Bear State Financial, Inc. Announces Second Quarter 2016 Earnings

FINANCIAL HIGHLIGHTS:

  • Second quarter 2016 GAAP net income was $4.5 million, a 79% increase from $2.5 million for the second quarter of 2015. Diluted earnings per common share for the second quarter of 2016 was $0.12, a 50% increase from $0.08 for the second quarter of 2015.
  • Second quarter 2016 core earnings were $4.1 million, a 41% increase from $2.9 million for the second quarter of 2015. Diluted core earnings per common share for the second quarter of 2016 was $0.11, a 22% increase from $0.09 for the second quarter of 2015.
  • Book value per common share was $6.08 at June 30, 2016, a 16% increase from $5.24 at June 30, 2015.
  • Tangible book value per common share was $4.72 at June 30, 2016, an 11% increase from $4.26 at June 30, 2015.

LITTLE ROCK, Ark.--()--Bear State Financial, Inc. (the “Company”) (NASDAQ: BSF), today reported earnings of $4.5 million and earnings per diluted common share of $0.12 in the second quarter of 2016, compared to earnings of $2.5 million or $0.08 per diluted common share in the second quarter of 2015. Core earnings for the second quarter of 2016 were $4.1 million or $0.11 per diluted common share compared to core earnings of $2.9 million or $0.09 per diluted common share in the second quarter of 2015.

During the first quarter of 2016, the Company integrated Metropolitan National Bank (Springfield, MO) (“MNB”) into Bear State Bank. In addition, on April 29, 2016, the Company consolidated six branch locations, or 11% of the branch network. The benefits of these operational and organizational efficiencies began to be realized in the second quarter of 2016 as evidenced by the improvement in this quarter’s core efficiency ratio to 68% compared to the previous quarter ratio of 72%. Revenue from the profit on sale of mortgage loans increased 63% in the second quarter compared to the first quarter which also contributed to the improvement in the core efficiency ratio.

"Our second quarter results demonstrated the strength of Bear State’s value proposition, of competing with more than price, and the successes we have experienced with the integration of Metropolitan," said Mark McFatridge, President and CEO at Bear State Financial. "This is evident by our record mortgage production and profitability, while continuing to diversify within our loan portfolio and maintaining our strong credit culture. In the first half of this year, we have shown our ability to successfully integrate an acquisition already accretive to earnings as well as exceed planned synergies and efficiencies while continuing to make progress on multiple strategic initiatives. We remain focused on executing our strategic priorities designed to strengthen customer relationships and capitalizing on technology and innovation which will positively impact the Company going forward."

FINANCIAL CONDITION

Total assets were $1.99 billion at June 30, 2016, a 37% increase compared to $1.45 billion at June 30, 2015. Total loans were $1.48 billion at June 30, 2016, an increase of $428 million, or 41% compared to June 30, 2015. Total deposits were $1.64 billion at June 30, 2016, a 36% increase compared to $1.21 billion at June 30, 2015. The increases in total assets, loans and deposits were primarily due to the MNB acquisition on October 1, 2015.

Total stockholders’ equity was $229 million at June 30, 2016, a 31% increase from $175 million at June 30, 2015. Tangible common stockholders’ equity was $177 million at June 30, 2016, a 25% increase from $142 million at June 30, 2015. Book value per common share was $6.08 at June 30, 2016, a 16% increase from $5.24 at June 30, 2015. Tangible book value per common share was $4.72 at June 30, 2016, an 11% increase from $4.26 at June 30, 2015. The Company’s ratio of total stockholders’ equity to total assets decreased to 11.48% at June 30, 2016, compared to 12.05% at June 30, 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.

RESULTS OF OPERATIONS

The Company recognized second quarter 2016 net income of $4.5 million or $0.12 per diluted common share compared to net income of $2.5 million or $0.08 per diluted common share in the second quarter of 2015, resulting in a return on average assets of 0.94% in the second quarter of 2016, compared to 0.69% in the second 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 to core earnings, a non-GAAP financial measure, together with related financial measures and ratios is included in the schedules accompanying this release.

Second quarter 2016 core earnings totaled $4.1 million or $0.11 per diluted common share, compared to core earnings of $2.9 million or $0.09 per diluted common share in the second quarter of 2015. The core return on average assets measured 0.84% and 0.79%, core return on average equity measured 7.23% and 6.65% and core return on average tangible equity measured 9.34% and 8.18% each for the second quarters of 2016 and 2015, respectively. Non-core items during the second quarter of 2016 included a deferred tax valuation allowance reversal of $897,000; branch restructuring expenses of $571,000; merger, acquisition and integration expenses of $137,000 related to the acquisition of MNB. Collectively, the effect of all non-core items, net of taxes, increased GAAP net income by approximately $460,000, or approximately $0.01 of diluted earnings per share.

Net interest income for the second quarter of 2016 was $16.6 million compared to $12.0 million for the same period in 2015. Net interest income for the six months ended June 30, 2016 was $33.5 million, compared to $24.5 million for the same period in 2015. Interest income for the second quarter of 2016 was $18.5 million compared to $13.5 million for the same period in 2015. Interest income for the six months ended June 30, 2016 was $37.3 million compared to $27.6 million for the same period in 2015 .The increases in interest income for the three and six months ended June 30, 2016, compared to the same periods in 2015, were primarily related to increases in the average balance of loans receivable as a result of the MNB acquisition. Interest expense for the second quarter of 2016 was $1.9 million compared to $1.6 million for the same period in 2015. Interest expense for the six months ended June 30, 2016 was $3.8 million compared to $3.1 million for the same period in 2015. The increases in interest expense for the three and six months ended June 30, 2016 compared to the same periods in 2015 were primarily due to increases in the average balance of interest bearing deposits as a result of the MNB acquisition.

Net interest margin measured 3.86% for the second quarter of 2016, compared to 3.71% for the same period in 2015. Net interest margin for the six months ended June 30, 2016 was 3.95%, compared to 3.77% 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 0.52% for the second quarter 2016, compared to 0.56% for the same period in 2015. The average cost of total interest-bearing liabilities for the six months ended June 30, 2016 was 0.52%, compared to 0.55% for the same period in 2015.

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 June 30, 2016 increased to $4.3 million from $3.4 million for the same period in 2015, a 27% increase. Total noninterest income of $8.0 million for the six months ended June 30, 2016 increased from $6.5 million for the same period in 2015, a 23% increase. The increases in the three and six month comparison periods were primarily due to increases in deposit fee income and gain on sale of mortgage loans sold. 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 volume of mortgage loans sold.

Total noninterest expense increased $3.7 million or 33% for the second quarter of 2016 compared to the second quarter of 2015. Total noninterest expense increased $6.8 million or 29% during the six months ended June 30, 2016 compared to the same period in 2015. The increases in total noninterest expense were primarily related to the increase in personnel and overhead costs incurred in connection with the MNB acquisition. The Company’s core efficiency ratio was 68% in the second quarter of 2016 compared to 70% in the second quarter of 2015.

Income tax provision decreased by $406,000 or 32% for the second quarter of 2016 compared to the second quarter of 2015 as a result of recording a valuation allowance reversal of $897,000 on deferred tax assets which was partially offset by an increase in taxable income between the two periods. Income tax provision for the six months ended June 30, 2016 increased by $146,000 or 7% compared to the same period in 2015 as a result of an increase in taxable income which was partially offset by the valuation allowance reversal.

The ratio of nonperforming assets to total assets increased to 1.08% at June 30, 2016, compared to 0.94% at June 30, 2015. The allowance for loan losses represented 0.99% of total loans at June 30, 2016, compared to 1.31% at June 30, 2015. The ratio of allowance for loan losses plus discount on acquired loans to total loans was 1.85% at June 30, 2016, compared to 2.09% at June 30, 2015. The ratio of the allowance for loan losses to nonperforming loans was 76% at June 30, 2016, compared to 135% at June 30, 2015. Annualized net charge-offs as a percentage of average loans for the quarter ended June 30, 2016 was 0.03% compared to 0.08% for the quarter ended June 30, 2015. Provision for loan losses increased from $300,000 for the second quarter of 2015 to $533,000 for the second quarter of 2016. Provision for loans losses for the six months ended June 30, 2016 was $1.0 million, compared to $600,000 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 49 branches and four 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, 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.

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.

   
BEAR STATE FINANCIAL, INC.
SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED
(In thousands)
               
June March December September June
2016 2016 2015 2015 2015
 

Balance sheet data, at quarter end:

Commercial real estate - mortgage loans $ 557,612 $ 555,264 $ 561,910 $ 401,044 $ 378,878
Consumer real estate - mortgage loans 390,743 395,509 401,594 309,951 307,183
Farmland 92,452 93,380 94,235 53,192 48,058
Construction and land development 124,369 117,283 116,015 93,688 103,094
Commercial and industrial loans 281,874 258,479 246,304 186,772 185,266
Consumer and other 36,339 37,673 38,594 32,428 32,455
Total loans 1,483,389 1,457,588 1,458,652 1,077,075 1,054,934
Allowance for loan losses (14,751 ) (14,866 ) (14,550 ) (13,975 ) (13,854 )
Investment securities 192,549 185,143 198,585 164,564 182,525
Goodwill 40,196 40,196 40,196 25,717 25,717
Core deposit intangible, net 10,863 11,119 11,374 6,869 7,026
Total assets 1,990,715 1,922,301 1,920,216 1,470,725 1,451,281
Noninterest-bearing deposits 255,648 216,173 234,879 173,525 168,225
Total deposits 1,641,250 1,610,718 1,607,683 1,209,176 1,208,800
Short term borrowings 14,964 8,990 12,075 10,366 3,530
FHLB advances 75,282 50,178 53,518 49,457 41,591
Other borrowings 22,900 22,681 18,862 18,843 18,450
Total stockholders' equity 228,534 223,798 223,157 178,670 174,831
 

Balance sheet data, quarterly averages:

Total loans $ 1,492,504 $ 1,461,091 $ 1,445,357 $ 1,077,500 $ 1,059,235
Investment securities 188,808 206,258 209,629 180,831 189,285
Total earning assets 1,724,381 1,702,917 1,699,227 1,294,619 1,294,523
Goodwill 40,196 40,196 40,216 25,717 25,717
Core deposit intangible, net 11,030 11,284 11,549 6,972 7,127
Total assets 1,937,722 1,920,833 1,920,617 1,466,342 1,468,521
Noninterest-bearing deposits 215,766 221,909 234,206 176,219 173,248
Interest-bearing deposits 1,394,262 1,369,759 1,364,403 1,036,330 1,055,200
Total deposits 1,610,028 1,591,668 1,598,609 1,212,549 1,228,448
Short term borrowings 11,991 12,163 26,872 6,166 4,481
FHLB advances 64,494 64,488 47,127 47,614 38,625
Other borrowings 22,982 25,353 18,983 18,641 18,564
Total stockholders' equity 226,587 224,416 223,083 177,824 175,025
 

Statement of operations data for the three months ended:

Interest income $ 18,535 $ 18,790 $ 19,468 $ 13,749 $ 13,523
Interest expense   1,935     1,864     1,744     1,529     1,563  
Net interest income 16,660 16,926 17,724 12,220 11,960
Provision for loan losses   533     489     866     331     300  
Net interest income after provision for loan losses 16,067 16,437 16,858 11,889 11,660
Noninterest income 4,311 3,673 3,721 3,318 3,397
Noninterest expense   14,989     15,331     17,044     10,465     11,273  
Income before taxes 5,389 4,779 3,535 4,742 3,784
Income tax provision (benefit)   847     1,436     972     1,529     1,253  
Net income $ 4,542   $ 3,343   $ 2,563   $ 3,213   $ 2,531  
 
 
BEAR STATE FINANCIAL, INC.
SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED
 
                   
June March December September June
2016 2016 2015 2015 2015
 

Common stock data:

Net income per share, diluted $ 0.12 $ 0.09 $ 0.07 $ 0.10 $ 0.08
Core earnings per share, diluted $ 0.11 $ 0.10 $ 0.11 $ 0.10 $ 0.09
Book value per share $ 6.08 $ 5.96 $ 5.87 $ 5.36 $ 5.24
Tangible book value per share $ 4.72 $ 4.59 $ 4.52 $ 4.38 $ 4.26
Diluted weighted average shares outstanding 37,772,959 37,918,188 38,173,234 33,497,298 33,521,490
End of period shares outstanding 37,589,543 37,560,031 37,987,722 33,349,512 33,375,753
 

Profitability and performance ratios:

Return on average assets 0.94 % 0.71 % 0.53 % 0.87 % 0.69 %
Core return on average assets 0.84 % 0.77 % 0.86 % 0.90 % 0.79 %
Return on average equity 8.04 % 6.04 % 4.56 % 7.17 % 5.80 %
Core return on average equity 7.23 % 6.61 % 7.41 % 7.41 % 6.65 %
Core return on average tangible equity 9.34 % 8.58 % 9.65 % 9.07 % 8.18 %
Net interest margin 3.86 % 4.03 % 4.14 % 3.74 % 3.71 %
Noninterest income to total revenue 20.62 % 17.83 % 17.35 % 21.35 % 22.12 %
Noninterest income to average assets 0.89 % 0.78 % 0.77 % 0.90 % 0.93 %
Noninterest expense to average assets 3.10 % 3.24 % 3.52 % 2.83 % 3.08 %
Efficiency ratio(1) 68.29 % 71.96 % 67.66 % 66.24 % 69.51 %
Average loans to average deposits 92.70 % 91.80 % 90.41 % 88.86 % 86.23 %
Securities to total assets 9.67 % 9.63 % 10.34 % 11.19 % 12.58 %
 

Asset quality ratios:

Allowance for loan losses to total loans 0.99 % 1.02 % 1.00 % 1.30 % 1.31 %
Allowance for loan losses to non-performing loans 76.42 % 72.84 % 75.23 % 83.18 % 134.94 %
Nonperforming loans to total loans 1.30 % 1.40 % 1.36 % 1.56 % 0.97 %
Nonperforming assets to total assets 1.08 % 1.23 % 1.22 % 1.30 % 0.94 %
Annualized net charge offs to average total loans 0.03 % 0.04 % 0.08 % 0.08 % 0.08 %
 

Regulatory capital ratios:

Tier 1 leverage ratio 9.30 % 9.15 % 9.15 % 9.83 % 9.54 %
Common equity tier 1 capital ratio 10.86 % 10.63 % 10.62 % 11.77 % 11.59 %
Tier 1 capital to risk weighted assets 10.86 % 10.63 % 10.62 % 11.77 % 11.59 %
Total capital to risk weighted assets 11.78 % 11.55 % 11.52 % 12.94 % 12.77 %
                               

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

 
 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(In thousands, except share data)
(Unaudited)
       
June 30,

2016

December 31,

2015

ASSETS
Cash and cash equivalents $ 99,872 $ 52,131
Interest-bearing time deposits in banks 6,211 10,930
Federal funds sold -- 18
Investment securities held to maturity 1,038 --
Investment securities available for sale 191,511 198,585
Other investment securities, at cost 11,687 9,563
Loans receivable, net of allowance of $14,751 and $14,550, respectively 1,468,638 1,444,102
Loans held for sale 15,168 7,326
Accrued interest receivable 6,166 6,157
Real estate owned - net 2,190 3,642
Office properties and equipment - net 62,810 63,641
Cash surrender value of life insurance 56,435 52,602
Goodwill 40,196 40,196
Core deposit intangible - net 10,863 11,374
Deferred tax asset, net 13,829 16,713
Prepaid expenses and other assets   4,101   3,236
 
TOTAL $ 1,990,715 $ 1,920,216
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
LIABILITIES:
Noninterest bearing deposits $ 255,648 $ 234,879
Interest bearing deposits   1,385,602   1,372,804
Total deposits 1,641,250 1,607,683
Short term borrowings 14,964 12,075
Other borrowings 98,182 72,380
Other liabilities   7,785   4,921
 
Total liabilities   1,762,181   1,697,059
 
STOCKHOLDERS’ EQUITY:
Preferred stock, $0.01 par value—5,000,000 shares authorized; none issued at June 30, 2016 or December 31, 2015 -- --
Common stock, $0.01 par value—100,000,000 shares authorized; 37,589,543 and 37,987,722 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively 376 380
Additional paid-in capital 208,829 211,817
Accumulated other comprehensive income 1,809 386
Retained earnings   17,520   10,574
 
Total stockholders’ equity   228,534   223,157
 
TOTAL $ 1,990,715 $ 1,920,216
 
 

BEAR STATE FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except earnings per share)
(Unaudited)
 
    Three Months Ended     Six Months Ended
June 30,     June 30, June 30,     June 30,
2016 2015 2016 2015
INTEREST INCOME:
Loans receivable $ 17,519 $ 12,576 $ 35,205 $ 25,780
Investment securities:
Taxable 474 345 1,010 643
Nontaxable 462 522 947 1,030
Other   80     80     164     176  
Total interest income   18,535     13,523     37,326     27,629  
 
INTEREST EXPENSE:
Deposits 1,608 1,284 3,123 2,588
Other borrowings   327     279     675     503  
 
Total interest expense   1,935     1,563     3,798     3,091  
 
NET INTEREST INCOME 16,600 11,960 33,528 24,538
 
PROVISION FOR LOAN LOSSES   533     300     1,022     600  
 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   16,067     11,660     32,506     23,938  
 
NONINTEREST INCOME:
Net gain (loss) on sales of investment securities -- -- (2 ) 88
Deposit fee income 2,236 1,904 4,387 3,643
Earnings on life insurance policies 421 372 833 738
Gain on sale of loans 1,291 890 2,086 1,527
Other   363     231     682     512  
 
Total noninterest income   4,311     3,397     7,986     6,508  
 
NONINTEREST EXPENSES:
Salaries and employee benefits 7,857 5,545 16,107 12,004
Net occupancy expense 1,898 1,363 3,825 2,798
Real estate owned, net (27 ) (127 ) 2 (90 )
Amortization of intangible assets 255 156 511 312
Data processing 1,405 1,542 2,839 2,711
Professional fees 525 380 1,133 1,130
Advertising and public relations 369 574 865 1,253
Postage and supplies 325 331 616 566
Other   2,382     1,509     4,425     2,824  
 
Total noninterest expenses   14,989     11,273     30,323     23,508  
 
INCOME BEFORE INCOME TAXES 5,389 3,784 10,169 6,938

INCOME TAX PROVISION

  847     1,253     2,284     2,138  
 
NET INCOME $ 4,542   $ 2,531   $ 7,885   $ 4,800  
 
Basic earnings per common share $ 0.12   $ 0.08   $ 0.21   $ 0.14  
 
Diluted earnings per common share $ 0.12   $ 0.08   $ 0.21   $ 0.14  
 
   

BEAR STATE FINANCIAL, INC.

AVERAGE CONSOLIDATED BALANCE SHEETS and NET INTEREST ANALYSIS - UNAUDITED
(In thousands)
 
    Three Months Ended June 30,
2016     2015
Average

Balance

    Interest     Average

Yield/

Cost

Average

Balance

    Interest Average

Yield/

Cost

(Dollars in Thousands)
Interest-earning assets:
Loans receivable(1) $ 1,492,504 $ 17,519 4.71 % $ 1,059,235 $ 12,576 4.76 %
Investment securities(2) 188,808 936 1.99 189,285 867 1.84
Other interest-earning assets   43,069   80 0.75   46,003   80 0.70
Total interest-earning assets 1,724,381 18,535 4.31 1,294,523 13,523 4.19
Noninterest-earning assets   213,341   173,998
Total assets $ 1,937,722 $ 1,468,521
Interest-bearing liabilities:
Deposits $ 1,394,262 1,608 0.46 $ 1,055,200 1,284 0.49
Other borrowings   99,467   327 1.32   61,670   279 1.81
Total interest-bearing liabilities 1,493,729 1,935 0.52 1,116,870 1,563 0.56
Noninterest-bearing deposits 215,766 173,248
Noninterest-bearing liabilities   1,640   3,378
Total liabilities 1,711,135 1,293,496
Stockholders' equity   226,587   175,025

Total liabilities and stockholders' equity

$ 1,937,722 $ 1,468,521
   
Net interest income $ 16,600 $ 11,960
Net earning assets $ 230,652 $ 177,653
Interest rate spread 3.79 % 3.63 %
Net interest margin 3.86 % 3.71 %

Ratio of interest-earning assets to Interest-bearing liabilities

115.44 % 115.91 %
 
 

 

Six Months Ended June 30,
2016 2015
Average

Balance

Interest Average

Yield/

Cost

Average

Balance

Interest Average

Yield/

Cost

(Dollars in Thousands)
Interest-earning assets:
Loans receivable(1) $ 1,476,798 $ 35,205 4.81 % $ 1,054,953 $ 25,780 4.93 %
Investment securities(2) 197,533 1,957 2.00 186,587 1,673 1.81
Other interest-earning assets   39,319   164 0.84   70,527   176 0.50
Total interest-earning assets 1,713,650 37,326 4.39 1,312,067 27,629 4.25
Noninterest-earning assets   215,423   174,019
Total assets $ 1,929,073 $ 1,486,086
Interest-bearing liabilities:
Deposits $ 1,382,011 3,123 0.46 $ 1,063,604 2,588 0.49
Other borrowings   100,736   675 1.35   71,077   503 1.43
Total interest-bearing liabilities 1,482,747 3,798 0.52 1,134,681 3,091 0.55
Noninterest-bearing deposits 218,837 174,423
Noninterest-bearing liabilities   2,007   3,030
Total liabilities 1,703,591 1,312,134
Stockholders' equity   225,482   173,952

Total liabilities and stockholders' equity

$ 1,929,073 $ 1,486,086
   
Net interest income $ 33,528 $ 24,538
Net earning assets $ 230,903 $ 177,386
Interest rate spread 3.87 % 3.70 %
Net interest margin 3.95 % 3.77 %

Ratio of interest-earning assets to Interest-bearing liabilities

115.57 % 115.63 %

(1) Includes nonaccrual loans.

(2) Includes FHLB and FRB stock.

 
 

BEAR STATE FINANCIAL, INC.

ASSET QUALITY ANALYSIS - UNAUDITED
(In thousands)
 
    June 30, 2016     December 31, 2015    

Net (2)

   

% Total

Assets

Net (2)

   

% Total

Assets

Increase

(Decrease)

Nonaccrual Loans:
One- to four-family residential $ 7,783 0.40 % $ 6,455 0.34 % $ 1,328
Multifamily 149 0.01 % 230 0.01 % (81 )
Nonfarm nonresidential 5,619 0.28 % 6,638 0.35 % (1,019 )
Farmland 815 0.04 % 973 0.05 % (158 )
Construction and land development 501 0.03 % 622 0.03 % (121 )
Commercial 4,196 0.20 % 4,235 0.22 % (39 )
Consumer   239 0.01 %   187 0.01 %   52  
 
Total nonaccrual loans 19,302 0.97 % 19,340 1.01 % (38 )
 
Accruing loans 90 days or more past due -- -- 451 0.02 % (451 )
 
Real estate owned   2,190 0.11 %   3,642 0.19 %   (1,452 )
 
Total nonperforming assets 21,492 1.08 % 23,433 1.22 % (1,941 )
Performing restructured loans   279 0.01 %   284 0.01 %   (5 )
 
Total nonperforming assets and performing restructured loans (1) $ 21,771 1.09 % $ 23,717 1.23 % $ (1,946 )

 

 

(1)

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

 
 
BEAR STATE FINANCIAL, INC.
CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS' EQUITY - UNAUDITED
(In thousands)
 
    For the Quarter Ending
6/30/2016     3/31/2016     12/31/2015     9/30/2015     6/30/2015
Net income available to common stockholders $ 4,542   $ 3,343   $ 2,563   $ 3,213   $ 2,531  
Average common stockholders' equity 226,587 224,416 223,083 177,824 175,025
Less Average Intangible Assets:
Goodwill (40,196 ) (40,196 ) (40,216 ) (25,717 ) (25,717 )
Core deposit intangible, net of accumulated amortization   (11,030 )   (11,284 )   (11,549 )   (6,972 )   (7,127 )
 
Average tangible common stockholders' equity $ 175,361   $ 172,936   $ 171,318   $ 145,135   $ 142,181  
 

Annualized return on average tangible common stockholders' equity

  10.4 %   7.8 %   5.9 %   8.8 %   7.1 %
 
 
 
BEAR STATE FINANCIAL, INC.

CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE - UNAUDITED

(In thousands, except per share data)
 
For the Quarter Ending
6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015
Total common stockholder's equity $ 228,534 $ 223,798 $ 223,157 $ 178,670 $ 174,831
Less intangible assets:
Goodwill (40,196 ) (40,196 ) (40,196 ) (25,717 ) (25,717 )
Core deposit intangible, net of accumulated amortization   (10,863 )   (11,119 )   (11,374 )   (6,869 )   (7,026 )
Total intangible assets   (51,059 )   (51,315 )   (51,570 )   (32,586 )   (32,743 )
Total tangible common stockholder's equity $ 177,475   $ 172,483   $ 171,587   $ 146,084   $ 142,088  
 
Common Shares Outstanding   37,590     37,560     37,988     33,350     33,376  
 
Tangible book value per common share $ 4.72   $ 4.59   $ 4.52   $ 4.38   $ 4.26  
 
 
BEAR STATE FINANCIAL, INC.
RECONCILIATION OF NON-GAAP SELECTED CONSOLIDATED FINANCIAL DATA - UNAUDITED
(In thousands, except share data)
                   
For the Quarter Ending
June March December September June
2016 2016 2015 2015 2015
Net income $ 4,542 $ 3,343 $ 2,563 $ 3,213 $ 2,531
Adj: Loss (gain) on sale of securities, net -- 2 68 -- --
Adj: Merger, acquisition and integration expenses 137 445 1,348 172 441
Adj: Rebranding expenses -- -- -- -- 158
Adj: Branch restructure expenses 571 63 -- -- --
Adj: Data processing termination fees -- -- 1,186 -- --
Adj: Deferred tax asset valuation allowance reversal (897 ) -- -- -- --
Tax effect of adjustments         (271 )       (195 )       (996 )       (66 )       (229 )
Total core income (A)     $ 4,082       $ 3,658       $ 4,169       $ 3,319       $ 2,901  
 
Total revenue $ 20,911 $ 20,599 $ 21,445 $ 15,538 $ 15,357
Adj: Loss (gain) on sale of securities, net         --         2         68         --         --  
Total core revenue       $ 20,911       $ 20,601       $ 21,513       $ 15,538       $ 15,357  
 
Total non-interest expense $ 14,989 $ 15,331 $ 17,044 $ 10,465 $ 11,273
Adj: Merger, acquisition and integration expenses (137 ) (445 ) (1,348 ) (172 ) (441 )
Adj: Rebranding expenses -- -- -- -- (158 )
Adj: Branch restructure expenses (571 ) (63 ) -- -- --
Adj: Data processing termination fees         --         --         (1,186 )       --         --  
Core noninterest expense       $ 14,281       $ 14,823       $ 14,510       $ 10,293       $ 10,674  
 
Total average assets (B) $ 1,937,722 $ 1,920,833 $ 1,920,617 $ 1,466,342 $ 1,468,521
Total average stockholders' equity (C) 226,587 224,416 223,083 177,824 175,025
Total average tangible stockholders' equity (D) 175,361 172,936 171,318 145,135 142,181
Total tangible stockholders' equity, period end (E) 177,475 172,483 171,587 146,084 142,088
 
Total common shares outstanding, period-end (F) 37,589,543 37,560,031 37,987,722 33,349,512 33,375,753
Average diluted shares outstanding (G) 37,772,959 37,918,188 38,173,234 33,497,298 33,521,490
 
Core earnings per share, diluted (A/G) $ 0.11 $ 0.10 $ 0.11 $ 0.10 $ 0.09
Tangible book value per share, period-end (E/F) $ 4.72 $ 4.59 $ 4.52 $ 4.38 $ 4.26
 
Core return on average assets (A/B) 0.84 % 0.77 % 0.86 % 0.90 % 0.79 %
Core return on average equity (A/C) 7.23 % 6.61 % 7.41 % 7.41 % 6.65 %
Core return on average tangible equity (A/D) 9.34 % 8.58 % 9.65 % 9.07 % 8.18 %
Efficiency ratio(1) 68.29 % 71.96 % 67.66 % 66.24 % 69.51 %
                                 

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

Contacts

Bear State Financial, Inc.
Mark McFatridge, CEO, 501-975-6033
or
Sherri Billings, CFO, 501-975-6033

#Hashtags

$Cashtags

Social Media Profiles

Contacts

Bear State Financial, Inc.
Mark McFatridge, CEO, 501-975-6033
or
Sherri Billings, CFO, 501-975-6033