GREAT SOUTHERN BANCORP, INC. SPRINGFIELD, Mo., Jan. 22, 2017 /PRNewswire/ --
Preliminary Financial Results and Other Matters for the Quarter and Year Ended December 31, 2016:
-- Significant Unusual Income or Expense Items: During the three months
ended December 31, 2016, the Company recorded the following unusual
items. The Company incurred expenses totaling $566,000 in the fourth
quarter of 2016 in connection with debit card and check fraud losses.
These losses were $457,000 higher than those incurred in the 2015 fourth
quarter. A portion of the increase related to debit card fraud resulting
from a data security breach at a national retail merchant which operates
stores in many of our markets. Several of our debit card customers who
transacted business with the merchant were affected. The losses incurred
by the Company resulted from regulatory requirements that banks
reimburse debit card customers for unauthorized transactions. The
Company received an annual fee income bonus of $270,000 for increased
usage through its point-of-sale and debit card transaction networks.
Insurance expense decreased approximately $425,000 in the quarter
compared to the September 30, 2016 quarter primarily due to a reduction
in FDIC insurance premiums resulting from a change in the FDIC insurance
assessment rates during the quarter. Because the FDIC's deposit
insurance fund hit a predetermined threshold, deposit insurance rates
for many banks, including ours, will now be reduced. The ongoing benefit
of this will be a decrease in our deposit insurance premiums of about
$200,000 per quarter compared to previous quarters. The Company incurred
various gains, losses and charge-downs on foreclosed and repossessed
assets resulting in $340,000 of net losses.
-- Total Loans: Total gross loans, excluding previously acquired covered
and non-covered loans and mortgage loans held for sale, but including
the loans acquired from Fifth Third Bank, increased $499.7 million, or
16.6%, from December 31, 2015, to December 31, 2016. The increases
occurred across several loan types, primarily other residential
(multi-family) loans, commercial real estate loans, one- to four-family
residential loans, consumer loans and home equity lines of credit. Total
gross loans increased $74.2 million, or 2.0%, in the three months ended
December 31, 2016. Net decreases in the FDIC-acquired loan portfolios
totaled $79.7 million in the year ended December 31, 2016.
-- Asset Quality: Non-performing assets and potential problem loans,
excluding those currently or previously covered by FDIC loss sharing
agreements and those acquired in the FDIC-assisted transaction with
Valley Bank, which are not covered by a loss sharing agreement but are
accounted for and analyzed as loan pools rather than individual loans,
totaled $46.3 million at December 31, 2016, a decrease of $10.5 million
from $56.8 million at December 31, 2015, and an increase of $2.5 million
from $43.8 million at September 30, 2016. Non-performing assets at
December 31, 2016 were $39.3 million (0.86% of total assets), down $4.7
million from $44.0 million (1.07% of total assets) at December 31, 2015
and up $2.7 million, or 7.6%, from $36.6 million (0.82% of total assets)
at September 30, 2016.
-- Capital: The capital position of the Company continues to be strong,
significantly exceeding the thresholds established by regulators. On a
preliminary basis, as of December 31, 2016, the Company's Tier 1
Leverage Ratio was 11.6%, Common Equity Tier 1 Capital Ratio was 10.2%,
Tier 1 Capital Ratio was 12.6%, and Total Capital Ratio was 13.5%.
-- Net Interest Income: Net interest income for the fourth quarter of 2016
decreased $0.5 million to $40.2 million compared to $40.7 million for
the fourth quarter of 2015. Net interest income was $41.0 million for
the third quarter of 2016. Net interest margin was 3.87% for the
quarter ended December 31, 2016, compared to 4.34% for the fourth
quarter of 2015 and 3.98% for the quarter ended September 30, 2016. The
decrease in the margin from the prior year fourth quarter was primarily
the result of decreases in average loan yields and a reduction in the
additional yield accretion recognized in conjunction with updated
estimates of the fair value of the acquired loan pools compared to the
prior year quarter, partially offset by increased total average loans.
Increased average interest rates on deposits and other borrowings also
contributed to lower net interest margin. The positive impact on net
interest margin from the additional yield accretion on acquired loan
pools that was recorded during the period was 30, 60 and 38 basis points
for the quarters ended December 31, 2016, December 31, 2015, and
September 30, 2016, respectively. For further discussion of the
additional yield accretion of the discount on acquired loan pools, see
"Net Interest Income."
Great Southern Bancorp, Inc. (NASDAQ:GSBC), the holding company for Great Southern Bank, today reported that preliminary earnings for the three months ended December 31, 2016, were $0.83 per diluted common share ($11.8 million available to common shareholders) compared to $0.81 per diluted common share ($11.5 million available to common shareholders) for the three months ended December 31, 2015.
Preliminary earnings for the year ended December 31, 2016, were $3.21 per diluted common share ($45.3 million available to common shareholders) compared to $3.28 per diluted common share ($45.9 million available to common shareholders) for the year ended December 31, 2015.
For the quarter ended December 31, 2016, annualized return on average common equity was 10.98%, annualized return on average assets was 1.05%, and annualized net interest margin was 3.87%, compared to 11.74%, 1.15% and 4.34%, respectively, for the quarter ended December 31, 2015. For the year ended December 31, 2016, return on average common equity was 10.93%, return on average assets was 1.04%, and net interest margin was 4.05%, compared to 12.13%, 1.14% and 4.53%, respectively, for the year ended December 31, 2015.
President and CEO Joseph W. Turner commented, "We are pleased with our overall performance in the fourth quarter of 2016. We had a few unusual items during the quarter, but in total these items did not significantly impact our results. Once again, we maintained strong company-wide loan production, which was somewhat offset by repayment headwinds, resulting in net loan growth of $74 million. Outstanding loan balances increased in several loan types with construction, multi-family and commercial real estate loan segments increasing by $64 million, $28 million and $20 million, respectively. Loan commitments and the unfunded portion of loans remained strong during the fourth quarter. For the full year, we achieved a significant milestone of generating more than $1 billion in commercial loans with good production coming from all of our commercial lending offices.
"Credit quality of the loan portfolio continues to be good; however, fluctuations in non-performing assets, loan loss provision and net charge-offs may occur from period to period. During the quarter, non-performing assets and potential problem loans, excluding FDIC-acquired loans, totaled $46.3 million at December 31, 2016, a decrease of $10.5 million from December 31, 2015, and an increase of $2.5 million from September 30, 2016. The increase in the fourth quarter was primarily related to the addition of one non-performing commercial real estate loan. This project dates back to 2005. Non-performing assets as a percentage of total assets were 0.86% at December 31, 2016, as compared to 1.07% at the end of 2015 and 0.82% at the end of the third quarter of 2016."
Turner continued, "As anticipated, we experienced a slight reduction in the core net interest margin during the quarter, as compared to the third quarter 2016. The core net interest margin, which excludes the effects of additional yield accretion on loan pools from FDIC-assisted transactions, decreased by approximately three basis points. Most of the decrease in the margin was due to the interest expense and deferred issuance costs (expected to be approximately 10 basis points annualized) on the $75 million subordinated debt offering completed in August 2016. Additionally, the low interest rate environment and competition for deposits in our markets continue to put some pressure on the net interest margin because of slightly higher deposit and borrowing costs. The recent increases in the prime rate and LIBOR rates should moderately benefit our core net interest margin."
Selected Financial Data:
(In thousands, except per Three Months
share data) Ended Year Ended
December 31, December 31,
2016 2015 2016 2015
---- ---- ---- ----
Net interest income $40,248 $40,695 $163,056 $168,354
Provision for loan losses 2,380 1,216 9,281 5,519
Non-interest income 7,528 5,060 28,510 13,581
Non-interest expense 29,041 29,145 120,427 114,350
Provision for income taxes 4,560 3,744 16,516 15,564
----- ----- ------ ------
Net income $11,795 $11,650 $45,342 $46,502
------- ------- ------- -------
Net income available to
common shareholders $11,795 $11,531 $45,342 $45,948
------- ------- ------- -------
Earnings per diluted common
share $0.83 $0.81 $3.21 $3.28
----- ----- ----- -----
NET INTEREST INCOME
Net interest income for the fourth quarter of 2016 decreased $447,000 to $40.2 million compared to $40.7 million for the fourth quarter of 2015. Net interest margin was 3.87% in the fourth quarter of 2016, compared to 4.34% in the same period of 2015, a decrease of 47 basis points. Net interest income for the year ended December 31, 2016 decreased $5.3 million to $163.1 million compared to $168.4 million for the year ended December 31, 2015. Net interest margin was 4.05% in the year ended December 31, 2016, compared to 4.53% in the year ended December 31, 2015, a decrease of 48 basis points. For the three months ended December 31, 2016, the net interest margin decreased 11 basis points compared to the net interest margin of 3.98% in the three months ended September 30, 2016. The average interest rate spread was 3.74% and 3.93% for the three months and year ended December 31, 2016, respectively, compared to 4.24% and 4.44% for the three months and year ended December 31, 2015, respectively. For the three months ended December 31, 2016, the average interest rate spread decreased 12 basis points compared to the average interest rate spread of 3.86% in the three months ended September 30, 2016.
The Company's net interest margin has been positively impacted by significant additional yield accretion recognized in conjunction with updated estimates of the fair value of the loan pools acquired in the 2009, 2011, 2012 and 2014 FDIC-assisted transactions. On an on-going basis, the Company estimates the cash flows expected to be collected from the acquired loan pools. For each of the loan portfolios acquired, the cash flow estimates have increased, based on payment histories and reduced loss expectations of the loan pools. This resulted in increased income that was spread on a level-yield basis over the remaining expected lives of the loan pools (and, therefore, has decreased over time). The increases in expected cash flows also reduced the amount of expected reimbursements under the loss sharing agreements with the FDIC (to the extent such an agreement was in place), which were recorded as indemnification assets. Therefore, the expected indemnification assets had also been reduced each quarter since the fourth quarter of 2010, resulting in adjustments to be amortized on a comparable basis over the remainder of the loss sharing agreements or the remaining expected lives of the loan pools, whichever is shorter. Since the early terminations of all other loss sharing agreements on April 26, 2016, only the loans and other real estate owned acquired in the InterBank transaction have been covered by a loss sharing agreement and have indemnification assets remaining. Additional estimated cash flows totaling approximately $1.7 million and $10.6 million were recorded in the three months and year ended December 31, 2016, respectively, related to these loan pools, with a corresponding reduction in expected reimbursement from the FDIC (solely related to the InterBank transaction) of approximately $305,000 and $2.7 million in the three months and year ended December 31, 2016, respectively.
The impact of adjustments on all portfolios acquired in FDIC-assisted transactions for the reporting periods presented is shown below:
Three Months Ended
December 31, December 31,
2016 2015
------------- -------------
(In thousands, except basis points
data)
Impact
on
net
interest
income/
$3,142 30 bps $5,649 60 bps
net
interest
margin
(in
basis
points)
Non-
interest
income (1,014) (3,343)
------ ------
Net
impact
to
pre-
tax
income $2,128 $2,306
------ ------
Year Ended
December 31, December 31,
2016 2015
------------- -------------
(In thousands, except basis points
data)
Impact
on
net
interest
income/
$16,393 41 bps $28,531 77 bps
net
interest
margin
(in
basis
points)
Non-
interest
income (7,033) (19,534)
------ -------
Net
impact
to
pre-
tax
income $9,360 $8,997
------ ------
Because these adjustments will be recognized over the remaining lives of the loan pools and the remainder of the loss sharing agreement, respectively, they will impact future periods as well. The remaining accretable yield adjustment that will affect interest income is $6.3 million and the remaining adjustment to the indemnification assets related to InterBank, including the effects of the clawback liability, that will affect non-interest income (expense) is $(2.5) million. The $6.3 million of accretable yield adjustment relates to Team Bank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank. The expense, as noted, is only related to InterBank, as there is no longer, nor will there be in the future, indemnification asset amortization expense related to Team Bank, Vantus Bank, or Sun Security Bank due to the early termination of the remaining related loss sharing agreements for those transactions in April 2016. Of the remaining adjustments, we expect to recognize $4.3 million of interest income and $(1.7) million of non-interest income (expense) during 2017. Additional adjustments may be recorded in future periods from the FDIC-assisted transactions, as the Company continues to estimate expected cash flows from the acquired loan pools.
Excluding the impact of the additional yield accretion, net interest margin for the three months ended December 31, 2016 decreased 17 basis points when compared to the year-ago quarter. The decrease in net interest margin is primarily due to an increase in the average interest rate on deposits and the interest expense associated with the issuance of $75.0 million of subordinated notes in the third quarter of 2016.
For additional information on net interest income components, see the "Average Balances, Interest Rates and Yields" tables in this release.
NON-INTEREST INCOME
For the quarter ended December 31, 2016, non-interest income increased $2.4 million to $7.5 million when compared to the quarter ended December 31, 2015, primarily as a result of the following items:
-- Amortization of income related to business acquisitions: The net
amortization expense related to business acquisitions was $848,000 for
the quarter ended December 31, 2016, compared to $3.0 million for the
quarter ended December 31, 2015. The amortization expense for the
quarter ended December 31, 2016, consisted of the following items:
$767,000 of amortization expense related to the changes in cash flows
expected to be collected from the FDIC-covered loan portfolio acquired
from InterBank and $262,000 of amortization of the clawback liability.
Partially offsetting the expense was income from the accretion of the
discount related to the indemnification asset for the InterBank
acquisition of $181,000.
-- Service charges and ATM fees: Service charges and ATM fees increased
$457,000 compared to the prior year quarter, primarily due to the
additional accounts acquired in the Fifth Third Bank transaction in
January 2016, which have had high levels of debit card activity, and
overall higher levels of point-of-sale card activity.
-- Other income: Other income decreased $305,000 compared to the prior year
period. During the 2015 period, the Company recognized a $300,000 gain
on the sale of a non-marketable investment.
For the year ended December 31, 2016, non-interest income increased $14.9 million to $28.5 million when compared to the year ended December 31, 2015, primarily as a result of the following items:
-- Amortization of income related to business acquisitions: The net
amortization expense related to business acquisitions was $6.9 million
for the year ended December 31, 2016, compared to $18.3 million for the
year ended December 31, 2015. The amortization expense for the year
ended December 31, 2016, consisted of the following items: $5.8 million
of amortization expense related to the changes in cash flows expected to
be collected from the FDIC-covered loan portfolios, $584,000 of
impairment to certain indemnification assets and $1.4 million of
amortization of the clawback liability. The impairment of the
indemnification asset was recorded in the three months ended March 31,
2016, due to the expected loss on the FDIC loss share termination
agreements that occurred in April 2016, as discussed in the Company's
March 31, 2016 Quarterly Report on Form 10-Q. Partially offsetting the
expense was income from the accretion of the discount related to the
indemnification asset for the InterBank acquisition of $896,000.
-- Net realized gains on sales of available-for-sale securities: During
2016, the Company sold an investment held at the holding company level
for a gain of $2.7 million. This investment, the original amount of
which was $1.0 million, was made in a managed equity fund. The Company
was required to divest this investment as a result of recent regulations
enacted by the Federal Reserve Board. There were no material gains on
sales of investments in 2015.
-- Service charges and ATM fees: Service charges and ATM fees increased
$1.8 million compared to the prior year, primarily due to the additional
accounts acquired in the Fifth Third Bank transaction in January 2016,
which have had high levels of debit card activity, and overall higher
levels of point-of-sale card activity.
-- Other income: Other income decreased $918,000 compared to the prior
year. During 2015, the Company recorded a $1.1 million gain when it
redeemed the trust preferred securities previously issued by Great
Southern Capital Trust III at a discount. Also in 2015, the Company sold
a banking center building in Nebraska at a net gain of $671,000. In
addition, during 2015, the Company recognized a $300,000 gain on the
sale of a non-marketable investment. The Company recognized a $257,000
gain on the sale of the Thayer, Mo., branch and deposits during the
first quarter of 2016 and a $110,000 gain was recognized on the sale of
the Buffalo, Mo., branch and deposits during the first quarter of 2016.
In addition in 2016, a gain of $238,000 was recognized on sales of fixed
assets unrelated to the branch sales.
NON-INTEREST EXPENSE
For the quarter ended December 31, 2016, non-interest expense decreased $103,000 to $29.0 million when compared to the quarter ended December 31, 2015, primarily as a result of the following items:
-- Salaries and employee benefits: Salaries and employee benefits increased
$285,000 over the prior year quarter. Salaries increased due to
additional employee costs related to the branches acquired from Fifth
Third Bank during the first quarter of 2016 ($642,000 during the current
quarter), which was partially offset by the reduction in expenses
related to the 16 banking centers which were closed or sold during the
first quarter of 2016 ($401,000 during the prior year quarter). The
remaining increase was due to increased staffing due to growth in
lending and other operational areas.
-- Net occupancy and equipment expense: Net occupancy expense increased
$251,000 in the quarter ended December 31, 2016 compared to the same
quarter in 2015. The majority of the increase was due to additional
costs related to the branches acquired from Fifth Third Bank during the
first quarter of 2016 ($412,000 during the current quarter), which was
partially offset by the reduction in expenses related to the 16 banking
centers which were closed or sold during the first quarter of 2016
($248,000 during the prior year quarter).
-- Other operating expenses: Other operating expenses increased $212,000 in
the quarter ended December 31, 2016 compared to the same period in 2015.
This increase was primarily due to higher levels of debit card and check
fraud losses in the 2016 period. These losses totaled $566,000 in the
2016 period compared to $109,000 in the 2015 period. The increase in
this expense category was partially offset by larger charitable
contribution expenses in the 2015 period.
-- Insurance expense: Insurance expense decreased $355,000 compared to the
prior year quarter primarily due to a reduction in FDIC insurance
premiums resulting from a change in the FDIC insurance assessment rates
during the quarter. Because the FDIC's deposit insurance fund hit a
predetermined threshold, deposit insurance rates for many banks,
including ours, will now be reduced.
For the year ended December 31, 2016, non-interest expense increased $6.0 million to $120.4 million when compared to the year ended December 31, 2015, primarily as a result of the following items:
-- Fifth Third Bank branch acquisition expenses: The Company incurred
approximately $1.4 million of expenses during 2016 related to the
acquisition of certain branches of Fifth Third Bank, versus
approximately $482,000 in acquisition related expenses in the prior
year. Those expenses for 2016 (net of prior year expense, if
applicable), included approximately $317,000 of legal, audit and other
professional fees expense, approximately $294,000 of computer license
and support expense, approximately $436,000 in charges to replace former
Fifth Third Bank customer checks with Great Southern Bank checks, and
approximately $54,000 of travel, meals and other expenses related to the
transaction and similar costs incurred during the year.
-- Salaries and employee benefits: Salaries and employee benefits increased
$1.7 million over the prior year period. Salaries increased due to
additional employee costs related to the branches acquired from Fifth
Third Bank during the first quarter of 2016 ($2.3 million during 2016),
which was partially offset by the reduction in expenses related to the
16 banking centers which were closed or sold during the first quarter of
2016 ($1.7 million during the prior year). The remaining increase was
due to increased staffing due to growth in lending and other operational
areas.
-- Expense on foreclosed assets: Expense on foreclosed assets increased
$1.6 million compared to the prior year due to expenses and valuation
write-downs of foreclosed assets, and the loss on final disposition of
certain assets during the current year. In the three months ended
September 30, 2016, expenses and loss on final disposition of two
related properties totaling $320,000 were incurred. In addition,
approximately $912,000 in valuation write-downs, primarily related to
these two properties, were taken during the year. Collection expenses
and losses on sales of non-real estate assets (primarily automobiles)
increased $652,000 in 2016 compared to 2015. The Company has increased
its consumer lending, primarily in indirect automobile lending,
significantly in the past few years.
-- Other operating expenses: Other operating expenses increased $1.6
million in the year ended December 31, 2016 compared to 2015. Of this
amount, $436,000 relates to check charges to replace Fifth Third
customer checks as part of the acquisition in the first quarter of 2016.
There was also increased expense due to higher levels of debit card and
check fraud losses in 2016. These losses totaled $1.9 million in 2016
compared to $619,000 in 2015. A large portion of the increase related to
debit card fraud that resulted from a data security breach at a national
retail merchant which operates stores in many of our markets, affecting
some of our debit card customers who transacted business with the
merchant. The losses incurred by the Company resulted from regulatory
requirements that banks reimburse debit card customers for unauthorized
transactions. In regard to this particular merchant breach, we currently
believe that further loss exposure will not be significant.
-- Legal, audit and other professional fees: Legal, audit and other
professional fees increased $478,000 from the prior year due to legal
and professional fees related to the Fifth Third transaction, legal fees
related to the resolution of two large non-performing loan
relationships, and increased audit and accounting fees.
-- Supplies expense: Supplies expense increased $375,000 compared to the
prior year primarily due to approximately $318,000 of one-time costs
incurred to stock a supply of chip-enabled debit cards. In October 2016,
the Company began mass issuing chip-enabled debit cards to its deposit
customer base.
The Company's efficiency ratio for the quarter ended December 31, 2016, was 60.78% compared to 63.70% for the same quarter in 2015. The efficiency ratio for the year ended December 31, 2016, was 62.86% compared to 62.85% for 2015. The improvement in the ratio in the 2016 three month period was primarily due to the increase in non-interest income and the decrease in non-interest expense, partially offset by the decrease in net interest income. The Company's ratio of non-interest expense to average assets was 2.87% and 2.81% for the three months and year ended December 31, 2015, respectively, compared to 2.59% and 2.76% for the three months and year ended December 31, 2016, respectively. The decrease in the current three month period ratio was due to the increase in average assets in the 2016 period compared to the 2015 period. The decrease in the current annual period ratio was due to the increase in average assets in 2016 compared to 2015, partially offset by the increase in non-interest expense. Average assets for the quarter ended December 31, 2016, increased $420.5 million, or 10.4%, from the quarter ended December 31, 2015, primarily due to assets acquired in the Fifth Third Bank transaction in the first quarter of 2016 and organic loan growth, partially offset by decreases in investment securities and other interest-earning assets. Average assets for the year ended December 31, 2016, increased $303.4 million, or 7.5%, from the year ended December 31, 2015, due to the same reasons noted for the three month period.
INCOME TAXES
For the three months ended December 31, 2016 and 2015, the Company's effective tax rate was 27.9% and 24.3%, respectively. For the year ended December 31, 2016 and 2015, the Company's effective tax rate was 26.7% and 25.1%, respectively. These effective rates were lower than the statutory federal tax rate of 35%, due primarily to the utilization of certain investment tax credits and to tax-exempt investments and tax-exempt loans which reduced the Company's effective tax rate. In future periods, the Company expects its effective tax rate typically will be 26-28% of pre-tax net income, assuming it continues to maintain or increase its use of investment tax credits and maintain or increase its pre-tax net income. The Company's effective tax rate may fluctuate as it is impacted by the level and timing of the Company's utilization of tax credits and the level of tax-exempt investments and loans and the overall level of pre-tax income.
CAPITAL
As of December 31, 2016, total stockholders' equity and common stockholders' equity were $429.8 million (9.4% of total assets), equivalent to a book value of $30.77 per common share. Total stockholders' equity and common stockholders' equity at December 31, 2015, were $398.2 million (9.7% of total assets), equivalent to a book value of $28.67 per common share. At December 31, 2016, the Company's tangible common equity to tangible assets ratio was 9.2%, compared to 9.6% at December 31, 2015.
On a preliminary basis, as of December 31, 2016, the Company's Tier 1 Leverage Ratio was 11.6%, Common Equity Tier 1 Capital Ratio was 10.2%, Tier 1 Capital Ratio was 12.6%, and Total Capital Ratio was 13.5%. On December 31, 2016, and on a preliminary basis, the Bank's Tier 1 Leverage Ratio was 10.8%, Common Equity Tier 1 Capital Ratio was 11.8%, Tier 1 Capital Ratio was 11.8%, and Total Capital Ratio was 12.7%.
LOANS
Total gross loans, excluding previously acquired covered and non-covered loans and mortgage loans held for sale, but including the loans acquired from Fifth Third Bank, increased $499.7 million, or 16.6%, from December 31, 2015, to December 31, 2016. This increase occurred across several loan types, primarily other residential (multi-family) loans, commercial real estate loans, one- to four-family residential loans, consumer loans and home equity lines of credit. Total gross loans, excluding previously acquired covered and non-covered loans and mortgage loans held for sale, but including the loans acquired from Fifth Third Bank, increased $96.4 million during the three months ended December 31, 2016. Loan growth has come from most of Great Southern's primary lending locations, including Springfield, St. Louis, Kansas City, Des Moines and Minneapolis, as well as the loan production offices in Dallas and Tulsa. Since the end of 2015, outstanding balances in multi-family residential mortgage loans, commercial real estate loans, one-to four-family residential loans and consumer loans have increased $232.4 million, $136.8 million, $77.3 million and $49.3 million, respectively. The FDIC-acquired loan portfolios had net decreases totaling $79.7 million during the year ended December 31, 2016, and $22.1 million during the three months ended December 31, 2016.
Loan commitments and the unfunded portion of loans at the dates indicated were as follows (in thousands):
December 31, September 30, June 30, March 31, December 31, December 31,
2016 2016 2016 2016 2015 2014
---- ---- ---- ---- ---- ----
Closed loans with unused available lines
Secured by real estate (one- to four-family) $123,433 $123,083 $123,172 $121,956 $105,390 $92,286
Secured by real estate (not one- to four-family) 26,062 23,279 21,258 25,576 21,857 23,909
Not secured by real estate - commercial business 79,937 80,771 74,498 67,726 63,865 63,381
Closed construction loans with unused
available lines
Secured by real estate (one-to four-family) 10,047 13,675 14,594 12,283 14,242 17,564
Secured by real estate (not one-to four-family) 542,326 546,104 500,013 368,718 385,969 356,913
Loan Commitments not closed
Secured by real estate (one-to four-family) 15,884 25,660 30,465 26,793 13,411 12,700
Secured by real estate (not one-to four-family) 119,126 129,603 144,450 211,728 120,817 54,643
Not secured by real estate - commercial business 7,022 10,432 9,177 3,614 - -
----- ------ ----- ----- --- ---
$923,837 $952,607 $917,627 $838,394 $725,551 $621,396
-------- -------- -------- -------- -------- --------
For further information about the Company's loan portfolio, please see the quarterly loan portfolio presentation available on the Company's Investor Relations website under "Presentations".
PROVISION FOR LOAN LOSSES AND ALLOWANCE FOR LOAN LOSSES
Management records a provision for loan losses in an amount it believes sufficient to result in an allowance for loan losses that will cover current net charge-offs as well as risks believed to be inherent in the loan portfolio of the Bank. The amount of provision charged against current income is based on several factors, including, but not limited to, past loss experience, current portfolio mix, actual and potential losses identified in the loan portfolio, economic conditions, and internal as well as external reviews. However, the levels of non-performing assets, potential problem loans, loan loss provisions and net charge-offs fluctuate from period to period and are difficult to predict.
Weak economic conditions, higher inflation or interest rates, or other factors may lead to increased losses in the portfolio and/or requirements for an increase in loan loss provision expense. Management maintains various controls in an attempt to limit future losses, such as a watch list of possible problem loans, documented loan administration policies and a loan review staff to review the quality and anticipated collectability of the portfolio. Additional procedures provide for frequent management review of the loan portfolio based on loan size, loan type, delinquencies, financial analysis, on-going correspondence with borrowers and problem loan work-outs. Management determines which loans are potentially uncollectible, or represent a greater risk of loss, and makes additional provisions to expense, if necessary, to maintain the allowance at a satisfactory level.
The provision for loan losses for the quarter ended December 31, 2016, increased $1.2 million to $2.4 million when compared with the quarter ended December 31, 2015. The provision for loan losses for the year ended December 31, 2016, increased $3.8 million to $9.3 million when compared with the year ended December 31, 2015. At December 31, 2016 and December 31, 2015, the allowance for loan losses was $37.4 million and $38.1 million, respectively. Total net charge-offs were $2.0 million and $2.9 million for the quarters ended December 31, 2016 and 2015, respectively. During the quarter ended December 31, 2016, $1.3 million of the $2.0 million of net charge-offs were in the consumer auto category. Total net charge-offs were $10.0 million and $5.8 million for the year ended December 31, 2016 and 2015, respectively. Six relationships made up $5.5 million of the net charge-offs total for the year ended December 31, 2016. Gross charge-offs for the year were partially offset by recoveries, including recoveries on two separate relationships totaling $1.1 million, which had previously been charged-off. During the year ended December 31, 2016, $3.8 million of the $10.0 million of net charge-offs were in the consumer auto category. General market conditions and unique circumstances related to individual borrowers and projects contributed to the level of provisions and charge-offs. As properties were categorized as potential problem loans, non-performing loans or foreclosed assets, evaluations were made of the values of these assets with corresponding charge-offs as appropriate.
The Bank's allowance for loan losses as a percentage of total loans, excluding acquired loans that are covered or were previously covered by the FDIC loss sharing agreements, was 1.04%, 1.20% and 1.05% at December 31, 2016, December 31, 2015 and September 30, 2016, respectively. Management considers the allowance for loan losses adequate to cover losses inherent in the Bank's loan portfolio at December 31, 2016, based on recent reviews of the Bank's loan portfolio and current economic conditions. If economic conditions were to deteriorate or management's assessment of the loan portfolio were to change, it is possible that additional loan loss provisions would be required, thereby adversely affecting future results of operations and financial condition.
ASSET QUALITY
Former TeamBank, Vantus Bank, Sun Security Bank and InterBank non-performing assets, including foreclosed assets, and potential problem loans are not included in the totals or in the discussion of non-performing loans, potential problem loans and foreclosed assets below as they are, or were, subject to loss sharing agreements with the FDIC, which cover at least 80% of principal losses that may be incurred in these portfolios for the applicable terms under the agreements. In addition, these assets were initially recorded at their estimated fair values as of their acquisition dates. The overall performance of the loan pools acquired in 2009, 2011 and 2012 in FDIC transactions has been better than original expectations as of the acquisition dates. Former Valley Bank loans are also excluded from the totals and the discussion of non-performing loans, potential problem loans and foreclosed assets below, although they were never subject to a loss sharing agreement. Former Valley Bank loans are accounted for in pools and were recorded at their fair value at the time of the acquisition as of June 20, 2014; therefore, these loan pools are analyzed rather than the individual loans. The overall performance of the Valley Bank loan pools has been better than original expectations as of the acquisition dates. At this time, the Company does not expect any material losses from the Valley Bank loan pools.
As noted above, the remaining loss sharing agreements for Team Bank, Vantus Bank and Sun Security Bank were terminated in April 2016.
As a result of changes in balances and composition of the loan portfolio, changes in economic and market conditions that occur from time to time and other factors specific to a borrower's circumstances, the level of non-performing assets will fluctuate.
Non-performing assets, excluding FDIC-covered and formerly covered non-performing assets and other FDIC-assisted acquired assets, at December 31, 2016, were $39.3 million, a decrease of $4.7 million from $44.0 million at December 31, 2015, and an increase of $2.7 million from $36.6 million at September 30, 2016. Non-performing assets, excluding FDIC-acquired covered and non-covered non-performing assets and other FDIC-assisted acquired assets, as a percentage of total assets were 0.86% at December 31, 2016, compared to 1.07% at December 31, 2015 and 0.82% at September 30, 2016.
Compared to December 31, 2015, non-performing loans decreased $2.5 million to $14.1 million at December 31, 2016, and foreclosed assets decreased $2.1 million to $25.2 million at December 31, 2016. Compared to September 30, 2016, non-performing loans increased $908,000 and foreclosed assets increased $1.9 million at December 31, 2016. Non-performing commercial real estate loans comprised $4.4 million, or 31.3%, of the total of $14.1 million of non-performing loans at December 31, 2016, a decrease of $2.7 million from September 30, 2016. The decrease in this category was primarily due to the transfer of two relationships to foreclosed assets, which is discussed below. Non-performing commercial business loans increased $2.6 million in the three months ended December 31, 2016, primarily due to the addition of one relationship which is discussed below, and were $3.1 million, or 21.9%, of total non-performing loans at December 31, 2016. Non-performing consumer loans increased $436,000 in the three months ended December 31, 2016, and were $2.6 million, or 18.7%, of total non-performing loans at December 31, 2016. Non-performing one-to four-family residential loans comprised $2.0 million, or 13.9%, of the total non-performing loans at December 31, 2016, an increase of $326,000 from September 30, 2016. Non-performing land development loans comprised $1.7 million, or 12.2%, of the total non-performing loans at December 31, 2016, an increase of $3,000 from September 30, 2016.
Compared to December 31, 2015, potential problem loans decreased $5.9 million to $7.0 million at December 31, 2016. Compared to September 30, 2016, potential problem loans decreased $301,000. The decrease during the quarter was due to $259,000 in loans transferred to non-performing loans, $162,000 in loans removed from potential problem loans and $27,000 in payments, offset by the addition of $147,000 of loans to potential problem loans.
Activity in the non-performing loans category during the quarter ended December 31, 2016, was as follows:
Beginning Additions to Removed Transfers Transfers to Charge-Offs Payments Ending
Balance, Non- from Non- to Potential Foreclosed Balance,
December 31
October 1 Performing Performing Problem Assets
Loans
-----
(In thousands)
One- to four-family construction $ - $ - $ - $ - $ - $ - $ - $ -
Subdivision construction 111 - - - - - (2) 109
Land development 1,715 3 - - - - - 1,718
Commercial construction - - - - - - - -
One- to four-family residential 1,636 469 (66) - (41) (3) (33) 1,962
Other residential - 178 - - - (16) - 162
Commercial real estate 7,054 295 - - (2,802) (107) (36) 4,404
Commercial business 455 2,952 - - - (43) (276) 3,088
Consumer 2,202 1,624 (209) - (256) (358) (365) 2,638
----- ----- ---- --- ---- ---- ---- -----
Total $13,173 $5,521 $(275) $ - $(3,099) $(527) $(712) $14,081
------- ------ ----- ------------------- ------- ----- ----- -------
At December 31, 2016, the non-performing commercial real estate category included 10 loans, three of which were added in the current period. The largest relationship in this category, which was added prior to 2016, totaled $1.7 million, or 38.5% of the total category, and is collateralized by a theatre property in Branson, Mo. Two large relationships in the commercial real estate category were transferred to foreclosed assets during the fourth quarter of 2016. The first relationship totaled $1.5 million and was collateralized by commercial retail projects in Texas and Georgia. The second relationship totaled $1.3 million and was collateralized by a hotel property in the western United States. The non-performing commercial business category included six loans, one of which was added during the current quarter. The largest loan in this category, which was added during the current quarter, totaled $3.0 million, or 95.6% of the total category, and is secured by the borrower's interest in a condo project in Branson, Mo. The Bank's lending involvement with this project dates back to 2005. This project had experienced some performance difficulties in the past and a new borrower became involved in this project during 2013. The non-performing one- to four-family residential category included 38 loans, 8 of which were added during the current quarter. The non-performing land development category included two loans. The largest loan in this category, which was originated in 2007, totaled $1.6 million, or 95.1% of the total category, and was collateralized by land in the St. Louis, Mo. area. The non-performing consumer category included 188 loans, 128 of which were added during the current quarter.
Activity in the potential problem loans category during the quarter ended December 31, 2016, was as follows:
Beginning Additions to Removed Transfers to Transfers to Charge-Offs Payments Ending
Balance, Potential from Non- Foreclosed Balance,
December 31
October 1 Problem Potential Performing Assets
Problem
-------
(In thousands)
One- to four-family construction $ - $ - $ - $ - $ - $ - $ - $ -
Subdivision construction - - - - - - - -
Land development 4,130 5 - - - - - 4,135
Commercial construction - - - - - - - -
One- to four-family residential 483 - - (37) - - (7) 439
Other residential 178 - - (178) - - - -
Commercial real estate 2,223 5 (162) - - - (4) 2,062
Commercial business 72 137 - - - - (5) 204
Consumer 177 - - (44) - - (11) 122
--- --- --- --- --- --- --- ---
Total $7,263 $147 $(162) $(259) $ - $ - $(27) $6,962
------ ---- ----- ----- ----------------- ----------------- ---- ------
At December 31, 2016, the land development category of potential problem loans included three loans. The largest loan in this category, which was added prior to 2016 and is collateralized by property in the Branson, Mo., area, totaled $3.8 million, or 92.9% of the category. The commercial real estate category of potential problem loans included four loans. The largest relationship in this category contains two loans, both of which were added prior to 2016, with a total balance of $1.3 million, or 63.4% of the commercial real estate category. This relationship is collateralized by commercial entertainment property and other property in Branson, Mo.
Activity in foreclosed assets during the quarter ended December 31, 2016, excluding $1.4 million in foreclosed assets covered by FDIC loss sharing agreements, $316,000 in foreclosed assets previously covered by FDIC loss sharing agreements, $2.0 million in foreclosed assets related to Valley Bank and not covered by loss sharing agreements, and $3.7 million in properties which were not acquired through foreclosure, was as follows:
Beginning Additions ORE Sales Capitalized ORE Write- Ending
Balance, Costs Downs Balance,
December 31
October 1
---------
(In thousands)
One-to four-family construction $ - $ - $ - $ - $ - $ -
Subdivision construction 6,685 - (31) - (294) 6,360
Land development 10,886 - - - - 10,886
Commercial construction - - - - - -
One- to four-family residential 1,539 41 (198) - (165) 1,217
Other residential 1,094 - (200) 60 - 954
Commercial real estate 1,184 2,802 (145) - - 3,841
Commercial business - - - - - -
Consumer 1,993 4,834 (4,836) - - 1,991
----- ----- ------ --- --- -----
Total $23,381 $7,677 $(5,410) $60 $(459) $25,249
------- ------ ------- --- ----- -------
At December 31, 2016, the land development category of foreclosed assets included 22 properties, the largest of which was located in northwest Arkansas and had a balance of $1.4 million, or 12.6% of the total category. Of the total dollar amount in the land development category of foreclosed assets, 39.1% and 33.1% was located in the Branson, Mo. and the northwest Arkansas areas, respectively, including the largest property previously mentioned. The subdivision construction category of foreclosed assets included 27 properties, the largest of which was located in the Springfield, Mo. metropolitan area and had a balance of $1.2 million, or 19.4% of the total category. Of the total dollar amount in the subdivision construction category of foreclosed assets, 29.4% and 19.4% is located in Branson, Mo. and Springfield, Mo., respectively, including the largest property previously mentioned. The commercial real estate category of foreclosed assets included six properties. The largest relationship in the commercial real estate category, which includes two properties which were added during the current quarter, totaled $1.5 million, or 39.6% of the total category, and is made up of commercial retail property in Texas and Georgia, which was previously in non-performing loans. The second largest relationship in the commercial real estate category, which was added during the quarter, totaled $1.3 million, or 33.3% of the total category, and is a hotel located in the western United States, which was previously in non-performing loans. The one-to four-family residential category of foreclosed assets included nine properties, of which the largest relationship, with one property in the southwest Missouri area, had a balance of $421,000, or 37.7% of the total category. Of the total dollar amount in the one-to four-family category of foreclosed assets, 48.4% is located in the Branson, Mo, area. The other residential category of foreclosed assets included five properties, four of which are part of the same condominium community, located in Branson, Mo. and had a balance of $694,000, or 72.7% of the total category. One additional property which was part of the same condominium community and had a balance of $200,000 was sold during the quarter. The larger amount of additions and sales under consumer loans are due to a higher volume of repossessions of automobiles, which generally are subject to a shorter repossession process.
BUSINESS INITIATIVES
At the close of business on January 20, 2017, two leased banking centers were replaced by two new owned offices in the Omaha, Neb., metropolitan market area. A leased office at 1902 Harlan Drive in Bellevue, Neb., was replaced by a newly constructed banking center at Cornhusker and US 75 Highway in Bellevue. The leased office at 7001 S. 36th Street in Bellevue was replaced by a former bank building purchased in 2015, located at 9775 Q Street in Omaha. Both new locations offer better convenience and access to area customers and these changes should not result in any significant increase in operating costs. Great Southern operates four offices in the Omaha market area.
In the first quarter of 2017, the Company expects to open a commercial loan production office in downtown Chicago. A local and highly experienced commercial lender has been hired to manage that office. The Company also operates commercial loan production offices in Tulsa, Okla., and Dallas.
In October 2016, the Company began mass issuing chip-enabled debit cards to its deposit customer base. Chip debit cards offer customers an added layer of security, providing enhanced protection against fraud. Chip debit cards are also available instantly at all Great Southern banking centers.
A person-to-person (P2P) electronic payment service is expected to be available in early February 2017 for retail customers through the Company's smartphone mobile banking applications. The P2P service will allow Great Southern debit card customers to send one-time transfers to recipients at any financial institution.
The Company's chief lending officer, Steve Mitchem, is expected to retire from the Company in April 2017. Mitchem joined Great Southern in 1990. During his tenure, the Company's loan portfolio grew from $360 million, with lending operations primarily in the southwest Missouri region, to $3.8 billion with lending operations in eight states. Mitchem and the Company began planning for his pending retirement more than a year ago to ensure a smooth management transition. At that time, the Company restructured the lending division to better reflect the Company's size and scope. The lending division now has two separate areas of responsibility - loan production led by John Bugh and credit administration led by Kevin Baker. Bugh and Baker are long-term Great Southern lenders, who each have more than 27 years of banking experience.
Great Southern Bancorp, Inc. will hold its 28th Annual Meeting of Shareholders at 10:00 a.m. CDT on Tuesday, May 9, 2017, at the Great Southern Operations Center, 218 S. Glenstone, Springfield, Mo. Holders of Great Southern Bancorp, Inc. common stock at the close of business on the record date, February 28, 2017, can vote at the annual meeting, either in person or by proxy.
Headquartered in Springfield, Mo., Great Southern offers a broad range of banking services to customers. The Company operates 104 retail banking centers and more than 200 ATMs in Missouri, Arkansas, Iowa, Kansas, Minnesota and Nebraska and commercial lending offices in Tulsa, Okla., and Dallas, Texas. The common stock of Great Southern Bancorp, Inc. is listed on the Nasdaq Global Select Market under the symbol "GSBC."
www.GreatSouthernBank.com
Forward-Looking Statements
When used in this press release and documents filed or furnished by the Company with the Securities and Exchange Commission (the "SEC"), in the Company's other press releases or other public or stockholder communications, and in oral statements made with the approval of an authorized executive officer, the words or phrases "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," "intends" or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties, including, among other things, (i) non-interest expense reductions from Great Southern's banking center consolidations might be less than anticipated and the costs of the consolidation and impairment of the value of the affected premises might be greater than expected; (ii) expected revenues, cost savings, earnings accretion, synergies and other benefits from the Fifth Third Bank branch acquisition and the Company's other merger and acquisition activities might not be realized within the anticipated time frames or at all, and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, might be greater than expected; (iii) changes in economic conditions, either nationally or in the Company's market areas; (iv) fluctuations in interest rates; (v) the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; (vi) the possibility of other-than-temporary impairments of securities held in the Company's securities portfolio; (vii) the Company's ability to access cost-effective funding; (viii) fluctuations in real estate values and both residential and commercial real estate market conditions; (ix) demand for loans and deposits in the Company's market areas; (x) the ability to adapt successfully to technological changes to meet customers' needs and developments in the marketplace; (xi) the possibility that security measures implemented might not be sufficient to mitigate the risk of a cyber attack or cyber theft, and that such security measures might not protect against systems failures or interruptions; (xii) legislative or regulatory changes that adversely affect the Company's business, including, without limitation, the Dodd-Frank Wall Street Reform and Consumer Protection Act and its implementing regulations, and the overdraft protection regulations and customers' responses thereto; (xiii) changes in accounting principles, policies or guidelines; (xiv) monetary and fiscal policies of the Federal Reserve Board and the U.S. Government and other governmental initiatives affecting the financial services industry; (xv) results of examinations of the Company and the Bank by their regulators, including the possibility that the regulators may, among other things, require the Company to increase its allowance for loan losses or to write-down assets; (xvi) costs and effects of litigation, including settlements and judgments; and (xvii) competition. The Company wishes to advise readers that the factors listed above and other risks described from time to time in documents filed or furnished by the Company with the SEC could affect the Company's financial performance and could cause the Company's actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.
The Company does not undertake-and specifically declines any obligation- to publicly release the result of any revisions which 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.
The following tables set forth certain selected consolidated financial information of the Company at and for the periods indicated. Financial data for all periods is unaudited. In the opinion of management, all adjustments, which consist only of normal recurring accruals, necessary for a fair presentation of the results for and at such unaudited periods have been included. The results of operations and other data for the three months and year ended December 31, 2016 and 2015, and the three months ended September 30, 2016, are not necessarily indicative of the results of operations which may be expected for any future period.
December 31, December 31,
2016 2015
---- ----
Selected Financial
Condition Data: (In thousands)
Total assets $4,550,663 $4,104,189
Loans receivable,
gross 3,802,235 3,382,213
Allowance for loan
losses 37,400 38,149
Other real estate
owned, net 32,658 31,893
Available-for-sale
securities, at fair
value 213,872 262,856
Deposits 3,677,230 3,268,626
Total borrowings 416,786 406,797
Total common
stockholders' equity 429,806 398,227
Non-performing assets
(excluding FDIC-
assisted 39,339 43,960
transaction assets)
Three Months Ended Year Ended Three Months Ended
December 31, December 31, September 30,
2016 2015 2016 2015 2016
---- ---- ---- ---- ----
Selected Operating Data: (Dollars in thousands, except per share data)
Interest income $46,936 $44,956 $185,175 $184,351 $46,856
Interest expense 6,688 4,261 22,119 15,997 5,828
----- ----- ------ ------ -----
Net interest income 40,248 40,695 163,056 168,354 41,028
Provision for loan losses 2,380 1,216 9,281 5,519 2,500
Non-interest income 7,528 5,060 28,510 13,581 7,090
Non-interest expense 29,041 29,145 120,427 114,350 30,657
Provision for income taxes 4,560 3,744 16,516 15,564 3,740
----- ----- ------ ------ -----
Net income $11,795 $11,650 $45,342 $46,502 $11,221
------- ------- ------- ------- -------
Net income available to $11,795 $11,531 $45,342 $45,948 $11,221
common shareholders
At or For the Three At or For the At or For the
Months Ended Year Ended Three Months
Ended
December 31, December 31, September 30,
2016 2015 2016 2015 2016
---- ---- ---- ---- ----
Per Common Share: (Dollars in thousands, except per share data)
Net income (fully diluted) $0.83 $0.81 $3.21 $3.28 $0.80
----- ----- ----- ----- -----
Book value $30.77 $28.67 $30.77 $28.67 $30.32
------ ------ ------ ------ ------
Earnings Performance Ratios:
Annualized return on average assets 1.05% 1.15% 1.04% 1.14% 1.01%
Annualized return on average 10.98% 11.74% 10.93% 12.13% 10.92%
common stockholders' equity
Net interest margin 3.87% 4.34% 4.05% 4.53% 3.98%
Average interest rate spread 3.74% 4.24% 3.93% 4.44% 3.86%
Efficiency ratio 60.78% 63.70% 62.86% 62.85% 63.71%
Non-interest expense to average total assets 2.59% 2.87% 2.76% 2.81% 2.76%
Asset Quality Ratios:
Allowance for loan losses to period-end loans 1.04% 1.20% 1.04% 1.20% 1.05%
(excluding covered/previously covered loans)
Non-performing assets to period-end assets 0.86% 1.07% 0.86% 1.07% 0.82%
Non-performing loans to period-end loans 0.37% 0.49% 0.37% 0.49% 0.35%
Annualized net charge-offs to average loans 0.22% 0.38% 0.29% 0.20% 0.42%
Great Southern Bancorp, Inc. and Subsidiaries
Consolidated Statements of Financial Condition
(In thousands, except number of shares)
December 31, December 31, September 30,
2016 2015 2016
---- ---- ----
Assets
Cash $120,203 $115,198 $117,684
Interest-bearing deposits in other financial institutions 159,566 83,985 136,885
------- ------ -------
Cash and cash equivalents 279,769 199,183 254,569
Available-for-sale securities 213,872 262,856 204,621
Held-to-maturity securities 247 353 247
Mortgage loans held for sale 16,445 12,261 12,796
Loans receivable (1), net of allowance for loan losses of $37,400 - 3,759,966 3,340,536 3,686,507
December 2016; $38,149 - December 2015; $37,002 - September 2016
FDIC indemnification asset 13,145 24,082 14,576
Interest receivable 11,875 10,930 10,675
Prepaid expenses and other assets 45,649 59,322 50,864
Other real estate owned (2), net 32,658 31,893 31,249
Premises and equipment, net 140,596 129,655 141,049
Goodwill and other intangible assets 12,500 5,758 12,913
Federal Home Loan Bank stock 13,034 15,303 12,275
Current and deferred income taxes 10,907 12,057 9,645
------ ------ -----
Total Assets $4,550,663 $4,104,189 $4,441,986
---------- ---------- ----------
Liabilities and Stockholders' Equity
Liabilities
Deposits $3,677,230 $3,268,626 $3,561,784
Federal Home Loan Bank advances 31,452 263,546 31,476
Securities sold under reverse repurchase agreements with customers 113,700 116,182 139,044
Short-term borrowings 172,323 1,295 153,060
Subordinated debentures issued to capital trust 25,774 25,774 25,774
Subordinated notes 73,537 - 73,499
Accrued interest payable 2,723 1,080 1,500
Advances from borrowers for taxes and insurance 4,643 4,681 9,153
Accounts payable and accrued expenses 19,475 24,778 24,567
------ ------ ------
Total Liabilities 4,120,857 3,705,962 4,019,857
--------- --------- ---------
Stockholders' Equity
Capital stock
Preferred stock, $.01 par value; authorized 1,000,000 shares; issued and outstanding December 2016, December 2015 and September 2016 - -0-
shares - - -
Common stock, $.01 par value; authorized 20,000,000 shares; issued and outstanding December 2016 - 13,968,386 shares; December 2015 -
13,887,932 shares; September 2016 - 13,921,355 shares 140 139 139
Additional paid-in capital 25,942 24,371 25,263
Retained earnings 402,166 368,053 392,826
Accumulated other comprehensive gain 1,558 5,664 3,901
----- ----- -----
Total Stockholders' Equity 429,806 398,227 422,129
------- ------- -------
Total Liabilities and Stockholders' Equity $4,550,663 $4,104,189 $4,441,986
---------- ---------- ----------
(1) At December 31, 2016, December
31, 2015 and September 30, 2016
includes loans, net of
discounts, totaling $134.4
million, $236.1 million and
$144.4 million, respectively,
which are subject to FDIC
support through loss sharing
agreements. At December 31,
2016 and September 30, 2016,
respectively, also includes
$72.6 million and $78.9 million
of loans, net of discounts,
acquired in the Team Bank,
Vantus Bank and Sun Security
Bank transactions, for which
the loss sharing agreements
were terminated in April 2016,
or loss sharing agreements had
already expired. In addition,
as of December 31, 2016,
December 31, 2015 and September
30, 2016, includes $76.2
million, $93.4 million and
$82.0 million, respectively, of
loans, net of discounts,
acquired in the Valley Bank
transaction which are not
covered by an FDIC loss sharing
agreement.
(2) At December 31, 2016, December
31, 2015 and September 30,
2016, includes foreclosed
assets, net of discounts,
totaling $1.4 million, $1.8
million and $795,000,
respectively, which are subject
to FDIC support through loss
sharing agreements. At December
31, 2016 and September 30,
2016, respectively, also
includes $316,000 and $432,000
of foreclosed assets, net of
discounts, acquired in the Team
Bank, Vantus Bank and Sun
Security Bank transactions, for
which the loss sharing
agreements were terminated in
April 2016. At December 31,
2015, included $460,000, net of
discounts, of non- single-
family foreclosed assets
related to the Vantus Bank
transaction, which were no
longer covered by the FDIC loss
sharing agreement for that
transaction. At December 31,
2016, December 31, 2015 and
September 30, 2016, includes
$2.0 million, $995,000 and $1.9
million respectively, net of
discounts, of foreclosed assets
related to the Valley Bank
transaction, which are not
covered by FDIC loss sharing
agreements. In addition, at
December 31, 2016, December 31,
2015 and September 30, 2016,
includes $3.7 million, $1.2
million and $4.8 million,
respectively, of properties
which were not acquired through
foreclosure, but are held for
sale.
Great Southern Bancorp, Inc. and Subsidiaries
Consolidated Statements of Income
(In thousands, except per share data)
Three Months Ended Year Ended Three Months
Ended
December 31, December 31, September 30,
2016 2015 2016 2015 2016
---- ---- ---- ---- ----
Interest Income
Loans $45,423 $43,241 $178,883 $177,240 $45,335
Investment securities and other 1,513 1,715 6,292 7,111 1,521
----- ----- ----- ----- -----
46,936 44,956 185,175 184,351 46,856
------ ------ ------- ------- ------
Interest Expense
Deposits 4,907 3,717 17,387 13,511 4,423
Federal Home Loan Bank advances 259 376 1,214 1,707 259
Short-term borrowings and repurchase agreements 201 14 1,137 65 450
Subordinated debentures issued to capital trust 230 154 803 714 209
Subordinated notes 1,091 - 1,578 - 487
----- --- ----- --- ---
6,688 4,261 22,119 15,997 5,828
----- ----- ------ ------ -----
Net Interest Income 40,248 40,695 163,056 168,354 41,028
Provision for Loan Losses 2,380 1,216 9,281 5,519 2,500
----- ----- ----- ----- -----
Net Interest Income After Provision for Loan Losses 37,868 39,479 153,775 162,835 38,528
------ ------ ------- ------- ------
Noninterest Income
Commissions 334 155 1,097 1,136 245
Service charges and ATM fees 5,465 5,008 21,666 19,841 5,548
Net gains on loan sales 879 810 3,941 3,888 1,217
Net realized gains (losses) on sales of available-for-sale securities (9) - 2,873 2 144
Late charges and fees on loans 432 647 1,747 2,129 435
Net change in interest rate swap fair value 245 69 66 (43) 58
Accretion (amortization) of income related to business acquisitions (848) (2,965) (6,935) (18,345) (1,215)
Other income 1,030 1,336 4,055 4,973 658
----- ----- ----- ----- ---
7,528 5,060 28,510 13,581 7,090
----- ----- ------ ------ -----
Noninterest Expense
Salaries and employee benefits 14,706 14,421 60,377 58,682 15,062
Net occupancy and equipment expense 6,521 6,270 26,077 25,985 6,335
Postage 910 943 3,791 3,787 923
Insurance 539 894 3,482 3,566 961
Advertising 461 590 2,228 2,317 803
Office supplies and printing 273 290 1,708 1,333 575
Telephone 834 898 3,483 3,235 823
Legal, audit and other professional fees 791 839 3,191 2,713 748
Expense on foreclosed assets 1,027 1,207 4,111 2,526 1,298
Partnership tax credit investment amortization 420 420 1,681 1,680 420
Acquired deposit intangible asset amortization 412 437 1,910 1,750 464
Other operating expenses 2,147 1,936 8,388 6,776 2,245
----- ----- ----- ----- -----
29,041 29,145 120,427 114,350 30,657
------ ------ ------- ------- ------
Income Before Income Taxes 16,355 15,394 61,858 62,066 14,961
Provision for Income Taxes 4,560 3,744 16,516 15,564 3,740
----- ----- ------ ------ -----
Net Income 11,795 11,650 45,342 46,502 11,221
Preferred Stock Dividends - 119 - 554 -
--- --- --- --- ---
Net Income Available to Common Shareholders $11,531 $45,342 $45,948 $11,221
$11,795
-------
Three Months Ended Year Ended Three Months
Ended
December 31, December 31, September 30,
2016 2015 2016 2015 2016
---- ---- ---- ---- ----
Earnings Per Common Share
Basic $0.85 $0.83 $3.26 $3.33 $0.81
----- ----- ----- ----- -----
Diluted $0.83 $0.81 $3.21 $3.28 $0.80
----- ----- ----- ----- -----
Dividends Declared Per Common Share $0.22 $0.22 $0.88 $0.86 $0.22
----- ----- ----- ----- -----
Average Balances, Interest Rates and Yields
The following table presents, for the periods indicated, the total dollar amounts of interest income from average interest-earning assets and the resulting yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates, and the net interest margin. Average balances of loans receivable include the average balances of non-accrual loans for each period. Interest income on loans includes interest received on non-accrual loans on a cash basis. Interest income on loans includes the amortization of net loan fees, which were deferred in accordance with accounting standards. Fees included in interest income were $1.4 million and $1.3 million for the three months ended December 31, 2016 and 2015, respectively. Fees included in interest income were $5.0 million and $4.4 million for the year ended December 31, 2016 and 2015, respectively. Tax-exempt income was not calculated on a tax equivalent basis. The table does not reflect any effect of income taxes.
December 31, 2016(1) Three Months Ended Three Months Ended
December 31, 2016 December 31, 2015
-----------------
Average Yield/ Average Yield/
Yield/Rate Balance Interest Rate Balance Interest Rate
---------- ------- -------- ---- ------- -------- ----
(Dollars in thousands)
Interest-earning assets:
Loans receivable:
One- to four-family residential 4.16% $516,221 $6,572 5.06% $453,446 $7,482 6.55%
Other residential 4.07 664,556 7,459 4.47 424,152 5,220 4.88
Commercial real estate 4.19 1,210,617 14,031 4.61 1,100,384 12,751 4.60
Construction 3.85 355,167 4,059 4.55 368,562 4,185 4.51
Commercial business 4.37 300,212 4,211 5.58 317,933 4,570 5.70
Other loans 5.83 710,316 8,651 4.85 620,660 8,461 5.41
Industrial revenue bonds 5.21 28,028 440 6.24 40,799 572 5.57
---- ------ --- ---- ------ --- ----
Total loans receivable 4.58 3,785,117 45,423 4.77 3,325,936 43,241 5.16
Investment securities 3.13 219,905 1,379 2.49 279,562 1,632 2.32
Other interest-earning assets 0.66 130,541 134 0.41 111,673 83 0.29
---- ------- --- ---- ------- --- ----
Total interest-earning assets 4.35 4,135,563 46,936 4.52 3,717,171 44,956 4.80
---- ------ ---- ------ ----
Non-interest-earning assets:
Cash and cash equivalents 112,530 106,352
Other non-earning assets 228,881 232,939
------- -------
Total assets $4,476,974 $4,056,462
---------- ----------
Interest-bearing liabilities:
Interest-bearing demand and
savings 0.26 $1,520,053 1,039 0.27 $1,408,673 864 0.24
Time deposits 1.01 1,500,064 3,868 1.03 1,308,754 2,853 0.86
---- --------- ----- ---- --------- ----- ----
Total deposits 0.63 3,020,117 4,907 0.65 2,717,427 3,717 0.54
Short-term borrowings and repurchase agreements 0.33 243,925 201 0.33 142,201 14 0.04
Subordinated debentures issued to 2.49 25,774 230 3.55 25,774 154 2.37
capital trust
Subordinated notes 5.45 73,515 1,091 5.90 - - -
FHLB advances 3.30 31,462 259 3.27 142,870 376 1.04
---- ------ --- ---- ------- --- ----
Total interest-bearing liabilities 0.75 3,394,793 6,688 0.78 3,028,272 4,261 0.56
---- ----- ---- ----- ----
Non-interest-bearing liabilities:
Demand deposits 622,220 552,531
Other liabilities 30,168 31,569
------ ------
Total liabilities 4,047,181 3,612,372
Stockholders' equity 429,793 444,090
------- -------
Total liabilities and stockholders' equity $4,476,974 $4,056,462
---------- ----------
Net interest income:
Interest rate spread 3.60% $40,248 3.74% $40,695 4.24%
---- ------- ---- ------- ----
Net interest margin* 3.87% 4.34%
---- ----
Average interest-earning assets to average interest-bearing liabilities 121.8% 122.7%
----- -----
______________
*Defined as the Company's net interest income divided by average total interest-earning assets.
(1) The yield on loans at December 31, 2016, does not include the impact of the adjustments to the accretable yield (income) on loans acquired in the FDIC-assisted
transactions. See "Net Interest Income" for a discussion of the effect on results of operations for the three months ended December 31, 2016.
December 31, 2016(1) Year Ended Year Ended
December 31, 2016 December 31, 2015
-----------------
Average Yield/ Average Yield/
Yield/Rate Balance Interest Rate Balance Interest Rate
---------- ------- -------- ---- ------- -------- ----
(Dollars in thousands)
Interest-earning assets:
Loans receivable:
One- to four-family residential 4.16% $538,776 $28,674 5.32% $459,378 $34,653 7.54%
Other residential 4.07 535,793 25,052 4.68 423,476 21,236 5.01
Commercial real estate 4.19 1,146,983 53,516 4.67 1,071,765 50,952 4.75
Construction 3.85 394,051 18,059 4.58 340,666 15,538 4.56
Commercial business 4.37 316,526 17,389 5.49 328,319 19,137 5.83
Other loans 5.83 693,550 34,176 4.93 569,873 33,377 5.86
Industrial revenue bonds 5.21 33,681 2,017 5.99 42,310 2,347 5.55
---- ------ ----- ---- ------ ----- ----
Total loans receivable 4.58 3,659,360 178,883 4.89 3,235,787 177,240 5.48
Investment securities 3.13 249,484 5,741 2.30 330,328 6,797 2.06
Other interest-earning assets 0.66 116,812 551 0.47 152,720 314 0.21
---- ------- --- ---- ------- --- ----
Total interest-earning assets 4.35 4,025,656 185,175 4.60 3,718,835 184,351 4.96
---- ------- ---- ------- ----
Non-interest-earning assets:
Cash and cash equivalents 108,593 106,326
Other non-earning assets 236,544 242,238
------- -------
Total assets $4,370,793 $4,067,399
---------- ----------
Interest-bearing liabilities:
Interest-bearing demand and
savings 0.26 $1,496,837 3,888 0.26 $1,404,489 2,858 0.20
Time deposits 1.01 1,370,935 13,499 0.98 1,257,059 10,653 0.85
---- --------- ------ ---- --------- ------ ----
Total deposits 0.63 2,867,772 17,387 0.61 2,661,548 13,511 0.51
Short-term borrowings and repurchase agreements 0.33 327,658 1,137 0.35 192,055 65 0.03
Subordinated debentures issued to 2.49 25,774 803 3.12 28,754 714 2.48
capital trust
Subordinated notes 5.45 28,526 1,578 5.53 - - -
FHLB advances 3.30 68,325 1,214 1.78 175,873 1,707 0.97
---- ------ ----- ---- ------- ----- ----
Total interest-bearing liabilities 0.75 3,318,055 22,119 0.67 3,058,230 15,997 0.52
---- ------ ---- ------ ----
Non-interest-bearing liabilities:
Demand deposits 608,115 541,714
Other liabilities 29,824 28,772
------ ------
Total liabilities 3,955,994 3,628,716
Stockholders' equity 414,799 438,683
------- -------
Total liabilities and stockholders' equity $4,370,793 $4,067,399
---------- ----------
Net interest income:
Interest rate spread 3.60% $163,056 3.93% $168,354 4.44%
---- -------- ---- -------- ----
Net interest margin* 4.05% 4.53%
---- ----
Average interest-earning assets to 121.3% 121.6%
average interest-bearing liabilities
______________
*Defined as the Company's net interest income divided by average total interest-earning assets.
(1) The yield on loans at December 31, 2016, does not include the impact of the adjustments to the accretable yield (income) on loans acquired in the FDIC-assisted
transactions. See "Net Interest Income" for a discussion of the effect on results of operations for the year ended December 31, 2016.
NON-GAAP FINANCIAL MEASURES
This document contains certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States ("GAAP"). These non-GAAP financial measures include core net interest income, core net interest margin and tangible common equity to tangible assets ratio.
We calculate core net interest income and core net interest margin by subtracting the impact of adjustments regarding changes in expected cash flows related to our pools of loans we acquired through FDIC-assisted transactions from reported net interest income and net interest margin. Management believes that the core net interest income and core net interest margin are useful in assessing the Company's core performance and trends, in light of the fluctuations that can occur related to updated estimates of the fair value of the loan pools acquired in the 2009, 2011, 2012 and 2014 FDIC-assisted transactions.
In calculating the ratio of tangible common equity to tangible assets, we subtract period end intangible assets from common equity and from total assets. Management believes that the presentation of these measures excluding the impact of intangible assets provides useful supplemental information that is helpful in understanding our financial condition and results of operations, as they provide a method to assess management's success in utilizing our tangible capital as well as our capital strength. Management also believes that providing measures that exclude balances of intangible assets, which are subjective components of valuation, facilitates the comparison of our performance with the performance of our peers. In addition, management believes that these are standard financial measures used in the banking industry to evaluate performance.
These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Because not all companies use the same calculation of non-GAAP measures, this presentation may not be comparable to other similarly titled measures as calculated by other companies.
Non-GAAP Reconciliation: Core Net Interest Income and Core Net Interest Margin
Three Months Ended Year Ended
December 31, December 31,
2016 2015 2016 2015
---- ---- ---- ----
(Dollars in thousands)
Reported net interest income / margin $40,248 3.87% $40,695 4.34% $163,056 4.05% $168,354 4.53%
Less: Impact of loss share adjustments 3,142 0.30 5,649 0.60 16,393 0.41 28,531 0.77
----- ---- ----- ---- ------ ---- ------ ----
Core net interest income / margin $37,106 3.57% $35,046 3.74% $146,663 3.64% $139,823 3.76%
------- ---- ------- ---- -------- ---- -------- ----
Non-GAAP Reconciliation: Ratio of Tangible Common Equity to Tangible Assets
December 31,
2016 2015
---- ----
(Dollars in thousands)
Common equity at period
end $429,806 $398,227
Less: Intangible assets
at period end 12,500 5,758
------ -----
Tangible common equity at
period end (a) $417,306 $392,469
-------- --------
Total assets at period end $4,550,663 $4,104,189
Less: Intangible assets
at period end 12,500 5,758
------ -----
Tangible assets at period
end (b) $4,538,163 $4,098,431
---------- ----------
Tangible common equity to
tangible assets (a) /(b) 9.20% 9.58%
---- ----
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/great-southern-bancorp-inc-reports-preliminary-fourth-quarter-and-annual-earnings-of-083-and-321-per-diluted-common-share-300394518.html
SOURCE Great Southern Bancorp, Inc.
