in the mix of interest earning assets. The average cost of total interest-bearing liabilities decreased to 0.51% for the first quarter 2016, compared to 0.54% for the same period in 2015.

 

Noninterest income is generated primarily through deposit account fee income, profit on sale of loans, and earnings on life insurance policies. Total noninterest income for the three months ended March 31, 2016 increased to $3.7 million from $3.1 million for the same period in 2015, an 18% increase. The increase was primarily due to an increase in deposit fee income and gain on sale of loans. The increase in deposit fee income was primarily due to an increase in deposit accounts resulting from the acquisition of MNB. The increase in gain on sale of loans was due to an increase in the number of mortgage loans sold and the average profit per loan.

 

Total noninterest expense increased $3.1 million or 25% during the first quarter of 2016 compared to the first quarter of 2015. The variance in total noninterest expense was primarily due to expenses incurred in connection with the MNB acquisition. The Company’s core efficiency ratio was 71.96% in the first quarter of 2016 compared to 71.88% in the first quarter of 2015.

 

The ratio of nonperforming assets to total assets increased to 1.23% at March 31, 2016, compared to 0.99% at March 31, 2015. The increase in nonperforming assets is primarily attributable to a single relationship that management continues to actively monitor.  Recently occurring developments have been encouraging and management anticipates a resolution of this matter later this year.  Management believes that current reserves adequately reflect its estimated loss exposure. The allowance for loan losses represented 1.02% of total loans at March 31, 2016, compared to 1.32% at March 31, 2015. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 1.99% at March 31, 2016, compared to 2.20% at March 31, 2015. The ratio of the allowance for loan losses to nonperforming loans was 72.84% at March 31, 2016, compared to 138.60% at March 31, 2015. Annualized net charge-offs as a percentage of average loans for the quarter ended March 31, 2016 was 0.04% compared to 0.08% for the quarter ended March 31, 2015. Provision for loan losses increased from $300,000 for the first quarter of 2015 to $489,000 for the first quarter of 2016. The increase in provision is attributable to loan originations and a migration of the MNB and First National renewed loans from the purchased loan portfolio to the originated loan portfolio.

 

 

 
4

 

  

About Bear State Financial, Inc.

Bear State Financial, Inc. is the parent company for Bear State Bank. Bear State Financial 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 55 branches 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; they should be read and used in conjunction with the Company’s GAAP financial information. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders. The Company utilizes the non-GAAP measure of core earnings, which management believes is useful in evaluating operating trends, including components of core revenue and core expense. Core earnings and its components exclude amounts that the Company views as unrelated to its normalized operations. The Company also reports certain non-GAAP equity measures (including tangible stockholders’ equity, tangible book value per common share and related ratios) that exclude intangible assets from their calculation due to the importance of these non-GAAP measures to the investment community. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

 

 
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, including, without limitation, statements regarding the Company’s plans to reduce the total number of its retail branches and the Company’s future expectations regarding certain nonperforming assets. 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

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
                                         

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 555,264     $ 561,910     $ 401,044     $ 378,878     $ 388,043  

Consumer real estate - mortgage loans

    395,509       401,594       309,951       307,183       315,082  

Farmland

    93,380       94,235       53,192       48,058       50,244  

Construction and land development

    117,283       116,015       93,688       103,094       100,918  

Commercial and industrial loans

    258,479       246,304       186,772       185,266       152,913  

Consumer and other

    37,673       38,594       32,428       32,455       32,613  

Total loans

    1,457,588       1,458,652       1,077,075       1,054,934       1,039,813  

Allowance for loan losses

    (14,866 )     (14,550 )     (13,975 )     (13,854 )     (13,762 )

Investment securities

    185,143       198,585       164,564       182,525       176,599  

Goodwill

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

Core deposit intangible, net

    11,119       11,374       6,869       7,026       7,182  

Total assets

    1,922,301       1,920,216       1,470,725       1,451,281       1,477,597  

Noninterest-bearing deposits

    216,173       234,879       173,525       168,225       176,924  

Total deposits

    1,610,718       1,607,683       1,209,176       1,208,800       1,236,258  

Short term borrowings

    8,990       12,075       10,366       3,530       5,576  

FHLB advances

    50,178       53,518       49,457       41,591       38,936  

Other borrowings

    22,681       18,862       18,843       18,450       18,706  

Total stockholders' equity

    223,798       223,157       178,670       174,831       173,128  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,461,091     $ 1,445,357     $ 1,077,500     $ 1,059,235     $ 1,045,946  

Investment securities

    206,258       209,629       180,831       189,285       183,857  

Total earning assets

    1,702,917       1,699,227       1,294,619       1,294,523       1,325,125  

Goodwill

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

Core deposit intangible, net

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

Total assets

    1,920,833       1,920,617       1,466,342       1,468,521       1,504,716  

Noninterest-bearing deposits

    221,909       234,206       176,219       173,248       175,457  

Interest-bearing deposits

    1,369,759       1,364,403       1,036,330       1,055,200       1,072,255  

Total deposits

    1,591,668       1,598,609       1,212,549       1,228,448       1,247,712  

Short term borrowings

    12,163       26,872       6,166       4,481       11,902  

FHLB advances

    64,488       47,127       47,614       38,625       50,206  

Other borrowings

    25,353       18,983       18,641       18,564       18,482  

Total stockholders' equity

    224,416       223,083       177,824       175,025       172,811  
                                         
Statement of operations data for the three months ended:                                        

Interest income

  $ 18,790     $ 19,468     $ 13,749     $ 13,523     $ 14,106  

Interest expense

    1,864       1,744       1,529       1,563       1,528  

Net interest income

    16,926       17,724       12,220       11,960       12,578  

Provision for loan losses

    489       866       331       300       300  

Net interest income after provision for loan losses

    16,437       16,858       11,889       11,660       12,278  

Noninterest income

    3,673       3,721       3,318       3,397       3,111  

Noninterest expense

    15,331       17,044       10,465       11,273       12,237  

Income before taxes

    4,779       3,535       4,742       3,784       3,152  

Income tax provision (benefit)

    1,436       972       1,529       1,253       885  

Net income

  $ 3,343     $ 2,563     $ 3,213     $ 2,531     $ 2,267  

 

 

 
7

 

  

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED

 

   

March

   

December

   

September

   

June

   

March

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
                                         

Common stock data:

                                       

Net income per share, diluted

  $ 0.09     $ 0.07     $ 0.10     $ 0.08     $ 0.07  

Core earnings per share, diluted

  $ 0.10     $ 0.11     $ 0.10     $ 0.09     $ 0.08  

Book value per share

  $ 5.96     $ 5.87     $ 5.36     $ 5.24     $ 5.19  

Tangible book value per share

  $ 4.59     $ 4.52     $ 4.38     $ 4.26     $ 4.20  

Diluted weighted average shares outstanding

    37,918,188       38,173,234       33,497,298       33,521,490       33,551,776  

End of period shares outstanding

    37,560,031       37,987,722       33,349,512       33,375,753       33,375,753  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.71 %     0.53 %     0.87 %     0.69 %     0.61 %

Core return on average assets

    0.77 %     0.86 %     0.90 %     0.79 %     0.76 %

Return on average equity

    6.04 %     4.56 %     7.17 %     5.80 %     5.32 %

Core return on average equity

    6.61 %     7.41 %     7.41 %     6.65 %     6.58 %

Core return on average tangible equity

    8.58 %     9.65 %     9.07 %     8.18 %     8.14 %

Net interest margin

    4.03 %     4.14 %     3.74 %     3.71 %     3.85 %

Noninterest income to total revenue

    17.83 %     17.35 %     21.35 %     22.12 %     19.83 %

Noninterest income to average assets

    0.78 %     0.77 %     0.90 %     0.93 %     0.84 %

Noninterest expense to average assets

    3.24 %     3.52 %     2.83 %     3.08 %     3.30 %

Efficiency ratio(1)

    71.96 %     67.66 %     66.24 %     69.51 %     71.88 %

Average loans to average deposits

    91.80 %     90.41 %     88.86 %     86.23 %     83.83 %

Securities to total assets

    9.63 %     10.34 %     11.19 %     12.58 %     11.95 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.02 %     1.00 %     1.30 %     1.31 %     1.32 %

Allowance for loan losses to non-performing loans

    72.84 %     75.23 %     83.18 %     134.94 %     138.60 %

Nonperforming loans to total loans

    1.40 %     1.36 %     1.56 %     0.97 %     0.95 %

Nonperforming assets to total assets

    1.23 %     1.22 %     1.30 %     0.94 %     0.99 %

Annualized net charge offs to average total loans

    0.04 %     0.08 %     0.08 %     0.08 %     0.08 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    9.15 %     9.15 %     9.83 %     9.54 %     8.96 %

Common equity tier 1 capital ratio

    10.63 %     10.62 %     11.77 %     11.59 %     11.39 %

Tier 1 capital to risk weighted assets

    10.63 %     10.62 %     11.77 %     11.59 %     11.39 %

Total capital to risk weighted assets

    11.55 %     11.52 %     12.94 %     12.77 %     12.58 %

 

          


(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

(In thousands, except share data)

(Unaudited)

 

   

March 31,

2016

   

December 31,

2015

 
ASSETS                

Cash and cash equivalents

  $ 64,699     $ 52,131  

Interest-bearing time deposits in banks

    10,681       10,930  

Federal funds sold

    516       18  

Investment securities available for sale

    185,143       198,585  

Other investment securities, at cost

    10,490       9,563  

Loans receivable, net of allowance of $14,866 and $14,550, respectively

    1,442,722       1,444,102  

Loans held for sale

    10,103       7,326  

Accrued interest receivable

    5,927       6,157  

Real estate owned - net

    3,164       3,642  

Office properties and equipment - net

    63,250       63,641  

Cash surrender value of life insurance

    56,014       52,602  

Goodwill

    40,196       40,196  

Core deposit intangible - net

    11,119       11,374  

Deferred tax asset, net

    15,009       16,713  

Prepaid expenses and other assets

    3,268       3,236  
                 

TOTAL

  $ 1,922,301     $ 1,920,216  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 216,173     $ 234,879  

Interest bearing deposits

    1,394,545       1,372,804  

Total deposits

    1,610,718       1,607,683  

Short term borrowings

    8,990       12,075  

Other borrowings

    72,859       72,380  

Other liabilities

    5,936       4,921  
                 

Total liabilities

    1,698,503       1,697,059  
                 

STOCKHOLDERS’ EQUITY:

               

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

    --       --  

Common stock, $0.01 par value—100,000,000 shares authorized; 37,560,031 and 37,987,722 shares issued and outstanding at March 31, 2016 and December 31, 2015, respectively

    376       380  

Additional paid-in capital

    208,476       211,817  

Accumulated other comprehensive income

    1,029       386  

Retained earnings

    13,917       10,574  
                 

Total stockholders’ equity

    223,798       223,157  
                 

TOTAL

  $ 1,922,301     $ 1,920,216  

 

 
9

 

  

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except earnings per share)

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

   

March 31,

 
   

2016

   

2015

 

INTEREST INCOME:

               

Loans receivable

  $ 17,685     $ 13,204  

Investment securities:

               

Taxable

    537       298  

Nontaxable

    485       508  

Other

    83       96  

Total interest income

    18,790       14,106  
                 

INTEREST EXPENSE:

               

Deposits

    1,515       1,304  

Other borrowings

    349       224  

Total interest expense

    1,864       1,528  
                 

NET INTEREST INCOME

    16,926       12,578  
                 

PROVISION FOR LOAN LOSSES

    489       300  
                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    16,437       12,278  
                 

NONINTEREST INCOME:

               

Net gain (loss) on sales of investment securities

    (2 )     88  

Deposit fee income

    2,150       1,739  

Earnings on life insurance policies

    412       367  

Gain on sale of loans

    794       637  

Other

    319       280  

Total noninterest income

    3,673       3,111  
                 

NONINTEREST EXPENSES:

               

Salaries and employee benefits

    8,250       6,459  

Net occupancy expense

    1,928       1,434  

Real estate owned, net

    28       38  

Amortization of intangible assets

    255       156  

Data processing

    1,433       1,169  

Professional fees

    379       376  

Advertising and public relations

    496       680  

Postage and supplies

    290       235  

Other

    2,272       1,690  

Total noninterest expenses

    15,331       12,237  
                 

INCOME BEFORE INCOME TAXES

    4,779       3,152  
                 

INCOME TAX PROVISION

    1,436       885  
                 

NET INCOME

  $ 3,343     $ 2,267  
                 

Basic earnings per common share

  $ 0.09     $ 0.07  
                 

Diluted earnings per common share

  $ 0.09     $ 0.07  

 

 

 
10

 

  

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(In thousands)

 

   

Three Months Ended March 31,

 
   

2016

   

2015

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,461,091     $ 17,685       4.91 %   $ 1,045,946     $ 13,204       5.12 %

Investment securities(2)

    206,258       1,022       2.01       183,857       806       1.78  

Other interest-earning assets

    35,568       83       0.95       95,322       96       0.41  

Total interest-earning assets

    1,702,917       18,790       4.47       1,325,125       14,106       4.32  

Noninterest-earning assets

    217,916                       179,591                  

Total assets

  $ 1,920,833                     $ 1,504,716                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,369,759       1,515       0.45     $ 1,072,255       1,304       0.49  

Other borrowings

    102,004       349       1.39       80,590       224       1.13  

Total interest-bearing liabilities

    1,471,763       1,864       0.51       1,152,845       1,528       0.54  

Noninterest-bearing deposits

    221,909                       175,457                  

Noninterest-bearing liabilities

    2,745                       3,603                  

Total liabilities

    1,696,417                       1,331,905                  

Stockholders' equity

    224,416                       172,811                  

Total liabilities and stockholders' equity

  $ 1,920,833                     $ 1,504,716                  
                                                 

Net interest income

          $ 16,926                     $ 12,578          

Net earning assets

  $ 231,154                     $ 172,280                  

Interest rate spread

                    3.96 %                     3.78 %

Net interest margin

                    4.03 %                     3.85 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    11.71 %                     114.94 %

(1) Includes nonaccrual loans.

(2) Includes FHLB and FRB stock.

 

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(In thousands)

 

   

March 31, 2016

   

December 31, 2015

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 8,438       0.45 %   $ 6,455       0.34 %   $ 1,983  

Multifamily

    157       0.01 %     230       0.01 %     (73 )

Nonfarm nonresidential

    5,657       0.29 %     6,638       0.35 %     (981 )

Farmland

    817       0.04 %     973       0.05 %     (156 )

Construction and land development

    871       0.05 %     622       0.03 %     249  

Commercial

    4,208       0.22 %     4,235       0.22 %     (27 )

Consumer

    260       0.01 %     187       0.01 %     73  
                                         

Total nonaccrual loans

    20,408       1.07 %     19,340       1.01 %     1,068  
                                         

Accruing loans 90 days or more past due

    --       --       451       0.02 %     (451 )
                                         

Real estate owned

    3,164       0.16 %     3,642       0.19 %     (478 )
                                         

Total nonperforming assets

    23,572       1.23 %     23,433       1.22 %     139  

Performing restructured loans

    281       0.01 %     284       0.01 %     (3 )
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 23,853       1.24 %   $ 23,717       1.23 %   $ 136  


 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $31.2 million at March 31, 2016 and $30.2 million at December 31, 2015 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at March 31, 2016.

 

(2)

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

 

 

 
12

 

  

BEAR STATE FINANCIAL, INC.

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

(In thousands)

 

   

For the Quarter Ending

 
   

3/31/2016

   

12/31/2015

   

9/30/2015

   

6/30/2015

   

3/31/2015

 

Net income available to common stockholders

  $ 3,343     $ 2,563     $ 3,213     $ 2,531     $ 2,267  

Average common stockholders' equity

    224,416       223,083       177,824       175,025       172,811  

Less Average Intangible Assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

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

Average tangible common stockholders' equity

  $ 172,936     $ 171,318     $ 145,135     $ 142,181     $ 139,810  
                                         

Annualized return on average tangible common stockholders' equity

    7.8 %     5.9 %     8.8 %     7.1 %     6.6 %

 

BEAR STATE FINANCIAL, INC.

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

(In thousands, except share data)

 

   

For the Quarter Ending

 
   

3/31/2016

   

12/31/2015

   

9/30/2015

   

6/30/2015

   

3/31/2015

 

Total common stockholder's equity

  $ 223,798     $ 223,157     $ 178,670     $ 174,831     $ 173,128  

Less intangible assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

    (11,119 )     (11,374 )     (6,869 )     (7,026 )     (7,182 )

Total intangible assets

    (51,315 )     (51,570 )     (32,586 )     (32,743 )     (32,899 )

Total tangible common stockholder's equity

  $ 172,483     $ 171,587     $ 146,084     $ 142,088     $ 140,229  
                                         

Common Shares Outstanding

    37,560       37,988       33,350       33,376       33,376  
                                         

Tangible book value per common share

  $ 4.59     $ 4.52     $ 4.38     $ 4.26     $ 4.20  

 

 

 
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

 
     

2016

   

2015

   

2015

   

2015

   

2015

 

Net income (loss)

    $ 3,343     $ 2,563     $ 3,213     $ 2,531     $ 2,267  

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

      2       68       -       -       (88 )

Adj: Merger, acquisition and integration expenses

      250       1,081       166       441       565  

Adj: Rebranding expenses

      195       267       6       158       395  

Adj: Branch reduction expenses

      63                                  

Adj: Data processing termination fees

              1,186                          

Tax Effect of Adjustments

      (195 )     (996 )     (66 )     (229 )     (334 )

Total core income

(A)

  $ 3,658     $ 4,169     $ 3,319     $ 2,901     $ 2,805  
                                           

Total revenue

    $ 20,599     $ 21,445     $ 15,538     $ 15,357     $ 15,689  

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

      2       68       -       -       (88 )

Total core revenue

 

  $ 20,601     $ 21,513     $ 15,538     $ 15,357     $ 15,601  
                                           

Total non-interest expense

    $ 15,331     $ 17,044     $ 10,465     $ 11,273     $ 12,237  

Less: Merger, acquisition and integration expenses

      (250 )     (1,081 )     (166 )     (441 )     (565 )

Less: Rebranding expenses

      (195 )     (267 )     (6 )     (158 )     (395 )

Less: Branch reduction expenses

      (63 )     -       -       -       -  

Less: Pension plan payment

      -       -       -       -       -  

Less: Real estate owned provision

      -       -       -       -       -  

Less: Data processing termination fees

      -       (1,186 )     -       -       -  

Core noninterest expense

 

  $ 14,823     $ 14,510     $ 10,293     $ 10,674     $ 11,277  
                                           

Total average assets

(B)

  $ 1,920,833     $ 1,920,617     $ 1,466,342     $ 1,468,521     $ 1,504,716  

Total average stockholders' equity

(C)

    224,416       223,083       177,824       175,025       172,811  

Total average tangible stockholders' equity

(D)

    172,936       171,318       145,135       142,181       139,810  

Total tangible stockholders' equity, period end

(E)

    172,483       171,587       146,084       142,088       140,229  
                                           

Total common shares outstanding, period-end

(F)

    37,560,031       37,987,722       33,349,512       33,375,753       33,375,753  

Average diluted shares outstanding

(G)

    37,918,188       38,173,234       33,497,298       33,521,490       33,551,776  
                                           

Core earnings per share, diluted

(A/G)

  $ 0.10     $ 0.11     $ 0.10     $ 0.09     $ 0.08  

Tangible book value per share, period-end

(E/F)

  $ 4.59     $ 4.52     $ 4.38     $ 4.26     $ 4.20  
                                           

Core return on average assets

(A/B)

    0.77 %     0.86 %     0.90 %     0.79 %     0.76 %

Core return on average equity

(A/C)

    6.61 %     7.41 %     7.41 %     6.65 %     6.58 %

Core return on average tangible equity

(A/D)

    8.58 %     9.65 %     9.07 %     8.18 %     8.14 %

Efficiency ratio(1)

    71.96 %     67.66 %     66.24 %     69.51 %     71.88 %

 


(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.

 

 

14