EX-99.1 3 ex_183152.htm EXHIBIT 99.1 ex_183152.htm
 

Exhibit 99.1

 

500 Laurel Street
Baton Rouge, LA 70801
Phone: 877.614.7600

                    

 

 

FOR IMMEDIATE RELEASE Misty Albrecht

April 28, 2020

b1BANK

  225.286.7879
  Misty.Albrecht@b1BANK.com

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q1 2020

 

 

Baton Rouge, La. (April 28, 2020) – Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, Baton Rouge, Louisiana, today announced its unaudited results for the quarter ended March 31, 2020, including net income of $4.5 million, or $0.34 per diluted share, decreases of $1.2 million and $0.07, respectively, from the quarter ended March 31, 2019. On a non-GAAP basis, core net income for the quarter ended March 31, 2020, which excludes noncore income and expenses, was $5.0 million, or $0.37 per diluted share, decreases of $655,000 and $0.04, respectively, from the quarter ended March 31, 2019. Both net income and diluted earnings per share were adversely impacted for the quarter ended March 31, 2020, by additional provision for loan losses related to the expected impact of the COVID-19 pandemic.

 

In response to the COVID-19 pandemic, Business First proactively assisted, and continues to assist, customers by deferring principal and/or interest payments on approximately 1,000 loans with an outstanding balance of $468 million as of April 19, 2020. Additionally, through April 19, 2020, Business First approved $250 million of Small Business Administration (SBA) Paycheck Protection Program (PPP) loans for approximately 1050 applicants.

 

“2020 opened with a sense of optimism. Our organization achieved solid growth in quality assets, continued to aggregate talented employees and announced a transformative acquisition,” said Jude Melville, president and CEO. “Clearly the end of the first quarter of this new year has been unexpected. While the foreseeable future is challenging, we also know the positives with which we started the year—strong relationships with clients, talented employees, a deeper, more liquid balance sheet-- will ultimately enable us to contribute to our region’s recovery.”

 

On April 23, 2020, Business First’s board of directors declared a quarterly dividend based upon financial performance for the first quarter in the amount of $0.10 per share, same as the prior quarter, to the common shareholders of record as of May 15, 2020. The dividend will be paid on May 31, 2020, or as soon thereafter as practicable.

 

b1BANK.com
 

 

Quarterly Highlights

 

 

Stable Credit Quality. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets increased from 0.53% and 0.58%, respectively, at December 31, 2019, to 0.57% and 0.59% at March 31, 2020. The increase in the nonperforming loan ratio was impacted by a single commercial loan becoming past due 90 days or more.

 

 

Stable Net Interest Margin and Spread. Net interest margin and spread were impacted due to the federal funds rate cuts of 150 basis points during the month of March 2020 and one less day for the quarter ended March 31, 2020, offset by loan growth early in the quarter and a reduction in cost of funds compared to the quarter ended December 31, 2019. Net interest margin and net interest spread were 3.93% and 3.55%, respectively, for the quarter ended March 31, 2020, compared to 4.08% and 3.65% for the quarter ended December 31, 2019. Excluding loan discount accretion, net interest margin and spread were 3.88% and 3.49%, respectively, for the quarter ended March 31, 2020, compared to 3.92% and 3.49% for the quarter ended December 31, 2019.

 

 

Loan Growth. Total loans held for investment at March 31, 2020, were $1.8 billion, an increase of $61.1 million compared to December 31, 2019. Loan growth was 14.3% (annualized) for the quarter ended March 31, 2020. A significant portion of the loan growth occurred early in the quarter, attributed to delayed closings from the quarter ended December 31, 2019, as previously mentioned in the Q4 2019 press release.

 

 

Pedestal Bancshares Inc. Acquisition. Business First executed a definitive agreement to acquire Pedestal Bancshares Inc. on January 22, 2020. Business First received regulatory and shareholder approval in April 2020 and anticipates closing the acquisition in early May 2020.

 

Financial Condition

 

March 31, 2020, Compared to December 31, 2019

 

Loans

 

Total loans held for investment increased by $61.1 million compared to December 31, 2019, or 14.30% annualized, for the quarter ended March 31, 2020. The growth in the loan portfolio, on a percentage basis, was largely attributed to the commercial, real estate – construction and land, and real estate – farmland segments.

 

Business First’s unfunded commitments remained constant throughout the quarter, including March which was most impacted by the COVID-19 pandemic. Consequently, the increase in the loan portfolio was attributable to new loan originations, as draws on existing unfunded commitments were minimal.

 

b1BANK.com
 

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.53% as of December 31, 2019, to 0.57% as of March 31, 2020. The increase was attributable to an increase in past due loans of $762,000, of which $465,000 was attributable to a single commercial loan, and $324,000 in nonaccrual loans. Nonperforming assets as a percentage of total assets increased from 0.58% as of December 31, 2019, to 0.59% as of March 31, 2020.

 

Total Shareholders Equity

 

Book value per common share was $21.58 at March 31, 2020, compared to $21.47 at December 31, 2019. Total shareholders’ equity was impacted by $5.0 million of share repurchases, at an average weighted price of $11.50 per share, for the quarter ended March 31, 2020. Common equity to total assets remains strong at 12.33% at March 31, 2020.

 

March 31, 2020, Compared to March 31, 2019

 

Loans

 

Total loans held for investment increased by $185.2 million compared to March 31, 2019, or 11.7%. The growth in the loan portfolio was spread throughout many of the loan segments, although exposure was reduced in the real estate – multi-family residential and consumer segments.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.84% as of March 31, 2019, to 0.57% as of March 31, 2020. Nonperforming assets as a percentage of total assets decreased from 0.71% as of March 31, 2019, to 0.59% as of March 31, 2020.

 

Total Shareholders Equity

 

Book value per common share was $21.58 at March 31, 2020, compared to $20.14 at March 31, 2019.

 

b1BANK.com
 

 

Results of Operations

 

First Quarter 2020 Compared to Fourth Quarter 2019

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2020, net income was $4.5 million, or $0.34 per diluted share, compared to net income of $5.8 million, or $0.42 per diluted share, for the quarter ended December 31, 2019. The decreases were largely attributable to the federal funds rate cuts of 150 basis point during March 2020, resulting in a decrease in net interest income, the increase in the provision for loan losses, largely attributable to the COVID-19 pandemic, and the increase in merger and conversion-related expenses, offset by a reduction in provision for income taxes attributable to stock option exercises and increase in other income.

 

On a non-GAAP basis, core net income, which excludes noncore income and expenses, for the quarter ended March 31, 2020, was $5.0 million, or $0.37 per diluted share, compared to core net income of $6.1 million, or $0.45 per diluted share, for the quarter ended December 31, 2019. Notable noncore events impacting earnings for the quarter ended March 31, 2020, included the incurrence of $126,000 in gains associated with the disposal of former bank premises and equipment in other income and $1.2 million in acquisition-related expenses, compared to the incurrence of $125,000 in losses associated with the disposal of former bank premises and equipment in other income related to the rebranding of b1BANK and a $216,000 adjustment to estimated provision for income taxes associated with the sale of the Mangham banking center for the quarter ended December 31, 2019.

 

Interest Income

 

For the quarter ended March 31, 2020, net interest income totaled $20.2 million and net interest margin and net interest spread were 3.93% and 3.55%, respectively, compared to $20.6 million, 4.08% and 3.65% for the quarter ended December 31, 2019. The average yield on the loan portfolio was 5.55% for the quarter ended March 31, 2020, compared to 5.82% for the quarter ended December 31, 2019. The average yield on total interest-earning assets was 5.06% for the quarter ended March 31, 2020, compared to 5.28% for the quarter ended December 31, 2019.

 

Average loan yield, average yield on total interest-earning assets, net interest margin, and net interest spread were impacted for the quarter ended March 31, 2020, by less discount accretion, lower yielding loans due to the federal funds rate cuts of 150 basis points during March, and one less day for the quarter ended March 31, 2020, compared to the quarter ended December 31, 2019. The impact to net interest margin and net interest spread was mitigated by a reduction in the overall cost of funds (which includes noninterest-bearing deposits).

 

b1BANK.com
 

 

Net interest margin and net interest spread (excluding loan discount accretion of $290,000) were 3.88% and 3.49%, respectively, for the quarter ended March 31, 2020, compared to 3.92% and 3.49% (excluding loan discount accretion of $800,000) for the quarter ended December 31, 2019.

 

Interest Expense

 

For the quarter ended March 31, 2020, overall cost of funds (which includes noninterest-bearing deposits) decreased by seven basis points, from 1.27% to 1.20%, compared to the quarter ended December 31, 2019. The decrease in cost of funds was largely attributable to an overall reduction in interest rates on b1BANK’s deposit offerings.

 

Other Income

 

For the quarter ended March 31, 2020, other income was impacted by an additional $230,000 in small business investment company (SBIC) investment income and $250,000 increase in gains/losses on sales of former premises and equipment compared to the quarter ended December 31, 2019.

 

Other Expense

 

For the quarter ended March 31, 2020, salaries and employee benefits increased $410,000 due to annual raises, tax on executive bonus, tax on stock option exercises and increased headcount of full-time equivalent employees from 355 to 367, offset by one less day during the quarter ended March 31, 2020, compared to the quarter ended December 31, 2019.

 

Other expenses increased by $1.1 million due to merger and conversion-related costs incurred during the quarter ended March 31, 2020, offset by a decrease of $379,000 in additional other real estate owned expenses and write-downs compared to the quarter ended December 31, 2019.

 

Provision for Loan Losses

 

During the quarter ended March 31, 2020, Business First recorded a provision for loan losses of $1.4 million, compared to $192,000 for the quarter ended December 31, 2019. The reserve for the quarter ended March 31, 2020, was impacted significantly by the expected impact of the COVID-19 pandemic. The increase related to COVID-19 was recorded through a qualitative adjustment. The provision for the quarter ended December 31, 2019, was lower due to tempered annualized loan growth of 3.67% during the quarter.

 

b1BANK.com
 

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 0.80% and 6.31%, respectively, for the quarter ended March 31, 2020, compared to 1.04% and 8.18%, respectively, for the quarter ended December 31, 2019.

 

First Quarter 2020 Compared to First Quarter 2019

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2020, net income was $4.5 million, or $0.34 per diluted share, compared to net income of $5.7 million, or $0.41 per diluted share, for the quarter ended March 31, 2019. The decreases in net income and diluted earnings per share were mainly attributable to increased provision for loan losses, expenses in salaries and employee benefits, merger and conversion-related expenses, other real estate owned expenses and write-downs and other expenses, offset by an increase in net interest income, other income and reduction in provision for income taxes associated with stock option exercises.

 

On a non-GAAP basis, core net income, which excludes noncore income and expenses, for the quarter ended March 31, 2020, was $5.0 million, or $0.37 per diluted share, compared to core net income of $5.6 million, or $0.41 per diluted share, for the quarter ended March 31, 2019. Notable noncore events impacting earnings for the quarter ended March 31, 2020, included the incurrence of $126,000 in gains associated with the disposal of former bank premises and equipment in other income and $1.2 million in acquisition-related expenses.

 

Interest Income

 

For the quarter ended March 31, 2020, net interest income totaled $20.2 million and net interest margin and net interest spread were 3.93% and 3.55%, respectively, compared to $19.1 million, 4.01% and 3.61% for the quarter ended March 31, 2019. The average yield on the loan portfolio was 5.55% for the quarter ended March 31, 2020, compared to 5.79% for the quarter ended March 31, 2019. The average yield on total interest-earning assets was 5.06% for the quarter ended March 31, 2020, compared to 5.16% for the quarter ended March 31, 2019.

 

Average loan yield, average yield on total interest-earning assets, net interest margin, and net interest spread were impacted for the quarter ended March 31, 2020, largely by the federal funds rate cuts of 225 basis points which occurred throughout the second half of 2019 and first quarter of 2020.

 

b1BANK.com
 

 

Net interest margin and net interest spread (excluding loan discount accretion of $290,000) were 3.88% and 3.49%, respectively, for the quarter ended March 31, 2020, compared to 3.92% and 3.52% (excluding loan discount accretion of $432,000) for the quarter ended March 31, 2019.

 

Interest Expense

 

For the quarter ended March 31, 2020, overall cost of funds (which includes noninterest-bearing deposits) decreased by one basis point, from 1.21% to 1.20%, compared to the quarter ended March 31, 2019.

 

Other Income

 

For the quarter ended March 31, 2020, other income was impacted by $380,000 in SBIC investment income, $126,000 in gains on sales of former premises and equipment, and $177,000 of SBA loan sales, offset by reductions in correspondent bank income of $99,000 and rental income of $133,000.

 

Other Expense

 

For the quarter ended March 31, 2020, salaries and employee benefits increased $883,000 due to annual merit raises and increased headcount of full-time equivalent employees from 346 to 367 compared to the quarter ended March 31, 2019.

 

Other expenses increased for the quarter ended March 31, 2020, by $1.4 million in merger and conversion-related costs, $226,000 in additional other real estate owned expenses and write-downs, and approximately $141,000 in loan collection expenses compared to the quarter ended March 31, 2019.

 

Provision for Loan Losses

 

During the quarter ended March 31, 2020, Business First recorded a provision for loan losses of $1.4 million compared to $633,000 for the quarter ended March 31, 2019. The reserve for the quarter ended March 31, 2020, was impacted significantly by the expected impact of the COVID-19 pandemic. The increase related to COVID-19 was recorded through a qualitative adjustment.

 

b1BANK.com
 

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 0.80% and 6.31%, respectively, for the quarter ended March 31, 2020, from 1.09% and 8.62%, respectively, for the quarter ended March 31, 2019.

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary b1BANK, formerly known as Business First Bank, operates 26 banking centers in markets across Louisiana and in the Dallas, Texas area. b1BANK provides commercial and personal banking, treasury management and wealth solutions services to small to midsize businesses and their owners and employees. Visit www.b1BANK.com for more information. Business First’s common stock is traded on the NASDAQ Global Select Market under the symbol “BFST.”

 

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as “core” or “tangible” or “pre-tax, pre-provision”) intended to supplement, not substitute for, comparable GAAP measures. These measures typically adjust income available to common shareholders for certain significant activities or transactions that, in management’s opinion, can distort period-to-period comparisons of Business First’s performance. Transactions that are typically excluded from non-GAAP measures include realized and unrealized gains/losses on former bank premises and equipment, investment sales, impaired loan sales, acquisition-related expenses (including, but not limited to, legal costs, system conversion costs, severance and retention payments, etc.). Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of the tables below.

 

Special Note Regarding Forward-Looking Statements

Certain statements contained in this release may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as “anticipate,” “believe,” “estimate,” “expect,” “may,” “might,” “will,” “would,” “could” or “intend.” We caution you not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors, including those factors specified in our Annual Report on Form 10-K and other public filings. Actual results will also be significantly impacted by the effects of the ongoing COVID-19 pandemic, including, among other effects: the impact of the public health crisis; the extent and duration of closures of businesses, including our branches, vendors and customers; the operation of financial markets; employment levels; market liquidity; the impact of various actions taken in response by the U.S. federal government, the Federal Reserve, other banking regulators, state and local governments; the adequacy of our allowance for loan losses in relation to potential losses in our loan portfolio; and the impact that all of these factors have on our borrowers, other customers, vendors and counterparties. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news release.

 

b1BANK.com
 

 

Additional Information

For additional information on Business First, you may obtain Business First’s reports that are filed with the Securities and Exchange Commission (SEC) free of charge by using the SEC’s EDGAR service on the SEC’s website at www.sec.gov or by contacting the SEC for further information at 1-800-SEC-0330. Alternatively, these documents can be obtained free of charge from Business First by directing a request to: Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, Louisiana 70801, Attention: Corporate Secretary.

 

No Offer or Solicitation

This release does not constitute or form part of any offer to sell, or a solicitation of an offer to purchase, any securities of the Company. There will be no sale of securities in any jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2020

   

2019

   

2019

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    98.26 %     95.97 %     90.93 %

Shareholders' Equity to Assets Ratio

    12.33 %     12.54 %     12.81 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial

  $ 431,992     $ 390,398     $ 389,855  

Real Estate:

                       

Construction and Land

    260,836       244,181       211,888  

Farmland

    53,900       48,681       44,066  

1-4 Family Residential

    295,876       293,142       275,610  

Multi-Family Residential

    32,859       36,454       39,548  

Nonfarm Nonresidential

    623,114       612,608       550,103  

Total Real Estate

    1,266,585       1,235,066       1,121,215  

Consumer

    72,803       84,801       75,112  

Total Loans

  $ 1,771,380     $ 1,710,265     $ 1,586,182  
                         
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

  $ 12,124     $ 12,090     $ 11,220  

Charge-offs – Quarterly

    (194 )     (190 )     (57 )

Recoveries – Quarterly

    22       32       22  

Provision for Loan Losses – Quarterly

    1,367       192       633  

Balance, End of Period

  $ 13,319     $ 12,124     $ 11,818  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.75 %     0.71 %     0.75 %

Net Charge-offs (Recoveries) to Average Total Loans

    0.01 %     0.01 %     0.00 %
                         
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans

  $ 9,301     $ 8,977     $ 13,183  

Loans Past Due 90 Days or More

    834       72       77  

Total Nonperforming Loans

    10,135       9,049       13,260  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    3,281       4,036       1,683  

Other Nonperforming Assets

    11       160       11  

Total Other Nonperforming Assets

    3,292       4,196       1,694  

Total Nonperforming Assets

  $ 13,427     $ 13,245     $ 14,954  
                         

Nonperforming Loans to Total Loans (HFI)

    0.57 %     0.53 %     0.84 %

Nonperforming Assets to Total Assets

    0.59 %     0.58 %     0.71 %

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Three Months Ended

   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

   

March 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2019

   

2019

   

2020

   

2019

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.34     $ 0.43     $ 0.43     $ 0.34     $ 0.43  

Diluted Earnings per Common Share

  $ 0.34       0.42       0.41       0.34       0.41  

Dividends per Common Share

    0.10       0.10       0.08       0.10       0.08  

Book Value per Common Share

    21.58       21.47       20.14       21.58       20.14  
                                         
                                         

Average Common Shares Outstanding

    13,313,154       13,277,968       13,287,560       13,313,154       13,287,560  

Average Diluted Shares Outstanding

    13,367,276       13,638,168       13,653,125       13,367,276       13,653,125  

End of Period Common Shares Outstanding

    13,067,987       13,279,363       13,361,482       13,067,987       13,361,482  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    0.80 %     1.04 %     1.09 %     0.80 %     1.09 %

Return on Average Equity

    6.31 %     8.18 %     8.62 %     6.31 %     8.62 %

Net Interest Margin

    3.93 %     4.08 %     4.01 %     3.93 %     4.01 %

Net Interest Spread

    3.55 %     3.65 %     3.61 %     3.55 %     3.61 %

Efficiency Ratio (1)

    72.39 %     66.50 %     64.35 %     72.39 %     64.35 %
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 2,244,584     $ 2,209,182     $ 2,075,683     $ 2,244,584     $ 2,075,683  

Total Quarterly/Year-to-Date Average Equity

    285,338       281,589       262,681       285,338       262,681  
                                         

Other Operating Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 9,435     $ 9,025     $ 8,552     $ 9,435     $ 8,552  

Occupancy and Bank Premises

    1,060       920       1,103       1,060       1,103  

Depreciation and Amortization

    601       588       628       601       628  

Data Processing

    652       477       616       652       616  

FDIC Assessment Fees

    147       (15 )     150       147       150  

Legal and Other Professional Fees

    394       302       318       394       318  

Advertising and Promotions

    306       385       327       306       327  

Utilities and Communications

    317       316       298       317       298  

Ad Valorem Shares Tax

    375       388       345       375       345  

Directors' Fees

    74       119       205       74       205  

Other Real Estate Owned Expenses and Write-Downs

    253       632       27       253       27  

Merger and Conversion-Related Expenses

    1,148       (1 )     (254 )     1,148       (254 )

Other

    1,881       2,067       1,475       1,881       1,475  

Total Other Expenses

  $ 16,643     $ 15,203     $ 13,790     $ 16,643     $ 13,790  

 

(1) Noninterest expense (excluding provision for loan losses) divided by noninterest income plus net interest income less gain/loss on sales of securities.

 

b1BANK.com
 

 

 

Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2020

   

2019

   

2019

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 80,109     $ 89,371     $ 52,606  

Federal Funds Sold

    29,135       61,372       30,093  

Securities Available for Sale, at Fair Values

    275,115       278,193       304,122  

Mortgage Loans Held for Sale

    868       251       753  

Loans and Lease Receivable

    1,771,380       1,710,265       1,586,182  

Allowance for Loan Losses

    (13,319 )     (12,124 )     (11,818 )

Net Loans and Lease Receivable

    1,758,061       1,698,141       1,574,364  

Premises and Equipment, Net

    29,656       29,280       27,014  

Accrued Interest Receivable

    7,724       8,025       7,054  

Other Equity Securities

    11,721       12,565       8,508  

Other Real Estate Owned

    3,281       4,036       1,683  

Cash Value of Life Insurance

    32,765       32,568       32,050  

Deferred Taxes, Net

    1,800       2,145       3,077  

Goodwill

    48,495       48,495       49,534  

Core Deposit Intangible

    6,471       6,694       7,655  

Other Assets

    2,461       2,699       2,887  
                         

Total Assets

  $ 2,287,662     $ 2,273,835     $ 2,101,400  
                         
                         

Liabilities

                       
                         

Deposits:

                       

Noninterest-Bearing

  $ 417,534     $ 398,847     $ 396,775  

Interest-Bearing

    1,385,274       1,383,163       1,347,608  

Total Deposits

    1,802,808       1,782,010       1,744,383  
                         

Securities Sold Under Agreements to Repurchase

    14,728       67,989       11,070  

Short-Term Borrowings

    5,000       -       -  

Subordinated Debt

    25,000       25,000       25,000  

Federal Home Loan Bank Borrowings

    138,000       93,000       30,000  

Accrued Interest Payable

    1,573       1,533       2,039  

Other Liabilities

    18,523       19,206       19,764  
                         

Total Liabilities

    2,005,632       1,988,738       1,832,256  
                         

Shareholders' Equity

                       
                         

Common Stock

    13,068       13,279       13,361  

Additional Paid-In Capital

    206,966       212,505       213,537  

Retained Earnings

    59,859       56,700       42,576  

Accumulated Other Comprehensive Loss

    2,137       2,613       (330 )
                         

Total Shareholders' Equity

    282,030       285,097       269,144  
                         

Total Liabilities and Shareholders' Equity

  $ 2,287,662     $ 2,273,835     $ 2,101,400  

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

    Three Months Ended    

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

   

March 31,

   

March 31,

 

(Dollars in thousands)

 

2020

   

2019

   

2019

   

2020

   

2019

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 24,143     $ 24,732     $ 22,423     $ 24,143     $ 22,423  

Interest and Dividends on Securities

    1,731       1,739       1,874       1,731       1,874  

Interest on Federal Funds Sold and Due From Banks

    142       193       290       142       290  

Total Interest Income

    26,016       26,664       24,587       26,016       24,587  
                                         

Interest Expense:

                                       

Interest on Deposits

    4,686       4,908       4,757       4,686       4,757  

Interest on Borrowings

    1,119       1,129       710       1,119       710  

Total Interest Expense

    5,805       6,037       5,467       5,805       5,467  
                                         

Net Interest Income

    20,211       20,627       19,120       20,211       19,120  
                                         

Provision for Loan Losses

    1,367       192       633       1,367       633  
                                         

Net Interest Income After Provision for Loan Losses

    18,844       20,435       18,487       18,844       18,487  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    931       1,028       938       931       938  

Gain on Sales of Securities

    25       22       -       25       -  

Other Income

    1,848       1,206       1,373       1,848       1,373  

Total Other Income

    2,804       2,256       2,311       2,804       2,311  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    9,435       9,025       8,552       9,435       8,552  

Occupancy and Equipment Expense

    1,891       1,715       1,894       1,891       1,894  

Merger and Conversion-Related Expense

    1,148       (1 )     (254 )     1,148       (254 )

Other Expenses

    4,169       4,464       3,598       4,169       3,598  

Total Other Expenses

    16,643       15,203       13,790       16,643       13,790  
                                         

Income Before Income Taxes

    5,005       7,488       7,008       5,005       7,008  
                                         

Provision for Income Taxes

    506       1,729       1,349       506       1,349  
                                         

Net Income

  $ 4,499     $ 5,759     $ 5,659     $ 4,499     $ 5,659  

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

March 31, 2020

   

December 31, 2019

   

March 31, 2019

 
   

Average

                   

Average

                   

Average

                 
   

Outstanding

   

Interest Earned /

   

Average

   

Outstanding

   

Interest Earned /

   

Average

   

Outstanding

   

Interest Earned /

   

Average

 

(Dollars in thousands)

 

Balance

   

Interest Paid

   

Yield / Rate

   

Balance

   

Interest Paid

   

Yield / Rate

   

Balance

   

Interest Paid

   

Yield / Rate

 
                                                                         

Assets

                                                                       
                                                                         

Interest-Earning Assets

                                                                       

Total Loans

  $ 1,740,189     $ 24,143       5.55 %   $ 1,698,947     $ 24,732       5.82 %   $ 1,549,887     $ 22,423       5.79 %

Securities Available for Sale

    286,660       1,731       2.42 %     290,034       1,739       2.40 %     309,768       1,874       2.42 %

Interest-Bearing Deposit in Other Banks

    28,754       142       1.98 %     31,648       193       2.44 %     45,215       290       2.57 %

Total Interest-Earning Assets

    2,055,603       26,016       5.06 %     2,020,629       26,664       5.28 %     1,904,870       24,587       5.16 %

Allowance for Loan Losses

    (12,203 )                     (12,174 )                     (11,390 )                

Noninterest-Earning Assets

    201,184                       200,727                       182,203                  

Total Assets

  $ 2,244,584     $ 26,016             $ 2,209,182     $ 26,664             $ 2,075,683     $ 24,587          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities

                                                                       

Interest-Bearing Deposits

  $ 1,342,213     $ 4,686       1.40 %   $ 1,295,791     $ 4,908       1.52 %   $ 1,335,413     $ 4,757       1.42 %

Subordinated Debt

    25,000       422       6.75 %     25,000       422       6.75 %     25,000       416       6.66 %

Advances from Federal Home Loan Bank ("FHLB")

    98,323       497       2.02 %     96,763       516       2.13 %     37,527       281       3.00 %

Other Borrowings

    67,125       200       1.19 %     67,087       191       1.14 %     12,482       13       0.42 %

Total Interest-Bearing Liabilities

    1,532,661       5,805       1.52 %     1,484,641       6,037       1.63 %     1,410,422       5,467       1.55 %
                                                                         

Noninterest-Bearing Liabilities

                                                                       

Noninterest-Bearing Deposits

  $ 406,035                       419,231                       393,816                  

Other Liabilities

    20,550                       23,721                       8,764                  

Total Noninterest-Bearing Liabilities

    426,585                       442,952                       402,580                  

Shareholders' Equity

    285,338                       281,589                       262,681                  

Total Liabilities and Shareholders' Equity

  $ 2,244,584                     $ 2,209,182                     $ 2,075,683                  
                                                                         

Net Interest Spread

                    3.55 %                     3.65 %                     3.61 %

Net Interest Income

          $ 20,211                     $ 20,627                     $ 19,120          

Net Interest Margin

                    3.93 %                     4.08 %                     4.01 %
                                                                         

Overall Cost of Funds

                    1.20 %                     1.27 %                     1.21 %

 

NOTE: Average outstanding balances are determined utilizing monthly averages and average yield/rate is calculated utilizing a 30/360 day count convention.

 

b1BANK.com
 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

   

March 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2019

   

2019

   

2020

   

2019

 
                                         

Interest Income:

                                       

Interest income

  $ 26,016     $ 26,664     $ 24,587     $ 26,016     $ 24,587  

Core interest income

    26,016       26,664       24,587       26,016       24,587  

Interest Expense:

                                       

Interest expense

    5,805       6,037       5,467       5,805       5,467  

Core interest expense

    5,805       6,037       5,467       5,805       5,467  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    1,367       192       633       1,367       633  

Core provision expense

    1,367       192       633       1,367       633  

Other Income:

                                       

Other income

    2,804       2,256       2,311       2,804       2,311  

(Gains) losses on former bank premises and equipment

    (126 )     125       -       (126 )     -  

(Gains) on sale of securities

    (25 )     (22 )     -       (25 )     -  

Core other income

    2,653       2,359       2,311       2,653       2,311  

Other Expense:

                                       

Other expense

    16,643       15,203       13,790       16,643       13,790  

Acquisition-related expenses (2)

    (1,212 )     (76 )     50       (1,212 )     50  

Stock option exercises - excess taxes

    (71 )     -       -       (71 )     -  

Core other expense

    15,360       15,127       13,840       15,360       13,840  

Pre-Tax Income: (a)

                                       

Pre-tax income

    5,005       7,488       7,008       5,005       7,008  

(Gains) losses on former bank premises and equipment

    (126 )     125       -       (126 )     -  

(Gains) on sale of securities

    (25 )     (22 )     -       (25 )     -  

Acquisition-related expenses (2)

    1,212       76       (50 )     1,212       (50 )

Stock option exercises - excess taxes

    71       -       -       71       -  

Core pre-tax income

    6,137       7,667       6,958       6,137       6,958  

Provision for Income Taxes (1):

                                       

Provision for income taxes

    506       1,729       1,349       506       1,349  

Tax on (gains) losses on former bank premises and equipment

    (26 )     26       -       (26 )     -  

Tax on (gains) on sale of securities

    (5 )     (5 )     -       (5 )     -  

Tax on sale of banking center

    -       (216 )     -       -       -  

Tax on acquisition-related expenses (2)

    91       11       (16 )     91       (16 )

Tax on stock option exercises

    602                       602          

Core provision for income taxes

    1,167       1,545       1,333       1,167       1,333  

Net Income:

                                       

Net income

    4,499       5,759       5,659       4,499       5,659  

(Gains) losses on former bank premises and equipment , net of tax

    (100 )     99       -       (100 )     -  

(Gains) on sale of securities, net of tax

    (20 )     (17 )     -       (20 )     -  

Tax on sale of banking center

    -       216       -       -       -  

Acquisition-related expenses (2), net of tax

    1,121       65       (34 )     1,121       (34 )

Stock option exercises, net of tax

    (531 )     -       -       (531 )     -  

Core net income

  $ 4,970     $ 6,122     $ 5,625     $ 4,970     $ 5,625  
                                         

Pre-tax, pre-provision earnings (a+b)

  $ 6,372     $ 7,680     $ 7,641     $ 6,372     $ 7,641  

(Gains) losses on former bank premises and equipment

    (126 )     125       -       (126 )     -  

(Gains) on sale of securities

    (25 )     (22 )     -       (25 )     -  

Acquisition-related expenses (2)

    1,212       76       (50 )     1,212       (50 )

Stock option exercises

    71       -       -       71       -  

Core pre-tax, pre-provision earnings

  $ 7,504     $ 7,859     $ 7,591     $ 7,504     $ 7,591  
                                         

Average Diluted Shares Outstanding

    13,367,276       13,638,168       13,653,125       13,367,276       13,653,125  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.34     $ 0.42     $ 0.41     $ 0.34     $ 0.41  

(Gains) losses on former bank premises and equipment , net of tax

    (0.01 )     0.01       -       (0.01 )     -  

(Gains) on sale of securities, net of tax

    (0.00 )     (0.00 )     -       (0.00 )     -  

Tax on sale of banking center

    -       0.02       -       -       -  

Acquisition-related expenses (2), net of tax

    0.08       0.00       (0.00 )     0.08       (0.00 )

Stock option exercises

    (0.04 )     -       -       (0.04 )     -  

Core diluted earnings per share

  $ 0.37     $ 0.45     $ 0.41     $ 0.37     $ 0.41  
                                         

Pre-tax, pre-provision profit diluted earnings per share

  $ 0.48     $ 0.56     $ 0.56     $ 0.48     $ 0.56  

(Gains) losses on former bank premises and equipment

    (0.01 )     0.01       -       (0.01 )     -  

(Gains) on sale of securities

    (0.00 )     (0.00 )     -       (0.00 )     -  

Acquisition-related expenses (2)

    0.09       0.01       (0.00 )     0.09       (0.00 )

Stock option exercises

    0.01       -       -       0.01       -  

Core pre-tax, pre-provision diluted earnings per share

  $ 0.56     $ 0.58     $ 0.56     $ 0.56     $ 0.56  

 

(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21% for 2020 and 2019. These rates approximated the marginal tax rates.

(2) Includes merger and conversion-related expenses and salary and employee benefits.

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

   

March 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2019

   

2019

   

2020

   

2019

 
                                         
                                         

Total Quarterly/Year-to-Date Average Assets

    2,244,584       2,209,182       2,075,683       2,244,584       2,075,683  

Total Quarterly/Year-to-Date Average Equity

    285,338       281,589       262,681       285,338       262,681  
                                         

Net Income:

                                    -  

Net income

  $ 4,499     $ 5,759     $ 5,659     $ 4,499     $ 5,659  

(Gains) losses on former bank premises and equipment , net of tax

    (100 )     99       -       (100 )     -  

(Gains) on sale of securities, net of tax

    (20 )     (17 )     -       (20 )     -  

Tax on sale of banking center

    -       216       -       -       -  

Acquisition-related expenses (2), net of tax

    1,121       65       (34 )     1,121       (34 )

Stock option exercises, net of tax

    (531 )     -       -       (531 )     -  

Core net income

  $ 4,970     $ 6,122     $ 5,625     $ 4,970     $ 5,625  
                                         

Return on average assets

    0.80 %     1.04 %     1.09 %     0.80 %     1.09 %

Core return on average assets

    0.89 %     1.11 %     1.08 %     0.89 %     1.08 %

Return on equity

    6.31 %     8.18 %     8.62 %     6.31 %     8.62 %

Core return on average equity

    6.97 %     8.70 %     8.57 %     6.97 %     8.57 %
                                         

Interest Income:

                                       

Interest income

  $ 26,016     $ 26,664     $ 24,587     $ 26,016     $ 24,587  

Core interest income

    26,016       26,664       24,587       26,016       24,587  

Interest Expense:

                                    -  

Interest expense

    5,805       6,037       5,467       5,805       5,467  

Core interest expense

    5,805       6,037       5,467       5,805       5,467  

Other Income:

                                    -  

Other income

    2,804       2,256       2,311       2,804       2,311  

(Gains) losses on former bank premises and equipment

    (126 )     125       -       (126 )     -  

(Gains) on sale of securities

    (25 )     (22 )     -       (25 )     -  

Core other income

    2,653       2,359       2,311       2,653       2,311  

Other Expense:

                                    -  

Other expense

    16,643       15,203       13,790       16,643       13,790  

Acquisition-related expenses

    (1,212 )     (76 )     50       (1,212 )     50  

Stock option exercises - excess taxes

    (71 )     -       -       (71 )     -  

Core other expense

  $ 15,360     $ 15,127     $ 13,840     $ 15,360     $ 13,840  
                                         

Efficiency Ratio

                                       

Other expense (a)

  $ 16,643     $ 15,203     $ 13,790     $ 16,643     $ 13,790  

Core other expense (c)

  $ 15,360     $ 15,127     $ 13,840     $ 15,360     $ 13,840  

Net interest and other income (1) (b)

  $ 22,990     $ 22,861     $ 21,431     $ 22,990     $ 21,431  

Core net interest and other income (1) (d)

  $ 22,864     $ 22,986     $ 21,431     $ 22,864     $ 21,431  

Efficiency ratio (a/b)

    72.39 %     66.50 %     64.35 %     72.39 %     64.35 %

Core efficiency ratio (c/d)

    67.18 %     65.81 %     64.58 %     67.18 %     64.58 %
                                         

Total Average Interest-Earnings Assets

  $ 2,055,603     $ 2,020,629     $ 1,904,870     $ 2,055,603     $ 1,904,870  
                                         

Net Interest Income

                                       

Net interest income

  $ 20,211     $ 20,627     $ 19,120     $ 20,211     $ 19,120  

Loan discount accretion

    (290 )     (800 )     (432 )     (290 )     (432 )

Net interest income excluding loan discount accretion

  $ 19,921     $ 19,827     $ 18,688     $ 19,921     $ 18,688  
                                         

Net interest margin (2)

    3.93 %     4.08 %     4.01 %     3.93 %     4.01 %

Net interest margin excluding loan discount accretion (2)

    3.88 %     3.92 %     3.92 %     3.88 %     3.92 %

Net interest spread

    3.55 %     3.65 %     3.61 %     3.55 %     3.61 %

Net interest spread excluding loan discount accretion

    3.49 %     3.49 %     3.52 %     3.49 %     3.52 %

 

(1) Excludes gains/losses on sales of securities.

(2) Calculated utilizing a 30/360 day count convention.

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2019

   

2019

 
                         

Total Shareholders' (Common) Equity

                       

Total shareholders' equity

  $ 282,030     $ 285,097     $ 269,144  

Goodwill

    (48,495 )     (48,495 )     (49,534 )

Core deposit intangible

    (6,471 )     (6,694 )     (7,655 )

Total tangible common equity

  $ 227,064     $ 229,908     $ 211,955  
                         
                         

Total Assets

                       

Total assets

  $ 2,287,662     $ 2,273,835     $ 2,101,400  

Goodwill

    (48,495 )     (48,495 )     (49,534 )

Core deposit intangible

    (6,471 )     (6,694 )     (7,655 )

Total tangible assets

  $ 2,232,696     $ 2,218,646     $ 2,044,211  
                         

Common shares outstanding

    13,067,987       13,279,363       13,361,482  
                         

Book value per common share

  $ 21.58     $ 21.47     $ 20.14  

Tangible book value per common share

  $ 17.38     $ 17.31     $ 15.86  

Common equity to total assets

    12.33 %     12.54 %     12.81 %

Tangible common equity to tangible assets

    10.17 %     10.36 %     10.37 %
 

 

b1BANK.com