SB Financial Group Inc SBFG

NAS: SBFG | ISIN: US78408D1054   10/05/2024
13,77 USD (+1,03%)
(+1,03%)   10/05/2024

SB Financial Group Announces Third Quarter 2021 Results

DEFIANCE, Ohio, Oct. 28, 2021 /PRNewswire/ -- SB Financial Group, Inc. (NASDAQ: SBFG) ("SB Financial" or the "Company"), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the third quarter and nine months ended September 30, 2021.

Third quarter 2021 highlights over prior-year third quarter include:

  • Net income of $4.1 million; diluted earnings per share ("EPS") of $0.58 or a 15.9 percent decrease
  • Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights ("OMSR") impairment of $250,000 was $3.9 million, with EPS of $0.56
  • Mortgage origination volume of $152.6 million, reflects a decrease of $47.5 million, or 23.8 percent

Third quarter 2021 highlights over the linked quarter include:

  • Net income up $342,000 with EPS increasing $0.06 or 11.5 percent
  • Loan growth excluding the impact of Paycheck Protection Program ("PPP") was up $20.6 million or 10 percent annualized

Nine months ended September 30, 2021, highlights over prior-year nine months include:

  • Net income of $14.9 million and diluted EPS of $2.08, compared to $9.6 million, or $1.25 per share or a 66.4 percent increase
  • Adjusted net income, excluding the impact of OMSR activity and merger costs, was $12.7 million, down $227,000 or 1.8 percent with EPS of $1.76, up $0.09 or 5.4 percent

Third quarter 2021 trailing twelve-month highlights include:

  • Loans, excluding the impact of PPP loan balances from both years of $10.2 and $82.1 million, respectively, increased $32.6 million, or 4.1 percent from the prior year
  • Deposits grew by $97.7 million, or 9.6 percent to $1.11 billion at quarter end
  • Mortgage origination volume of $642.3 million; servicing portfolio of $1.34 billion, which is up $48.4 million, or 3.7 percent

Highlights

Three Months Ended



Nine Months Ended

($ in thousands, except per share & ratios)

Sep. 2021

Sep. 2020

% Change



Sep. 2021

Sep. 2020

% Change

Operating revenue 

$      16,673

$      19,677

-15.3%



$      52,914

$      47,873

10.5%

Interest income 

11,033

10,807

2.1%



31,901

32,046

-0.5%

Interest expense

1,009

1,548

-34.8%



3,095

5,367

-42.3%

Net interest income 

10,024

9,259

8.3%



28,806

26,679

8.0%

Provision for loan losses

300

1,800

-83.3%



1,050

3,700

-71.6%

Noninterest income

6,649

10,418

-36.2%



24,108

21,194

13.7%

Noninterest expense

11,256

11,335

-0.7%



33,241

32,403

2.6%

Net income 

4,103

5,250

-21.8%



14,945

9,586

55.9%

Earnings per diluted share

0.58

0.69

-15.9%



2.08

1.25

66.4%

Return on average assets

1.23%

1.73%

-28.9%



1.51%

1.12%

34.8%

Return on average equity

11.35%

15.01%

-24.4%



13.84%

9.74%

42.1%










Non-GAAP Measures









Adjusted net income

$        3,907

$        4,992

-21.7%



$      12,690

$      12,917

-1.8%

Adjusted diluted EPS

0.56

0.65

-13.8%



1.76

1.67

5.4%

Adjusted return on average assets

1.17%

1.64%

-28.7%



1.34%

1.41%

-5.0%

Adjusted pre-tax, pre-provision income

5,169

8,016

-35.5%



17,569

18,444

-4.7%

"The third quarter saw significant PPP forgiveness, which drove our EPS up nearly 12 percent from the linked quarter" said Mark A. Klein, Chairman, President, and CEO of SB Financial.   "Loan growth net of PPP was up compared to the prior year quarter and we have now had positive loan growth, excluding PPP, in each of the last two quarters."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was down 15.3 percent from the third quarter of 2020, but up 6.2 percent from the linked quarter.

  • Net interest income was up from the year-ago quarter by 8.3 percent, and up 9.5 percent from the linked quarter.
  • Net interest margin on a fully taxable equivalent basis (FTE) was down from the year-ago quarter by 20 basis points and flat to the linked quarter, as cash balances continued to be higher than normal, which was offset by higher PPP forgiveness.
  • Noninterest income was down 36 percent from the year ago quarter as mortgage volume and gain on sale yields trended lower. This compares to a two percent increase from the linked quarter.

Mortgage Loan Business

Mortgage loan originations for the third quarter of 2021 were $152.6 million, down $47.5 million, or 23.8 percent, from the year-ago quarter.  Total sales of originated loans were $123.1 million, down $43.1 million, or 25.9 percent, from the year-ago quarter.  For the first nine months of 2021, SB Financial had total volume of $473.8 million, of which $236.2 million (50 percent) was new purchase/construction lending, $118.5 million was external refinance (25 percent), and the remaining $119.1 million (25 percent) was internal refinance.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $4.1 million for the third quarter of 2021, compared to $7.9 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the third quarter of 2021 was a positive $248,000, compared to a positive adjustment of $326,000 for the third quarter of 2020.  For the first nine months of 2021, the recapture of servicing rights was $2.9 million compared to impairment of $3.0 million for the prior year nine months.  The aggregate servicing valuation impairment ended the quarter at $2.0 million.  The servicing portfolio at September 30, 2021, was $1.34 billion, up $48.4 million, or 3.7 percent, from $1.29 billion at September 30, 2020.  

Mr. Klein noted, "This quarter had relatively strong mortgage origination of $153 million, which while down 24 percent from the prior year, was down just seven percent from the linked quarter.  We continue to be positive about our mortgage pipeline as construction and private client activity remain strong.  We now have a total of 24 Mortgage Originators that represents an increase of four from the prior year which includes the addition of two originators in our Ft. Wayne growth market."

Mortgage Banking






($ in thousands)

Sep. 2021

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Mortgage originations

$     152,623

$     164,883

$     155,836

$     168,997

$     200,158

Mortgage sales

123,083

119,064

136,708

143,151

166,201

Mortgage servicing portfolio

1,341,439

1,323,804

1,304,097

1,299,698

1,293,037

Mortgage servicing rights

11,194

10,678

10,490

7,759

8,535













Mortgage servicing revenue






Loan servicing fees

850

830

859

857

813

OMSR amortization

(943)

(948)

(1,187)

(1,283)

(1,308)

Net administrative fees

(93)

(118)

(328)

(426)

(495)

OMSR valuation adjustment

248

(99)

2,706

(611)

326

Net loan servicing fees

155

(217)

2,378

(1,037)

(169)

Gain on sale of mortgages

3,947

4,255

5,859

7,197

8,085

Mortgage banking revenue, net

$         4,102

$         4,038

$         8,237

$         6,160

$         7,916

Noninterest Income and Noninterest Expense

SB Financial's noninterest income for the quarter was down 36 percent from the prior year but up compared to the linked quarter by approximately two percent.  The gain on sale mortgage loan yields were down 165 basis points from the prior year with the total dollars of sales down $43.1 million.  Wealth management revenue was up over 14 percent from the prior year due to higher retention levels and growth in the equity sector.  SB Financial's Title Agency provided revenue in the quarter of $508,000

For the third quarter of 2021, noninterest expense of $11.3 million was flat to the prior year and up slightly to the linked quarter.  For the first nine months, noninterest expense of $33.2 million was up $838,000 or 2.6 percent compared to the prior year first nine months.  Operating leverage for the nine months of 2021 compared to the prior year was positive with revenue growth of 10.5 percent exceeding expense growth of 2.6 percent by 4.1 times.

Noninterest Income / Noninterest Expense 





($ in thousands, except ratios)

Sep. 2021

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Noninterest Income (NII)

$         6,649

$         6,537

$       10,922

$         8,902

$       10,418

NII / Total Revenue

39.9%

41.7%

53.2%

49.0%

52.9%

NII / Average Assets

2.0%

2.0%

3.4%

2.9%

3.4%

Total Revenue Growth

-15.3%

-10.3%

91.9%

24.7%

36.4%







Noninterest Expense (NIE)

$       11,256

$       11,076

$       10,909

$       10,684

$       11,335

Efficiency Ratio

67.4%

70.5%

53.0%

58.8%

57.5%

NIE / Average Assets

3.4%

3.3%

3.4%

3.5%

3.7%

Net Noninterest Expense/Avg. Assets

-1.4%

-1.4%

0.0%

-0.6%

-0.3%

Total Expense Growth

-0.7%

-5.0%

16.0%

5.0%

19.3%

Operating Leverage

-21.5

-2.1

5.7

4.9

1.9

Balance Sheet

Total assets as of September 30, 2021, were $1.33 billion, up $111.5 million, or 9.2 percent, from the year ago quarter due to higher liquidity levels and PPP activity.  Total shareholders' equity as of September 30, 2021, was $144.3 million, up 2.1 percent from a year ago, and comprised 10.9 percent of total assets. 

Total loans held for investment were $846.5 million at September 30, 2021, down $39.3 million, or 4.4 percent, from September 30, 2020.  Excluding PPP activity from both years, loan balances were up $32.6 million, or 4.1 percent.

The investment portfolio of $254.1 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 19.1 percent of assets at September 30, 2021, and was up 87.4 percent from the year-ago period.  Deposit balances of $1.11 billion at September 30, 2021, increased by $97.6 million, or 9.6 percent, since September 30, 2020.  Growth from the prior year included $58.7 million in checking and $38.9 million in savings and time deposit balances.

Mr. Klein continued, "Our lending teams were very busy in the quarter as we had solid loan growth for the second consecutive quarter and we assisted a number of clients in submitting PPP forgiveness applications.  We also had two non-performing credits that paid off in the quarter, resulting in lower NPA balances and recapture of prior non-accrual interest.  Our coverage of non-performing loans is now above 350 percent and we continue to have no loans on COVID deferral."

Loan Balances







($ in thousands, except ratios)

Sep. 2021

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Annual
Growth

Commercial

$

138,085

$

149,998

$

179,157

$

203,256

$

216,667

$

(78,582)

% of Total

16.3%

17.6%

21.1%

23.3%

24.5%

-36.3%

Commercial RE

387,858

389,287

385,403

370,984

371,947

15,911

% of Total

45.8%

45.8%

45.4%

42.5%

42.0%

4.3%

Agriculture

57,374

50,895

48,405

55,251

57,420

(46)

% of Total

6.8%

6.0%

5.7%

6.3%

6.5%

-0.1%

Residential RE

207,571

203,294

176,998

182,076

178,393

29,178

% of Total

24.5%

23.9%

20.9%

20.9%

20.1%

16.4%

Consumer & Other

55,660

57,039

58,213

61,156

61,423

(5,763)

% of Total

6.6%

6.7%

6.9%

7.0%

6.9%

-9.4%

Total Loans

$

846,548

$

850,513

$

848,176

$

872,723

$

885,850

$

(39,302)

Total Growth Percentage






-4.4%















Deposit Balances







($ in thousands, except ratios)

Sep. 2021

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Annual
Growth

Non-Int DDA

$

258,857

$

240,572

$

273,026

$

251,649

$

225,003

$

33,854

% of Total

23.3%

22.0%

24.4%

24.0%

22.2%

15.0%

Interest DDA

189,130

187,023

191,593

176,785

164,248

24,882

% of Total

17.0%

17.1%

17.1%

16.9%

16.2%

15.1%

Savings

246,414

235,231

218,260

174,864

169,474

76,940

% of Total

22.2%

21.6%

19.5%

16.7%

16.7%

45.4%

Money Market

258,741

255,512

249,088

216,164

204,862

53,879

% of Total

23.3%

23.4%

22.2%

20.6%

20.2%

26.3%

Time Deposits

158,518

172,696

188,229

229,549

250,428

(91,910)

% of Total

14.3%

15.8%

16.8%

21.9%

24.7%

-36.7%

Total Deposits

$

1,111,660

$

1,091,034

$

1,120,196

$

1,049,011

$

1,014,015

$

97,645

Total Growth Percentage






9.6%

Asset Quality

SB Financial reported nonperforming assets of $5.6 million as of September 30, 2021, down $1.7 million or 23.1 percent from the year-ago quarter.  The Company took $206,000 in net recoveries in the quarter.  The coverage of problem loans by the loan loss allowance was at 351 percent at September 30, 2021, up from 164 percent at September 30, 2020.

Nonperforming Assets






Annual
Change

($ in thousands, except ratios)

Sep. 2021

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Commercial & Agriculture

$             144

$             375

$             615

$             902

$          1,140

$            (996)

% of Total Com./Ag. loans

0.07%

0.19%

0.27%

0.35%

0.42%

-87.4%

Commercial RE 

566

1,026

2,402

2,412

2,475

(1,909)

% of Total CRE loans

0.15%

0.26%

0.62%

0.65%

0.67%

-77.1%

Residential RE

2,056

1,751

2,138

2,704

2,481

(425)

% of Total Res. RE loans

0.99%

0.86%

1.21%

1.49%

1.39%

-17.1%

Consumer & Other

422

463

480

408

313

109

% of Total Con./Oth. loans  

0.76%

0.81%

0.82%

0.67%

0.51%

34.8%

Total Nonaccruing Loans 

3,188

3,615

5,635

6,426

6,409

(3,221)

% of Total loans

0.38%

0.43%

0.66%

0.74%

0.72%

-50.3%

Accruing Restructured Loans

805

758

794

810

789

16

Total Change (%)






2.0%

Total Nonaccruing & Restructured Loans

3,993

4,373

6,429

7,236

7,198

(3,205)

% of Total loans

0.47%

0.51%

0.76%

0.83%

0.81%

-44.5%

Foreclosed Assets

1,601

1,603

43

23

76

1,525

Total Change (%)






2006.6%

Total Nonperforming Assets

$          5,594

$          5,976

$          6,472

$          7,259

$          7,274

$         (1,680)

% of Total assets

0.42%

0.46%

0.49%

0.58%

0.60%

-23.1%

Webcast and Conference Call

The Company will hold a related conference call and webcast on October 29, 2021, at 11:00 a.m. EDT.  Interested parties may access the conference call by dialing 1-888-338-9469.  The webcast can be accessed at ir.yourstatebank.com.  An audio replay of the call will be available on the Company's website.

About SB Financial Group                                                                          

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title).  State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 23 offices; 22 in nine Ohio counties and one in Fort Wayne, Indiana, and 24 full-service ATMs. State Bank has five loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan.  Peak Title provides title insurance and opinions throughout the Tri-State region. SB Financial's common stock is listed on the NASDAQ Capital Market under the symbol "SBFG".

In May 2021, SB Financial was named to the Keefe, Bruyette & Woods, Inc. "Bank Honor Roll" of superior performers as revealed in EPS increases for 10 consecutive years.  The honor roll review determined that just 16 banks, including SB Financial, or 4% of the nearly 400 banks screened, qualified for inclusion.

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, the duration and scope of the COVID-19 outbreak in the United States and the market areas in which SB Financial and its subsidiaries operate, including the impact to the state and local economies of prolonged shelter in place orders and the pandemic generally, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial's Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission.  Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP"). Non-GAAP financial measures, specifically pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE are used by the Company's management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders.  In addition, the Company excludes the non-GAAP items of OMSR impairment and merger related costs from net income to report an adjusted net income level.  Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Investor Contact Information:
Mark A. Klein
Chairman, President and
Chief Executive Officer
Mark.Klein@YourStateBank.com

Anthony V. Cosentino
Executive Vice President and
Chief Financial Officer
Tony.Cosentino@YourStateBank.com

 



SB FINANCIAL GROUP, INC.  



CONSOLIDATED BALANCE SHEETS - (Unaudited)




















September


June


March


December


September




($ in thousands)


2021


2021


2021


2020


2020















ASSETS












Cash and due from banks


$     138,015


$     154,993


$     206,036


$     140,690


$       94,641


Interest bearing time deposits


2,651


2,906


3,562


5,823


8,956


Available-for-sale securities


248,815


211,756


177,918


149,406


130,315


Loans held for sale


10,335


8,731


8,689


7,234


13,943


Loans, net of unearned income


846,548


850,513


848,176


872,723


885,850


Allowance for loan losses


(13,812)


(13,306)


(13,326)


(12,574)


(11,793)


Premises and equipment, net


23,874


24,343


23,233


23,557


23,785


Federal Reserve and FHLB Stock, at cost


5,303


5,303


5,303


5,303


5,303


Foreclosed assets held for sale, net


1,601


1,603


43


23


76


Interest receivable


2,954


3,000


3,371


3,799


4,159


Goodwill


22,091


22,091


22,091


22,091


22,091


Cash value of life insurance


17,795


17,721


17,651


17,530


17,453


Mortgage servicing rights


11,194


10,678


10,490


7,759


8,535


Other assets


12,361


12,175


12,630


14,475


14,927


















Total assets


$  1,329,725


$  1,312,507


$  1,325,867


$  1,257,839


$  1,218,241











































LIABILITIES AND SHAREHOLDERS' EQUITY












Deposits













Non interest bearing demand


$     258,857


$     240,572


$     273,026


$     251,649


$     225,003



Interest bearing demand


189,130


187,023


191,593


176,785


164,248



Savings


246,414


235,231


218,260


174,864


169,474



Money market


258,741


255,512


249,088


216,164


204,862



Time deposits


158,518


172,696


188,229


229,549


250,428


















Total deposits


1,111,660


1,091,034


1,120,196


1,049,011


1,014,015
















Short-term borrowings


20,771


25,096


24,321


20,189


20,710


Federal Home Loan Bank advances


5,500


5,500


8,000


8,000


8,000


Trust preferred securities


10,310


10,310


10,310


10,310


10,310


Subordinated debt net of issuance costs


19,534


19,522


-


-


-


Interest payable


576


417


489


616


946


Other liabilities


17,082


16,611


18,585


26,790


22,913


















Total liabilities


1,185,433


1,168,490


1,181,901


1,114,916


1,076,894
















Shareholders' Equity













Common stock


54,463


54,463


54,463


54,463


54,463



Additional paid-in capital


14,875


14,906


14,755


14,845


14,782



Retained earnings


97,183


93,851


90,883


84,578


80,012



Accumulated other comprehensive income (loss)

(699)


499


(457)


2,210


2,221



Treasury stock


(21,530)


(19,702)


(15,678)


(13,173)


(10,131)


















Total shareholders' equity


144,292


144,017


143,966


142,923


141,347


















Total liabilities and shareholders' equity


$  1,329,725


$  1,312,507


$  1,325,867


$  1,257,839


$  1,218,241

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)


















($ in thousands, except per share & ratios)


At and for the Three Months Ended


Nine Months Ended






















September


June


March


December


September


September


September

Interest income



2021


2021


2021


2020


2020


2021


2020


Loans
















  Taxable 


$        9,948


$        9,196


$        9,926


$        9,816


$     10,179


$     29,070


$     29,919


  Tax exempt


52


47


48


54


47


147


185


Securities
















  Taxable 


939


835


643


632


494


2,417


1,696


  Tax exempt


94


85


88


87


87


267


246




















Total interest income


11,033


10,163


10,705


10,589


10,807


31,901


32,046


















Interest expense

















Deposits


709


818


962


1,218


1,423


2,489


4,852


Repurchase agreements & other


12


12


11


10


12


35


60


Federal Home Loan Bank advances


40


51


56


58


59


147


251


Trust preferred securities


49


50


51


52


54


150


204


Subordinated debt


199


75


-


-


-


274


-




















Total interest expense


1,009


1,006


1,080


1,338


1,548


3,095


5,367



































Net interest income


10,024


9,157


9,625


9,251


9,259


28,806


26,679



















Provision for loan losses 


300


-


750


800


1,800


1,050


3,700


















Net interest income after provision















  for loan losses



9,724


9,157


8,875


8,451


7,459


27,756


22,979


















Noninterest income

















Wealth management fees


959


955


912


863


839


2,826


2,382


Customer service fees


812


820


758


728


730


2,390


2,079


Gain on sale of mtg. loans & OMSR


3,947


4,255


5,859


7,197


8,085


14,061


18,153


Mortgage loan servicing fees, net


155


(217)


2,378


(1,037)


(169)


2,316


(4,101)


Gain on sale of non-mortgage loans


52


45


17


123


119


114


330


Title insurance revenue


508


532


521


522


517


1,561


1,391


Gain (loss) on sale of assets


1


2


(2)


181


(52)


1


(178)


Other


215


145


479


325


349


839


1,138




















Total noninterest income


6,649


6,537


10,922


8,902


10,418


24,108


21,194


















Noninterest expense
















Salaries and employee benefits


6,689


6,881


6,620


6,556


6,995


20,190


18,841


Net occupancy expense


714


748


740


782


736


2,202


2,109


Equipment expense


872


778


732


818


888


2,382


2,368


Data processing fees


671


653


534


633


586


1,858


2,422


Professional fees


817


574


764


631


695


2,155


2,676


Marketing expense


201


220


135


172


137


556


486


Telephone and communication expense

140


139


154


156


142


433


379


Postage and delivery expense


100


97


111


108


96


308


307


State, local and other taxes


286


278


323


299


331


887


847


Employee expense


186


161


153


103


155


500


432


Other expenses


580


547


643


426


574


1,770


1,536




















Total noninterest expense


11,256


11,076


10,909


10,684


11,335


33,241


32,403



































Income before income tax expense


5,117


4,618


8,888


6,669


6,542


18,623


11,770



















Income tax expense


1,014


857


1,807


1,311


1,292


3,678


2,184


















Net income 




$        4,103


$        3,761


$        7,081


$        5,358


$        5,250


$     14,945


$        9,586


















Common share data:
















Basic earnings per common share


$          0.59


$          0.53


$          0.97


$          0.71


$          0.69


$          2.09


$          1.25



















Diluted earnings per common share


$          0.58


$          0.52


$          0.97


$          0.71


$          0.69


$          2.08


$          1.25


















Average shares outstanding (in thousands):
















Basic:


6,966


7,148


7,317


7,487


7,607


7,142


7,700


Diluted: 


7,017


7,200


7,335


7,487


7,607


7,167


7,700

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
















($ in thousands, except per share & ratios)


At and for the Three Months Ended


Nine Months Ended


















September


June


March


December


September


September


September

SUMMARY OF OPERATIONS


2021


2021


2021


2020


2020


2021


2020
















   Net interest income 


$     10,024


$     9,157


$     9,625


$     9,251


$     9,259


$       28,806


$       26,679

         Tax-equivalent adjustment


39


35


36


37


36


110


115

   Tax-equivalent net interest income 


10,063


9,192


9,661


9,288


9,295


28,916


26,794

   Provision for loan loss 


300


-


750


800


1,800


1,050


3,700

   Noninterest income


6,649


6,537


10,922


8,902


10,418


24,108


21,194

   Total operating revenue


16,673


15,694


20,547


18,153


19,677


52,914


47,873

   Noninterest expense


11,256


11,076


10,909


10,684


11,335


33,241


32,403

   Pre-tax pre-provision income


5,417


4,618


9,638


7,469


8,342


19,673


15,470

   Pretax income


5,117


4,618


8,888


6,669


6,542


18,623


11,770

   Net income 


4,103


3,761


7,081


5,358


5,250


14,945


9,586
















PER SHARE INFORMATION:















   Basic earnings per share (EPS)


0.59


0.53


0.97


0.71


0.69


2.09


1.25

   Diluted earnings per share


0.58


0.52


0.97


0.71


0.69


2.08


1.25

   Common dividends


0.110


0.110


0.105


0.105


0.100


0.325


0.295

   Book value per common share


20.83


20.50


19.88


19.39


18.73


20.83


18.73

   Tangible book value per common share (TBV)


17.55


17.27


16.74


16.30


15.72


17.55


15.72

   Market price per common share


18.18


18.50


18.26


18.28


13.49


18.18


13.49

   Market price to TBV


103.6%


107.2%


109.1%


112.1%


85.8%


103.6%


85.8%

   Market price to trailing 12 month EPS


6.5


6.4


6.4


9.3


8.0


6.5


8.0
















PERFORMANCE RATIOS:















   Return on average assets (ROAA)


1.23%


1.13%


2.21%


1.73%


1.73%


1.51%


1.12%

   Pre-tax pre-provision ROAA


1.63%


1.39%


3.01%


2.41%


2.74%


2.12%


1.81%

   Return on average equity


11.35%


10.42%


19.78%


15.05%


15.01%


13.84%


9.74%

   Return on average tangible equity


13.47%


12.37%


23.52%


17.91%


17.93%


16.43%


11.48%

   Efficiency ratio 


67.40%


70.46%


53.01%


58.76%


57.48%


62.72%


67.63%

   Earning asset yield


3.52%


3.25%


3.56%


3.66%


3.96%


3.44%


4.08%

   Cost of interest bearing liabilities


0.44%


0.44%


0.50%


0.64%


0.75%


0.46%


0.91%

   Net interest margin


3.20%


2.93%


3.20%


3.20%


3.39%


3.11%


3.39%

   Tax equivalent effect


0.01%


0.01%


0.01%


0.01%


0.02%


0.01%


0.02%

   Net interest margin, tax equivalent 


3.21%


2.94%


3.21%


3.21%


3.41%


3.12%


3.41%

   Non interest income/Average assets


1.99%


1.97%


3.41%


2.87%


3.42%


2.44%


2.48%

   Non interest expense/Average assets


3.38%


3.33%


3.40%


3.45%


3.73%


3.37%


3.79%

   Net noninterest expense/Average assets


-1.38%


-1.37%


0.00%


-0.58%


-0.31%


-0.93%


-1.31%
















ASSET QUALITY RATIOS:















   Gross charge-offs


24


26


52


57


32


102


686

   Recoveries


230


6


54


39


11


290


24

   Net charge-offs


(206)


20


(2)


18


21


(188)


662

   Nonaccruing loans/Total loans


0.38%


0.43%


0.66%


0.74%


0.72%


0.38%


0.72%

   Nonperforming loans/Total loans


0.47%


0.51%


0.76%


0.83%


0.81%


0.47%


0.81%

   Nonperforming assets/Loans & OREO


0.66%


0.70%


0.76%


0.83%


0.82%


0.66%


0.82%

   Nonperforming assets/Total assets


0.42%


0.46%


0.49%


0.58%


0.60%


0.42%


0.60%

   Allowance for loan loss/Nonperforming loans


345.91%


304.28%


207.28%


173.77%


163.84%


345.91%


163.84%

   Allowance for loan loss/Total loans


1.63%


1.56%


1.57%


1.44%


1.33%


1.63%


1.33%

   Net loan charge-offs/Average loans (ann.)


(0.10%)


0.01%


(0.00%)


0.01%


0.01%


(0.03%)


0.10%

   Loan loss provision/Net charge-offs


(145.63%)


0.00%


(37500.00%)


4444.44%


8571.43%


(558.51%)


558.91%
















CAPITAL & LIQUIDITY RATIOS:















   Loans/ Deposits


76.15%


77.95%


75.72%


83.19%


87.36%


76.15%


87.36%

   Equity/ Assets


10.85%


10.97%


10.86%


11.36%


11.60%


10.85%


11.60%

   Tangible equity/Tangible assets


9.30%


9.41%


9.30%


9.73%


9.92%


9.30%


9.92%

   Common equity tier 1 ratio (Bank)


13.23%


13.11%


13.08%


12.91%


12.71%


13.51%


12.71%
















END OF PERIOD BALANCES















   Total assets


1,329,725


1,312,507


1,325,867


1,257,839


1,218,241


1,329,725


1,218,241

   Total loans 


846,548


850,513


848,176


872,723


885,850


846,548


885,850

   Deposits


1,111,660


1,091,034


1,120,196


1,049,011


1,014,015


1,111,660


1,014,015

   Stockholders equity


144,292


144,017


143,966


142,923


141,347


144,292


141,347

   Goodwill and intangibles


22,692


22,710


22,728


22,745


22,813


22,692


22,813

   Tangible equity


121,600


121,307


121,238


120,178


118,534


121,600


118,534

   Mortgage servicing portfolio


1,341,439


1,323,804


1,304,097


1,299,698


1,293,037


1,341,439


1,293,037

   Wealth/Brokerage assets under care


588,319


600,904


576,503


558,409


522,360


588,319


522,360

   Total assets under care


3,259,483


3,237,215


3,206,467


3,115,946


3,033,638


3,259,483


3,033,638

   Full-time equivalent employees 


264


256


246


244


251


264


251

   Period end common shares outstanding


6,927


7,026


7,242


7,372


7,545


6,927


7,545

   Market capitalization (all)


125,935


129,984


132,239


134,760


101,782


125,935


101,782
















AVERAGE BALANCES















   Total assets


1,333,369


1,329,348


1,281,635


1,238,790


1,216,843


1,315,521


1,141,008

   Total earning assets 


1,253,722


1,251,213


1,203,284


1,156,718


1,090,386


1,236,227


1,047,846

   Total loans 


856,486


853,794


862,898


893,244


907,483


857,703


879,536

   Deposits


1,109,491


1,115,186


1,073,641


1,031,649


1,007,679


1,099,892


936,805

   Stockholders equity


144,565


144,315


143,167


142,418


139,908


144,020


131,156

   Goodwill and intangibles


22,701


22,718


22,736


22,754


22,787


22,718


19,813

   Tangible equity


121,864


121,597


120,431


119,664


117,121


121,302


111,343

   Average basic shares outstanding


6,966


7,148


7,317


7,487


7,607


7,142


7,700

   Average diluted shares outstanding


7,017


7,200


7,335


7,487


7,607


7,167


7,700

 

SB FINANCIAL GROUP, INC.


Rate Volume Analysis - (Unaudited)


At and for the Three and Nine Months Ended September 30, 2021 and 2020









($ in thousands)


Three Months Ended Sep. 30, 2021



Three Months Ended Sep. 30, 2020




Average


Average



Average


Average

Assets


Balance

Interest

Rate



Balance

Interest

Rate













Taxable securities/cash


$           388,800

$                 939

0.97%



$           176,821

$                 494

1.12%


Nontaxable securities


8,436

94

4.46%



6,082

87

5.72%


Loans, net


856,486

10,000

4.67%



907,483

10,226

4.51%













       Total earning assets


1,253,722

11,033

3.52%



1,090,386

10,807

3.96%













Cash and due from banks


6,975





53,532




Allowance for loan losses


(13,475)





(10,448)




Premises and equipment


25,820





23,968




Other assets


60,327





59,405















      Total assets


$        1,333,369





$        1,216,843














Liabilities











Savings, MMDA and interest bearing demand


$           695,801

$                 441

0.25%



$           531,913

$                 690

0.52%


Time deposits


164,432

268

0.65%



254,381

733

1.15%


Repurchase agreements & other


24,672

12

0.19%



23,811

12

0.20%


Advances from Federal Home Loan Bank


5,500

40

2.91%



8,272

59

2.85%


Trust preferred securities


10,310

49

1.90%



10,310

54

2.10%


Subordinated debt


19,528

199

4.08%



-

-

0.00%













      Total interest bearing liabilities


920,243

1,009

0.44%



828,687

1,548

0.75%













Non interest bearing demand


249,258

-




221,385

-














      Total funding


1,169,501


0.35%



1,050,072


0.59%













Other liabilities


19,303





26,863















      Total liabilities


1,188,804





1,076,935















Equity


144,565





139,908















      Total liabilities and equity


$        1,333,369





$        1,216,843















Net interest income



$            10,024





$              9,259














Net interest income as a percent of average interest-earning assets - GAAP measure

3.20%





3.40%













Net interest income as a percent of average interest-earning assets - non GAAP

3.21%





3.41%


 - Computed on a fully tax equivalent (FTE) basis























Nine Months Ended Sep. 30, 2021



Nine Months Ended Sep. 30, 2020




Average


Average



Average


Average

Assets


Balance

Interest

Rate



Balance

Interest

Rate













Taxable securities/cash


$           370,743

$              2,417

0.87%



$           161,947

$              1,696

1.40%


Nontaxable securities


7,781

267

4.58%



6,363

246

5.15%


Loans, net


857,703

29,217

4.54%



879,536

30,104

4.56%













       Total earning assets


1,236,227

31,901

3.44%



1,047,846

32,046

4.08%













Cash and due from banks


7,554





28,040




Allowance for loan losses


(13,297)





(9,560)




Premises and equipment


24,442





23,855




Other assets


60,595





50,827















      Total assets


$        1,315,521





$        1,141,008














Liabilities











Savings, MMDA and interest bearing demand


$           661,433

$              1,413

0.28%



$           483,156

$              2,550

0.70%


Time deposits


184,668

1,076

0.78%



253,398

2,302

1.21%


Repurchase agreements & Other


24,139

35

0.19%



21,856

60

0.37%


Advances from Federal Home Loan Bank


6,846

147

2.86%



16,263

251

2.06%


Trust preferred securities


10,310

150

1.94%



10,310

204

2.64%


Subordinated debt


9,811

274

3.72%



-

-

0.00%













      Total interest bearing liabilities


897,207

3,095

0.46%



784,983

5,367

0.91%













Non interest bearing demand


253,791


0.36%



200,251


0.73%













      Total funding


1,150,998





985,234















Other liabilities


20,503





24,618















      Total liabilities


1,171,501





1,009,852















Equity


144,020





131,156















      Total liabilities and equity


$        1,315,521





$        1,141,008















Net interest income



$            28,806





$            26,679














Net interest income as a percent of average interest-earning assets - GAAP measure

3.11%





3.39%













Net interest income as a percent of average interest-earning assets - non GAAP

3.12%





3.41%


 - Computed on a fully tax equivalent (FTE) basis








 

Non-GAAP reconciliation


 Three Months Ended 


 Nine Months Ended 










($ in thousands, except per share & ratios)


 Sep. 30, 2021 


 Sep. 30, 2020 


 Sep. 30, 2021 


 Sep. 30, 2020 










Total Operating Revenue


$         16,673


$         19,677


$         52,914


$         47,873

 Adjustment to (deduct)/add OMSR recapture/impairment*


(248)


(326)


(2,854)


2,974










Adjusted Total Operating Revenue


16,425


19,351


50,060


50,847



















Total Operating Expense


$         11,256


$         11,335


$         33,241


$         32,403

 Adjustment for merger expenses**


-


-


-


(1,241)










Adjusted Total Operating Expense


11,256


11,335


33,241


31,162



















Income before Income Taxes


5,117


6,542


18,623


11,770

 Adjustment for OMSR & merger expenses


(248)


(326)


(2,854)


4,215










Adjusted Income before Income Taxes


4,869


6,216


15,769


15,985



















Provision for Income Taxes


1,014


1,292


3,678


2,184

 Adjustment for OMSR & merger expenses***


(52)


(68)


(599)


885










Adjusted Provision for Income Taxes


962


1,224


3,079


3,070



















Net Income


4,103


5,250


14,945


9,586

 Adjustment for OMSR & merger expenses


(196)


(258)


(2,255)


3,330










Adjusted Net Income


3,907


4,992


12,690


12,917



















Diluted Earnings per Share


0.58


0.69


2.08


1.25

 Adjustment for OMSR & merger expenses


(0.03)


(0.04)


(0.31)


0.42










Adjusted Diluted Earnings per Share


$            0.56


$            0.65


$            1.77


$            1.67



















Return on Average Assets


1.23%


1.73%


1.51%


1.12%

 Adjustment for OMSR & merger expenses


-0.06%


-0.08%


-0.17%


0.29%










Adjusted Return on Average Assets


1.17%


1.64%


1.34%


1.41%










*valuation adjustment to the Company's mortgage servicing rights
















**transaction costs related to the Edon acquisition


















***tax effect is calculated using a 21% statutory federal corporate income tax rate






 

Cision View original content:https://www.prnewswire.com/news-releases/sb-financial-group-announces-third-quarter-2021-results-301411470.html

SOURCE SB Financial Group, Inc.

Mijn selecties