SB Financial Group Announces Second Quarter 2021 Results

Montag, 26.07.2021 16:15 von

PR Newswire

DEFIANCE, Ohio, July 26, 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 second quarter and six months ended June 30, 2021.

Second quarter 2021 highlights over prior-year second quarter include:

  • Net income of $3.8 million; diluted earnings per share ("EPS") of $0.52 or a 10.6 percent increase
  • Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights ("OMSR") impairment of $0.1 million was $3.84 million, with EPS of $0.53
  • Mortgage origination volume of $164.9 million, reflects a decrease of $58.8 million, or 26.3 percent

Six months ended June 30, 2021, highlights over prior-year six months include:

  • Net income of $10.8 million and diluted EPS of $1.49, compared to $4.3 million, or $0.56 per share or a 166.1 percent increase
  • Adjusted net income, excluding the impact of OMSR activity and merger costs of $8.8 million, up $0.9 million or 10.9 percent
  • Adjusted diluted EPS of $1.21, up $0.18 per share or 17.5 percent

Second quarter 2021 trailing twelve-month highlights include:

  • Loans excluding Paycheck Protection Program ("PPP") loan balances of $34.8 million, decreased $3.0 million, or 0.4 percent from the prior year
  • Deposits grew by $100.4 million, or 10.1 percent to $1.09 billion at quarter end
  • Mortgage origination volume of $689.9 million; servicing portfolio of $1.32 billion, which is up $1.2 million, or 4.9 percent

 










Highlights

Three Months Ended



Six Months Ended

($ in thousands, except per share & ratios)

Jun. 2021

Jun. 2020

% Change



Jun. 2021

Jun. 2020

% Change

Operating revenue 

$      15,694

$      17,487

-10.3%



$      36,241

$      28,196

28.5%

Interest income 

10,163

10,595

-4.1%



20,868

21,239

-1.7%

Interest expense

1,006

1,723

-41.6%



2,086

3,819

-45.4%

Net interest income 

9,157

8,872

3.2%



18,782

17,420

7.8%

Provision for loan losses

-

1,300

-100.0%



750

1,900

-60.5%

Noninterest income

6,537

8,615

-24.1%



17,459

10,776

62.0%

Noninterest expense

11,076

11,662

-5.0%



21,985

21,068

4.4%

Net income 

3,761

3,655

2.9%



10,842

4,336

150.0%

Earnings per diluted share

0.52

0.47

10.6%



1.49

0.56

166.1%

Return on average assets

1.13%

1.25%

-9.6%



1.66%

0.78%

112.8%

Return on average equity

10.42%

10.31%

1.1%



15.09%

6.22%

142.6%










Non-GAAP Measures









Adjusted net income

$        3,840

$        5,495

-30.1%



$        8,783

$        7,923

10.9%

Adjusted diluted EPS

0.53

0.71

-25.4%



1.21

1.03

17.5%

Adjusted return on average assets

1.16%

1.88%

-38.3%



1.50%

1.42%

6.3%

Adjusted pre-tax, pre-provision income

4,717

8,154

-42.1%



10,900

11,669

-6.6%

"We began to see some return to normalcy in our second quarter results" said Mark A. Klein, Chairman, President, and CEO of SB Financial.   "We achieved month over month loan growth in May and June and despite market headwinds, our mortgage team originated nearly $165 million in volume this quarter.  We also successfully completed a debt raise in the quarter, which will serve us well as we look to grow our Company in the coming years."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was down 10.3 percent from the second quarter of 2020, and down 23.6 percent from the linked quarter.

  • Net interest income was up from the year-ago quarter by 3.2 percent, but down 4.9 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 38 and 27 basis points, respectively, as cash balances continued to be higher than normal and PPP forgiveness slowed.  
  • Noninterest income was down 24 and 40 percent from the year ago and linked quarters, respectively, due to lower mortgage volume and no OMSR recapture.       

Mortgage Loan Business

Mortgage loan originations for the second quarter of 2021 were $164.9 million, down $58.8 million, or 26.3 percent, from the year-ago quarter.  Total sales of originated loans were $119.1 million, down $85.6 million, or 41.8 percent, from the year-ago quarter.  For the first six months of 2021, SB Financial had total volume of $320.7 million, of which $143.1 million (44 percent) was new purchase/construction lending, $92.3 million was external refinance (29 percent), and the remaining $85.3 million (27 percent) was internal refinance.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $4.0 million for the second quarter of 2021, compared to $6.2 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the second quarter of 2021 was a negative $0.1 million, compared to a negative adjustment of $1.1 million for the second quarter of 2020.  For the first six months of 2021, the recapture of servicing rights was $2.6 million compared to impairment of $3.3 million for the prior year six months.  The aggregate servicing valuation impairment ended the quarter at $2.3 million.  The servicing portfolio at June 30, 2021, was $1.32 billion, up $0.06 billion, or 4.9 percent, from $1.26 billion at June 30, 2020.  

Mr. Klein noted, "The slowdown in refinance transactions and the lower levels of housing inventory were headwinds in the quarter, but we are pleased with the relationships we have built that allow us to continue to increase the number of households serviced.  We continue to expand and add resources to this business line and it continues to provide great revenue diversity."

Mortgage Banking






($ in thousands)

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Jun. 2020

Mortgage originations

$     164,883

$     155,836

$     168,997

$     200,158

$     223,671

Mortgage sales

119,064

136,708

143,151

166,201

204,628

Mortgage servicing portfolio

1,323,804

1,304,097

1,299,698

1,293,037

1,261,746

Mortgage servicing rights

10,678

10,490

7,759

8,535

8,168













Mortgage servicing revenue






Loan servicing fees

830

859

857

813

782

OMSR amortization

(948)

(1,187)

(1,283)

(1,308)

(1,574)

Net administrative fees

(118)

(328)

(426)

(495)

(792)

OMSR valuation adjustment

(99)

2,706

(611)

326

(1,088)

Net loan servicing fees

(217)

2,378

(1,037)

(169)

(1,880)

Gain on sale of mortgages

4,255

5,859

7,197

8,085

8,119

Mortgage banking revenue, net

$         4,038

$         8,237

$         6,160

$         7,916

$         6,239

Noninterest Income and Noninterest Expense

SB Financial's noninterest income for the quarter was down from the prior year and the linked quarter by 24 and 40 percent, respectively.  Gain on sale yields on mortgage loan sales were down 40 basis points from the prior year and the total dollars of sales were down nearly $86 million.  Wealth management revenue was up over 23 percent from the prior year due to higher retention levels and growth in the equity sector.  Reflective of the continued strength in the mortgage market, SB Financial's Title Agency provided revenue in the quarter of $0.5 million

For the second quarter of 2021, noninterest expense of $11.1 million was down $0.6 million compared to the prior year or 5.0 percent.  Lower mortgage volume and timing of technology initiatives have resulted in lower operating expenses.

Mr. Klein stated, "The wealth management business line has grown nicely year over year and it demonstrates the full slate of products we can provide to both our retail and business clients.  The Peak Title partnership is growing each quarter and will continue to provide additional points of entry to new markets."

Noninterest Income / Noninterest Expense 





($ in thousands, except ratios)

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Jun. 2020

Noninterest Income (NII)

$         6,537

$       10,922

$         8,902

$       10,418

$         8,615

NII / Total Revenue

41.7%

53.2%

49.0%

52.9%

49.3%

NII / Average Assets

2.0%

3.4%

2.9%

3.4%

3.0%

Total Revenue Growth

-10.3%

91.9%

24.7%

36.4%

39.6%







Noninterest Expense (NIE)

$       11,076

$       10,909

$       10,684

$       11,335

$       11,662

Efficiency Ratio

70.5%

53.0%

58.8%

57.5%

66.7%

NIE / Average Assets

3.3%

3.4%

3.5%

3.7%

4.0%

Net Noninterest Expense/Avg. Assets

-1.4%

0.0%

-0.6%

-0.3%

-1.0%

Total Expense Growth

-5.0%

16.0%

5.0%

19.3%

28.0%

Operating Leverage

-2.1

5.7

4.9

1.9

1.4

Balance Sheet

Total assets as of June 30, 2021, were $1.3 billion, up $0.1 billion, or 9.1 percent, from the year ago quarter due to higher liquidity levels and PPP activity.  Total shareholders' equity as of June 30, 2021, was $144.0 million, up 4.4 percent from a year ago, and comprised 11.0 percent of total assets. 

Total loans held for investment were $850.5 million at June 30, 2021, down $51.0 million, or 5.7 percent, from June 30, 2020.  Excluding PPP activity from both years, loan balances were down just $3.0 million, or 0.4 percent.

The investment portfolio of $217.1 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 16.5 percent of assets at June 30, 2021, and was up 99.0 percent from the year-ago period.  Deposit balances of $1.09 billion at June 30, 2021, increased by $0.1 billion, or 10.1 percent, since June 30, 2020.  Growth from the prior year included $44.4 million in checking and $56.0 million in savings and time deposit balances.

Mr. Klein continued, "Positive loan growth from the linked quarter was welcomed and we feel good about the loan pipelines in all of our markets.  Our focus on Private Client residential real estate has provided a good lift in not only balances but has allowed us to expand our relationships with high end clients that have high potential to utilize multiple services.  Asset quality metrics have continued to improve and we are pleased that all COVID deferrals are now back to full paying status."

Loan Balances







($ in thousands, except ratios)

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Jun. 2020

Annual Growth

Commercial

$       149,998

$       179,157

$       203,256

$       216,667

$       222,108

$        (72,110)

% of Total

17.6%

21.1%

23.3%

24.5%

24.6%

-32.5%

Commercial RE

389,287

385,403

370,984

371,947

375,450

13,837

% of Total

45.8%

45.4%

42.5%

42.0%

41.6%

3.7%

Agriculture

50,895

48,405

55,251

57,420

58,817

(7,922)

% of Total

6.0%

5.7%

6.3%

6.5%

6.5%

-13.5%

Residential RE

203,294

176,998

182,076

178,393

184,684

18,610

% of Total

23.9%

20.9%

20.9%

20.1%

20.6%

10.1%

Consumer & Other

57,039

58,213

61,156

61,423

60,489

(3,450)

% of Total

6.7%

6.9%

7.0%

6.9%

6.7%

-5.7%

Total Loans

$       850,513

$       848,176

$       872,723

$       885,850

$       901,548

$        (51,035)

Total Growth Percentage






-5.7%















Deposit Balances







($ in thousands, except ratios)

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Jun. 2020

Annual Growth

Non-Int DDA

$       240,572

$       273,026

$       251,649

$       225,003

$       229,042

$         11,530

% of Total

22.0%

24.4%

24.0%

22.2%

23.1%

5.0%

Interest DDA

187,023

191,593

176,785

164,248

154,143

32,880

% of Total

17.1%

17.1%

16.9%

16.2%

15.6%

21.3%

Savings

235,231

218,260

174,864

169,474

161,182

74,049

% of Total

21.6%

19.5%

16.7%

16.7%

16.2%

45.9%

Money Market

255,512

249,088

216,164

204,862

189,380

66,132

% of Total

23.4%

22.2%

20.6%

20.2%

19.1%

34.9%

Time Deposits

172,696

188,229

229,549

250,428

256,840

(84,144)

% of Total

15.8%

16.8%

21.9%

24.7%

25.9%

-32.8%

Total Deposits

$    1,091,034

$    1,120,196

$    1,049,011

$    1,014,015

$       990,587

$       100,447

Total Growth Percentage






10.1%

Asset Quality

SB Financial reported nonperforming assets of $6.0 million as of June 30, 2021, down $1.7 million or 22.6 percent from the year-ago quarter.  The Company took $0.02 million in charge-offs in the quarter and believes that further pressure on the portfolio due to the COVID-19 impact is unknown, but impact is currently minimal.  The coverage of problem loans by the loan loss allowance was at 304 percent at June 30, 2021, up from 136 percent at June 30, 2020.  As of June 30, 2021, the Company had no remaining COVID related forbearances in place. 

Nonperforming Assets






Annual Change


($ in thousands, except ratios)

Jun. 2021

Mar. 2021

Dec. 2020

Sep. 2020

Jun. 2020


Commercial & Agriculture

$             375

$             615

$             902

$          1,140

$          1,204

$            (829)


% of Total Com./Ag. loans

0.19%

0.27%

0.35%

0.42%

0.43%

-68.9%


Commercial RE 

1,026

2,402

2,412

2,475

2,484

(1,458)


% of Total CRE loans

0.26%

0.62%

0.65%

0.67%

0.66%

-58.7%


Residential RE

1,751

2,138

2,704

2,481

2,538

(787)


% of Total Res. RE loans

0.86%

1.21%

1.49%

1.39%

1.37%

-31.0%


Consumer & Other

463

480

408

313

308

155


% of Total Con./Oth. loans  

0.81%

0.82%

0.67%

0.51%

0.51%

50.3%


Total Nonaccruing Loans 

3,615

5,635

6,426

6,409

6,534

(2,919)


% of Total loans

0.43%

0.66%

0.74%

0.72%

0.72%

-44.7%


Accruing Restructured Loans

758

794

810

789

804

(46)


Total Change (%)






-5.7%


Total Nonaccruing & Restructured Loans

4,373

6,429

7,236

7,198

7,338

(2,965)


% of Total loans

0.51%

0.76%

0.83%

0.81%

0.81%

-40.4%


Foreclosed Assets

1,603

43

23

76

382

1,221


Total Change (%)






319.6%


Total Nonperforming Assets

$          5,976

$          6,472

$          7,259

$          7,274

$          7,720

$         (1,744)


% of Total assets

0.46%

0.49%

0.58%

0.60%

0.64%

-22.6%


Webcast and Conference Call

The Company will hold a related conference call and webcast on July 27, 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".

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)


2021


2021


2020


2020


2020















ASSETS












Cash and due from banks


$     154,993


$     206,036


$     140,690


$       94,641


$       85,661


Interest bearing time deposits


2,906


3,562


5,823


8,956


10,542


Available-for-sale securities


211,756


177,918


149,406


130,315


104,289


Loans held for sale


8,731


8,689


7,234


13,943


13,742


Loans, net of unearned income


850,513


848,176


872,723


885,850


901,548


Allowance for loan losses


(13,306)


(13,326)


(12,574)


(11,793)


(10,013)


Premises and equipment, net


24,343


23,233


23,557


23,785


23,662


Federal Reserve and FHLB Stock, at cost


5,303


5,303


5,303


5,303


4,837


Foreclosed assets held for sale, net


1,603


43


23


76


382


Interest receivable


3,000


3,371


3,799


4,159


4,272


Goodwill


22,091


22,091


22,091


22,091


22,117


Cash value of life insurance


17,721


17,651


17,530


17,453


17,375


Mortgage servicing rights


10,678


10,490


7,759


8,535


8,168


Other assets


12,175


12,630


14,475


14,927


16,354


















Total assets


$  1,312,507


$  1,325,867


$  1,257,839


$  1,218,241


$  1,202,936











































LIABILITIES AND SHAREHOLDERS' EQUITY












Deposits













Non interest bearing demand


$     240,572


$     273,026


$     251,649


$     225,003


$     229,042



Interest bearing demand


187,023


191,593


176,785


164,248


154,143



Savings


235,231


218,260


174,864


169,474


161,182



Money market


255,512


249,088


216,164


204,862


189,380



Time deposits


172,696


188,229


229,549


250,428


256,840


















Total deposits


1,091,034


1,120,196


1,049,011


1,014,015


990,587
















Short-term borrowings


25,096


24,321


20,189


20,710


23,826


Federal Home Loan Bank advances


5,500


8,000


8,000


8,000


13,000


Trust preferred securities


10,310


10,310


10,310


10,310


10,310


Subordinated debt net of issuance costs


19,522


-


-


-


-


Interest payable


417


489


616


946


929


Other liabilities


16,611


18,585


26,790


22,913


26,403


















Total liabilities


1,168,490


1,181,901


1,114,916


1,076,894


1,065,055
















Shareholders' Equity













Common stock


54,463


54,463


54,463


54,463


54,463



Additional paid-in capital


14,906


14,755


14,845


14,782


14,780



Retained earnings


93,851


90,883


84,578


80,012


75,526



Accumulated other comprehensive income (loss)

499


(457)


2,210


2,221


2,320



Treasury stock


(19,702)


(15,678)


(13,173)


(10,131)


(9,208)


















Total shareholders' equity


144,017


143,966


142,923


141,347


137,881


















Total liabilities and shareholders' equity


$  1,312,507


$  1,325,867


$  1,257,839


$  1,218,241


$  1,202,936

 

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



2021


2021


2020


2020


2020



2021


2020


Loans

















  Taxable 


$        9,196


$        9,926


$        9,816


$     10,179


$        9,945



$     19,122


$     19,740


  Tax exempt


47


48


54


47


59



95


138


Securities

















  Taxable 


835


643


632


494


510



1,478


1,202


  Tax exempt


85


88


87


87


81



173


159





















Total interest income


10,163


10,705


10,589


10,807


10,595



20,868


21,239



















Interest expense


















Deposits


818


962


1,218


1,423


1,549



1,780


3,429


Repurchase agreements & other


12


11


10


12


20



23


48


Federal Home Loan Bank advances


51


56


58


59


92



107


192


Trust preferred securities


50


51


52


54


62



101


150


Subordinated debt


75


-


-


-


-



75


-





















Total interest expense


1,006


1,080


1,338


1,548


1,723



2,086


3,819





































Net interest income


9,157


9,625


9,251


9,259


8,872



18,782


17,420




















Provision for loan losses 


-


750


800


1,800


1,300



750


1,900



















Net interest income after provision
















  for loan losses



9,157


8,875


8,451


7,459


7,572



18,032


15,520



















Noninterest income


















Wealth management fees


955


912


863


839


775



1,867


1,543


Customer service fees


820


758


728


730


667



1,578


1,349


Gain on sale of mtg. loans & OMSR


4,255


5,859


7,197


8,085


8,119



10,114


10,068


Mortgage loan servicing fees, net


(217)


2,378


(1,037)


(169)


(1,880)



2,161


(3,932)


Gain on sale of non-mortgage loans


45


17


123


119


107



62


211


Title insurance revenue


532


521


522


517


609



1,053


874


Gain (loss) on sale of assets


2


(2)


181


(52)


(80)



-


(126)


Other


145


479


325


349


298



624


789





















Total noninterest income


6,537


10,922


8,902


10,418


8,615



17,459


10,776



















Noninterest expense

















Salaries and employee benefits


6,881


6,620


6,556


6,995


6,419



13,501


11,846


Net occupancy expense


748


740


782


736


675



1,488


1,373


Equipment expense


778


732


818


888


780



1,510


1,480


Data processing fees


653


534


633


586


1,288



1,187


1,836


Professional fees


574


764


631


695


1,224



1,338


1,981


Marketing expense


220


135


172


137


141



355


349


Telephone and communication expense

139


154


156


142


122



293


237


Postage and delivery expense


97


111


108


96


96



208


211


State, local and other taxes


278


323


299


331


262



601


516


Employee expense


161


153


103


155


93



314


277


Other expenses


547


643


426


574


562



1,190


962





















Total noninterest expense


11,076


10,909


10,684


11,335


11,662



21,985


21,068





































Income before income tax expense


4,618


8,888


6,669


6,542


4,525



13,506


5,228




















Income tax expense


857


1,807


1,311


1,292


870



2,664


892



















Net income available to common shareholders


$        3,761


$        7,081


$        5,358


$        5,250


$        3,655



$     10,842


$        4,336



















Common share data:

















Basic earnings per common share


$          0.53


$          0.97


$          0.71


$          0.69


$          0.47



$          1.50


$          0.56




















Diluted earnings per common share


$          0.52


$          0.97


$          0.71


$          0.69


$          0.47



$          1.49


$          0.56



















Average shares outstanding (in thousands):

















Basic:


7,148


7,317


7,487


7,607


7,708



7,232


7,750


Diluted: 


7,200


7,335


7,487


7,607


7,708



7,256


7,750

 

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


2021


2021


2020


2020


2020


2021


2020
















   Net interest income 


$        9,157


$        9,625


$        9,251


$        9,259


$        8,872


$       18,782


$       17,420

         Tax-equivalent adjustment


35


36


37


36


37


71


79

   Tax-equivalent net interest income 


9,192


9,661


9,288


9,295


8,909


18,853


17,499

   Provision for loan loss 


-


750


800


1,800


1,300


750


1,900

   Noninterest income


6,537


10,922


8,902


10,418


8,615


17,459


10,776

   Total operating revenue


15,694


20,547


18,153


19,677


17,487


36,241


28,196

   Noninterest expense


11,076


10,909


10,684


11,335


11,662


21,985


21,068

   Pre-tax pre-provision income


4,618


9,638


7,469


8,342


5,825


14,256


7,128

   Pretax income


4,618


8,888


6,669


6,542


4,525


13,506


5,228

   Net income 


3,761


7,081


5,358


5,250


3,655


10,842


4,336
















PER SHARE INFORMATION:















   Basic earnings per share (EPS)


0.53


0.97


0.71


0.69


0.47


1.50


0.56

   Diluted earnings per share


0.52


0.97


0.71


0.69


0.47


1.49


0.56

   Common dividends


0.110


0.105


0.105


0.100


0.100


0.215


0.195

   Book value per common share


20.50


19.88


19.39


18.73


17.98


20.50


17.98

   Tangible book value per common share (TBV)


17.26


16.74


16.30


15.72


15.01


17.26


15.01

   Market price per common share


18.50


18.26


18.28


13.49


16.62


18.50


16.62

   Market price to TBV


107.2%


109.1%


112.1%


85.8%


110.8%


107.2%


110.8%

   Market price to trailing 12 month EPS


6.4


6.4


9.3


8.0


11.4


6.4


11.4
















PERFORMANCE RATIOS:















   Return on average assets (ROAA)


1.13%


2.21%


1.73%


1.73%


1.25%


1.66%


0.78%

   Pre-tax pre-provision ROAA


1.39%


3.01%


2.41%


2.74%


1.99%


2.32%


1.28%

   Return on average equity


10.42%


19.78%


15.05%


15.01%


10.31%


15.09%


6.22%

   Return on average tangible equity


12.37%


23.52%


17.91%


17.93%


11.91%


17.92%


7.17%

   Efficiency ratio 


70.46%


53.01%


58.76%


57.48%


66.68%


60.56%


74.70%

   Earning asset yield


3.25%


3.56%


3.66%


3.96%


3.95%


3.40%


4.13%

   Cost of interest bearing liabilities


0.44%


0.50%


0.64%


0.75%


0.89%


0.47%


1.00%

   Net interest margin


2.93%


3.20%


3.20%


3.39%


3.31%


3.06%


3.39%

   Tax equivalent effect


0.01%


0.01%


0.01%


0.02%


0.01%


0.01%


0.01%

   Net interest margin, tax equivalent 


2.94%


3.21%


3.21%


3.41%


3.32%


3.07%


3.40%

   Non interest income/Average assets


1.97%


3.41%


2.87%


3.42%


2.95%


2.67%


1.93%

   Non interest expense/Average assets


3.33%


3.40%


3.45%


3.73%


3.99%


3.37%


3.78%

   Net noninterest expense/Average assets


-1.37%


0.00%


-0.58%


-0.30%


-1.04%


-0.69%


-1.85%
















ASSET QUALITY RATIOS:















   Gross charge-offs


26


52


57


32


254


78


654

   Recoveries


6


54


39


11


10


60


13

   Net charge-offs


20


(2)


18


21


244


18


641

   Nonaccruing loans/Total loans


0.43%


0.66%


0.74%


0.72%


0.72%


0.43%


0.72%

   Nonperforming loans/Total loans


0.51%


0.76%


0.83%


0.81%


0.81%


0.51%


0.81%

   Nonperforming assets/Loans & OREO


0.70%


0.76%


0.83%


0.82%


0.86%


0.70%


0.86%

   Nonperforming assets/Total assets


0.46%


0.49%


0.58%


0.60%


0.64%


0.46%


0.64%

   Allowance for loan loss/Nonperforming loans


304.28%


207.28%


173.77%


163.84%


136.45%


304.28%


136.45%

   Allowance for loan loss/Total loans


1.56%


1.57%


1.44%


1.33%


1.11%


1.56%


1.11%

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


0.01%


(0.00%)


0.01%


0.01%


0.11%


0.00%


0.15%

   Loan loss provision/Net charge-offs


0.00%


(37500.00%)


4444.44%


8571.43%


532.79%


4166.67%


296.41%
















CAPITAL & LIQUIDITY RATIOS:















   Loans/ Deposits


77.95%


75.72%


83.19%


87.36%


91.01%


77.95%


91.01%

   Equity/ Assets


10.97%


10.86%


11.36%


11.60%


11.46%


10.97%


11.46%

   Tangible equity/Tangible assets


9.41%


9.30%


9.73%


9.92%


9.75%


9.41%


9.75%

   Common equity tier 1 ratio (Bank)


13.45%


13.08%


12.91%


12.71%


11.97%


13.08%


11.97%
















END OF PERIOD BALANCES















   Total assets


1,312,507


1,325,867


1,257,839


1,218,241


1,202,936


1,312,507


1,202,936

   Total loans 


850,513


848,176


872,723


885,850


901,548


850,513


901,548

   Deposits


1,091,034


1,120,196


1,049,011


1,014,015


990,587


1,091,034


990,587

   Stockholders equity


144,017


143,966


142,923


141,347


137,881


144,017


137,881

   Goodwill and intangibles


22,710


22,728


22,745


22,763


22,813


22,710


22,813

   Tangible equity


121,307


121,238


120,178


118,584


115,068


121,307


115,068

   Mortgage servicing portfolio


1,323,804


1,304,097


1,299,698


1,293,037


1,261,746


1,323,804


1,261,746

   Wealth/Brokerage assets under care


600,904


576,503


558,409


522,360


495,025


600,904


495,025

   Total assets under care


3,237,215


3,206,467


3,115,946


3,033,638


2,959,707


3,237,215


2,959,707

   Full-time equivalent employees 


256


246


244


251


254


256


254

   Period end common shares outstanding


7,027


7,242


7,372


7,545


7,668


7,027


7,668

   Market capitalization (all)


129,998


132,239


134,760


101,782


127,442


129,998


127,442
















AVERAGE BALANCES















   Total assets


1,329,348


1,281,635


1,238,790


1,216,843


1,169,030


1,306,355


1,115,527

   Total earning assets 


1,251,213


1,203,284


1,156,718


1,090,386


1,073,490


1,227,359


1,028,114

   Total loans 


853,794


862,898


893,244


907,483


898,216


858,321


865,595

   Deposits


1,115,186


1,073,641


1,031,649


1,007,679


946,053


1,094,269


900,812

   Stockholders equity


144,315


143,167


142,418


139,908


141,821


143,709


139,521

   Goodwill and intangibles


22,718


22,736


22,754


22,787


19,066


22,727


18,537

   Tangible equity


121,597


120,431


119,664


117,121


122,755


120,982


120,984

   Average basic shares outstanding


7,148


7,317


7,487


7,607


7,708


7,232


7,750

   Average diluted shares outstanding


7,200


7,335


7,487


7,607


7,708


7,256


7,750

 

SB FINANCIAL GROUP, INC.


Rate Volume Analysis - (Unaudited)


At and for the Three and Six Months Ended June 30, 2021 and 2020









($ in thousands)


Three Months Ended Jun. 30, 2021



Three Months Ended Jun. 30, 2020




Average


Average



Average


Average

Assets


Balance

Interest

Rate



Balance

Interest

Rate













Taxable securities/cash


$           390,036

$                 835

0.86%



$           168,373

$                 510

1.21%


Nontaxable securities


7,383

85

4.61%



6,901

81

4.69%


Loans, net


853,794

9,243

4.33%



898,216

10,004

4.46%













       Total earning assets


1,251,213

10,163

3.25%



1,073,490

10,595

3.95%













Cash and due from banks


6,992





18,937




Allowance for loan losses


(13,565)





(9,369)




Premises and equipment


23,988





23,896




Other assets


60,720





62,076















      Total assets


$        1,329,348





$        1,169,030














Liabilities











Savings, MMDA and interest bearing demand


$           672,803

$                 464

0.28%



$           473,793

$              1,215

1.03%


Time deposits


183,138

354

0.77%



251,482

334

0.53%


Repurchase agreements & other


23,607

12

0.20%



19,200

20

0.42%


Advances from Federal Home Loan Bank


7,066

51

2.89%



24,472

92

1.50%


Trust preferred securities


10,310

50

1.94%



10,310

62

2.41%


Subordinated debt


9,880

75

3.04%



-

-

0.00%













      Total interest bearing liabilities


906,804

1,006

0.44%



779,257

1,723

0.88%













Non interest bearing demand


259,245

-




220,778

-














      Total funding


1,166,049


0.35%



1,000,035


0.69%













Other liabilities


18,984





27,174















      Total liabilities


1,185,033





1,027,209















Equity


144,315





141,821















      Total liabilities and equity


$        1,329,348





$        1,169,030















Net interest income



$              9,157





$              8,872














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

2.93%





3.31%













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

2.94%





3.32%


 - Computed on a fully tax equivalent (FTE) basis























Six Months Ended Jun. 30, 2021



Six Months Ended Jun. 30, 2020




Average


Average



Average


Average

Assets


Balance

Interest

Rate



Balance

Interest

Rate













Taxable securities/cash


$           361,566

$              1,478

0.82%



$           155,787

$              1,202

1.54%


Nontaxable securities


7,472

173

4.63%



6,732

159

4.72%


Loans, net


858,321

19,217

4.48%



865,595

19,878

4.59%













       Total earning assets


1,227,359

20,868

3.40%



1,028,114

21,239

4.13%













Cash and due from banks


7,769





12,693




Allowance for loan losses


(13,206)





(9,118)




Premises and equipment


23,743





23,797




Other assets


60,690





60,041















      Total assets


$        1,306,355





$        1,115,527














Liabilities











Savings, MMDA and interest bearing demand


$           643,962

$                 972

0.30%



$           458,116

$              2,298

1.00%


Time deposits


194,955

808

0.83%



252,912

1,131

0.89%


Repurchase agreements & Other


23,869

23

0.19%



20,868

48

0.46%


Advances from Federal Home Loan Bank


7,530

107

2.84%



20,302

192

1.89%


Trust preferred securities


10,310

101

1.96%



10,310

150

2.91%


Subordinated debt


5,646

75

2.66%



-

-

0.00%













      Total interest bearing liabilities


886,272

2,086

0.47%



762,508

3,819

1.00%













Non interest bearing demand


255,352


0.37%



189,784


0.80%













      Total funding


1,141,624





952,292















Other liabilities


21,022





23,714















      Total liabilities


1,162,646





976,006















Equity


143,709





139,521















      Total liabilities and equity


$        1,306,355





$        1,115,527















Net interest income



$            18,782





$            17,420














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

3.06%





3.39%













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

3.07%





3.40%


 - 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, 2021 


 Jun. 30, 2020 


 Jun. 30, 2021 


 Jun. 30, 2020 












Total Operating Revenue


$         15,694


$         17,487


$         36,241


$         28,196


 Adjustment to (deduct)/add OMSR impairment*


99


1,088


(2,606)


3,300












Adjusted Total Operating Revenue


15,793


18,575


33,635


31,496






















Total Operating Expense


$         11,076


$         11,662


$         21,985


$         21,068


 Adjustment for merger expenses**


-


(1,241)


-


(1,241)












Adjusted Total Operating Expense


11,076


10,421


21,985


19,827






















Income before Income Taxes


4,618


4,525


13,506


5,228


 Adjustment for OMSR & merger expenses


99


2,329


(2,606)


4,541












Adjusted Income before Income Taxes


4,717


6,854


10,900


9,769






















Provision for Income Taxes


857


870


2,664


892


 Adjustment for OMSR & merger expenses***


21


489


(547)


954












Adjusted Provision for Income Taxes


878


1,359


2,117


1,847






















Net Income


3,761


3,655


10,842


4,336


 Adjustment for OMSR & merger expenses


79


1,840


(2,059)


3,587












Adjusted Net Income


3,840


5,495


8,783


7,924






















Diluted Earnings per Share


0.52


0.47


1.49


0.56


 Adjustment for OMSR & merger expenses


0.01


0.24


(0.28)


0.46












Adjusted Diluted Earnings per Share


$            0.53


$            0.71


$            1.21


$            1.03






















Return on Average Assets


1.13%


1.25%


1.66%


0.78%


 Adjustment for OMSR & merger expenses


0.02%


0.63%


-0.16%


0.64%












Adjusted Return on Average Assets


1.16%


1.88%


1.50%


1.42%












*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






 

View original content:https://www.prnewswire.com/news-releases/sb-financial-group-announces-second-quarter-2021-results-301341408.html

SOURCE SB Financial Group, Inc.

Weitere Themen