SB Financial Group Announces Second Quarter 2020 Results

Montag, 27.07.2020 22:20 von

PR Newswire

DEFIANCE, Ohio, July 27, 2020 /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 second quarter and six months ended June 30, 2020.

Second quarter 2020 highlights over prior-year second quarter include:

  • Net income of $3.7 million; diluted earnings per share ("EPS") of $0.47
  • Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights ("OMSR") impairment of $1.1 million and Edon merger costs of $1.2 million with a combined after-tax impact of $1.8 million, was $5.5 million, with EPS of $0.71
  • Mortgage origination volume of $223.7 million, an increase of $125.2 million, or 127.2 percent

Six months ended June 30, 2020, highlights over prior-year six months include:

  • Net income of $4.3 million; adjusted for OMSR and merger costs of $3.6 million after-tax net income rises to $7.9 million, which was up $2.0 million, or 33.0 percent
  • Diluted EPS of $0.56; adjusted EPS of $1.03
  • Return on Average Assets ("ROA") of 0.78 percent; adjusted ROA of 1.42 percent

Second quarter 2020 trailing twelve-month highlights include:

  • Loan growth of $87.0 million, or 10.7 percent, which includes Paycheck Protection Program ("PPP") loan balances of $82.9 million and loans acquired in the Edon acquisition of $16.3 million.
  • Deposit growth of $151.2 million, or 18.0 percent, driven by PPP balances and the Edon acquisition
  • Mortgage origination volume of $620.5 million; servicing portfolio of $1.26 billion, which is up $0.15 billion, or 13.4 percent

Highlights

Three Months Ended



Six Months Ended

($ in thousands, except per share & ratios)

Jun. 2020

Jun. 2019

% Change



Jun. 2020

Jun. 2019

% Change

Operating revenue 

$      17,487

$      12,523

39.6%



$      28,196

$      23,863

18.2%

Interest income 

10,595

11,151

-5.0%



21,239

21,649

-1.9%

Interest expense

1,723

2,319

-25.7%



3,819

4,477

-14.7%

Net interest income 

8,872

8,832

0.5%



17,420

17,172

1.4%

Provision for loan losses

1,300

200

550.0%



1,900

200

850.0%

Noninterest income

8,615

3,691

133.4%



10,776

6,691

61.1%

Noninterest expense

11,662

9,108

28.0%



21,068

17,734

18.8%

Net income 

3,655

2,627

39.1%



4,336

4,853

-10.7%

Earnings per diluted share

0.47

0.33

42.4%



0.56

0.61

-8.2%

Return on average assets

1.25%

1.03%

21.4%



0.78%

0.96%

-18.8%

Return on average equity

10.31%

7.92%

30.2%



6.22%

7.36%

-15.5%

















Non-GAAP Measures















Adjusted net income

$        5,495

$        3,172

73.2%



$        7,923

$        5,958

33.0%

Adjusted diluted EPS

0.71

0.40

77.5%



1.03

0.75

37.3%

Adjusted return on average assets

1.88%

1.09%

72.5%



1.42%

1.18%

20.3%

Adjusted pre-tax, pre-provision income

8,154

4,105

98.6%



11,668

7,527

55.0%

"SB Financial's second quarter results reflect the efforts of our staff working at full capacity to best serve our residential mortgage and small business clients and to integrate the Edon acquisition.  Despite an OMSR impairment of $1.1 million and merger costs of $1.2 million, our GAAP diluted EPS were up 42 percent from the prior year.  Adjusting for those events, EPS of $0.71 were up 78 percent from $0.40 in the prior year, reflecting the success of our balance sheet growth and revenue diversity strategies" said Mark A. Klein, Chairman, President, and CEO of SB Financial.   "Our offices are back open and we remain committed to serving all of our clients in a safe and productive manner as we monitor the COVID-19 situation."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was up 39.6 percent from the second quarter of 2019, and up 63.3 percent to the linked quarter.

  • Net interest income was flat from the year-ago quarter, and up 3.8 percent from the linked quarter. 
  • Net interest margin on a fully taxable equivalent basis (FTE) was down from both year-ago and linked quarters by 56 and 16 basis points, respectively as cash balances were higher and the PPP loans held down loan yields.  
  • Noninterest income was up 133 and 299 percent from the year ago and linked quarters, respectively.       

Mortgage Loan Business

Mortgage loan originations for the second quarter of 2020 were $223.7 million, up $125.2 million, or 127.2 percent, from the year-ago quarter.  Total sales of originated loans were $204.6 million, up $133.6 million, or 188.2 percent, from the year-ago quarter.  Refinance activity accelerated in the quarter, with total internal refinance volume of $88.4 million or 39 percent, compared to 19 percent for all of 2019.  For the first six months, SB Financial had total volume of $325.0 million, of which $113.1 million (35 percent) was internal refinance, $100.7 million was external refinance (31 percent), and the remaining $111.2 million was new purchase/construction lending.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $6.2 million for the second quarter of 2020, compared to $1.2 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the second quarter of 2020 was a negative $1.1 million, compared to a negative adjustment of $0.7 million for the second quarter of 2019.  For the first six months, the impairment on servicing rights was $3.3 million compared to $1.4 million for the prior year six months.  The aggregate servicing valuation impairment ended the quarter at $4.6 million.  The servicing portfolio at June 30, 2020, was $1.26 billion, up $0.15 billion, or 13.4 percent, from $1.11 billion at June 30, 2019.  Normal amortization is up 242 percent from the prior year due to higher refinance activity.

Mr. Klein noted, "Mortgage volume accelerated again in the quarter as we originated over $223 million in volume.  Given the volatility in the mortgage markets early in the quarter, our disciplined approach was critical in achieving the record number of originations and sales in the quarter.  We remain very bullish on the mortgage business and our pipelines in all markets are near capacity."

Mortgage Banking











($ in thousands)

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Mortgage originations

$      223,671

$      101,365

$      137,528

$      157,947

$       98,447

Mortgage sales

204,628

84,476

127,441

125,386

70,993

Mortgage servicing portfolio

1,261,746

1,216,292

1,199,107

1,153,020

1,112,857

Mortgage servicing rights

8,168

8,974

11,017

10,447

10,264

























Mortgage servicing revenue











Loan servicing fees

782

757

740

709

691

OMSR amortization

(1,574)

(597)

(709)

(701)

(460)

Net administrative fees

(792)

160

31

8

231

OMSR valuation adjustment

(1,088)

(2,212)

303

-

(690)

Net loan servicing fees

(1,880)

(2,052)

334

8

(459)

Gain on sale of mortgages

8,119

1,949

3,048

2,495

1,678

Mortgage banking revenue, net

$         6,239

$           (103)

$         3,382

$         2,503

$         1,219

Noninterest Income and Noninterest Expense

SB Financial's noninterest income includes revenue from a diverse group of services, such as wealth management, deposit fees, residential loan sales and the sale of Small Business Administration (SBA) and U.S. Department of Agriculture (USDA) loans.  SBA and USDA activity outside of the PPP program for the quarter consisted of total origination volume of $0.1 million, with sales volume of $0.4 million resulting in gains of $0.07 million.  Wealth management assets under the Company's care rebounded to $495.0 million as of June 30, 2020.  For the second quarter of 2020, noninterest income as a percentage of total operating revenue was 49.3 percent.  Reflective of the robust mortgage market, SB Financial's Title Agency provided revenue in the quarter of $0.6 million, up 98 percent from the prior year. 

For the second quarter of 2020, noninterest expense of $11.7 million was up $2.6 million compared to the prior year or 28.0 percent.  Excluding the $1.2 million of legal, technology and processing costs incurred for the Edon merger, year-over-year growth was 15.4 percent, which is driven by higher mortgage commission and higher expenses in the Title Agency.

Mr. Klein stated, "We actively participated in the SBA's PPP program and helped nearly 650 small business clients with $83 million in loans on our way to help preserve over 9,000 jobs.  Our efforts rested exclusively with the small business owner as our average loan size was $124 thousand and our median loan size was $42 thousand;  just 15 clients borrowed in excess of $1.0 million.  Interest and fees from these loans increased revenue in the quarter by $450,000; the remaining deferred fees associated with the PPP initiative now stands at $2.7 million.  We were especially pleased with the nearly 200 new relationships we were able to garner by our participation in the program.  In the aggregate, net non-interest expense was the lowest ever at -1.0 percent and led to a positive adjusted operating leverage for the first half of 2020."

Noninterest Income / Noninterest Expense











($ in thousands, except ratios)

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Noninterest Income (NII)

$          8,615

$          2,161

$          5,959

$          5,366

$          3,691

NII / Total Revenue

49.3%

20.2%

40.9%

37.2%

29.5%

NII / Average Assets

3.0%

0.8%

2.3%

2.1%

1.5%













Noninterest Expense (NIE)

$        11,662

$          9,406

$        10,176

$          9,500

$          9,108

Efficiency Ratio

66.7%

87.8%

69.9%

65.9%

72.7%

NIE / Average Assets

4.0%

3.5%

3.9%

3.6%

3.6%

Net Noninterest Expense/Avg. Assets

-1.0%

-2.7%

-1.6%

-1.6%

-2.1%

Balance Sheet

Total assets as of June 30, 2020, were $1.2 billion, up $173.8 million, or 16.9 percent, from the year ago quarter due to the impact of the Edon acquisition ($68.1 million) and the PPP activity.  Total equity as of June 30, 2020, was $137.9 million, up 2.9 percent from a year ago, and comprised 11.5 percent of total assets. 

Total loans held for investment were $901.5 million at June 30, 2020, up $87.0 million, or 10.7 percent, from June 30, 2019.  Commercial loans were up $78.3 million, or 54.5 percent, commercial real estate up $15.0 million or 4.1 percent and agricultural loans increasing $4.5 million or 8.3 percent.   The Edon acquisition added $16.3 million in loan balances.  Absent the effects of the Edon acquisition and PPP loans, loan balances were down $12.0 million from the year ago quarter.

The investment portfolio of $109.1 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 9.1 percent of assets at June 30, 2020, and was up 21.4 percent from the year-ago period.  Deposit balances of $990.6 million at June 30, 2020, increased by $151.2 million, or 18.0 percent, since June 30, 2019.  Growth from the prior year included $112.2 million in checking and $39.0 million in savings and time deposit balances. The Edon acquisition added $52.3 million in deposit balances and retention of PPP funding in the Bank increased checking deposits significantly.

Mr. Klein continued, "A large percentage of our PPP clients have retained their loan balances in their operating accounts and the successful integration of the Edon acquisition added to our deposit balances in the quarter.  Like all banks we have seen some weakness in certain industries and our nonperforming assets to total assets increased to 64 basis points at quarter end, up 21 basis points from the prior year.  We did set aside much higher reserves in the quarter, totaling $1.3 million."

Loan Balances













($ in thousands, except ratios)

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Annual

Growth

Commercial

$       222,108

$       151,538

$       151,018

$       145,147

$       143,798

$         78,310

% of Total

24.6%

18.2%

18.3%

17.6%

17.7%

54.5%

Commercial RE

375,450

378,212

369,962

362,580

360,491

14,959

% of Total

41.6%

45.5%

44.8%

44.0%

44.2%

4.1%

Agriculture

58,817

47,660

50,994

51,946

54,317

4,500

% of Total

6.5%

5.7%

6.2%

6.3%

6.7%

8.3%

Residential RE

184,684

189,738

189,290

199,036

191,642

-6,958

% of Total

20.6%

22.9%

22.9%

24.2%

23.5%

-3.6%

Consumer & Other

60,489

63,616

64,246

64,658

64,261

-3,772

% of Total

6.7%

7.7%

7.8%

7.9%

7.9%

-5.9%

Total Loans

$       901,548

$       830,764

$       825,510

$       823,367

$       814,509

$         87,039

Total Growth Percentage











10.7%





























Deposit Balances













($ in thousands, except ratios)

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Annual

Growth

Non-Int DDA

$       229,042

$       170,920

$       158,357

$       152,932

$       141,216

$         87,826

% of Total

23.1%

19.8%

18.8%

18.0%

16.8%

62.2%

Interest DDA

154,143

133,722

131,084

131,655

129,710

24,433

% of Total

15.6%

15.5%

15.6%

15.5%

15.5%

18.8%

Savings

161,182

138,863

119,359

121,991

118,931

42,251

% of Total

16.2%

16.0%

14.1%

14.3%

14.1%

35.5%

Money Market

189,380

169,209

173,666

173,237

175,455

13,925

% of Total

19.1%

19.6%

20.7%

20.4%

20.9%

7.9%

Time Deposits

256,840

251,177

257,753

268,139

274,062

(17,222)

% of Total

25.9%

29.1%

30.8%

31.8%

32.7%

-6.3%

Total Deposits

$       990,587

$       863,891

$       840,219

$       847,954

$       839,374

$       151,213

Total Growth Percentage











18.0%

Asset Quality

SB Financial reported nonperforming assets of $7.7 million as of June 30, 2020, up $3.3 million from the year-ago quarter.  The Company took $0.2 million in charge-offs in the quarter and expects further pressure on the portfolio due to the COVID-19 impact.  The coverage of problem loans by the loan loss allowance was at 136 percent at June 30, 2020, down from 212 percent at June 30, 2019.  The Company continued to provide payment relief to clients as needed, with total forbearance  as of June 30, 2020 of 510 loans at $195.1 million.  The detail on these deferrals; 200 commercial at $142.7 million, 62 portfolio residential and consumer at $10.6 million and 248 sold residential real estate at $41.8 million.  

Nonperforming Assets











Annual

Change

($ in thousands, except ratios)

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Jun. 2019

Commercial & Agriculture

$           1,204

$           1,309

$           1,772

$              834

$              674

$              530

% of Total Com./Ag. loans

0.43%

0.66%

0.88%

0.42%

0.34%

78.6%

Commercial RE 

2,484

1,816

1,826

262

208

2,276

% of Total CRE loans

0.66%

0.48%

0.49%

0.07%

0.06%

1094.2%

Residential RE

2,538

2,330

1,635

1,763

1,768

770

% of Total Res. RE loans

1.37%

1.23%

0.86%

0.89%

0.92%

43.6%

Consumer & Other

308

327

267

416

456

(148)

% of Total Con./Oth. loans  

0.51%

0.51%

0.42%

0.64%

0.71%

-32.5%

Total Nonaccruing Loans 

6,534

5,782

5,500

3,275

3,106

3,428

% of Total loans

0.72%

0.70%

0.67%

0.40%

0.38%

110.4%

Accruing Restructured Loans

804

816

874

825

814

(10)

Total Change (%)











-1.2%

Total Nonaccruing & Restructured Loans

7,338

6,598

6,374

4,100

3,920

3,418

% of Total loans

0.81%

0.79%

0.77%

0.50%

0.48%

87.2%

Foreclosed Assets

382

85

305

489

530

(148)

Total Change (%)











-27.9%

Total Nonperforming Assets

$           7,720

$           6,683

$           6,679

$           4,589

$           4,450

$           3,270

% of Total assets

0.64%

0.61%

0.64%

0.44%

0.43%

73.5%





























Webcast and Conference Call

The Company will hold a related conference call and webcast on July 28, 2020, 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 21 offices; 20 in nine Ohio counties and one in Fort Wayne, Indiana, and 23 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 2020, SB Financial was ranked #125 on the American Banker Magazine's list of Top 200 Publicly Traded Community Banks and Thrifts based on three-year average return on equity ("ROE").

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)







































June



March



December



September



June







($ in thousands)



2020



2020



2019



2019



2019





























ASSETS

























Cash and due from banks



$       96,203



$       56,393



$       27,064



$       49,824



$       42,786



Available-for-sale securities



104,289



107,727



100,948



77,029



85,261



Loans held for sale



13,742



11,328



7,258



13,655



9,579



Loans, net of unearned income



901,548



830,764



825,510



823,367



814,509



Allowance for loan losses



(10,013)



(8,958)



(8,755)



(8,492)



(8,306)



Premises and equipment, net



23,662



23,599



23,385



23,898



23,150



Federal Reserve and FHLB Stock, at cost



4,837



4,648



4,648



4,648



4,648



Foreclosed assets held for sale, net



382



85



305



489



530



Interest receivable



4,272



2,940



3,106



3,176



3,209



Goodwill and other intangibles



22,813



17,830



17,832



17,834



17,836



Cash value of life insurance



17,375



17,299



17,221



17,137



17,051



Mortgage servicing rights



8,168



8,974



11,017



10,447



10,264



Other assets



15,658



15,684



9,038



9,749



8,606



































Total assets



$   1,202,936



$   1,088,313



$   1,038,577



$   1,042,761



$   1,029,123





























LIABILITIES AND SHAREHOLDERS' EQUITY























Deposits

























Non interest bearing demand



$     229,042



$     170,920



$     158,357



$     152,932



$     141,216





Interest bearing demand



154,143



133,722



131,084



131,655



129,710





Savings



161,182



138,863



119,359



121,991



118,931





Money market



189,380



169,209



173,666



173,237



175,455





Time deposits



256,840



251,177



257,753



268,139



274,062



































Total deposits



990,587



863,891



840,219



847,954



839,374































Short-term borrowings



23,826



36,881



12,945



14,659



13,968



Federal Home Loan Bank advances



13,000



16,000



16,000



16,000



16,000



Trust preferred securities



10,310



10,310



10,310



10,310



10,310



Interest payable



929



1,131



1,191



1,391



1,188



Other liabilities



26,403



24,195



21,818



18,201



14,346



































Total liabilities



1,065,055



952,408



902,483



908,515



895,186































Shareholders' Equity

























Preferred stock



-



-



-



13,241



13,978





Common stock



54,463



54,463



54,463



41,223



40,486





Additional paid-in capital



14,780



14,655



15,023



15,219



15,259





Retained earnings



75,526



72,641



72,704



70,184



67,236





Accumulated other comprehensive income (loss)

2,320



2,049



659



900



801





Treasury stock



(9,208)



(7,903)



(6,755)



(6,521)



(3,823)



































Total shareholders' equity



137,881



135,905



136,094



134,246



133,937



































Total liabilities and shareholders' equity



$   1,202,936



$   1,088,313



$   1,038,577



$   1,042,761



$   1,029,123

 



SB FINANCIAL GROUP, INC.



CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)





































($ in thousands, except per share & ratios)



At and for the Three Months Ended





Six Months Ended













































June



March



December



September



June





June



June

Interest income







2020



2020



2019



2019



2019





2020



2019



Loans

































  Taxable 



$        9,945



$        9,795



$      10,313



$      10,607



$      10,182





$      19,740



$      19,609



  Tax exempt



59



79



83



82



73





138



135



Securities

































  Taxable 



510



692



737



776



802





1,202



1,713



  Tax exempt



81



78



72



81



94





159



192









































Total interest income



10,595



10,644



11,205



11,546



11,151





21,239



21,649





































Interest expense



































Deposits



1,549



1,880



2,392



2,258



2,092





3,429



4,010



Repurchase agreements & other



20



28



17



22



17





48



43



Federal Home Loan Bank advances



92



100



101



101



100





192



200



Trust preferred securities



62



88



99



107



110





150



224









































Total interest expense



1,723



2,096



2,609



2,488



2,319





3,819



4,477





































Net interest income



8,872



8,548



8,596



9,058



8,832





17,420



17,172







































Provision for loan losses 



1,300



600



300



300



200





1,900



200





































Net interest income after provision































  for loan losses





7,572



7,948



8,296



8,758



8,632





15,520



16,972





































Noninterest income



































Wealth management fees



775



768



801



775



783





1,543



1,517



Customer service fees



667



682



712



729



689





1,349



1,320



Gain on sale of mtg. loans & OMSR



8,119



1,949



3,048



2,495



1,678





10,068



2,870



Mortgage loan servicing fees, net



(1,880)



(2,052)



334



8



(459)





(3,932)



(739)



Gain on sale of non-mortgage loans



107



104



250



462



216





211



543



Title insurance revenue



609



265



393



400



308





874



327



Net gain on sales of securities



-



-



-



-



206





-



206



Gain (loss) on sale of assets



(80)



(46)



1



1



(5)





(126)



(7)



Other



298



491



420



496



275





789



654









































Total noninterest income



8,615



2,161



5,959



5,366



3,691





10,776



6,691





































Noninterest expense

































Salaries and employee benefits



6,419



5,427



6,142



5,715



5,305





11,846



10,207



Net occupancy expense



675



698



675



656



627





1,373



1,272



Equipment expense



780



700



764



688



665





1,480



1,376



Data processing fees



1,288



548



543



499



488





1,836



931



Professional fees



1,224



757



639



571



649





1,981



1,266



Marketing expense



141



208



171



239



246





349



485



Telephone and communication expense

122



115



121



118



112





237



227



Postage and delivery expense



96



115



86



89



81





211



165



State, local and other taxes



262



254



347



243



247





516



502



Employee expense



93



184



207



199



236





277



389



Other expenses



562



400



481



483



452





962



914









































Total noninterest expense



11,662



9,406



10,176



9,500



9,108





21,068



17,734





































Income before income tax expense



4,525



703



4,079



4,624



3,215





5,228



5,929







































Income tax expense



870



22



721



862



588





892



1,076





































Net income 







$        3,655



$          681



$        3,358



$        3,762



$        2,627





$        4,336



$        4,853





































Preferred share dividends 



-



-



230



233



243





-



487





































Net income available to common shareholders



3,655



681



3,128



3,529



2,384





4,336



4,366





































Common share data:

































Basic earnings per common share



$         0.47



$         0.09



$         0.48



$         0.55



$         0.37





$         0.56



$         0.68







































Diluted earnings per common share



$         0.47



$         0.09



$         0.42



$         0.48



$         0.33





$         0.56



$         0.61





































Average shares outstanding (in thousands):

































Basic:



7,708



7,756



6,445



6,397



6,454





7,750



6,469



Diluted: 



7,708



7,756



7,799



7,876



7,967





7,750



7,982

 



SB FINANCIAL GROUP, INC.













CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)











































($ in thousands, except per share & ratios)







At and for the Three Months Ended





Six Months Ended





































June



March



December



September



June





June



June

SUMMARY OF OPERATIONS



2020



2020



2019



2019



2019





2020



2019

































   Net interest income 



$        8,872



$        8,548



$        8,596



$        9,058



$        8,832





$       17,420



$       17,172

         Tax-equivalent adjustment



37



42



41



43



44





79



87

   Tax-equivalent net interest income 



8,909



8,590



8,637



9,101



8,876





17,499



17,259

   Provision for loan loss 



1,300



600



300



300



200





1,900



200

   Noninterest income



8,615



2,161



5,959



5,366



3,691





10,776



6,691

   Total operating revenue



17,487



10,709



14,555



14,424



12,523





28,196



23,863

   Noninterest expense



11,662



9,406



10,176



9,500



9,108





21,068



17,734

   Pre-tax pre-provision income



5,825



1,303



4,379



4,924



3,415





7,128



6,129

   Pretax income



4,525



703



4,079



4,624



3,215





5,228



5,929

   Net income 



3,655



681



3,358



3,762



2,627





4,336



4,853

   Net income available to common shareholders 



3,655



681



3,128



3,529



2,384





4,336



4,366

































PER SHARE INFORMATION:































   Basic earnings per share (EPS)



0.47



0.09



0.48



0.55



0.37





0.56



0.68

   Diluted earnings per share



0.47



0.09



0.42



0.48



0.33





0.56



0.61

   Common dividends



0.100



0.095



0.095



0.090



0.090





0.195



0.175

   Book value per common share



17.97



17.64



17.53



17.28



16.89





17.97



16.89

   Tangible book value per common share (TBV)



15.00



15.32



15.23



16.23



15.83





15.00



15.83

   Fully converted TBV per common share



-



-



-



14.98



14.64





-



14.64

   Market price per common share



16.62



11.12



19.69



16.72



16.46





16.62



16.46

   Market price per preferred share



-



-



-



16.50



16.10





-



16.10

   Market price to TBV



110.8%



72.6%



129.2%



103.0%



104.0%





110.8%



104.0%

   Market price to fully converted TBV



-



-



-



111.6%



112.4%





-



112.4%

   Market price to trailing 12 month EPS



11.4



8.4



13.0



11.5



12.1





11.4



12.1

































PERFORMANCE RATIOS:































   Return on average assets (ROAA)



1.25%



0.26%



1.28%



1.44%



1.03%





0.78%



0.96%

   Pre-tax pre-provision ROAA



1.99%



0.49%



1.67%



1.89%



1.34%





1.28%



1.22%

   Return on average equity



10.31%



1.99%



9.93%



11.24%



7.92%





6.22%



7.36%

   Return on average tangible equity



11.91%



2.29%



12.83%



14.67%



10.41%





7.17%



9.65%

   Efficiency ratio 



66.68%



87.81%



69.90%



65.85%



72.71%





74.71%



74.30%

   Earning asset yield



3.95%



4.32%



4.80%



4.98%



4.88%





4.13%



4.82%

   Cost of interest bearing liabilities



0.89%



1.12%



1.42%



1.33%



1.28%





1.00%



1.24%

   Net interest margin



3.30%



3.47%



3.68%



3.91%



3.86%





3.39%



3.83%

   Tax equivalent effect



0.02%



0.01%



0.02%



0.02%



0.02%





0.01%



0.01%

   Net interest margin, tax equivalent 



3.32%



3.48%



3.70%



3.93%



3.88%





3.40%



3.84%

   Non interest income/Average assets



2.95%



0.81%



2.27%



2.06%



1.45%





1.93%



1.33%

   Non interest expense/Average assets



3.99%



3.54%



3.87%



3.64%



3.58%





3.78%



3.52%

   Net noninterest expense/Average assets



-1.04%



-2.73%



-1.60%



-1.58%



-2.13%





-1.85%



-2.19%

































ASSET QUALITY RATIOS:































   Gross charge-offs



254



400



51



128



20





654



80

   Recoveries



10



3



14



15



5





13



18

   Net charge-offs



244



397



37



113



15





641



62

   Nonaccruing loans/Total loans



0.72%



0.70%



0.67%



0.40%



0.38%





0.72%



0.38%

   Nonperforming loans/Total loans



0.81%



0.79%



0.77%



0.50%



0.48%





0.81%



0.48%

   Nonperforming assets/Loans & OREO



0.86%



0.80%



0.81%



0.56%



0.55%





0.86%



0.55%

   Nonperforming assets/Total assets



0.64%



0.61%



0.64%



0.44%



0.43%





0.64%



0.43%

   Allowance for loan loss/Nonperforming loans



136.45%



135.77%



137.35%



207.12%



211.89%





136.45%



211.89%

   Allowance for loan loss/Total loans



1.11%



1.08%



1.06%



1.03%



1.02%





1.11%



1.02%

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



0.11%



0.19%



0.02%



0.05%



0.01%





0.15%



0.02%

   Loan loss provision/Net charge-offs



532.79%



151.13%



810.81%



265.49%



1333.33%





296.41%



322.58%

































CAPITAL & LIQUIDITY RATIOS:































   Loans/ Deposits



91.01%



96.17%



98.25%



97.10%



97.04%





91.01%



97.04%

   Equity/ Assets



11.46%



12.49%



13.10%



12.87%



13.01%





11.46%



13.01%

   Tangible equity/Tangible assets



9.75%



11.03%



11.59%



10.07%



10.10%





9.75%



10.10%

   Tangible equity adjusted for conversion



-



-



-



11.36%



11.48%





-



11.48%

   Common equity tier 1 ratio (Bank) 6/20 estimate

11.21%



12.17%



12.46%



12.07%



12.53%





11.21%



12.53%

































END OF PERIOD BALANCES































   Total assets



1,202,936



1,088,313



1,038,577



1,042,761



1,029,123





1,202,936



1,029,123

   Total loans 



901,548



830,764



825,510



823,367



814,509





901,548



814,509

   Deposits



990,587



863,891



840,219



847,954



839,374





990,587



839,374

   Stockholders equity



137,881



135,905



136,094



134,246



133,937





137,881



133,937

   Goodwill and intangibles



22,813



17,830



17,832



17,834



17,836





22,813



17,836

   Preferred equity



-



-



-



13,241



13,978





-



13,978

   Tangible equity



115,068



118,075



118,262



103,171



102,123





115,068



102,123

   Mortgage servicing portfolio



1,261,746



1,216,292



1,199,107



1,153,020



1,112,857





1,261,746



1,112,857

   Wealth/Brokerage assets under care



495,025



427,129



507,670



484,295



479,442





495,025



479,442

   Total assets under care



2,959,707



2,731,734



2,745,354



2,680,076



2,621,422





2,959,707



2,621,422

   Full-time equivalent employees 



254



253



252



247



250





254



250

   Period end common shares outstanding



7,672



7,705



7,763



6,357



6,451





7,672



6,451

   Period end outstanding (Series A Converted)



-



-



-



1,414



1,478





-



1,478

   Market capitalization (all)



127,509



85,680



152,853



129,620



130,324





127,509



130,324

































AVERAGE BALANCES































   Total assets



1,169,030



1,061,365



1,051,071



1,043,791



1,016,493





1,115,527



1,008,559

   Total earning assets 



1,073,490



986,216



934,540



927,360



914,652





1,028,114



897,611

   Total loans 



898,216



832,975



828,108



829,699



804,716





865,595



790,080

   Deposits



946,053



855,272



856,961



849,984



827,615





900,812



819,252

   Stockholders equity



141,821



136,930



135,267



133,891



132,734





139,521



131,861

   Goodwill and intangibles



19,066



17,831



17,833



17,835



17,837





18,537



17,359

   Preferred equity



-



-



12,707



13,459



13,978





-



13,978

   Tangible equity



122,755



119,099



104,727



102,597



100,919





120,984



100,524

   Average basic shares outstanding



7,708



7,756



6,445



6,397



6,454





7,750



6,469

   Average diluted shares outstanding



7,708



7,756



7,799



7,876



7,967





7,750



7,982

 

SB FINANCIAL GROUP, INC.



Rate Volume Analysis - (Unaudited)



At and for the Three Months Ended June 30, 2020 and 2019

















($ in thousands)



Three Months Ended Jun. 30, 2020





Three Months Ended Jun. 30, 2019







Average



Average





Average



Average

Assets



Balance

Interest

Rate





Balance

Interest

Rate

























Taxable securities/Cash



$           168,373

$                  510

1.21%





$           100,768

$                  802

3.18%



Nontaxable securities



6,901

81

4.69%





9,168

94

4.10%



Loans, net



898,216

10,004

4.46%





804,716

10,255

5.10%

























       Total earning assets



1,073,490

10,595

3.95%





914,652

11,151

4.88%

























Cash and due from banks



18,937









36,908







Allowance for loan losses



(9,369)









(8,232)







Premises and equipment



23,896









23,555







Other assets



62,076









49,610





























      Total assets



$         1,169,030









$         1,016,493



























Liabilities





















Savings, MMDA and interest bearing demand



$           473,793

$               1,220

1.03%





$           422,327

$                  740

0.70%



Time deposits



251,482

334

0.53%





261,746

1,352

2.07%



Repurchase agreements & other



19,200

20

0.42%





13,645

17

0.50%



Advances from Federal Home Loan Bank



24,472

92

1.50%





16,000

100

2.50%



Trust preferred securities



10,310

62

2.41%





10,310

110

4.27%

























      Total interest bearing liabilities



779,257

1,728

0.89%





724,028

2,319

1.28%

























Non interest bearing demand



220,778

-







143,542

-



























      Total funding



1,000,035



0.69%





867,570



1.07%

























Other liabilities



27,174









16,189





























      Total liabilities



1,027,209









883,759





























Equity



141,821









132,734





























      Total liabilities and equity



$         1,169,030









$         1,016,493





























Net interest income





$               8,867









$               8,832



























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

3.30%









3.86%

























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

3.32%









3.88%



 - Computed on a fully tax equivalent (FTE) basis













































Six Months Ended Jun. 30, 2020





Six Months Ended Jun. 30, 2019







Average



Average





Average



Average

Assets



Balance

Interest

Rate





Balance

Interest

Rate

























Taxable securities



$           155,787

$               1,202

1.54%





$             98,203

$               1,713

3.49%



Nontaxable securities



6,732

159

4.72%





9,328

192

4.12%



Loans, net



865,595

19,878

4.59%





790,080

19,744

5.00%

























       Total earning assets



1,028,114

21,239

4.13%





897,611

21,649

4.82%

























Cash and due from banks



12,693









41,724







Allowance for loan losses



(9,118)









(8,258)







Premises and equipment



23,797









23,536







Other assets



60,041









53,946





























      Total assets



$         1,115,527









$         1,008,559



























Liabilities





















Savings, MMDA and interest bearing demand



$           458,116

$               2,303

1.01%





$           422,494

$               1,462

0.69%



Time deposits



252,912

1,131

0.89%





255,734

2,548

1.99%



Repurchase agreements & Other



20,868

48

0.46%





15,663

43

0.55%



Advances from Federal Home Loan Bank



20,302

192

1.89%





16,133

200

2.48%



Trust preferred securities



10,310

150

2.91%





10,310

224

4.35%

























      Total interest bearing liabilities



762,508

3,824

1.00%





720,334

4,477

1.24%

























Non interest bearing demand



189,784



0.80%





141,024



1.04%

























      Total funding



952,292









861,358





























Other liabilities



23,714









15,340





























      Total liabilities



976,006









876,698





























Equity



139,521









131,861





























      Total liabilities and equity



$         1,115,527









$         1,008,559





























Net interest income





$             17,415









$             17,172



























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

3.39%









3.83%

























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

3.40%









3.84%



 - Computed on a fully tax equivalent (FTE) basis

















 

Non-GAAP reconciliation



 Three Months Ended 



 Six Months Ended 



















($ in thousands, except per share & ratios)



 Jun. 30, 2020 



 Jun. 30, 2019 



 Jun. 30, 2020 



 Jun. 30, 2019 



















Total Operating Revenue



$          17,487



$          12,523



$          28,196



$          23,863

 Adjustment to (deduct)/add OMSR impairment*



1,088



690



3,300



1,398



















Adjusted Total Operating Revenue



18,575



13,213



31,496



25,261



















Total Operating Expense



$          11,662



$           9,108



$          21,068



$          17,734

 Adjustment for merger expenses**



(1,241)



-



(1,241)



-



















Adjusted Total Operating Expense



10,421



9,108



19,827



17,734



















Income before Income Taxes



4,525



3,215



5,228



5,929

 Adjustment for OMSR & merger expense



2,329



690



4,541



1,398



















Adjusted Income before Income Taxes



6,854



3,905



9,769



7,327





































Provision for Income Taxes



870



588



892



1,076

 Adjustment for OMSR & merger expense***



489



145



954



294



















Adjusted Provision for Income Taxes



1,359



733



1,846



1,371





































Net Income



3,655



2,627



4,336



4,853

 Adjustment for OMSR & merger expense



1,840



545



3,587



1,104



















Adjusted Net Income



5,495



3,172



7,923



5,958





































Diluted Earnings per Share



0.47



0.33



0.56



0.61

 Adjustment for OMSR & merger expense



0.24



0.07



0.46



0.14



















Adjusted Diluted Earnings per Share



$             0.71



$             0.40



$             1.02



$             0.75





































Return on Average Assets



1.25%



1.03%



0.78%



0.96%

 Adjustment for OMSR & merger expense



0.63%



0.05%



0.64%



0.11%



















Adjusted Return on Average Assets



1.88%



1.09%



1.42%



1.07%



*valuation adjustment to the Company's mortgage servicing rights



**transactions costs related to the Edon acquisition



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

 

View original content:http://www.prnewswire.com/news-releases/sb-financial-group-announces-second-quarter-2020-results-301100464.html

SOURCE SB Financial Group, Inc.

Weitere Themen