Attached files

file filename
8-K - FORM 8-K - BEAR STATE FINANCIAL, INC.bsf20170117b_8k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE
   
   
900 S. Shackleford, Suite 605 FOR FURTHER INFORMATION CONTACT:
Little Rock, AR 72211 Sherri Billings | CFO
  501.975.6033

 

 

Bear State Financial, Inc. Announces Full Year 2016 Earnings

 

FINANCIAL HIGHLIGHTS:

 

 

Full year 2016 GAAP net income was $17.5 million or $0.46 per diluted common share, compared to GAAP net income of $10.6 million or $0.30 per diluted common share for the full year 2015 representing a 65% increase in GAAP net income and a 53% increase in GAAP net income per diluted common share.

 

 

Full year 2016 core earnings were $16.9 million or $0.45 per diluted common share, compared to core earnings of $13.0 million or $0.37 per diluted common share for the full year 2015 representing a 30% increase in core earnings and a 22% increase in core earnings per diluted common share.

 

 

Fourth quarter 2016 GAAP net income was $4.8 million, an 89% increase from $2.6 million for the fourth quarter of 2015. Diluted earnings per common share for the fourth quarter of 2016 was $0.13, an 86% increase from $0.07 for the fourth quarter of 2015.

 

 

Fourth quarter 2016 core earnings were $4.9 million, a 17% increase from $4.2 million for the fourth quarter of 2015. Diluted core earnings per common share for the fourth quarter of 2016 was $0.13, an 18% increase from $0.11 for the fourth quarter of 2015.

 

 

Book value per common share was $6.21 at December 31, 2016, a 6% increase from $5.87 at December 31, 2015.

 

 

Tangible book value per common share was $4.86 at December 31, 2016, an 8% increase from $4.52 at December 31, 2015.

 

 

Little Rock, AR – January 19, 2017 – Bear State Financial, Inc. (the “Company,” NASDAQ: BSF), today reported earnings of $4.8 million and earnings per diluted common share of $0.13 in the fourth quarter of 2016, compared to earnings of $2.6 million or $0.07 per diluted common share in the fourth quarter of 2015. Core earnings for the fourth quarter of 2016 were $4.9 million or $0.13 per diluted common share compared to core earnings of $4.2 million or $0.11 per diluted common share in the fourth quarter of 2015.

 

 
1

 

 

For the full year of 2016, net income was $17.5 million and earnings per diluted common share was $0.46 compared to net income of $10.6 million or $0.30 per diluted common share for the full year of 2015. Core earnings for the full year of 2016 were $16.9 million or $0.45 per diluted common share compared to core earnings of $13.0 million or $0.37 per diluted common share for the full year of 2015.

 

During the first quarter of 2016, the Company integrated Metropolitan National Bank (Springfield, MO) (“MNB”) into Bear State Bank. In addition, the Company consolidated seven branch locations, or 13% of the branch network over the course of the year. The benefits of these operational and organizational efficiencies began to be realized in the second quarter of 2016 as evidenced by the improvement in the Company’s core efficiency ratio to 63% in the fourth quarter of 2016 compared to 67% in the fourth quarter of 2015. Revenue from the profit on sale of mortgage loans increased 56% for the full year of 2016 compared to the full year of 2015 which also contributed to the improvement in the core efficiency ratio.

 

FINANCIAL CONDITION

Total assets were $2.05 billion at December 31, 2016, a 7% increase compared to $1.92 billion at December 31, 2015. Total loans were $1.56 billion at December 31, 2016, an increase of $97.7 million, or 7% compared to December 31, 2015. Total deposits were $1.64 billion at December 31, 2016, a 2% increase compared to $1.61 billion at December 31, 2015. The increases in total assets and loans were primarily due to an increase in commercial and industrial loans as a result of a greater emphasis on this line of business.

 

Total stockholders’ equity was $233 million at December 31, 2016, a 5% increase from $223 million at December 31, 2015. Tangible common stockholders’ equity was $183 million at December 31, 2016, a 7% increase from $172 million at December 31, 2015. Book value per common share was $6.21 at December 31, 2016, a 6% increase from $5.87 at December 31, 2015. Tangible book value per common share was $4.86 at December 31, 2016, an 8% increase from $4.52 at December 31, 2015. The Company’s ratio of total stockholders’ equity to total assets decreased to 11.37% at December 31, 2016, compared to 11.62% at December 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 fourth quarter 2016 net income of $4.8 million or $0.13 per diluted common share compared to net income of $2.6 million or $0.07 per diluted common share in the fourth quarter of 2015, resulting in a return on average assets of 0.95% in the fourth quarter of 2016, compared to 0.53% in the fourth quarter of 2015. Calculation of net income in accordance with GAAP includes what the Company considers “non-core items,” which are items that we do not consider indicative of our core operating performance and which are not necessarily comparable from year to year. The Company reports core earnings, which is a non-GAAP financial measure that the Company defines as GAAP net income less non-core items. The reconciliation of GAAP net income to core earnings together with related financial measures and ratios is included in the schedules accompanying this release.

 

Fourth quarter 2016 core earnings totaled $4.9 million or $0.13 per diluted common share, compared to core earnings of $4.2 million or $0.11 per diluted common share in the fourth quarter of 2015. The core return on average assets measured 0.95% and 0.86%, core return on average equity measured 8.23% and 7.41% and core return on average tangible equity measured 10.50% and 9.65%, each for the fourth quarters of 2016 and 2015, respectively. Non-core items during the fourth quarter of 2016 included net branch restructuring expense of $41,000. The effect of non-core items, net of taxes, increased GAAP net income by approximately $25,000 for the fourth quarter of 2016.

 

Net interest income for the fourth quarter of 2016 was $17.1 million compared to $17.7 million for the same period in 2015. Net interest income for the year ended December 31, 2016 was $67.5 million, compared to $54.5 million for the same period in 2015. Interest income for the fourth quarter of 2016 was $19.2 million compared to $19.5 million for the same period in 2015. Interest income for the year ended December 31, 2016 was $75.4 million compared to $60.8 million for the same period in 2015. The increase in interest income for the year ended December 31, 2016, compared to 2015 was primarily related to an increase in the average balance of loans receivable as a result of the acquisition of MNB in the fourth quarter of 2015, partially offset by a decrease in the average yield earned on loans receivable. Interest expense for the fourth quarter of 2016 was $2.1 million compared to $1.7 million for the same period in 2015. Interest expense for the year ended December 31, 2016 was $7.9 million compared to $6.4 million for the same period in 2015. The increase in interest expense for the fourth quarter of 2016 compared to the same period in 2015 was primarily due to an increase in the average balance of interest bearing deposits and an increase in the average rate paid on deposits. The increase in interest expense for the year ended December 31, 2016 compared to 2015 was primarily due to an increase in the average balance of interest bearing deposits as a result of the MNB acquisition.

 

 
3

 

  

Net interest margin measured 3.75% for the fourth quarter of 2016, compared to 4.14% for the same period in 2015. Net interest margin for the year ended December 31, 2016 was 3.85%, compared to 3.88% for 2015. The Company’s net interest margin decreased primarily as a result of a decrease in the average yield on interest earning assets. The average yield on interest-earning assets for the fourth quarter of 2016 was 4.21% compared to 4.55% for the same period in 2015. The average yield on interest-earning assets for the year ended December 31, 2016 was 4.30% compared to 4.33% for the same period in 2015. The average cost of interest-bearing liabilities increased to 0.54% for the fourth quarter 2016, compared to 0.48% for the same period in 2015. The average cost of interest-bearing liabilities for the years ended December 31, 2016 and 2015 was 0.53%.

 

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, 2016 increased to $4.4 million from $3.7 million for the same period in 2015, an 18% increase. Total noninterest income of $16.7 million for the year ended December 31, 2016 increased from $13.5 million for the same period in 2015, a 23% increase. The increases in the three and twelve month comparison periods were primarily due to increases in deposit fee income and gain on sales of mortgage loans. The increase in deposit fee income was primarily due to an increase in deposit accounts resulting from the acquisition of MNB. The increase in gain on sales of loans was due to an increase in the volume of mortgage loans sold.

 

Total noninterest expense decreased $3.4 million or 20% for the fourth quarter of 2016 compared to the fourth quarter of 2015. Total noninterest expense increased $6.3 million or 12% during the year ended December 31, 2016 compared to 2015. The decrease in total noninterest expense for the three month comparative period was primarily related to transaction costs incurred in connection with the acquisition of MNB in the fourth quarter of 2015. The increase in total noninterest expense for the twelve month comparative period was primarily related to the increase in personnel and overhead costs incurred in connection with the MNB acquisition. The Company’s core efficiency ratio was 63% in the fourth quarter of 2016 compared to 67% in the fourth quarter of 2015.

 

Income tax provision increased by $1.2 million or 126% for the fourth quarter of 2016 compared to the fourth quarter of 2015. Income tax provision for the year ended December 31, 2016 increased by $2.2 million or 48% compared to the same period in 2015. The increases in income tax provision were a result of an increase in taxable income. For the year ended December 31, 2016, the income tax provision was reduced by $0.9 million due to the reversal of the valuation allowance on the Company’s deferred tax asset in the second quarter of 2016.

 

 
4

 

 

The ratio of nonperforming assets to total assets decreased to 0.94% at December 31, 2016, compared to 1.22% at December 31, 2015. The allowance for loan losses represented 1.00% of total loans at December 31, 2016 and 2015. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 1.68% at December 31, 2016, compared to 2.07% at December 31, 2015. The ratio of the allowance for loan losses to nonperforming loans was 90% at December 31, 2016, compared to 75% at December 31, 2015. Annualized net charge-offs as a percentage of average loans for the quarter ended December 31, 2016 was 0.10% compared to 0.08% for the quarter ended December 31, 2015. Provision for loan losses decreased from $866,000 for the fourth quarter of 2015 to $851,000 for the fourth quarter of 2016. Provision for loan losses for the year ended December 31, 2016 was $2.5 million, compared to $1.8 million for the same period in 2015. The increase in the provision is attributable to loan originations and a migration of acquired loans from the purchased loan portfolio to the originated loan portfolio.

 

About Bear State Financial, Inc.

Bear State Financial, Inc. is the parent company for Bear State Bank. Bear State Financial, Inc. common stock is traded on the NASDAQ Global Market under the symbol BSF.  For more information on Bear State Financial, please visit www.bearstatefinancial.com. Its principal subsidiary, Bear State Bank, is a community oriented financial institution providing a broad line of financial products to individuals and business customers.  Bear State Bank operates 48 branches and 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. The Company recently modified its definition of core earnings to clarify that a material amount of net gains, losses or impairments to the Company’s real estate owned (“REO”) portfolio during an applicable reporting period will be considered a non-core item and will thus be excluded from core earnings. Immaterial net gains, losses and impairments to the REO portfolio, however, will not be considered a non-core item and will not be excluded from core earnings. The Company believes that while activity within the REO portfolio is a recurring aspect of its core business, material changes to the portfolio are not indicative of the Company’s normalized banking operations.

 

 
5

 

 

The Company also reports certain non-GAAP equity measures (including tangible stockholders’ equity, tangible book value per common share and related ratios) that exclude intangible assets from their calculation. Management believes that these non-GAAP tangible measures provide additional useful information about the capital strength of the Company to the investment community, as these measures are widely used by industry analysts for banks and bank holding companies with prior merger and acquisition activity. A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.

 

 

Forward-Looking Statements

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

 

 
6

 

 

 BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

(In thousands)

 

   

December

   

September

   

June

   

March

   

December

 
   

2016

   

2016

   

2016

   

2016

   

2015

 
                                         

Balance sheet data, at quarter end:

                                       

Commercial real estate - mortgage loans

  $ 587,633     $ 566,302     $ 557,612     $ 555,264     $ 561,910  

Consumer real estate - mortgage loans

    389,592       385,642       390,743       395,509       401,594  

Farmland

    94,018       94,187       92,452       93,380       94,235  

Construction and land development

    125,785       119,433       124,369       117,283       116,015  

Commercial and industrial loans

    323,096       312,957       281,874       258,479       246,304  

Consumer and other

    36,265       36,645       36,339       37,673       38,594  

Total loans

    1,556,389       1,515,166       1,483,389       1,457,588       1,458,652  

Loans held for sale

    8,954       13,995       15,168       10,103       7,326  

Allowance for loan losses

    (15,584 )     (15,112 )     (14,751 )     (14,866 )     (14,550 )

Investment securities

    215,453       197,670       192,549       185,143       198,585  

Goodwill

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

Core deposit intangible, net

    10,353       10,608       10,863       11,119       11,374  

Total assets

    2,053,175       2,007,938       1,990,715       1,922,301       1,920,216  

Noninterest-bearing deposits

    223,038       239,831       255,648       216,173       234,879  

Total deposits

    1,644,080       1,653,523       1,641,250       1,610,718       1,607,683  

Short term borrowings

    19,114       13,511       14,964       8,990       12,075  

FHLB advances

    129,992       80,138       75,282       50,178       53,518  

Other borrowings

    22,012       22,518       22,900       22,681       18,862  

Total stockholders' equity

    233,427       232,403       228,534       223,798       223,157  
                                         

Balance sheet data, quarterly averages:

                                       

Total loans

  $ 1,536,703     $ 1,522,106     $ 1,492,504     $ 1,461,091     $ 1,445,357  

Investment securities

    217,522       202,868       188,808       206,258       209,629  

Total earning assets

    1,810,802       1,768,892       1,724,381       1,702,917       1,699,227  

Goodwill

    40,196       40,196       40,196       40,196       40,216  

Core deposit intangible, net

    10,519       10,775       11,030       11,284       11,549  

Total assets

    2,019,792       1,981,582       1,937,722       1,920,833       1,920,617  

Noninterest-bearing deposits

    229,296       239,886       215,766       221,909       234,206  

Interest-bearing deposits

    1,416,991       1,395,501       1,394,262       1,369,759       1,364,403  

Total deposits

    1,646,287       1,635,387       1,610,028       1,591,668       1,598,609  

Short term borrowings

    17,983       13,699       11,991       12,163       26,872  

FHLB advances

    94,336       73,418       64,494       64,488       47,127  

Other borrowings

    22,161       22,634       22,982       25,353       18,983  

Total stockholders' equity

    234,339       231,758       226,587       224,416       223,083  
                                         

Statement of income data for the three months ended:

                                 

Interest income

  $ 19,212     $ 18,849     $ 18,535     $ 18,790     $ 19,468  

Interest expense

    2,105       2,014       1,935       1,864       1,744  

Net interest income

    17,107       16,835       16,600       16,926       17,724  

Provision for loan losses

    851       643       533       489       866  

Net interest income after provision for loan losses

    16,256       16,192       16,067       16,437       16,858  

Noninterest income

    4,394       4,333       4,311       3,673       3,721  

Noninterest expense

    13,625       13,400       14,989       15,331       17,044  

Income before taxes

    7,025       7,125       5,389       4,779       3,535  

Income tax provision

    2,192       2,384       847       1,436       972  

Net income

  $ 4,833     $ 4,741     $ 4,542     $ 3,343     $ 2,563  

 

 

 
7

 

 

BEAR STATE FINANCIAL, INC.

SELECTED CONSOLIDATED FINANCIAL DATA UNAUDITED

 

   

December

   

September

   

June

   

March

   

December

 
   

2016

   

2016

   

2016

   

2016

   

2015

 
                                         

Common stock data:

                                       

Net income per share, diluted

  $ 0.13     $ 0.13     $ 0.12     $ 0.09     $ 0.07  

Core earnings per share, diluted

  $ 0.13     $ 0.11     $ 0.11     $ 0.10     $ 0.11  

Book value per share

  $ 6.21     $ 6.18     $ 6.08     $ 5.96     $ 5.87  

Tangible book value per share

  $ 4.86     $ 4.83     $ 4.72     $ 4.59     $ 4.52  

Diluted weighted average shares outstanding

    37,833,124       37,807,419       37,772,959       37,918,188       38,173,234  

End of period shares outstanding

    37,618,597       37,600,986       37,589,543       37,560,031       37,987,722  
                                         

Profitability and performance ratios:

                                       

Return on average assets

    0.95 %     0.95 %     0.94 %     0.71 %     0.53 %

Core return on average assets

    0.95 %     0.85 %     0.84 %     0.77 %     0.86 %

Return on average equity

    8.18 %     8.12 %     8.04 %     6.04 %     4.56 %

Core return on average equity

    8.23 %     7.28 %     7.23 %     6.61 %     7.41 %

Core return on average tangible equity

    10.50 %     9.34 %     9.34 %     8.58 %     9.65 %

Net interest margin

    3.75 %     3.78 %     3.86 %     4.03 %     4.14 %

Noninterest income to total revenue

    20.44 %     20.47 %     20.62 %     17.83 %     17.35 %

Noninterest income to average assets

    0.86 %     0.87 %     0.89 %     0.78 %     0.77 %

Noninterest expense to average assets

    2.68 %     2.68 %     3.10 %     3.24 %     3.52 %

Efficiency ratio

    63.37 %     63.30 %     71.68 %     74.43 %     79.48 %

Core efficiency ratio(1)

    63.18 %     66.99 %     68.29 %     71.96 %     67.66 %

Average loans to average deposits

    93.34 %     93.07 %     92.70 %     91.80 %     90.41 %

Securities to total assets

    10.49 %     9.84 %     9.67 %     9.63 %     10.34 %
                                         

Asset quality ratios:

                                       

Allowance for loan losses to total loans

    1.00 %     1.00 %     0.99 %     1.02 %     1.00 %

Allowance for loan losses to non-performing loans

    89.69 %     86.41 %     76.42 %     72.84 %     75.23 %

Nonperforming loans to total loans

    1.12 %     1.15 %     1.30 %     1.40 %     1.36 %

Nonperforming assets to total assets

    0.94 %     0.95 %     1.08 %     1.23 %     1.22 %

Annualized net charge offs to average total loans (2)

    0.10 %     0.07 %     0.17 %     0.05 %     0.08 %
                                         

Regulatory capital ratios:

                                       

Tier 1 leverage ratio

    9.47 %     9.37 %     9.30 %     9.16 %     9.15 %

Common equity tier 1 capital ratio

    11.03 %     11.00 %     10.78 %     10.65 %     10.62 %

Tier 1 capital to risk weighted assets

    11.03 %     11.00 %     10.78 %     10.65 %     10.62 %

Total capital to risk weighted assets

    11.96 %     11.92 %     11.69 %     11.58 %     11.52 %
                                         

 

 

(1)

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

 

(2)

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

 

 
8

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In thousands, except share data)

(Unaudited)

 

   

December 31,

2016

   

December 31,

2015

 

ASSETS

               

Cash and cash equivalents

  $ 78,789     $ 52,131  

Interest-bearing time deposits in banks

    4,571       10,930  

Federal funds sold

    --       18  

Investment securities—

               

Available for sale, at fair value

    188,476       198,585  

Held to maturity, at amortized cost

    26,977       --  

Other investment securities, at cost

    13,759       9,563  

Loans receivable, net of allowance of $15,584 and $14,550, respectively

    1,540,805       1,444,102  

Loans held for sale

    8,954       7,326  

Accrued interest receivable

    7,006       6,157  

Real estate owned - net

    1,945       3,642  

Office properties and equipment – net

    54,049       63,641  

Office properties and equipment held for sale

    5,337       --  

Cash surrender value of life insurance

    57,267       52,602  

Goodwill

    40,196       40,196  

Core deposit intangible – net

    10,353       11,374  

Deferred tax asset, net

    11,619       16,713  

Prepaid expenses and other assets

    3,072       3,236  
                 

TOTAL

  $ 2,053,175     $ 1,920,216  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               
                 

LIABILITIES:

               

Noninterest bearing deposits

  $ 223,038     $ 234,879  

Interest bearing deposits

    1,421,042       1,372,804  

Total deposits

    1,644,080       1,607,683  

Short term borrowings

    19,114       12,075  

Other borrowings

    152,004       72,380  

Other liabilities

    4,550       4,921  
                 

Total liabilities

    1,819,748       1,697,059  
                 

STOCKHOLDERS’ EQUITY:

               

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

    --       --  

Common stock, $0.01 par value—100,000,000 shares authorized; 37,618,597 and 37,987,722 shares issued and outstanding at December 31, 2016 and December 31, 2015, respectively

    376       380  

Additional paid-in capital

    209,274       211,817  

Accumulated other comprehensive income

    (1,436 )     386  

Retained earnings

    25,213       10,574  
                 

Total stockholders’ equity

    233,427       223,157  
                 

TOTAL

  $ 2,053,175     $ 1,920,216  

 

 
9

 

 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except earnings per share)

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2016

   

2015

   

2016

   

2015

 

INTEREST INCOME:

                               

Loans receivable

  $ 17,924     $ 18,430     $ 70,936     $ 57,039  

Investment securities:

                               

Taxable

    475       475       1,952       1,535  

Nontaxable

    729       490       2,185       1,955  

Other

    84       73       313       317  

Total interest income

    19,212       19,468       75,386       60,846  
                                 

INTEREST EXPENSE:

                               

Deposits

    1,729       1,484       6,515       5,339  

Other borrowings

    376       260       1,403       1,025  
                                 

Total interest expense

    2,105       1,744       7,918       6,364  
                                 

NET INTEREST INCOME

    17,107       17,724       67,468       54,482  
                                 

PROVISION FOR LOAN LOSSES

    851       866       2,516       1,797  
                                 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

    16,256       16,858       64,952       52,685  
                                 

NONINTEREST INCOME:

                               

Net gain on sales of investment securities

    --       (68 )     19       20  

Deposit fee income

    2,354       2,338       8,994       7,907  

Earnings on life insurance policies

    418       415       1,665       1,510  

Gain on sales of loans

    1,342       725       4,796       3,084  

Other

    280       311       1,237       1,026  
                                 

Total noninterest income

    4,394       3,721       16,711       13,547  
                                 

NONINTEREST EXPENSES:

                               

Salaries and employee benefits

    7,443       8,220       31,168       25,742  

Net occupancy expense

    1,762       2,138       7,414       6,411  

Real estate owned, net

    2       63       (377 )     (369 )

FDIC insurance

    230       324       1,099       960  

Amortization of intangible assets

    255       255       1,021       724  

Data processing

    1,341       2,596       5,520       6,411  

Professional fees

    531       531       2,212       1,923  

Advertising and public relations

    316       756       1,600       2,520  

Postage and supplies

    233       304       1,121       1,113  

Other

    1,512       1,857       6,567       5,584  
                                 

Total noninterest expenses

    13,625       17,044       57,345       51,019  
                                 

INCOME BEFORE INCOME TAXES

    7,025       3,535       24,318       15,213  
                                 

INCOME TAX PROVISION

    2,192       972       6,859       4,639  
                                 

NET INCOME

  $ 4,833     $ 2,563     $ 17,459     $ 10,574  
                                 

Basic earnings per common share

  $ 0.13     $ 0.07     $ 0.46     $ 0.31  
                                 

Diluted earnings per common share

  $ 0.13     $ 0.07     $ 0.46     $ 0.30  

 

 
10

 

 

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED

(Dollars in thousands)

 

   

Three Months Ended December 31,

 
   

2016

   

2015

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,536,703     $ 17,924       4.63 %   $ 1,445,357     $ 18,430       5.06 %

Investment securities(2)

    217,522       1,204       2.20       209,629       965       1.82  

Other interest-earning assets

    56,577       84       0.59       44,241       73       0.65  

Total interest-earning assets

    1,810,802       19,212       4.21       1,699,227       19,468       4.55  

Noninterest-earning assets

    208,990                       221,390                  

Total assets

  $ 2,019,792                     $ 1,920,617                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,416,991       1,729       0.48     $ 1,364,403       1,484       0.43  

Other borrowings

    134,480       376       1.11       92,982       260       1.11  

Total interest-bearing liabilities

    1,551,471       2,105       0.54       1,457,385       1,744       0.48  

Noninterest-bearing deposits

    229,296                       234,206                  

Noninterest-bearing liabilities

    4,686                       5,943                  

Total liabilities

    1,785,453                       1,697,534                  

Stockholders' equity

    234,339                       223,083                  

Total liabilities and stockholders' equity

  $ 2,019,792                     $ 1,920,617                  
                                                 

Net interest income

          $ 17,107                     $ 17,724          

Net earning assets

  $ 259,331                     $ 241,842                  

Interest rate spread

                    3.67 %                     4.07 %

Net interest margin

                    3.75 %                     4.14 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.71 %                     116.59 %

 

 

   

Year Ended December 31,

 
   

2016

   

2015

 
   

Average

Balance

   

Interest

   

Average

Yield/

Cost

   

Average

Balance

   

Interest

   

Average

Yield/

Cost

 
   

(Dollars in Thousands)

 

Interest-earning assets:

                                               

Loans receivable(1)

  $ 1,503,245     $ 70,936       4.72 %   $ 1,158,288     $ 57,039       4.92 %

Investment securities(2)

    203,899       4,137       2.03       190,870       3,490       1.83  

Other interest-earning assets

    44,814       313       0.70       55,258       317       0.57  

Total interest-earning assets

    1,751,958       75,386       4.30       1,404,416       60,846       4.33  

Noninterest-earning assets

    213,221                       185,470                  

Total assets

  $ 1,965,179                     $ 1,589,886                  

Interest-bearing liabilities:

                                               

Deposits

  $ 1,394,194       6,515       0.47     $ 1,131,870       5,339       0.47  

Other borrowings

    111,484       1,403       1.26       76,905       1,025       1.33  

Total interest-bearing liabilities

    1,505,678       7,918       0.53       1,208,775       6,364       0.53  

Noninterest-bearing deposits

    226,758                       189,826                  

Noninterest-bearing liabilities

    3,447                       4,096                  

Total liabilities

    1,735,883                       1,402,697                  

Stockholders' equity

    229,296                       187,189                  

Total liabilities andstockholders' equity

  $ 1,965,179                     $ 1,589,886                  
                                                 

Net interest income

          $ 67,468                     $ 54,482          

Net earning assets

  $ 246,280                     $ 195,641                  

Interest rate spread

                    3.78 %                     3.80 %

Net interest margin

                    3.85 %                     3.88 %

Ratio of interest-earning assets to Interest-bearing liabilities

                    116.36 %                     116.19 %

 

(1)

Includes nonaccrual loans. 

 

(2)

Includes FHLB and FRB stock.

 

 

 
11

 

 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED

(Dollars in thousands)

 

   

December 31, 2016

   

December 31, 2015

         
   

Net (2)

   

% Total

Assets

   

Net (2)

   

% Total

Assets

   

Increase

(Decrease)

 

Nonaccrual Loans:

                                       

One- to four-family residential

  $ 6,709       0.33 %   $ 6,455       0.34 %   $ 254  

Multifamily

    --       0.00 %     230       0.01 %     (230 )

Nonfarm nonresidential

    5,177       0.25 %     6,638       0.35 %     (1,461 )

Farmland

    783       0.04 %     973       0.05 %     (190 )

Construction and land development

    463       0.02 %     622       0.03 %     (159 )

Commercial

    4,071       0.20 %     4,235       0.22 %     (164 )

Consumer

    173       0.01 %     187       0.01 %     (14 )
                                         

Total nonaccrual loans

    17,376       0.85 %     19,340       1.01 %     (1,964 )
                                         

Accruing loans 90 days or more past due

    --       --       451       0.02 %     (451 )
                                         

Real estate owned

    1,945       0.09 %     3,642       0.19 %     (1,697 )
                                         

Total nonperforming assets

    19,321       0.94 %     23,433       1.22 %     (4,112 )

Performing restructured loans

    4,804       0.23 %     284       0.01 %     4,520  
                                         

Total nonperforming assets and performing restructured loans (1)

  $ 24,125       1.17 %   $ 23,717       1.23 %   $ 408  

 

(1)

The table does not include substandard loans which were judged not to be impaired totaling $30.7 million at December 31, 2016 and $30.2 million at December 31, 2015 or acquired ASC 310-30 purchased credit impaired loans which are considered performing at December 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 

(Dollars in thousands)

 

   

For the Quarter Ending

 
   

12/31/2016

   

9/30/2016

   

6/30/2016

   

3/31/2016

   

12/31/2015

 

Net income available to common stockholders

  $ 4,833     $ 4,741     $ 4,542     $ 3,343     $ 2,563  

Average common stockholders' equity

    234,339       231,758       226,587       224,416       223,083  

Less Average Intangible Assets:

                                       

Goodwill

    (40,196 )     (40,196 )     (40,196 )     (40,196 )     (40,216 )

Core deposit intangible, net of accumulated amortization

    (10,519 )     (10,775 )     (11,030 )     (11,284 )     (11,549 )
                                         

Average tangible common stockholders' equity

  $ 183,624     $ 180,787     $ 175,361     $ 172,936     $ 171,318  
                                         

Annualized return on average tangible common stockholders' equity

    10.4 %     10.4 %     10.4 %     7.8 %     5.9 %

 

 

BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except per share data)

 

   

For the Quarter Ending

 
   

12/31/2016

   

9/30/2016

   

6/30/2016

   

3/31/2016

   

12/31/2015

 

Total common stockholder's equity

  $ 233,427     $ 232,403     $ 228,534     $ 223,798     $ 223,157  

Less intangible assets:

                                       

Goodwill

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

Core deposit intangible, net of accumulated amortization

    (10,353 )     (10,608 )     (10,863 )     (11,119 )     (11,374 )

Total intangible assets

    (50,549 )     (50,804 )     (51,059 )     (51,315 )     (51,570 )

Total tangible common stockholder's equity

  $ 182,878     $ 181,599     $ 177,475     $ 172,483     $ 171,587  
                                         

Common Shares Outstanding

    37,619       37,601       37,590       37,560       37,988  
                                         

Tangible book value per common share

  $ 4.86     $ 4.83     $ 4.72     $ 4.59     $ 4.52  

 

 
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

 
     

2016

   

2016

   

2016

   

2016

   

2015

 

Net income

  $ 4,833     $ 4,741     $ 4,542     $ 3,343     $ 2,563  

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

    --       (21 )     --       2       68  

Adj: Merger, acquisition and integration expenses

    --       --       137       445       1,348  

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

    41       (323 )     571       63       --  

Adj: Data processing termination fees

    --       --       --       --       1,186  

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

    --       (444 )     --       --       --  

Adj: Deferred tax asset valuation allowance reversal

    --       --       (897 )     --       --  

Tax effect of adjustments (1)

    (16 )     302       (271 )     (195 )     (996 )

Total core income

(A)

  $ 4,858     $ 4,255     $ 4,082     $ 3,658     $ 4,169  
                                           

Total revenue

  $ 21,501     $ 21,168     $ 20,911     $ 20,599     $ 21,445  

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

    --       (21 )     --       2       68  

Total core revenue

  $ 21,501     $ 21,147     $ 20,911     $ 20,601     $ 21,513  
                                           

Total non-interest expense

  $ 13,625     $ 13,400     $ 14,989     $ 15,331     $ 17,044  

Adj: Merger, acquisition and integration expenses

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

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

    (41 )     323       (571 )     (63 )     --  

Adj: Data processing termination fees

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

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

    --       444       --       --       --  

Total core noninterest expense

  $ 13,584     $ 14,167     $ 14,281     $ 14,823     $ 14,510  
                                           

Total average assets

(B)

  $ 2,019,792     $ 1,981,582     $ 1,937,722     $ 1,920,833     $ 1,920,617  

Total average stockholders' equity

(C)

    234,339       231,758       226,587       224,416       223,083  

Total average tangible stockholders' equity

(D)

    183,624       180,787       175,361       172,936       171,318  

Total tangible stockholders' equity, period end

(E)

    182,878       181,599       177,475       172,483       171,587  
                                           

Total common shares outstanding, period-end

(F)

    37,618,597       37,600,986       37,589,543       37,560,031       37,987,722  

Average diluted shares outstanding

(G)

    37,833,124       37,807,419       37,772,959       37,918,188       38,173,234  
                                           

Core earnings per share, diluted

(A/G)

  $ 0.13     $ 0.11     $ 0.11     $ 0.10     $ 0.11  

Tangible book value per share, period-end

(E/F)

  $ 4.86     $ 4.83     $ 4.72     $ 4.59     $ 4.52  
                                           

Core return on average assets

(A/B)

    0.95 %     0.85 %     0.84 %     0.77 %     0.86 %

Core return on average equity

(A/C)

    8.23 %     7.28 %     7.23 %     6.61 %     7.41 %

Core return on average tangible equity

(A/D)

    10.50 %     9.34 %     9.34 %     8.58 %     9.65 %

Core efficiency ratio(2)

    63.18 %     66.99 %     68.29 %     71.96 %     67.66 %

 

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

(2) 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