Guaranty Federal Bancshares, Inc. Announces Preliminary Third Quarter 2018 Financial Results


SPRINGFIELD, Mo., Oct. 18, 2018 (GLOBE NEWSWIRE) -- Guaranty Federal Bancshares, Inc., (NASDAQ:GFED), the holding company (the “Company”) for Guaranty Bank (the “Bank”), today announces a record net income of $3.9 million for the quarter ended September 30, 2018, compared to $1.7 million for the same period in 2017.  Diluted earnings per common share was $.88 for the quarter, compared to ($.08) for the second quarter of 2018 and compared to $.39 for the third quarter of 2017.

The primary reason for the increase in earnings is related to the Company’s acquisition of Hometown Bancshares, Inc. (“Hometown”) at the beginning of the second quarter and the associated economies of scale that were quickly gained.  Secondly, the yield accretion income recognized in conjunction with loans acquired from the transaction were significant for the quarter and greater than originally projected, as discussed below. 

The Company experienced an acceleration of expected cash flows received since the acquisition, which resulted in an acceleration of yield accretion recognized into income.  Also, positively impacting results were the unexpected payoffs of certain specific Purchase Credit Impaired (PCI) loans acquired.  At the time of acquisition, these PCI loans contained evidence of credit deterioration from when they were previously originated, and a significant discount was recorded at acquisition to reflect estimated fair value based on the Company’s analysis of appraisals and evaluations of collateral securing the loans.  Under current accounting rules, at payoff, the discounts related to these credits are immediately recognized as income.  See further discussion below regarding the financial impact of the yield accretion income on loan yield, net interest income and margin.    

Shaun A. Burke, President and Chief Executive Officer of the Company stated, “We are very pleased with the strong results for this quarter.  We experienced a smooth integration with the Hometown acquisition and are already seeing the benefits that our new team members and expansion provides to our Company.”   

Select Quarterly Financial Data

Below are selected financial results for the Company’s third quarter of 2018, compared to the second quarter of 2018 and the third quarter of 2017. 

  
 Quarter ended
 September 30, June 30, September 30,
 2018
 2018
 2017
  
 (Dollar amounts in thousands, except per share data)
Net income (loss) available to common shareholders$3,934  $(343) $1,717 
      
Diluted income (loss) per common share$0.88  $(0.08) $0.39 
Common shares outstanding 4,418,397   4,412,431   4,374,725 
Average common shares outstanding , diluted 4,490,585   4,404,029   4,447,566 
      
Annualized return on average assets 1.64%  -0.14%  0.91%
Annualized return on average common equity 20.26%  -1.48%  9.20%
Net interest margin 4.77%  3.54%  3.36%
Efficiency ratio 54.68%  102.99%  65.75%
      
Tangible common equity to tangible assets 7.58%  7.26%  9.83%
Tangible book value per common share$16.48  $15.73  $17.06 
Nonperforming assets to total assets 1.56%  1.42%  1.35%
            

 

The following were key items impacting the third quarter operating results as compared to the same quarter in 2017 and the financial condition results compared to December 31, 2017:

Net Interest income – Net interest income totaled $10.7 million for the quarter as compared to $6.1 million during the prior year quarter, an increase of 77%.  Included in interest income was $2.7 million of yield accretion recognized on loans acquired, of which $1.8 million of accretion was recognized upon the unexpected full payoff of certain PCI loans totaling $4.3 million during the quarter.  The total loan accretion income was significantly greater than originally projected during the quarter due to accelerated cash flows received from loan principal paydowns and payoffs overall.   Core loan yield, excluding accretion, was 5.06% for the quarter, a 54 basis point increase from the prior year.

Net interest margin was 4.77% for the quarter as compared to 3.36% in 2017.  The Company’s core net interest margin, excluding accretion was 3.54% for the quarter, an 18 basis point increase from the prior year quarter. 

See the Analysis of Net Interest Income and Margin table below for the third quarter.

Asset Quality, Provision for Loan Loss Expense and Allowance for Loan Losses – The Company’s nonperforming assets increased to $15.1 million as of September 30, 2018 as compared to $10.2 million as of December 31, 2017. The increase is primarily attributable to the Hometown acquisition. 

Based on its reserve analysis and methodology, the Company recorded a provision for loan loss expense of $200,000 during the quarter, a decrease from the $450,000 recognized during the prior year quarter.  The provision for the quarter was primarily due to the increased reserves needed for growing loan balances for construction lending and various reserves on a few specific problem credits.  At September 30, 2018, the allowance for loan losses of $7.7 million was .98% of gross loans outstanding (excluding mortgage loans held for sale), representing a decrease from the 1.12% as of December 31, 2017.

In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of Hometown were recorded at fair value; therefore, there was no allowance associated with Hometown’s loans at acquisition.  Management continues to evaluate the allowance needed on the acquired Hometown loans factoring in the net remaining discount ($3.0 million at September 30, 2018).

Management believes the allowance for loan losses is at a sufficient level to provide for loan losses in the Bank’s existing loan portfolio.

Noninterest Income Noninterest income decreased $109,111 (7%) during the quarter primarily due to the Company’s write-downs of foreclosed assets held for sale, including two properties acquired from Hometown.  The re-measurements and write-downs were due to a lack of sales activity, further review of surrounding property values and reductions in the property’s listing price (in most cases).   Net loss on foreclosed assets were $459,308 during the quarter compared to a gain of $47,787 for the prior year quarter.  Offsetting these losses was a significant increase in fee income from deposits, primarily services charges and debit card interchange income.   Service charges increased $217,835 (70%) and interchange income increased $111,209 (54%) when compared to the same period in 2017.

Noninterest Expense – Noninterest expenses increased $1,654,017 (33%) due to a few significant factors discussed below. 

Salaries and employee benefits increased $835,165 (27%) for the quarter and is primarily due to the Hometown acquisition and also the Company’s existing expansion in the Joplin, Missouri market, pre-acquisition.   

Occupancy expenses increased $520,741 (88%) for the quarter due to a few factors.  The Company’s move to a new headquarters during the fourth quarter of 2017 increased lease expense by $155,000 for the quarter.  The remaining increase relates to depreciation on furniture and fixtures for the new facility and Hometown.

Due to the acquisition completed in the second quarter, $150,877 of additional nonrecurring merger costs were incurred during the third quarter.

Capital – At September 30, 2018, stockholders’ equity increased to $78.6 million compared to $74.9 million at December 31, 2017.  On a per common share basis, tangible book value decreased to $16.48 at September 30, 2018 as compared to $17.10 as of December 31, 2017.  This reduction was due to the acquisition of Hometown.

From a regulatory capital standpoint, all capital ratios for the Bank remain strong and above regulatory requirements.

Non-Generally Accepted Accounting Principle (GAAP) Financial Measures

In addition to the GAAP financial results presented in this press release, the Company presents non-GAAP financial measures discussed below.  These non-GAAP measures are provided to enhance investors’ overall understanding of the Company’s current financial performance.  Additionally, Company management believes that this presentation enables meaningful comparison of financial performance in various periods.  However, the non-GAAP financial results presented should not be considered a substitute for results that are presented in a manner consistent with GAAP.  A limitation of the non-GAAP financial measures presented is that the adjustments concern gains, losses or expenses that the Company does expect to continue to recognize; the adjustments of these items should not be construed as an inference that these gains or expenses are unusual, infrequent or non-recurring.  Therefore, Company management believes that both GAAP measures of its financial performance and the respective non-GAAP measures should be considered together. 

Operating Income

Operating income is a non-GAAP financial measure that adjusts net income for the following non-operating items:

  • Gains (losses) on sales of available-for-sale securities
  • Gains (losses) on foreclosed assets held for sale
  • Provision for loan loss expense
  • Provision for income taxes
  • Merger costs

A reconciliation of the Company’s net income to its operating income for the three and nine months ended September 30, 2018 and 2017 is set forth below.

        
 Quarter ended Nine months ended
 September 30, September 30,
 2018
2017
 2018 2017
  
 (Dollar amounts are in thousands)
        
Net income (loss)$3,934 $1,717  $4,947 $4,739 
        
Add back:       
Provision for income taxes 1,391  444   1,231  1,468 
Less:  Benefit of investment tax credits -  (166)  -  (166)
Income (loss) before income taxes 5,325  1,995   6,178  6,041 
        
Add back/(subtract):       
Gain (loss) on investment securities 1  (11)  8  (73)
Net loss (gains) on foreclosed assets held for sale 459  (48)  338  (56)
Merger costs 151  -   3,571  - 
Provision for loan losses 200  450   925  1,500 
Impairment loss on investment tax credits -  147   -  147 
  811  538   4,842  1,518 
        
Operating income$6,136 $2,533  $11,020 $7,559 
        

 

About Guaranty Federal Bancshares, Inc.
Guaranty Federal Bancshares, Inc. (NASDAQ:GFED) has a subsidiary corporation offering full banking services.  The principal subsidiary, Guaranty Bank, is headquartered in Springfield, Missouri, and has 18 full-service branches in Greene, Christian, Jasper, Newton and McDonald Counties and a Loan Production Office in Webster County.  Guaranty Bank is a member of the MoneyPass and TransFund ATM networks which provide its customers surcharge free access to over 24,000 ATMs nationwide. For more information visit the Guaranty Bank website: www.gbankmo.com

The Company may from time to time make written or oral “forward-looking statements,” including statements contained in the Company’s filings with the SEC, in its reports to stockholders and in other communications by the Company, which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “estimates,” “believes,” “expects,” and similar expressions are intended to identify such forward-looking statements but are not the exclusive means of identifying such statements.

These forward-looking statements involve risks and uncertainties, such as statements of the Company’s plans, objectives, expectations, estimates and intentions, that are subject to change based on various important factors (some of which are beyond the Company’s control). The following factors, among others, could cause the Company’s financial performance to differ materially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements:

  • the strength of the United States economy in general and the strength of the local economies in which we conduct operations;
  • the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve, inflation, interest rates, market and monetary fluctuations;
  • the timely development of and acceptance of new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors’ products and services;
  • the willingness of users to substitute competitors’ products and services for our products and services;
  • our success in gaining regulatory approval of our products and services, when required;
  • the impact of changes in financial services laws and regulations (including laws concerning taxes, banking, securities and insurance);
  • technological changes;
  • the ability to successfully manage and integrate any future acquisitions if and when our board of directors and management conclude any such acquisitions are appropriate;
  • changes in consumer spending and saving habits;
  • our success at managing the risks resulting from these factors; and
  • other factors set forth in reports and other documents filed by the Company with the SEC from time to time.

 

        
Financial Highlights:       
 Quarter ended Nine months ended
Operating Data:September 30, September 30,
 2018
 2017
 2018
 2017
  
 (Dollar amounts are in thousands, except per share data)
        
Total interest income$13,378  $7,525  $31,713  $21,538 
Total interest expense 2,649   1,473   6,981   3,999 
Net interest income 10,729   6,052   24,732   17,539 
Provision for loan losses 200   450   925   1,500 
Net interest income after       
provision for loan losses 10,529   5,602   23,807   16,039 
Noninterest income       
Service charges 529   311   1,398   869 
Gain on sale of loans held for sale 595   619   1,592   1,551 
Gain on sale of Small Business Administration loans 264   229   660   484 
Net gain (loss) on foreclosed assets (459)  48   (338)  56 
Other income 533   364   1,423   1,207 
  1,462   1,571   4,735   4,167 
Noninterest expense       
Salaries and employee benefits 3,888   3,052   11,163   8,845 
Occupancy 1,113   592   2,921   1,563 
Merger costs 151   -   3,571   - 
Amortization of core deposit intangible 94   -   314   - 
Other expense 1,420   1,368   4,395   3,591 
  6,666   5,012   22,364   13,999 
Income before income taxes 5,325   2,161   6,178   6,207 
Provision for income taxes 1,391   444   1,231   1,468 
Net income available for common shareholders$3,934  $1,717  $4,947  $4,739 
Net income per common share-basic$0.89  $0.39  $1.12  $1.08 
Net income per common share-diluted$0.88  $0.39  $1.10  $1.07 
        
Annualized return on average assets 1.64%  0.91%  0.72%  0.86%
Annualized return on average common equity 20.26%  9.20%  8.50%  8.66%
Net interest margin 4.77%  3.36%  3.82%  3.35%
Efficiency ratio 54.68%  65.75%  75.90%  64.49%
        
   At At  
Financial Condition Data:  September 30, December 31, 2017  
Cash and cash equivalents  $31,212  $37,407   
Investments   85,618   81,495   
Loans, net of allowance for loan losses       
9/30/2018 - $7,732; 12/31/2017 - $7,107   781,278   631,527   
Goodwill   2,615   -   
Core deposit intangible   3,206   -   
Premises and equipment, net   22,158   10,607   
Bank owned life insurance   20,083   19,741   
Other assets   20,211   13,683   
Total assets  $966,381  $794,460   
        
Deposits  $760,729  $607,364   
Advances from correspondent banks   96,700   94,300   
Subordinated debentures   21,783   15,465   
Other borrowed funds   5,000   -   
Other liabilities   3,554   2,439   
Total liabilities   887,766   719,568   
Stockholders' equity   78,615   74,892   
Total liabilities and stockholders' equity  $966,381  $794,460   
Tangible common equity to tangible assets ratio   7.58%  9.43%  
Tangible book value per common share  $16.48  $17.10   
Nonperforming assets  $15,117  $10,245   
        

     

            
Analysis of Net Interest Income and Margin:           
 Three months ended 9/30/2018
 Three months ended 9/30/2017 
 Average
Balance 
 Interest  Yield
/ Cost 
 Average
Balance 
 Interest  Yield
/ Cost 
 ASSETS            
Interest-earning:           
Loans$787,638 $12,774  6.43% $618,652 $7,052  4.52%
Investment securities    87,182  574  2.61%  84,577  432  2.03%
Other assets 18,257  30  0.65%  10,418  41  1.56%
Total interest-earning 893,077  13,378  5.94%  713,647  7,525  4.18%
Noninterest-earning 59,509         40,386     
 $952,586     $754,033    
LIABILITIES AND STOCKHOLDERS’ EQUITY             
Interest-bearing:           
Savings accounts$  42,412  29  0.27% $30,026  15  0.20%
Transaction accounts 405,230  1,175  1.15%  348,925  524  0.60%
Certificates of deposit 208,534  622  1.18%  133,198  354  1.05%
FHLB advances 88,750  482  2.15%  89,246  420  1.87%
Other borrowed funds 5,000  59  0.00%  -  -  0.00%
Subordinated debentures 21,797  282  5.13%  15,465  160  4.10%
Total interest-bearing 771,723  2,649  1.36%  616,860  1,473  0.95%
              
Noninterest-bearing 103,817         62,599       
Total liabilities 875,540      679,459    
Stockholders’ equity 77,046      74,574    
 $952,586     $754,033    
Net earning balance$121,354     $96,787    
Earning yield less costing rate    4.58%     3.24%
            
Net interest income, and net yield spread           
on interest earning assets  $10,729  4.77%   $6,052  3.36%
            
Ratio of interest-earning assets to           
interest-bearing liabilities   116%      116%  
                

Contacts:
Shaun A. Burke, President and CEO or Carter M. Peters, CFO
2144 E Republic Road, Suite F200
Springfield, MO  65804