SB Financial Group Announces Third Quarter 2020 Results

Donnerstag, 29.10.2020 21:20 von

PR Newswire

DEFIANCE, Ohio, Oct. 29, 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 third quarter and nine months ended September 30, 2020.

Third quarter 2020 highlights over prior-year third quarter include:

  • Net income of $5.3 million up $1.5 million or 39.6 percent; diluted earnings per share ("EPS") of $0.69 up $0.21 per share or 43.8 percent
  • Adjusted net income, excluding for the impact of the Originated Mortgage Servicing Rights ("OMSR") recapture of $0.3 million, of $5.0 million, with adjusted EPS of $0.65
  • Mortgage origination volume of $200.2 million, an increase of $42.2 million, or 26.7 percent
  • Pre-tax, pre-provision income of $8.3 million up $2.5 million or 43.2 percent

The nine months ended September 30, 2020, highlights over the prior-year nine months include:

  • Net income of $9.6 million; diluted EPS of $1.25
  • Adjusted net income, excluding the impact of OMSR and merger costs of $3.3 million after- tax, rose to $12.9 million, up $3.2 million or 32.9 percent, with adjusted EPS of $1.67
  • Return on Average Assets ("ROA") of 1.12 percent; adjusted ROA of 1.41 percent

Third quarter 2020 trailing twelve-month highlights include:

  • Loan growth of $62.5 million, or 7.6 percent, which includes Paycheck Protection Program ("PPP") loan balances of $82.1 million and loans acquired in the Edon acquisition of $15.7 million.
  • Deposit growth of $166.1 million, or 19.6 percent, driven by PPP balances and the Edon acquisition
  • Mortgage origination volume of $662.7 million; servicing portfolio of $1.29 billion, which is up $140.0 million, or 12.1 percent

 

Highlights

Three Months Ended



Nine Months Ended

($ in thousands, except per share & ratios)

Sep. 2020

Sep. 2019

% Change



Sep. 2020

Sep. 2019

% Change

Operating revenue 

$       19,677

$      14,424

36.4%



$      47,873

$      38,287

25.0%

Interest income 

10,807

11,546

-6.4%



32,046

33,195

-3.5%

Interest expense

1,548

2,488

-37.8%



5,367

6,965

-22.9%

Net interest income 

9,259

9,058

2.2%



26,679

26,230

1.7%

Provision for loan losses

1,800

300

500.0%



3,700

500

640.0%

Noninterest income

10,418

5,366

94.1%



21,194

12,057

75.8%

Noninterest expense

11,335

9,500

19.3%



32,403

27,234

19.0%

Net income 

5,250

3,762

39.6%



9,586

8,615

11.3%

Earnings per diluted share

0.69

0.48

43.8%



1.25

1.08

15.7%

Return on average assets

1.73%

1.44%

20.1%



1.12%

1.13%

-0.9%

Return on average equity

15.01%

11.24%

33.5%



9.74%

8.67%

12.3%

















Non-GAAP Measures















Adjusted net income

$        4,992

$        3,762

32.7%



$      12,916

$        9,720

32.9%

Adjusted diluted EPS

0.65

0.48

35.4%



1.67

1.22

36.9%

Adjusted return on average assets

1.64%

1.44%

13.9%



1.41%

1.23%

14.6%

Adjusted pre-tax, pre-provision income

8,016

4,924

62.8%



19,685

12,451

58.1%

"Mortgage volume continued its strong growth in the third quarter, which resulted in our net income rising from the prior year by over 40 percent." said Mark A. Klein, Chairman, President, and CEO of SB Financial.   "Our revenue diversification strategy continues to drive EPS and tangible book value growth despite the headwinds that the economy is facing in all of our markets.  We continued to return capital to our shareholders in the quarter through stock buybacks and a cash dividend of nearly 15 percent of earnings."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was up 36.4 percent from the third quarter of 2019, and up 12.5 percent to the linked quarter.

  • Net interest income was up 2.2 percent from the year-ago quarter, and up 4.4 percent from the linked quarter.
  • Net interest margin on a fully taxable equivalent basis (FTE) was down from the year-ago quarter by 52 basis points but up 9 basis points from the linked quarter as transactional cash balances were higher and PPP loans made marginal contribution.
  • Noninterest income was up 94 percent year over year and 21 percent from the linked quarter.

Mortgage Loan Business

Mortgage loan originations for the third quarter of 2020 were $200.2 million, up $42.2 million, or 26.7 percent, from the year-ago quarter.  Total sales of originated loans were $166.2 million, up $40.8 million, or 32.6 percent.  For the first nine months, SB Financial had total volume of $525.2 million, of which $210.2 million (40 percent) was new purchase/construction lending, $169.2 million (32 percent) was internal refinance, and the remaining $145.8 million (28 percent) was new customer refinance volume.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $7.9 million for the third quarter of 2020, compared to $2.5 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the third quarter of 2020 was a positive $0.3 million, compared to no adjustment for the third quarter of 2019.  For the first nine months, the impairment on servicing rights was $3.0 million, compared to $1.4 million for the prior year nine months.  The aggregate servicing valuation impairment ended the quarter at $4.3 million.  The servicing portfolio at September 30, 2020, was $1.29 billion up $140.0 million or 12.1 percent, from $1.15 billion at September 30, 2019.  Normal amortization is up 87 percent from the prior year due to higher refinance activity.

Mr. Klein noted, "Mortgage volume was steady in the quarter as we originated over $200 million in volume.  In addition to strong origination levels, our pricing and hedging strategies enabled us to deliver additional mortgage banking revenue of $5.4 million or a year over year increase of over 200 percent.  We were also pleased to recapture a small amount of our prior quarter's impairment on our servicing rights."

Mortgage Banking











($ in thousands)

Sep. 2020

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Mortgage originations

$     200,158

$     223,671

$     101,365

$     137,528

$     157,947

Mortgage sales

166,201

204,628

84,476

127,441

125,386

Mortgage servicing portfolio

1,293,037

1,261,746

1,216,292

1,199,107

1,153,020

Mortgage servicing rights

8,535

8,168

8,974

11,017

10,447

























Mortgage servicing revenue











Loan servicing fees

813

782

757

740

709

OMSR amortization

(1,308)

(1,574)

(597)

(709)

(701)

Net administrative fees

(495)

(792)

160

31

8

OMSR valuation adjustment

326

(1,088)

(2,212)

303

-

Net loan servicing fees

(169)

(1,880)

(2,052)

334

8

Gain on sale of mortgages

8,085

8,119

1,949

3,048

2,495

Mortgage banking revenue, net

$         7,916

$         6,239

$          (103)

$         3,382

$         2,503

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.  Wealth management assets under the Company's care were $522.4 million as of September 30, 2020, up $38.1 million or 7.9 percent compared to the prior year.  For the third quarter of 2020, noninterest income as a percentage of total operating revenue was 52.9 percent.  Reflective of the robust mortgage market, SB Financial's Title Agency provided revenue in the quarter of $0.5 million, up 29 percent from the prior year. 

For the third quarter of 2020, noninterest expense of $11.3 million was up $1.8 million year over year or 19.3 percent reflecting a 1.9 times positive operating leverage.  On a year-to-date basis, when adjusted for the Edon merger costs, noninterest expense is up 14.4 percent compared to the prior year nine-month period.  Operating leverage for the year is a positive 1.3 times, which will improve to 1.7 times when the merger costs are removed.

Mr. Klein stated, "Revenue growth was up over 36 percent from the prior year compared to operating expense growing 19 percent.  We had the lowest net, noninterest expense to average assets in our history this quarter and the significant positive operating leverage was key to our earnings growth. We remain optimistic that the consumer and business momentum from this quarter will continue into the fourth quarter and translate into improved loan pipelines."

Noninterest Income / Noninterest Expense 









($ in thousands, except ratios)

Sep. 2020

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Noninterest Income (NII)

$       10,418

$         8,615

$         2,161

$         5,959

$         5,366

NII / Total Revenue

52.9%

49.3%

20.2%

40.9%

37.2%

NII / Average Assets

3.4%

3.0%

0.8%

2.3%

2.1%

Total Revenue Growth

36.4%

39.6%

-5.6%

16.0%

-1.2%













Noninterest Expense (NIE)

$       11,335

$       11,662

$         9,406

$       10,176

$         9,500

Efficiency Ratio

57.5%

66.7%

87.8%

69.9%

65.9%

NIE / Average Assets

3.7%

4.0%

3.5%

3.9%

3.6%

Net Noninterest Expense/Avg. Assets

-0.3

-1.0%

-2.7%

-1.6%

-1.6%

Total Expense Growth

19.3%

28.0%

9.0%

15.0%

6.2%

Operating Leverage

1.9

1.4

-0.6

1.1

-0.2

Balance Sheet

Total assets as of September 30, 2020, were $1.22 billion, up $175.5 million, or 16.8 percent, from the year ago quarter due to the impact of the Edon acquisition and the PPP activity.  Total equity as of September 30, 2020, was $141.3 million, up 5.3 percent from a year ago, and comprised 11.6 percent of total assets. 

Total loans held for investment were $885.9 million at September 30, 2020, up $62.5 million, or 7.6 percent, from September 30, 2019.  Commercial loans were up $71.5 million, or 49.3 percent, commercial real estate up $9.4 million or 2.6 percent and agricultural loans increasing $5.5 million or 10.5 percent.   Absent the effects of the Edon acquisition and PPP loans, loan balances were down $35.4 million from the year ago quarter.

The investment portfolio of $135.6 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 11.1 percent of assets at September 30, 2020, and was up 66.0 percent from the year-ago period.  Deposit balances of $1.01 billion at September 30, 2020, increased by $166.1 million, or 19.6 percent, since September 30, 2019.  Growth from the prior year included $104.7 million in checking and $61.4 million in savings and time deposit balances.

Mr. Klein continued, "Asset quality was largely stable in the quarter.  Our number and dollar of loans on forbearance were down 60 and 75 percent respectively from the linked quarter.  We are encouraged by these trends but we also understand that further weakness is possible.  To prepare for these unknowns, we decided to allocate some of our higher than expected mortgage revenue into provision this quarter.  We expect to begin the PPP forgiveness process in the fourth quarter, which will help all of our 700 PPP clients who were impacted by the pandemic."

Loan Balances













($ in thousands, except ratios)

Sep. 2020

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Annual

Growth

Commercial

$       216,667

$       222,108

$       151,538

$       151,018

$       145,147

$         71,520

% of Total

24.5%

24.6%

18.2%

18.3%

17.6%

49.3%

Commercial RE

371,947

375,450

378,212

369,962

362,580

9,367

% of Total

42.0%

41.6%

45.5%

44.8%

44.0%

2.6%

Agriculture

57,420

58,817

47,660

50,994

51,946

5,474

% of Total

6.5%

6.5%

5.7%

6.2%

6.3%

10.5%

Residential RE

178,393

184,684

189,738

189,290

199,036

-20,643

% of Total

20.1%

20.6%

22.9%

22.9%

24.2%

-10.4%

Consumer & Other

61,423

60,489

63,616

64,246

64,658

-3,235

% of Total

6.9%

6.7%

7.7%

7.8%

7.9%

-5.0%

Total Loans

$       885,850

$       901,548

$       830,764

$       825,510

$       823,367

$         62,483

Total Growth Percentage











7.6%





























Deposit Balances













($ in thousands, except ratios)

Sep. 2020

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Annual

Growth

Non-Int DDA

$       225,003

$       229,042

$       170,920

$       158,357

$       152,932

$         72,071

% of Total

22.2%

23.1%

19.8%

18.8%

18.0%

47.1%

Interest DDA

164,248

154,143

133,722

131,084

131,655

32,593

% of Total

16.2%

15.6%

15.5%

15.6%

15.5%

24.8%

Savings

169,474

161,182

138,863

119,359

121,991

47,483

% of Total

16.7%

16.3%

16.0%

14.1%

14.3%

38.9%

Money Market

204,862

189,380

169,209

173,666

173,237

31,625

% of Total

20.2%

19.1%

19.6%

20.7%

20.4%

18.3%

Time Deposits

250,428

256,840

251,177

257,753

268,139

(17,711)

% of Total

24.7%

25.9%

29.1%

30.8%

31.8%

-6.6%

Total Deposits

$    1,014,015

$       990,587

$       863,891

$       840,219

$       847,954

$       166,061

Total Growth Percentage











19.6%

Asset Quality

SB Financial reported nonperforming assets of $7.3 million as of September 30, 2020, up $2.7 million from the year-ago quarter.  The coverage of nonperforming loans by the loan loss allowance was at 164 percent at September 30, 2020, down from 207 percent at September 30, 2019.  

Nonperforming Assets











Annual

Change

($ in thousands, except ratios)

Sep. 2020

Jun. 2020

Mar. 2020

Dec. 2019

Sep. 2019

Commercial & Agriculture

$          1,140

$          1,204

$          1,309

$          1,772

$             834

$             306

% of Total Com./Ag. loans

0.42%

0.43%

0.66%

0.88%

0.42%

36.7%

Commercial RE 

2,475

2,484

1,816

1,826

262

2,213

% of Total CRE loans

0.67%

0.66%

0.48%

0.49%

0.07%

844.7%

Residential RE

2,481

2,538

2,330

1,635

1,763

718

% of Total Res. RE loans

1.39%

1.37%

1.23%

0.86%

0.89%

40.7%

Consumer & Other

313

308

327

267

416

(103)

% of Total Con./Oth. loans  

0.51%

0.51%

0.51%

0.42%

0.64%

-24.8%

Total Nonaccruing Loans 

6,409

6,534

5,782

5,500

3,275

3,134

% of Total loans

0.72%

0.72%

0.70%

0.67%

0.40%

95.7%

Accruing Restructured Loans

789

804

816

874

825

(36)

Total Change (%)











-4.4%

Total Nonaccruing & Restructured Loans

7,198

7,338

6,598

6,374

4,100

3,098

% of Total loans

0.81%

0.81%

0.79%

0.77%

0.50%

75.6%

Foreclosed Assets

76

382

85

305

489

(413)

Total Change (%)











-84.5%

Total Nonperforming Assets

$          7,274

$          7,720

$          6,683

$          6,679

$          4,589

$          2,685

% of Total assets

0.60%

0.64%

0.61%

0.64%

0.44%

58.5%

The Company continued to provide payment relief to clients as needed, with total forbearance as of September 30, 2020 of 204 loans at $80.7 million.  The detail on these deferrals; 19 commercial at $36.4 million down $106.3 million or 74.5%, 7 portfolio residential and consumer at $2.0 million down $8.6 million or 81.3 percent and 178 sold residential real estate at $42.3 million up $0.6 million or 1.4 percent. 

Loans in Deferral Status







Linked Qtr.

Change

($ in thousands, except ratios)

Sep. 2020

Jun. 2020













Total Commercial

$            36,366

$           142,682



$          (106,316)











Total Consumer

28

350



(322)











Total Portfolio Mortgage

1,959

10,274



(8,315)

Total Balance Sheet Deferrals

$            38,353

$           153,306



$          (114,953)











% of Total loans

4.33%

17.00%



-12.68%











Total Sold Mortgage

$            42,317

$            41,751



$                 566





















Commercial High Sensitivity









Portfolio Update







Linked Qtr.

Change

($ in thousands, except ratios)

Sep. 2020

Jun. 2020













Hotel/Travel Accomodation

$                 32,475

$                 32,758



$                     (283)











Food Service/Restaurant

9,698

10,480



(782)











Elder/Child Care

7,188

7,302



(114)











Arts/Entertainment/Recreation

6,614

5,698



916











Education/Religious

13,412

15,083



(1,671)











Energy

-

-



-











Total

$                 69,387

$                 71,321



$                 (1,934)











% of Total loans

7.83%

7.91%



-0.08%

Webcast and Conference Call

The Company will hold a related conference call and webcast on October 30, 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 22 offices; 21 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)







































September



June



March



December



September







($ in thousands)



2020



2020



2020



2019



2019





























ASSETS























Cash and due from banks



$       94,641



$       85,661



$       56,393



$       27,064



$       49,824



Interest bearing time deposits



8,956



10,542



-



-



-



Available-for-sale securities



130,315



104,289



107,727



100,948



77,029



Loans held for sale



13,943



13,742



11,328



7,258



13,655



Loans, net of unearned income



885,850



901,548



830,764



825,510



823,367



Allowance for loan losses



(11,793)



(10,013)



(8,958)



(8,755)



(8,492)



Premises and equipment, net



23,785



23,662



23,599



23,385



23,898



Federal Reserve and FHLB Stock, at cost



5,303



4,837



4,648



4,648



4,648



Foreclosed assets held for sale, net



76



382



85



305



489



Interest receivable



4,159



4,272



2,940



3,106



3,176



Goodwill and other intangibles



22,763



22,813



17,830



17,832



17,834



Cash value of life insurance



17,453



17,375



17,299



17,221



17,137



Mortgage servicing rights



8,535



8,168



8,974



11,017



10,447



Other assets



14,255



15,658



15,684



9,038



9,749



































Total assets



$  1,218,241



$  1,202,936



$  1,088,313



$  1,038,577



$  1,042,761





















































































LIABILITIES AND SHAREHOLDERS' EQUITY























Deposits

























Non interest bearing demand



$     225,003



$     229,042



$     170,920



$     158,357



$     152,932





Interest bearing demand



164,248



154,143



133,722



131,084



131,655





Savings



169,474



161,182



138,863



119,359



121,991





Money market



204,862



189,380



169,209



173,666



173,237





Time deposits



250,428



256,840



251,177



257,753



268,139



































Total deposits



1,014,015



990,587



863,891



840,219



847,954































Short-term borrowings



20,710



23,826



36,881



12,945



14,659



Federal Home Loan Bank advances



8,000



13,000



16,000



16,000



16,000



Trust preferred securities



10,310



10,310



10,310



10,310



10,310



Interest payable



946



929



1,131



1,191



1,391



Other liabilities



22,913



26,403



24,195



21,818



18,201



































Total liabilities



1,076,894



1,065,055



952,408



902,483



908,515































Shareholders' Equity

























Preferred stock



-



-



-



-



13,241





Common stock



54,463



54,463



54,463



54,463



41,223





Additional paid-in capital



14,782



14,780



14,655



15,023



15,219





Retained earnings



80,012



75,526



72,641



72,704



70,184





Accumulated other comprehensive income (loss)

2,221



2,320



2,049



659



900





Treasury stock



(10,131)



(9,208)



(7,903)



(6,755)



(6,521)



































Total shareholders' equity



141,347



137,881



135,905



136,094



134,246



































Total liabilities and shareholders' equity



$  1,218,241



$  1,202,936



$  1,088,313



$  1,038,577



$  1,042,761

 



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



2020



2020



2020



2019



2019





2020



2019



Loans

































  Taxable 



$     10,179



$        9,945



$        9,795



$     10,313



$     10,607





$     29,919



$     30,216



  Tax exempt



47



59



79



83



82





185



217



Securities

































  Taxable 



494



510



692



737



776





1,696



2,489



  Tax exempt



87



81



78



72



81





246



273









































Total interest income



10,807



10,595



10,644



11,205



11,546





32,046



33,195





































Interest expense

































Deposits



1,423



1,549



1,880



2,392



2,258





4,852



6,268



Repurchase agreements & other



12



20



28



17



22





60



65



Federal Home Loan Bank advances



59



92



100



101



101





251



301



Trust preferred securities



54



62



88



99



107





204



331









































Total interest expense



1,548



1,723



2,096



2,609



2,488





5,367



6,965









































































Net interest income



9,259



8,872



8,548



8,596



9,058





26,679



26,230







































Provision for loan losses 



1,800



1,300



600



300



300





3,700



500





































Net interest income after provision































  for loan losses

7,459



7,572



7,948



8,296



8,758





22,979



25,730





































Noninterest income

































Wealth management fees



839



775



768



801



775





2,382



2,292



Customer service fees



730



667



682



712



729





2,079



2,049



Gain on sale of mtg. loans & OMSR



8,085



8,119



1,949



3,048



2,495





18,153



5,365



Mortgage loan servicing fees, net



(169)



(1,880)



(2,052)



334



8





(4,101)



(731)



Gain on sale of non-mortgage loans



119



107



104



250



462





330



1,005



Title insurance revenue



517



609



265



393



400





1,391



727



Net gain on sales of securities



-



-



-



-



-





-



206



Gain (loss) on sale of assets



(52)



(80)



(46)



1



1





(178)



(6)



Other



349



298



491



420



496





1,138



1,150









































Total noninterest income



10,418



8,615



2,161



5,959



5,366





21,194



12,057





































Noninterest expense

































Salaries and employee benefits



6,995



6,419



5,427



6,142



5,715





18,841



15,922



Net occupancy expense



736



675



698



675



656





2,109



1,928



Equipment expense



888



780



700



764



688





2,368



2,064



Data processing fees



586



1,288



548



543



499





2,422



1,430



Professional fees



695



1,224



757



639



571





2,676



1,837



Marketing expense



137



141



208



171



239





486



724



Telephone and communication expense

142



122



115



121



118





379



345



Postage and delivery expense



96



96



115



86



89





307



254



State, local and other taxes



331



262



254



347



243





847



745



Employee expense



155



93



184



207



199





432



588



Other expenses



574



562



400



481



483





1,536



1,397









































Total noninterest expense



11,335



11,662



9,406



10,176



9,500





32,403



27,234









































































Income before income tax expense



6,542



4,525



703



4,079



4,624





11,770



10,553







































Income tax expense



1,292



870



22



721



862





2,184



1,938





































Net income 



$        5,250



$        3,655



$           681



$        3,358



$        3,762





$        9,586



$        8,615





































Preferred share dividends 



-



-



-



230



233





-



720





































Net income available to common shareholders



5,250



3,655



681



3,128



3,529





9,586



7,895





































Common share data:

































Basic earnings per common share



$          0.69



$          0.47



$          0.09



$          0.48



$          0.55





$          1.25



$          1.22







































Diluted earnings per common share



$          0.69



$          0.47



$          0.09



$          0.42



$          0.48





$          1.25



$          1.08





































Average shares outstanding (in thousands):

































Basic:



7,607



7,708



7,756



6,445



6,397





7,700



6,459



Diluted: 



7,607



7,708



7,756



7,799



7,876





7,700



7,955

 



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



2020



2020



2020



2019



2019





2020



2019

































   Net interest income 



$        9,259



$        8,872



$        8,548



$        8,596



$        9,058





$       26,679



$       26,230

         Tax-equivalent adjustment



36



37



42



41



43





115



130

   Tax-equivalent net interest income 



9,295



8,909



8,590



8,637



9,101





26,794



26,360

   Provision for loan loss 



1,800



1,300



600



300



300





3,700



500

   Noninterest income



10,418



8,615



2,161



5,959



5,366





21,194



12,057

   Total operating revenue



19,677



17,487



10,709



14,555



14,424





47,873



38,287

   Noninterest expense



11,335



11,662



9,406



10,176



9,500





32,403



27,234

   Pre-tax pre-provision income



8,342



5,825



1,303



4,379



4,924





15,470



11,053

   Pretax income



6,542



4,525



703



4,079



4,624





11,770



10,553

   Net income 



5,250



3,655



681



3,358



3,762





9,586



8,615

   Net income available to common shareholders 

5,250



3,655



681



3,128



3,529





9,586



7,895

































PER SHARE INFORMATION:































   Basic earnings per share (EPS)



0.69



0.47



0.09



0.48



0.55





1.24



1.22

   Diluted earnings per share



0.69



0.47



0.09



0.42



0.48





1.24



1.08

   Common dividends



0.100



0.100



0.095



0.095



0.090





0.295



0.265

   Book value per common share



18.73



17.97



17.64



17.53



17.28





18.73



17.3

   Tangible book value per common share (TBV)



15.72



15.00



15.32



15.23



16.23





15.72



16.2

   Fully converted TBV per common share



-



-



-



-



14.98





-



15.0

   Market price per common share



13.49



16.62



11.12



19.69



16.72





13.49



16.7

   Market price per preferred share



-



-



-



-



16.50





-



16.5

   Market price to TBV



85.8%



110.8%



72.6%



129.2%



103.0%





85.8%



103.0%

   Market price to fully converted TBV



-



-



-



-



111.6%





-



111.6%

   Market price to trailing 12 month EPS



8.0



11.4



8.4



13.0



11.5





8.0



11.5

































PERFORMANCE RATIOS:































   Return on average assets (ROAA)



1.73%



1.25%



0.26%



1.28%



1.44%





1.12%



1.13%

   Pre-tax pre-provision ROAA



2.74%



1.99%



0.49%



1.67%



1.89%





1.81%



1.44%

   Return on average equity



15.01%



10.31%



1.99%



9.93%



11.24%





9.74%



8.67%

   Return on average tangible equity



17.93%



11.91%



2.29%



12.83%



14.67%





11.48%



11.35%

   Efficiency ratio 



57.48%



66.68%



87.81%



69.90%



65.85%





67.68%



71.12%

   Earning asset yield



3.96%



3.95%



4.32%



4.80%



4.98%





4.08%



4.87%

   Cost of interest bearing liabilities



0.75%



0.89%



1.12%



1.42%



1.33%





0.91%



1.27%

   Net interest margin



3.39%



3.30%



3.47%



3.68%



3.91%





3.39%



3.85%

   Tax equivalent effect



0.02%



0.02%



0.01%



0.02%



0.02%





0.02%



0.02%

   Net interest margin, tax equivalent 



3.41%



3.32%



3.48%



3.70%



3.93%





3.41%



3.87%

   Non interest income/Average assets



3.42%



2.95%



0.81%



2.27%



2.06%





2.48%



1.58%

   Non interest expense/Average assets



3.73%



3.99%



3.54%



3.87%



3.64%





3.79%



3.56%

   Net noninterest expense/Average assets



-0.30%



-1.04%



-2.73%



-1.60%



-1.58%





-1.31%



-1.98%

































ASSET QUALITY RATIOS:































   Gross charge-offs



32



254



400



51



128





686



208

   Recoveries



11



10



3



14



15





24



33

   Net charge-offs



21



244



397



37



113





662



175

   Nonaccruing loans/Total loans



0.72%



0.72%



0.70%



0.67%



0.40%





0.72%



0.40%

   Nonperforming loans/Total loans



0.81%



0.81%



0.79%



0.77%



0.50%





0.81%



0.50%

   Nonperforming assets/Loans & OREO



0.82%



0.86%



0.80%



0.81%



0.56%





0.82%



0.56%

   Nonperforming assets/Total assets



0.60%



0.64%



0.61%



0.64%



0.44%





0.60%



0.44%

   Allowance for loan loss/Nonperforming loans



163.84%



136.45%



135.77%



137.35%



207.12%





163.84%



207.12%

   Allowance for loan loss/Total loans



1.33%



1.11%



1.08%



1.06%



1.03%





1.33%



1.03%

   Allowance for loan loss/Total loans less PPP



1.47%



1.22%



1.08%



1.06%



1.03%





1.47%



1.03%

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



0.01%



0.11%



0.19%



0.02%



0.05%





0.10%



0.03%

   Loan loss provision/Net charge-offs



8571.43%



532.79%



151.13%



810.81%



265.49%





558.91%



285.71%

































CAPITAL & LIQUIDITY RATIOS:































   Loans/ Deposits



87.36%



91.01%



96.17%



98.25%



97.10%





87.36%



97.10%

   Equity/ Assets



11.60%



11.46%



12.49%



13.10%



12.87%





11.60%



12.87%

   Tangible equity/Tangible assets



9.92%



9.75%



11.03%



11.59%



10.07%





9.92%



10.07%

   Tangible equity adjusted for conversion



-



-



-



-



11.36%





-



11.36%

   Common equity tier 1 ratio (Bank)



13.20%



11.97%



12.17%



12.46%



12.07%





13.20%



12.07%

































END OF PERIOD BALANCES































   Total assets



1,218,241



1,202,936



1,088,313



1,038,577



1,042,761





1,218,241



1,042,761

   Total loans 



885,850



901,548



830,764



825,510



823,367





885,850



823,367

   Deposits



1,014,015



990,587



863,891



840,219



847,954





1,014,015



847,954

   Stockholders equity



141,347



137,881



135,905



136,094



134,246





141,347



134,246

   Goodwill and intangibles



22,763



22,813



17,830



17,832



17,834





22,763



17,834

   Preferred equity



-



-



-



-



13,241





-



13,241

   Tangible equity



118,584



115,068



118,075



118,262



103,171





118,584



103,171

   Mortgage servicing portfolio



1,293,037



1,261,746



1,216,292



1,199,107



1,153,020





1,293,037



1,153,020

   Wealth/Brokerage assets under care



522,360



495,025



427,129



507,670



484,295





522,360



484,295

   Total assets under care



3,033,638



2,959,707



2,731,734



2,745,354



2,680,076





3,033,638



2,680,076

   Full-time equivalent employees 



251



254



253



252



247





251



247

   Period end common shares outstanding



7,545



7,672



7,705



7,763



6,357





7,545



6,357

   Period end outstanding (Series A Converted)



-



-



-



-



1,414





-



1,414

   Market capitalization (all)



101,782



127,509



85,680



152,853



129,620





101,782



129,620

































AVERAGE BALANCES































   Total assets



1,216,843



1,169,030



1,061,365



1,051,071



1,043,791





1,141,008



1,020,074

   Total earning assets 



1,090,386



1,073,490



986,216



934,540



927,360





1,047,846



908,284

   Total loans 



907,483



898,216



832,975



828,108



829,699





879,536



803,431

   Deposits



1,007,679



946,053



855,272



856,961



849,984





936,805



829,335

   Stockholders equity



139,908



141,821



136,930



135,267



133,891





131,156



132,465

   Goodwill and intangibles



22,787



19,066



17,831



17,833



17,835





19,813



17,518

   Preferred equity



-



-



-



12,707



13,459





-



13,771

   Tangible equity



117,121



122,755



119,099



104,727



102,597





111,343



101,176

   Average basic shares outstanding



7,607



7,708



7,756



6,445



6,397





7,700



6,459

   Average diluted shares outstanding



7,607



7,708



7,756



7,799



7,876





7,700



7,955

 

SB FINANCIAL GROUP, INC.



Rate Volume Analysis - (Unaudited)



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

















($ in thousands)



Three Months Ended Sep. 30, 2020





Three Months Ended Sep. 30, 2019







Average



Average





Average



Average

Assets



Balance

Interest

Rate





Balance

Interest

Rate

























Taxable securities/Cash



$           176,821

$                 494

1.12%





$            89,782

$                 776

3.46%



Nontaxable securities



6,082

87

5.72%





7,879

81

4.11%



Loans, net



907,483

10,226

4.51%





829,699

10,689

5.15%

























       Total earning assets



1,090,386

10,807

3.96%





927,360

11,546

4.98%

























Cash and due from banks



53,532









55,039







Allowance for loan losses



(10,448)









(8,392)







Premises and equipment



23,968









23,855







Other assets



59,405









45,929





























      Total assets



$        1,216,843









$        1,043,791



























Liabilities





















Savings, MMDA and interest bearing demand



$           531,913

$                 690

0.52%





$           434,190

$                 769

0.71%



Time deposits



254,381

746

1.17%





272,433

1,489

2.19%



Repurchase agreements & other



23,811

12

0.20%





15,948

22

0.55%



Advances from Federal Home Loan Bank



8,272

59

2.85%





16,000

101

2.53%



Trust preferred securities



10,310

54

2.10%





10,310

107

4.15%

























      Total interest bearing liabilities



828,687

1,561

0.75%





748,881

2,488

1.33%

























Non interest bearing demand



221,385

-







143,361

-



























      Total funding



1,050,072



0.59%





892,242



1.12%

























Other liabilities



26,863









17,658





























      Total liabilities



1,076,935









909,900





























Equity



139,908









133,891





























      Total liabilities and equity



$        1,216,843









$        1,043,791





























Net interest income





$              9,246









$              9,058



























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

3.39%









3.91%

























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

3.41%









3.93%



 - Computed on a fully tax equivalent (FTE) basis





































Nine Months Ended Sep. 30, 2020





Nine Months Ended Sep. 30, 2019







Average



Average





Average



Average

Assets



Balance

Interest

Rate





Balance

Interest

Rate

























Taxable securities



$           161,947

$              1,696

1.40%





$            96,013

$              2,489

3.46%



Nontaxable securities



6,363

246

5.15%





8,840

273

4.12%



Loans, net



879,536

30,104

4.56%





803,431

30,433

5.05%

























       Total earning assets



1,047,846

32,046

4.08%





908,284

33,195

4.87%

























Cash and due from banks



28,040









46,797







Allowance for loan losses



(9,560)









(8,303)







Premises and equipment



23,855









23,643







Other assets



50,827









49,653





























      Total assets



$        1,141,008









$        1,020,074



























Liabilities





















Savings, MMDA and interest bearing demand



$           483,156

$              2,550

0.70%





$           426,436

$              2,232

0.70%



Time deposits



253,398

2,315

1.22%





261,362

4,036

2.06%



Repurchase agreements & Other



21,856

60

0.37%





15,760

65

0.55%



Advances from Federal Home Loan Bank



16,263

251

2.06%





16,088

301

2.49%



Trust preferred securities



10,310

204

2.64%





10,310

331

4.28%

























      Total interest bearing liabilities



784,983

5,380

0.91%





729,956

6,965

1.27%

























Non interest bearing demand



200,251



0.73%





141,537



1.07%

























      Total funding



985,234









871,493





























Other liabilities



24,618









16,116





























      Total liabilities



1,009,852









887,609





























Equity



131,156









132,465





























      Total liabilities and equity



$        1,141,008









$        1,020,074





























Net interest income





$            26,666









$            26,230



























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

3.39%









3.85%

























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

3.41%









3.87%



 - 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, 2020 



 Sep. 30, 2019 



 Sep. 30, 2020 



 Sep. 30, 2019 























Total operating revenue



$         19,677



$         14,424



$         47,873



$         38,287



 Adjustment to (deduct)/add OMSR impairment*



(326)



-



2,974



1,398























Adjusted total operating revenue



19,351



14,424



50,847



39,685























Total operating expense



11,335



9,500



32,403



27,234



 Adjustment for merger expenses**



-



-



(1,241)



-























Adjusted total operating expense



11,335



9,500



31,162



27,234























Income before income taxes



6,542



4,624



11,770



10,553



 Adjustment for OMSR & merger expense



(326)



-



4,215



1,398























Adjusted income before income taxes



6,216



4,624



15,985



11,951























Provision for income taxes



1,292



862



2,184



1,938



 Adjustment for OMSR & merger expense***



(68)



-



885



294























Adjusted provision for income taxes



1,224



862



3,069



2,233























Net income



5,250



3,762



9,586



8,615



 Adjustment for OMSR & merger expense



(258)



-



3,330



1,104























Adjusted net income



4,992



3,762



12,916



9,720























Diluted earnings per share



0.69



0.48



1.25



1.08



 Adjustment for OMSR & merger expense



(0.04)



-



0.42



0.14























Adjusted diluted earnings per share



$            0.65



$            0.48



$            1.67



$            1.22























Return on average assets



1.73%



1.44%



1.12%



1.13%



 Adjustment for OMSR & merger expense



-0.08%



0.00%



0.29%



0.11%























Adjusted return on average assets



1.64%



1.44%



1.41%



1.23%











































Pretax, preprovision income



8,342



4,924



15,470



11,053



 Adjustment for OMSR & merger expense



(326)



-



4,215



1,398























Adjusted pretax, preprovision income



8,016



4,924



19,685



12,451











































*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-third-quarter-2020-results-301163293.html

SOURCE SB Financial Group, Inc.

Weitere Themen