SB Financial Group Announces Record First Quarter 2021 Results

DEFIANCE, Ohio, April 30, 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 first quarter ended March 31, 2021.

First quarter 2021 highlights over prior-year first quarter include:

• Net income of $7.1 million up $6.4 million or 939.6 percent; diluted earnings per share ("EPS") of $0.97, up $0.88 per share or 977.8 percent, which was the highest quarterly earnings in Company history
• Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights ("OMSR") recapture, was $4.9 million, which yields a decrease in adjusted EPS of $0.29 to $0.68. Adjusted EPS was up $0.37, or 119.4, percent from adjusted EPS in the prior-year quarter
• Mortgage origination volume of $155.8 million, an increase of $54.5 million, or 53.7 percent
• Pre-tax, pre-provision income of $9.6 million, up $8.3 million or 639.7 percent

The twelve months ended March 31, 2021, highlights over the prior-year twelve months include:

• Loan growth of $17.4 million, or 2.1 percent, which includes Paycheck Protection Program ("PPP") loan balances and loans acquired in the Edon acquisition
• Deposit growth of $256.3 million, or 29.7 percent, driven by consumer and small business liquidity and the Edon acquisition
• Mortgage origination volume of $748.7 million; servicing portfolio of $1.3 billion, which is up $87.8 million, or 7.2 percent

 

Highlights	Three Months Ended
($ in thousands, except per share & ratios)	Mar. 2021	Mar. 2020	% Change
Operating revenue	$      20,547	$      10,709	91.9%
Interest income	10,705	10,644	0.6%
Interest expense	1,080	2,096	-48.5%
Net interest income	9,625	8,548	12.6%
Provision for loan losses	750	600	25.0%
Noninterest income	10,922	2,161	405.4%
Noninterest expense	10,909	9,406	16.0%
Net income	7,081	681	939.8%
Earnings per diluted share	0.97	0.09	977.8%
Return on average assets	2.21%	0.26%	750.0%
Return on average equity	19.78%	1.99%	894.0%
Non-GAAP Measures
Adjusted net income	$        4,943	$        2,428	103.6%
Adjusted diluted EPS	0.68	0.31	119.4%
Adjusted return on average assets	1.54%	0.92%	67.4%
Adjusted pre-tax, pre-provision income	6,932	3,514	97.3%

 

"The first quarter marks a record quarter in earnings for our Company.  We earned $0.97 per share in the quarter up significantly from the prior year as we recaptured servicing rights impairment and continued to deliver higher mortgage and PPP volume," said Mark A. Klein, Chairman, President, and CEO of SB Financial.   "Our Residential Mortgage group originated strong volume of $156 million, and we processed nearly $40 million of PPP forgiveness from the first phase, while originating over $22 million in the second phase."

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was up 91.9 percent from the first quarter of 2020.

• Net interest income was up 12.6 percent from the year-ago quarter, and up 4.0 percent from the linked quarter.
• Net interest margin on a fully taxable equivalent basis (FTE) was down from the year-ago quarter by 27 basis points but was flat to the linked quarter due to higher transactional cash balances, PPP forgiveness realization and mortgage volume. Loan yields were down 12 basis points in total from the prior year as the decline in loan pricing was offset by PPP forgiveness.
• Noninterest income was up 405.4 percent year over year and up 22.7 percent from the linked quarter, due to servicing rights recapture and mortgage volume.

Mortgage Loan Business

Mortgage loan originations for the first quarter of 2021 were $155.8 million, up $54.5 million, or 53.7 percent, from the year-ago quarter.  Total sales of originated loans were $136.7 million, up $52.2 million, or 61.8 percent.  For the trailing twelve months, SB Financial had total volume of $694.2 million, of which $290.9 million (42 percent) was new purchase/construction lending, $217.0 million (31 percent) was internal refinance, and the remaining $186.3 million (27 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 $8.2 million for the first quarter of 2021, compared to a loss of $0.1 million for the year-ago quarter.  The mortgage servicing valuation adjustment for the first quarter of 2021 was a positive $2.7 million, compared to a negative adjustment of $2.2 million for the first quarter of 2020.  The aggregate servicing valuation impairment ended the quarter at $2.2 million.  The servicing portfolio at March 31, 2021, was $1.3 billion up $87.8 million or 7.2 percent, from $1.2 billion at March 31, 2020.  Normal amortization was up 99 percent from the prior year due to higher refinance activity.

Mr. Klein noted, "Carrying the momentum from a record breaking 2020, we originated $156 million in residential mortgages in the quarter.  Gain on sale yields remained robust and our hedge allowed us to manage the volatility of the rate fluctuations throughout the quarter.  We did see more competitive pricing in the quarter and the availability of homes for purchase in several of our markets continues to be a strain on activity.  Refinance volume also maintained a strong pace in the quarter at over 62 percent of our total volume."

 

Mortgage Banking
($ in thousands)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020	Mar. 2020
Mortgage originations	$     155,836	$     168,997	$     200,158	$     223,671	$     101,365
Mortgage sales	136,708	143,151	166,201	204,628	84,476
Mortgage servicing portfolio	1,304,097	1,299,698	1,293,037	1,261,746	1,216,292
Mortgage servicing rights	10,490	7,759	8,535	8,168	8,974
Mortgage servicing revenue
Loan servicing fees	859	857	813	782	757
OMSR amortization	(1,187)	(1,283)	(1,308)	(1,574)	(597)
Net administrative fees	(328)	(426)	(495)	(792)	160
OMSR valuation adjustment	2,706	(611)	326	(1,088)	(2,212)
Net loan servicing fees	2,378	(1,037)	(169)	(1,880)	(2,052)
Gain on sale of mortgages	5,859	7,197	8,085	8,119	1,949
Mortgage banking revenue, net	$         8,237	$         6,160	$         7,916	$         6,239	$          (103)

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 $576.5 million as of March 31, 2021, up $149.4 million, or 35.0 percent, compared to the prior year.  For the first quarter of 2021, noninterest income as a percentage of total operating revenue was 53.2 percent, due to the recapture, with the adjusted level at 46.1 percent.  Reflective of the robust mortgage market, the Company's Title Agency provided revenue in the quarter of $0.5 million, nearly double from the prior year. 

For the first quarter of 2021, noninterest expense of $10.9 million was up $1.5 million year over year, or 16.0 percent, reflecting a 5.7 times positive operating leverage.  Mortgage commission was up due to the 55 percent increase in volume, and we have expanded our technology spend in order to increase the digital options for both our clients and employees.

Mr. Klein stated, "The recapture of over one half of our servicing rights impairment drove our non-interest income levels significantly higher in the quarter.  We saw higher than expected mortgage volume in the quarter, which was up 55 percent from the prior year and only down 7 percent from the linked quarter.  Due to the strong revenue for the quarter, operating leverage was a positive 5.7 times.  After our participation in the first phase of PPP with $84 million in originations, we are assisting small businesses again with $28 million thus far in originations in the second phase.  Operating expense was up due to increased mortgage volume, however we are still below anticipated expense levels for marketing and client outreach."

 

Noninterest Income / Noninterest Expense
($ in thousands, except ratios)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020	Mar. 2020
Noninterest Income (NII)	$       10,922	$         8,902	$       10,418	$         8,615	$         2,161
NII / Total Revenue	53.2%	49.0%	52.9%	49.3%	20.2%
NII / Average Assets	3.4%	2.9%	3.4%	3.0%	0.8%
Total Revenue Growth	91.9%	24.7%	36.4%	39.6%	-5.6%
Noninterest Expense (NIE)	$       10,909	$       10,684	$       11,335	$       11,662	$         9,406
Efficiency Ratio	53.0%	58.8%	57.5%	66.7%	87.8%
NIE / Average Assets	3.4%	3.5%	3.7%	4.0%	3.5%
Net Noninterest Expense/Avg. Assets	0.0%	-0.6%	-0.3%	-1.0%	-2.7%
Total Expense Growth	16.0%	5.0%	19.3%	28.0%	9.0%
Operating Leverage	5.7	4.9	1.9	1.4	-0.6

Balance Sheet

Total assets as of March 31, 2021, were $1.33 billion, up $237.6 million, or 21.8 percent, from the year ago quarter due to the impact of the Edon acquisition and PPP activity.  Total equity as of March 31, 2021, was $144.0 million, up 5.9 percent from a year ago, and comprised 10.9 percent of total assets. 

Total loans held for investment were $848.2 million at March 31, 2021, up $17.4 million, or 2.1 percent, from March 31, 2020.  Commercial loans were up $27.6 million, or 18.2 percent, commercial real estate up $7.2 million or 1.9 percent and agricultural loans increased $0.7 million, or 1.6 percent.   Absent the effects of the Edon acquisition and PPP loans, loan balances were down $51.4 million from the year ago quarter.

The investment portfolio of $183.2 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 13.8 percent of assets at March 31, 2021, and was up 63.0 percent from the year-ago period.  Deposit balances of $1.12 billion at March 31, 2021, increased by $256.3 million, or 29.7 percent, since March 31, 2020.  Growth from the prior year included $160.0 million in checking and $96.3 million in savings and time deposit balances.

Mr. Klein continued, "Asset quality remained stable, with non-performing assets down 11 percent from the linked quarter and net recoveries this quarter in loan losses.  Despite these strong metrics, we continued to add to our allowance due to potential long term impact from the pandemic.  Our reserve level is now at $13.3 million and when adjusted for PPP balances represents a strong 1.68 percent of our total loans."

 

Loan Balances
($ in thousands, except ratios)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020	Mar. 2020	Annual Growth
Commercial	$       179,157	$       203,256	$       216,667	$       222,108	$       151,538	$         27,619
% of Total	21.1%	23.3%	24.5%	24.6%	18.2%	18.2%
Commercial RE	385,403	370,984	371,947	375,450	378,212	7,191
% of Total	45.4%	42.5%	42.0%	41.6%	45.5%	1.9%
Agriculture	48,405	55,251	57,420	58,817	47,660	745
% of Total	5.7%	6.3%	6.5%	6.5%	5.7%	1.6%
Residential RE	176,998	182,076	178,393	184,684	189,738	(12,740)
% of Total	20.9%	20.9%	20.1%	20.6%	22.9%	-6.7%
Consumer & Other	58,213	61,156	61,423	60,489	63,616	(5,403)
% of Total	6.9%	7.0%	6.9%	6.7%	7.7%	-8.5%
Total Loans	$       848,176	$       872,723	$       885,850	$       901,548	$       830,764	$         17,412
Total Growth Percentage						2.1%
Deposit Balances
($ in thousands, except ratios)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020	Mar. 2020	Annual Growth
Non-Int DDA	$       273,026	$       251,649	$       225,003	$       229,042	$       170,920	$       102,106
% of Total	24.4%	24.0%	22.2%	23.1%	19.8%	59.7%
Interest DDA	191,593	176,785	164,248	154,143	133,722	57,871
% of Total	17.1%	16.9%	16.2%	15.6%	15.5%	43.3%
Savings	218,260	174,864	169,474	161,182	138,863	79,397
% of Total	19.5%	16.7%	16.7%	16.2%	16.0%	57.2%
Money Market	249,088	216,164	204,862	189,380	169,209	79,879
% of Total	22.2%	20.6%	20.2%	19.1%	19.6%	47.2%
Time Deposits	188,229	229,549	250,428	256,840	251,177	(62,948)
% of Total	16.8%	21.9%	24.7%	25.9%	29.2%	-25.1%
Total Deposits	$    1,120,196	$    1,049,011	$    1,014,015	$       990,587	$       863,891	$       256,305
Total Growth Percentage						29.7%

Asset Quality

SB Financial reported nonperforming assets of $6.5 million as of March 31, 2021, down $0.2 million from the year-ago quarter.  The coverage of nonperforming loans by the loan loss allowance was at 207 percent at March 31, 2021, up from 136 percent at March 31, 2020.  

 

Nonperforming Assets						Annual Change
($ in thousands, except ratios)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020	Mar. 2020
Commercial & Agriculture	$             615	$             902	$          1,140	$          1,204	$          1,309	$            (694)
% of Total Com./Ag. loans	0.27%	0.35%	0.42%	0.43%	0.66%	-53.0%
Commercial RE	2,402	2,412	2,475	2,484	1,816	586
% of Total CRE loans	0.62%	0.65%	0.67%	0.66%	0.48%	32.3%
Residential RE	2,138	2,704	2,481	2,538	2,330	(192)
% of Total Res. RE loans	1.21%	1.49%	1.39%	1.37%	1.23%	-8.2%
Consumer & Other	480	408	313	308	327	153
% of Total Con./Oth. loans	0.82%	0.67%	0.51%	0.51%	0.51%	46.8%
Total Nonaccruing Loans	5,635	6,426	6,409	6,534	5,782	(147)
% of Total loans	0.66%	0.74%	0.72%	0.72%	0.70%	-2.5%
Accruing Restructured Loans	794	810	789	804	816	(22)
Total Change (%)						-2.7%
Total Nonaccruing & Restructured Loans	6,429	7,236	7,198	7,338	6,598	(169)
% of Total loans	0.76%	0.83%	0.81%	0.81%	0.79%	-2.6%
Foreclosed Assets	43	23	76	382	85	(42)
Total Change (%)						-49.4%
Total Nonperforming Assets	$          6,472	$          7,259	$          7,274	$          7,720	$          6,683	$            (211)
% of Total assets	0.49%	0.58%	0.60%	0.64%	0.61%	-3.2%

The Company continued to provide payment relief to clients as needed, with total commercial forbearances at March 31, 2021 of $4.9 million.  Additionally, sold mortgage loans in forbearance totaled $5.7 million, which is down $6.0 million from the linked quarter. 

 

Loans in COVID Deferral Status						Linked Qtr. Change
($ in thousands, except ratios)	Mar. 2021	Dec. 2020	Sep. 2020	Jun. 2020
Total Commercial	$              4,883	$            23,175	$            36,366	$           142,682		$           (18,292)
Total Consumer	-	-	28	350		-
Total Portfolio Mortgage	-	-	1,959	10,274		-
Total Balance Sheet Deferrals	$              4,883	$            23,175	$            38,353	$           153,306		$           (18,292)
% of Total loans	0.58%	2.66%	4.33%	17.00%		-16.43%
Total Sold Mortgage	$              5,705	$            11,685	$            42,317	$            41,751		$             (5,980)

Webcast and Conference Call

The Company will hold a related conference call and webcast on May 3, 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 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)
					March		December		September		June		March
			($ in thousands)		2021		2020		2020		2020		2020
ASSETS
	Cash and due from banks				$     206,036		$     140,690		$       94,641		$       85,661		$       56,393
	Interest bearing time deposits				3,562		5,823		8,956		10,542		-
	Available-for-sale securities				177,918		149,406		130,315		104,289		107,727
	Loans held for sale				8,689		7,234		13,943		13,742		11,328
	Loans, net of unearned income				848,176		872,723		885,850		901,548		830,764
	Allowance for loan losses				(13,326)		(12,574)		(11,793)		(10,013)		(8,958)
	Premises and equipment, net				23,233		23,557		23,785		23,662		23,599
	Federal Reserve and FHLB Stock, at cost				5,303		5,303		5,303		4,837		4,648
	Foreclosed assets held for sale, net				43		23		76		382		85
	Interest receivable				3,371		3,799		4,159		4,272		2,940
	Goodwill				22,091		22,091		22,091		22,117		17,792
	Cash value of life insurance				17,651		17,530		17,453		17,375		17,299
	Mortgage servicing rights				10,490		7,759		8,535		8,168		8,974
	Other assets				12,630		14,475		14,927		16,354		15,722
			Total assets		$  1,325,867		$  1,257,839		$  1,218,241		$  1,202,936		$  1,088,313
LIABILITIES AND SHAREHOLDERS' EQUITY
	Deposits
		Non interest bearing demand			$     273,026		$     251,649		$     225,003		$     229,042		$     170,920
		Interest bearing demand			191,593		176,785		164,248		154,143		133,722
		Savings			218,260		174,864		169,474		161,182		138,863
		Money market			249,088		216,164		204,862		189,380		169,209
		Time deposits			188,229		229,549		250,428		256,840		251,177
			Total deposits		1,120,196		1,049,011		1,014,015		990,587		863,891
	Short-term borrowings				24,321		20,189		20,710		23,826		36,881
	Federal Home Loan Bank advances				8,000		8,000		8,000		13,000		16,000
	Trust preferred securities				10,310		10,310		10,310		10,310		10,310
	Interest payable				489		616		946		929		1,131
	Other liabilities				18,585		26,790		22,913		26,403		24,195
			Total liabilities		1,181,901		1,114,916		1,076,894		1,065,055		952,408
	Shareholders' Equity
		Common stock			54,463		54,463		54,463		54,463		54,463
		Additional paid-in capital			14,755		14,845		14,782		14,780		14,655
		Retained earnings			90,883		84,578		80,012		75,526		72,641
		Accumulated other comprehensive income (loss)			(457)		2,210		2,221		2,320		2,049
		Treasury stock			(15,678)		(13,173)		(10,131)		(9,208)		(7,903)
			Total shareholders' equity		143,966		142,923		141,347		137,881		135,905
			Total liabilities and shareholders' equity		$  1,325,867		$  1,257,839		$  1,218,241		$  1,202,936		$  1,088,313

 

SB FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)
($ in thousands, except per share & ratios)				At and for the Three Months Ended
				March		December		September		June		March
Interest income				2021		2020		2020		2020		2020
	Loans
	Taxable			$        9,926		$        9,816		$     10,179		$        9,945		$        9,795
	Tax exempt			48		54		47		59		79
	Securities
	Taxable			643		632		494		510		692
	Tax exempt			88		87		87		81		78
		Total interest income		10,705		10,589		10,807		10,595		10,644
Interest expense
	Deposits			962		1,218		1,423		1,549		1,880
	Repurchase agreements & other			11		10		12		20		28
	Federal Home Loan Bank advances			56		58		59		92		100
	Trust preferred securities			51		52		54		62		88
		Total interest expense		1,080		1,338		1,548		1,723		2,096
Net interest income				9,625		9,251		9,259		8,872		8,548
	Provision for loan losses			750		800		1,800		1,300		600
Net interest income after provision
for loan losses				8,875		8,451		7,459		7,572		7,948
Noninterest income
	Wealth management fees			912		863		839		775		768
	Customer service fees			758		728		730		667		682
	Gain on sale of mtg. loans & OMSR			5,859		7,197		8,085		8,119		1,949
	Mortgage loan servicing fees, net			2,378		(1,037)		(169)		(1,880)		(2,052)
	Gain on sale of non-mortgage loans			17		123		119		107		104
	Title insurance revenue			521		522		517		609		265
	Gain (loss) on sale of assets			(2)		181		(52)		(80)		(46)
	Other			479		325		349		298		491
		Total noninterest income		10,922		8,902		10,418		8,615		2,161
Noninterest expense
	Salaries and employee benefits			6,620		6,556		6,995		6,419		5,427
	Net occupancy expense			740		782		736		675		698
	Equipment expense			732		818		888		780		700
	Data processing fees			534		633		586		1,288		548
	Professional fees			764		631		695		1,224		757
	Marketing expense			135		172		137		141		208
	Telephone and communication expense			154		156		142		122		115
	Postage and delivery expense			111		108		96		96		115
	State, local and other taxes			323		299		331		262		254
	Employee expense			153		103		155		93		184
	Other expenses			643		426		574		562		400
		Total noninterest expense		10,909		10,684		11,335		11,662		9,406
Income before income tax expense				8,888		6,669		6,542		4,525		703
	Income tax expense			1,807		1,311		1,292		870		22
Net income available to common shareholders				$        7,081		$        5,358		$        5,250		$        3,655		$           681
Common share data:
	Basic earnings per common share			$          0.97		$          0.71		$          0.69		$          0.47		$          0.09
	Diluted earnings per common share			$          0.97		$          0.71		$          0.69		$          0.47		$          0.09
Average shares outstanding (in thousands):
	Basic:			7,317		7,487		7,607		7,708		7,749
	Diluted:			7,335		7,487		7,607		7,708		7,756

 

SB FINANCIAL GROUP, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
($ in thousands, except per share & ratios)		At and for the Three Months Ended
		March		December		September		June		March
SUMMARY OF OPERATIONS		2021		2020		2020		2020		2020
Net interest income		$        9,625		$        9,251		$        9,259		$        8,872		$        8,548
Tax-equivalent adjustment		36		37		36		37		42
Tax-equivalent net interest income		9,661		9,288		9,295		8,909		8,590
Provision for loan loss		750		800		1,800		1,300		600
Noninterest income		10,922		8,902		10,418		8,615		2,161
Total operating revenue		20,547		18,153		19,677		17,487		10,709
Noninterest expense		10,909		10,684		11,335		11,662		9,406
Pre-tax pre-provision income		9,638		7,469		8,342		5,825		1,303
Pretax income		8,888		6,669		6,542		4,525		703
Net income		7,081		5,358		5,250		3,655		681
PER SHARE INFORMATION:
Basic earnings per share (EPS)		0.97		0.71		0.69		0.47		0.09
Diluted earnings per share		0.97		0.71		0.69		0.47		0.09
Common dividends		0.105		0.105		0.100		0.100		0.095
Book value per common share		19.88		19.39		18.73		17.98		17.64
Tangible book value per common share (TBV)		16.74		16.30		15.72		15.01		15.32
Market price per common share		18.26		18.28		13.49		16.62		11.12
Market price to TBV		109.1%		112.1%		85.8%		110.8%		72.6%
Market price to trailing 12 month EPS		6.4		9.3		8.0		11.4		8.4
PERFORMANCE RATIOS:
Return on average assets (ROAA)		2.21%		1.73%		1.73%		1.25%		0.26%
Pre-tax pre-provision ROAA		3.01%		2.41%		2.74%		1.99%		0.49%
Return on average equity		19.78%		15.05%		15.01%		10.31%		1.99%
Return on average tangible equity		23.52%		17.91%		17.93%		11.91%		2.29%
Efficiency ratio		53.01%		58.76%		57.48%		66.68%		87.81%
Earning asset yield		3.56%		3.66%		3.96%		3.95%		4.32%
Cost of interest bearing liabilities		0.50%		0.64%		0.75%		0.89%		1.12%
Net interest margin		3.20%		3.20%		3.39%		3.30%		3.47%
Tax equivalent effect		0.01%		0.01%		0.02%		0.02%		0.01%
Net interest margin, tax equivalent		3.21%		3.21%		3.41%		3.32%		3.48%
Non interest income/Average assets		3.41%		2.87%		3.42%		2.95%		0.81%
Non interest expense/Average assets		3.40%		3.45%		3.73%		3.99%		3.54%
Net noninterest expense/Average assets		0.00%		-0.58%		-0.30%		-1.04%		-2.73%
ASSET QUALITY RATIOS:
Gross charge-offs		52		57		32		254		400
Recoveries		54		39		11		10		3
Net charge-offs		(2)		18		21		244		397
Nonaccruing loans/Total loans		0.66%		0.74%		0.72%		0.72%		0.70%
Nonperforming loans/Total loans		0.76%		0.83%		0.81%		0.81%		0.79%
Nonperforming assets/Loans & OREO		0.76%		0.83%		0.82%		0.86%		0.80%
Nonperforming assets/Total assets		0.49%		0.58%		0.60%		0.64%		0.61%
Allowance for loan loss/Nonperforming loans		207.28%		173.77%		163.84%		136.45%		135.77%
Allowance for loan loss/Total loans		1.57%		1.44%		1.33%		1.11%		1.08%
Net loan charge-offs/Average loans (ann.)		(0.00%)		0.01%		0.01%		0.11%		0.19%
Loan loss provision/Net charge-offs		(37500.00%)		4444.44%		8571.43%		532.79%		151.13%
CAPITAL & LIQUIDITY RATIOS:
Loans/ Deposits		75.72%		83.19%		87.36%		91.01%		96.17%
Equity/ Assets		10.86%		11.36%		11.60%		11.46%		12.49%
Tangible equity/Tangible assets		9.30%		9.73%		9.92%		9.75%		11.03%
Common equity tier 1 ratio (Bank)		13.08%		12.91%		12.71%		11.97%		12.17%
END OF PERIOD BALANCES
Total assets		1,325,867		1,257,839		1,218,241		1,202,936		1,088,313
Total loans		848,176		872,723		885,850		901,548		830,764
Deposits		1,120,196		1,049,011		1,014,015		990,587		863,891
Stockholders equity		143,966		142,923		141,347		137,881		135,905
Goodwill and intangibles		22,728		22,745		22,763		22,813		17,830
Tangible equity		121,238		120,178		118,584		115,068		118,075
Mortgage servicing portfolio		1,304,097		1,299,698		1,293,037		1,261,746		1,216,292
Wealth/Brokerage assets under care		576,503		558,409		522,360		495,025		427,129
Total assets under care		3,206,467		3,115,946		3,033,638		2,959,707		2,731,734
Full-time equivalent employees		246		244		251		254		253
Period end common shares outstanding		7,242		7,372		7,545		7,668		7,705
Market capitalization (all)		132,239		134,760		101,782		127,442		85,680
AVERAGE BALANCES
Total assets		1,281,635		1,238,790		1,216,843		1,169,030		1,061,365
Total earning assets		1,203,284		1,156,718		1,090,386		1,073,490		986,216
Total loans		862,898		893,244		907,483		898,216		832,975
Deposits		1,073,641		1,031,649		1,007,679		946,053		855,272
Stockholders equity		143,167		142,418		139,908		141,821		136,930
Goodwill and intangibles		22,736		22,754		22,787		19,066		17,831
Tangible equity		120,431		119,664		117,121		122,755		119,099
Average basic shares outstanding		7,317		7,487		7,607		7,708		7,749
Average diluted shares outstanding		7,335		7,487		7,607		7,708		7,756

 

SB FINANCIAL GROUP, INC.
	Rate Volume Analysis - (Unaudited)
	At and for the Three Months Ended March 31, 2021 and 2020
	($ in thousands)		Three Months Ended Mar. 31, 2021					Three Months Ended Mar. 31, 2020
			Average		Average			Average		Average
Assets			Balance	Interest	Rate			Balance	Interest	Rate
	Taxable securities/Cash		$           332,824	$                 643	0.77%			$           146,678	$                 692	1.89%
	Nontaxable securities		7,562	88	4.65%			6,563	78	4.75%
	Loans, net		862,898	9,974	4.62%			832,975	9,874	4.74%
	Total earning assets		1,203,284	10,705	3.56%			986,216	10,644	4.32%
	Cash and due from banks		7,775					5,512
	Allowance for loan losses		(12,843)					(8,867)
	Premises and equipment		23,503					23,698
	Other assets		59,916					54,806
	Total assets		$        1,281,635					$        1,061,365
Liabilities
	Savings, MMDA and interest bearing demand		$           614,802	$                 508	0.33%			$           442,438	$              1,083	0.98%
	Time deposits		206,903	454	0.88%			254,342	797	1.25%
	Repurchase agreements & other		24,134	11	0.18%			22,537	28	0.50%
	Advances from Federal Home Loan Bank		8,000	56	2.80%			16,132	100	2.48%
	Trust preferred securities		10,310	51	1.98%			10,310	88	3.41%
	Total interest bearing liabilities		864,149	1,080	0.50%			745,759	2,096	1.12%
	Non interest bearing demand		251,936	-				158,492	-
	Total funding		1,116,085		0.39%			904,251		0.93%
	Other liabilities		22,383					20,184
	Total liabilities		1,138,468					924,435
	Equity		143,167					136,930
	Total liabilities and equity		$        1,281,635					$        1,061,365
	Net interest income			$              9,625					$              8,548
	Net interest income as a percent of average interest-earning assets - GAAP measure				3.20%					3.47%
	Net interest income as a percent of average interest-earning assets - non GAAP				3.21%					3.48%
	- Computed on a fully tax equivalent (FTE) basis

 

	Non-GAAP reconciliation		Three Months Ended
	($ in thousands, except per share & ratios)		Mar. 31, 2021		Mar. 31, 2020
	Total Operating Revenue		$         20,547		$         10,709
	Adjustment to (deduct)/add OMSR impairment*		(2,706)		2,212
	Adjusted Total Operating Revenue		17,841		12,921
	Income before Income Taxes		8,888		703
	Adjustment for OMSR		(2,706)		2,212
	Adjusted Income before Income Taxes		6,182		2,915
	Provision for Income Taxes		1,807		22
	Adjustment for OMSR**		(568)		465
	Adjusted Provision for Income Taxes		1,239		487
	Net Income		7,081		681
	Adjustment for OMSR		(2,138)		1,747
	Adjusted Net Income		4,943		2,428
	Diluted Earnings per Share		0.97		0.09
	Adjustment for OMSR		(0.29)		0.22
	Adjusted Diluted Earnings per Share		$            0.68		$            0.31
	Return on Average Assets		2.21%		0.26%
	Adjustment for OMSR		-0.67%		0.66%
	Adjusted Return on Average Assets		1.54%		0.92%
	*valuation adjustment to the Company's mortgage servicing rights
	**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-record-first-quarter-2021-results-301281380.html

SOURCE SB Financial Group, Inc.