EX-99.1 2 ex_222045.htm EXHIBIT 99.1 ex_222045.htm

Exhibit 99.1

 

logo1.jpg

500 Laurel Street

Baton Rouge, LA 70801

Phone: 877.614.7600

 

 

 

                    

FOR IMMEDIATE RELEASE Misty Albrecht

January 25, 2021

b1BANK

  225.286.7879
  Misty.Albrecht@b1BANK.com

 

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR FISCAL YEAR 2020 AND Q4 2020

 

Baton Rouge, La. (January 25, 2021) – Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, Baton Rouge, Louisiana, today announced its unaudited results for the year ended December 31, 2020, including net income of $30.0 million, or $1.64 per diluted share, an increase of $6.2 million and decrease of $0.10, respectively, from prior year ended December 31, 2019. On a non-GAAP basis, core net income for the year ended December 31, 2020, which excludes certain income and expenses, was $37.5 million, or $2.05 per diluted share, an increase of $12.9 million and an increase of $0.25, respectively, from prior year ended December 31, 2019.

 

For the quarter ended December 31, 2020, Business First reported net income of $13.8 million, or $0.67 per diluted share, increases of $8.1 million and $0.25, respectively, from the quarter ended December 31, 2019. On a non-GAAP basis, core net income for the quarter ended December 31, 2020, which excludes certain income and expenses, was $14.1 million, or $0.68 per diluted share, an increase of $8.0 million and an increase of $0.23, respectively, from the quarter ended December 31, 2019.

 

“We finished the year right where we set out to last spring, though we never imagined the path we would all take to get here,” said Jude Melville, president and CEO. “b1BANK’s core earnings power reflects our increasing scale and improving efficiency, our asset quality is stable and our balance sheet is as liquid as it’s ever been.  Our people were called upon to process PPP loans, originate and close Main Street Lending Program relationships, and integrate a significant acquisition, all while being tested by COVID-19 and two hurricanes.  Not only did they respond, they responded with confidence and pride. Never before has our team been as proud to be community bankers and never before have I been as proud to be a part of their team.”

 

 


                         

                                      b1BANK.com

 

 

 

On January 25, 2021, Business First’s board of directors declared a quarterly dividend based upon financial performance for the fourth quarter in the amount of $0.10 per share, same as the prior quarter, to the common shareholders of record as of February 15, 2021. The dividend will be paid on February 28, 2021, or as soon thereafter as practicable.

 

 

Quarterly Highlights

 

 

Main Street Lending Program. Business First continued to support its clients through the COVID-19 pandemic by electing to participate in the Main Street Lending Program established by the Federal Reserve. Business First was able to originate 45 loans with an aggregate original principal balance of $327.8 million during the third and fourth quarter of 2020, resulting in a gain on sale of $4.2 million related to the transfer of 95% of the principal loan balance, or $311.4 million. As of December 31, 2020, Business First retained $16.4 million of the loan balances with an average balance of $364,000.

 

 

Stable Credit Quality. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets remained stable from 0.32% and 0.54%, respectively, at September 30, 2020, to 0.35% and 0.48% at December 31, 2020. At December 31, 2019, ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets were 0.53% and 0.58%, respectively, representing stable credit quality through the year ended December 31, 2020.

 

 

Net Interest Margin and Spread. Net interest margin and spread increased from 4.06% and 3.81%, respectively, for the quarter ended September 30, 2020, to 4.26% and 4.03% for the quarter ended December 31, 2020. The increases were largely attributable to purchase accounting accretion (loans and deposits/borrowings), the forgiveness of SBA PPP loans, which accelerated recognition of net loan origination fees, and repricing of deposits. Excluding loan discount accretion, non-GAAP net interest margin and spread were 3.99% and 3.75%, respectively, for the quarter ended December 31, 2020, compared to 3.81% and 3.56% for the quarter ended September 30, 2020.

 

 

Loan Growth. Total loans held for investment at December 31, 2020, were $3.0 billion, a decrease of $91.1 million compared to September 30, 2020. Loans declined (2.96) %, or (11.82) % annualized, for the quarter ended December 31, 2020. The majority of the decline was attributable to the U.S. Small Business Administration (SBA) Paycheck Protection Program (PPP) loan forgiveness, which consisted of $82.2 million of the net decrease in the loan portfolio. Total loans declined, excluding SBA PPP loan forgiveness, for the quarter ended December 31, 2020 by (0.33) %, or (1.32) % annualized. Organic loan growth, excluding SBA PPP and acquired Pedestal Bank (Pedestal) loans from the May 1, 2020 acquisition, for the year ended December 31, 2020 was 6.29%.

 

 


                         

                                      b1BANK.com

 

 

 

 

Stock Repurchase Program. Business First repurchased 45,800 shares of stock at a weighted average price per share of $17.42 during the quarter ended December 31, 2020, or 104% of tangible book value per share as of December 31, 2020. For the year ended December 31, 2020, Business First repurchased 480,581 shares of stock at a weighted average price per share of $12.06, or 72% of tangible book value per share as of December 31, 2020.

 

Financial Condition

 

December 31, 2020, Compared to September 30, 2020

 

Loans

 

Total loans held for investment decreased by $91.1 million compared to September 30, 2020. The decrease was largely attributable to SBA PPP forgiveness within the commercial portfolio of $79.0 million. Loans declined (2.96) %, or (11.82) % annualized, for the quarter ended December 31, 2020. Total loans declined, excluding the reduction from SBA PPP loan forgiveness, for the quarter ended December 31, 2020 by (0.33) %, or (1.32) % annualized. At December 31, 2020, SBA PPP loans with a principal balance of $315.5 million remain outstanding.

 

Loan growth contracted for the quarter ended December 31, 2020, due to the significant effort placed into accommodating client requests for the Main Street Lending Program. Business First was able to originate $317.2 million loans of which $301.4 million (95% of the total originated) were sold/participated to the Main Street Lending Program during the quarter ended December 31, 2020.

 

Business First’s unfunded commitments remained constant throughout the quarter ended December 31, 2020. Business First has not identified any unusual customer usage of unfunded commitments since the beginning of the COVID-19 pandemic in March 2020.

 

Borrowings

 

Due to b1BANK’s increased cash position/liquidity (including increased liquidity resulting from SBA PPP forgiveness), Business First elected to extinguish $74.0 million of its higher-rate, longer-term Federal Home Loan Bank (FHLB) borrowings with a weighted average rate of 2.25% during December 2020. Business First will save approximately $1.7 million in interest expense during 2021 due to the extinguishment. Business First incurred a loss on early extinguishment of debt of $2.4 million.

 

 


                         

                                      b1BANK.com

 

 

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.32% as of September 30, 2020, to 0.35% as of December 31, 2020. Nonperforming assets as a percentage of total assets decreased from 0.54% as of September 30, 2020, to 0.48% as of December 31, 2020. The increase in the nonperforming loan ratio was attributable to increases in nonaccrual loans and the decrease in the nonperforming asset ratio was attributable to the sale of other real estate owned properties during the quarter ended December 31, 2020.

 

Total Shareholders Equity

 

Book value per common share was $19.88 at December 31, 2020, compared to $19.26 at September 30, 2020. On a non-GAAP basis, tangible book value per share was $16.80 at December 31, 2020, compared to $16.18 at September 30, 2020. Business First repurchased 45,800 shares of stock at a weighted average price per share of $17.42 during the quarter ended December 31, 2020.

 

 

December 31, 2020, Compared to December 31, 2019

 

Loans

 

Total loans held for investment increased by $1.3 billion compared to December 31, 2019, or 74.91%, due primarily to the acquisition of Pedestal and origination of SBA PPP loans. Organic loan growth, excluding SBA PPP and acquired Pedestal loans from the May 1, 2020 acquisition, for the year ended December 31, 2020 was 6.29%1.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.53% as of December 31, 2019, to 0.35% as of December 31, 2020. Nonperforming assets as a percentage of total assets decreased from 0.58% as of December 31, 2019, to 0.48% as of December 31, 2020. The decreases were largely attributable to an increase in overall total loans held for investment and total assets from the acquisition of Pedestal during the quarter ended June 30, 2020.

 


1Calculated by adjusting the beginning loans, $1.7 billion, for the acquired Pedestal loans net of the purchase discount and SBA PPP loans acquired, or $807.2 million, for an adjusted beginning of $2.5 billion, and then removing the remaining SBA PPP loans at December 31, 2020, $315.5 million, from the change of the adjusted beginning to the actual ending at December 31, 2020, or $3.0 billion.  This results in a net increase of $158.4 million, divided by the beginning adjusted balance of $2.5 billion, or 6.29%.

 

 


                         

                                      b1BANK.com

 

 

 

Total Shareholders Equity

 

Book value per common share was $19.88 at December 31, 2020, compared to $21.47 at December 31, 2019. On a non-GAAP basis, tangible book value per share was $16.80 at December 31, 2020, compared to $17.31 at December 31, 2019. The decreases were attributable to the initial book value dilution caused by the acquisition of Pedestal during the quarter ended June 30, 2020.

 

Results of Operations

 

Fourth Quarter 2020 Compared to Third Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended December 31, 2020, net income was $13.8 million, or $0.67 per diluted share, compared to net income of $9.6 million, or $0.46 per diluted share, for the quarter ended September 30, 2020. The increases were largely attributable to an increase in net interest income (primarily due to the accelerated recognition of SBA PPP net loan origination fees due to forgiveness), decrease in interest-bearing deposits due to continued repricing of deposits, and an increase in gain on sale of loans due to the Main Street Lending Program, offset by an increase in other expense due to the extinguishment of FHLB borrowings.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended December 31, 2020, was $14.1 million, or $0.68 per diluted share, compared to core net income of $11.0 million, or $0.53 per diluted share, for the quarter ended September 30, 2020. Notable noncore events impacting earnings for the quarter ended December 31, 2020, included the incurrence of $568,000 in acquisition-related expenses and $158,000 in gains attributed to former bank premises and equipment in other income, compared to the incurrence of $1.2 million in acquisition-related expenses and $635,000 in losses attributed to losses on former bank premises and equipment in other income, largely attributable to branches planned to be closed as a result of the Pedestal acquisition for the quarter ended September 30, 2020.

 

 


                         

                                      b1BANK.com

 

 

 

Interest Income

 

For the quarter ended December 31, 2020, net interest income totaled $39.6 million and net interest margin and net interest spread were 4.26% and 4.03%, respectively, compared to $36.9 million, 4.06% and 3.81% for the quarter ended September 30, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.59% for the quarter ended December 31, 2020, compared to 5.65% for the quarter ended September 30, 2020. The average yield on total interest-earning assets was 4.78% for the quarter ended December 31, 2020, compared to 4.67% for the quarter ended September 30, 2020. The increase in interest income was largely attributable to accelerated recognition of SBA PPP net loan origination fees due to forgiveness ($3.2 million total, with approximately $1.8 million accelerated due to forgiveness) for the quarter ended December 31, 2020.

 

Net interest margin and net interest spread were positively impacted for the quarter ended December 31, 2020, by additional loan discount accretion, 3 basis points impact to both ratios, additional SBA PPP origination fees, 18 basis point impact to both ratios, and reduction in the overall cost of funds (which includes noninterest-bearing deposits).

 

The average loan yield (excluding SBA PPP loans) was impacted by the origination of loans at lower rates than payoffs during the quarter due to the decline in rates which has occurred since the COVID 19-pandemic.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $2.6 million) were 3.99% and 3.75%, respectively, for the quarter ended December 31, 2020, compared to 3.81% and 3.56% (excluding loan discount accretion of $2.3 million) for the quarter ended September 30, 2020.

 

Interest Expense

 

For the quarter ended December 31, 2020, overall cost of funds (which includes noninterest-bearing deposits) decreased by 10 basis points, from 0.63% to 0.53%, compared to the quarter ended September 30, 2020. The decrease in cost of funds was largely attributable to the repricing of deposits.

 

Other Income

 

For the quarter ended December 31, 2020, other income was impacted by a $4.4 million increase in gain on sale of loans primarily associated with the Main Street Lending Program, as well as a net increase of $981,000 in gains on sale of other real estate owned and disposal of assets, compared to the quarter ended September 30, 2020.

 

 


                         

                                      b1BANK.com

 

 

 

Other Expenses

 

For the quarter ended December 31, 2020, the increase in other expenses was largely attributed to a loss on early extinguishment of FHLB borrowings resulting in a net loss of $2.4 million (including the remaining purchase discounts) and an additional $250,000 accrual for shareholder tax within other expenses, $325,000 in advertising and promotions, offset by a $522,000 decrease in salaries and employee benefits, compared to the quarter ended September 30, 2020.

 

Provision for Loan Losses

 

During the quarter ended December 31, 2020, Business First recorded a provision for loan losses of $2.1 million, compared to $2.5 million for the quarter ended September 30, 2020. The reserve for the quarter ended December 31, 2020, was impacted by net charge-offs of $450,000 and the continued impact of the qualitative factors related to COVID-19.

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 1.37% and 13.86%, respectively, for the quarter ended December 31, 2020, compared to 0.98% and 9.85%, respectively, for the quarter ended September 30, 2020. Both returns were positively impacted by higher net income for the quarter ended December 31, 2020.

 

Fourth Quarter 2020 Compared to Fourth Quarter 2019

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended December 31, 2020, net income was $13.8 million, or $0.67 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 increases in net income and diluted earnings per share were largely attributable to the increases in net interest income and other income related to the acquisition of Pedestal on May 1, 2020, as well as the SBA PPP and Main Street Lending Program, offset by increases in the provision for loan losses associated with the COVID-19 pandemic in 2020, additional expenses associated with the acquisition of Pedestal on May 1, 2020, and loss on early extinguishment of FHLB borrowings.

 

 


                         

                                      b1BANK.com

 

 

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended December 31, 2020, was $14.1 million, or $0.68 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 December 31, 2020, included the incurrence of $568,000 in acquisition-related expenses and $158,000 in gains attributed to former bank premises and equipment in other income, compared to the incurrence of $125,000 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 December 31, 2020, net interest income totaled $39.6 million and net interest margin and net interest spread were 4.26% and 4.03%, respectively, compared to compared to $20.6 million, 4.08% and 3.65% for the quarter ended December 31, 2019. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.59% for the quarter ended December 31, 2020, compared to 5.82% for the quarter ended December 31, 2019. The average yield on total interest-earning assets was 4.78% for the quarter ended December 31, 2020, compared to 5.28% for the quarter ended December 31, 2019. The increase in interest income was largely attributable to higher average balances due to the Pedestal acquisition and origination of SBA PPP loans during 2020.

 

Average loan yield (excluding SBA PPP loans), average yield on total interest-earning assets, net interest margin, and net interest spread were impacted for the quarter ended December 31, 2020, by the federal funds rate cuts of 175 basis points, which occurred during the fourth quarter of 2019 through the first quarter of 2020. The average yield on total interest-earning assets was also impacted by the lower-yielding SBA PPP loans originated.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $2.6 million) were 3.99% and 3.75%, respectively, for the quarter ended December 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 December 31, 2020, overall cost of funds (which includes noninterest-bearing deposits) decreased by 74 basis points, from 1.27% to 0.53%, compared to the quarter ended December 31, 2019. The decrease in cost of funds was partially attributable to the accretion of deposit and FHLB premiums associated with the Pedestal acquisition, $780,000 or 9 basis points, but primarily attributable to an overall reduction in interest rates on deposit offerings and the lower-yielding deposit portfolio acquired from Pedestal.

 

 


                         

                                      b1BANK.com

 

 

 

Other Income

 

For the quarter ended December 31, 2020, the increase in other income was largely attributable to the acquisition of Pedestal during the quarter ended June 30, 2020, and $4.4 million gain on sale of loans primarily associated with the Main Street Lending Program, compared to the quarter ended December 31, 2019.

 

Other Expenses

 

For the quarter ended September 30, 2020, the increase in other expenses was largely attributable to the acquisition of Pedestal during the quarter ended June 30, 2020 and the $2.4 million loss on early extinguishment of FHLB borrowings, compared to the quarter ended December 31, 2019.

 

Provision for Loan Losses

 

During the quarter ended December 31, 2020, Business First recorded a provision for loan losses of $2.1 million compared to $192,000 for the quarter ended December 31, 2019. The reserve for the quarter ended December 31, 2020, was impacted by $450,000 in net charge-offs and the impact of the COVID-19 pandemic on the qualitative factors within the allowance for loan and lease losses.

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 1.37% and 13.86%, respectively, for the quarter ended December 31, 2020, from 1.04% and 8.18%, respectively, for the quarter ended December 31, 2019. Both returns were positively impacted by higher net income for the quarter ended December 31, 2020.

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary b1BANK operates 42 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.”

 

 


                         

                                      b1BANK.com 

 

 

 

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as “core”) 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.

 

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.

 

 


                         

                                      b1BANK.com 

 

 

 

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)

  

   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands)

 

2020

   

2020

   

2019

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    82.71 %     95.25 %     95.97 %

Shareholders' Equity to Assets Ratio

    9.85 %     10.07 %     12.54 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 886,325     $ 1,015,173     $ 390,398  

Real Estate:

                       

Construction and Land

    403,065       334,100       244,181  

Farmland

    55,883       56,567       48,681  

1-4 Family Residential

    468,650       493,344       293,142  

Multi-Family Residential

    95,707       99,901       36,454  

Nonfarm Nonresidential

    971,603       970,197       612,608  

Total Real Estate

    1,994,908       1,954,109       1,235,066  

Consumer (1)

    110,122       113,192       84,801  

Total Loans (Held for Investment)

  $ 2,991,355     $ 3,082,474     $ 1,710,265  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

  $ 20,340     $ 18,715     $ 12,090  

Charge-offs – Quarterly

    (715 )     (956 )     (190 )

Recoveries – Quarterly

    265       90       32  

Provision for Loan Losses – Quarterly

    2,134       2,491       192  

Balance, End of Period

  $ 22,024     $ 20,340     $ 12,124  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.74 %     0.66 %     0.71 %

Net Charge-offs (Recoveries) to Average Total Loans

    0.01 %     0.03 %     0.01 %
                         

Remaining Loan Purchase Discount

  $ 35,580     $ 38,207     $ 3,536  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 9,063     $ 7,988     $ 8,977  

Loans Past Due 90 Days or More (2)

    1,523       1,986       72  

Total Nonperforming Loans

    10,586       9,974       9,049  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    9,051       10,994       4,036  

Other Nonperforming Assets:

    402       414       160  

Total Other Nonperforming Assets

    9,453       11,408       4,196  

Total Nonperforming Assets

  $ 20,039     $ 21,382     $ 13,245  
                         

Nonperforming Loans to Total Loans (HFI)

    0.35 %     0.32 %     0.53 %

Nonperforming Assets to Total Assets

    0.48 %     0.54 %     0.58 %

 

(1) Small Business Adminstration SBA Paycheck Protection Program PPP loans accounted for $313.9 million and $1.6 million of the Commercial and Consumer portfolios, respectively, as of December 31, 2020. SBA PPP loans accounted for $392.9 million  and $4.8 million of the Commercial and Consumer portfolios, respectively, as of September 30, 2020.

 

(2) Past due and nonaccrual loan amounts exclude acquired impaired loans, even if contractually past due or if the Company does not expect to receive payment in full, as the Company is currently accreting interest income over the expected life of the loans.

 

 


                         

                                      b1BANK.com

 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2020

   

2019

   

2020

   

2019

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.67     $ 0.47     $ 0.43     $ 1.65     $ 1.79  

Diluted Earnings per Common Share

    0.67       0.46     $ 0.42       1.64       1.74  

Dividends per Common Share

    0.10       0.10       0.10       0.40       0.38  

Book Value per Common Share

    19.88       19.26       21.47       19.88       21.47  
                                         
                                         

Average Common Shares Outstanding

    20,590,239       20,613,481       13,277,968       18,169,599       13,310,577  

Average Diluted Shares Outstanding

    20,726,648       20,704,444       13,638,168       18,243,445       13,670,777  

End of Period Common Shares Outstanding

    20,621,437       20,667,237       13,279,363       20,621,437       13,279,363  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    1.37 %     0.98 %     1.04 %     0.88 %     1.11 %

Return on Average Equity

    13.86 %     9.85 %     8.18 %     8.42 %     8.70 %

Net Interest Margin

    4.26 %     4.06 %     4.08 %     4.06 %     4.10 %

Net Interest Spread

    4.03 %     3.81 %     3.65 %     3.77 %     3.67 %

Efficiency Ratio (1)

    60.27 %     65.65 %     66.50 %     67.75 %     64.37 %
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,029,660     $ 3,933,631     $ 2,209,182     $ 3,426,120     $ 2,136,081  

Total Quarterly/Year-to-Date Average Equity

    399,332       390,209       281,589       356,339       273,205  
                                         

Other Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 14,908     $ 15,430     $ 9,025     $ 57,394     $ 35,126  

Occupancy and Bank Premises

    1,525       1,394       920       5,349       4,332  

Depreciation and Amortization

    1,338       1,322       588       4,334       2,494  

Data Processing

    1,967       1,832       477       5,506       2,049  

FDIC Assessment Fees

    595       594       (15 )     1,608       278  

Legal and Other Professional Fees

    626       555       302       2,118       1,319  

Advertising and Promotions

    645       320       385       1,605       1,535  

Utilities and Communications

    617       789       316       2,368       1,334  

Ad Valorem Shares Tax

    850       673       388       2,348       1,423  

Directors' Fees

    173       117       119       464       570  

Other Real Estate Owned Expenses and Write-Downs

    132       171       632       607       750  

Merger and Conversion-Related Expenses

    548       556       (1 )     3,978       330  

Other

    5,678       3,198       2,067       13,314       6,908  

Total Other Expenses

  $ 29,602     $ 26,951     $ 15,203     $ 100,993     $ 58,448  
                                         

Other Income

                                       
                                         

Service Charges on Deposit Accounts

  $ 1,672     $ 1,592     $ 1,028     $ 5,358     $ 4,035  

Gain on Sales of Securities

    15       95       22       135       106  

Debit card and ATM Fee Income

    1,555       1,399       450       4,320       1,847  

Bank-Owned Life Insurance Income

    251       237       170       940       687  

Gain on Sales of Loans

    4,413       -       115       4,597       230  

Mortgage Origination Income

    208       123       113       572       421  

Brokerage Commission

    433       281       15       970       73  

Correspondent Bank Income

    49       45       75       235       418  

Rental Income

    12       14       2       72       490  

Gain (loss) on Sale of Banking Center

    -       -       -       -       581  

Gain (loss) on Sales of Other Real Estate Owned

    199       (104 )     (7 )     227       20  

Loss on Disposal of Other Assets

    51       (627 )     (124 )     (576 )     (774 )

Pass-through Income from SBIC Partnerships

    170       364       149       2,538       1,553  

Other

    519       798       248       2,176       1,021  

Total Other Income

  $ 9,547     $ 4,217     $ 2,256     $ 21,564     $ 10,708  

 

(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)

 

   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands)

 

2020

   

2020

   

2019

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 149,131     $ 103,894     $ 89,371  

Federal Funds Sold

    174,152       8,395       61,372  

Securities Available for Sale, at Fair Values

    640,605       547,535       278,193  

Mortgage Loans Held for Sale

    969       671       251  

Loans and Lease Receivable

    2,991,355       3,082,474       1,710,265  

Allowance for Loan Losses

    (22,024 )     (20,340 )     (12,124 )

Net Loans and Lease Receivable

    2,969,331       3,062,134       1,698,141  

Premises and Equipment, Net

    58,593       59,241       29,280  

Accrued Interest Receivable

    23,895       25,622       8,025  

Other Equity Securities

    12,693       15,641       12,565  

Other Real Estate Owned

    9,051       10,994       4,036  

Cash Value of Life Insurance

    45,030       44,779       32,568  

Deferred Taxes, Net

    5,858       5,829       2,145  

Goodwill

    53,862       53,627       48,495  

Core Deposit Intangible

    9,734       10,061       6,694  

Other Assets

    7,456       6,247       2,699  
                         

Total Assets

  $ 4,160,360     $ 3,954,670     $ 2,273,835  
                         
                         

Liabilities

                       
                         

Deposits:

                       

Noninterest-Bearing

  $ 1,164,139     $ 945,485     $ 398,847  

Interest-Bearing

    2,452,540       2,290,776       1,383,163  

Total Deposits

    3,616,679       3,236,261       1,782,010  
                         

Securities Sold Under Agreements to Repurchase

    21,825       24,604       67,989  

Short-Term Borrowings

    5,020       5,033       -  

Long-Term Borrowings

    6,000       6,000       -  

Paycheck Protection Program Liquidity Facility

    -       107,076       -  

Subordinated Debt

    25,000       25,000       25,000  

Subordinated Debt -Trust Preferred Securities

    5,000       5,000       -  

Federal Home Loan Bank Borrowings

    43,145       117,950       93,000  

Accrued Interest Payable

    2,499       3,621       1,533  

Other Liabilities

    25,229       26,039       19,206  
                         

Total Liabilities

    3,750,397       3,556,584       1,988,738  
                         

Shareholders' Equity

                       
                         

Common Stock

    20,621       20,667       13,279  

Additional Paid-In Capital

    299,540       299,762       212,505  

Retained Earnings

    79,174       67,399       56,700  

Accumulated Other Comprehensive Income

    10,628       10,258       2,613  
                         

Total Shareholders' Equity

    409,963       398,086       285,097  
                         

Total Liabilities and Shareholders' Equity

  $ 4,160,360     $ 3,954,670     $ 2,273,835  

 

 


                         

                                      b1BANK.com

 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands)

 

2020

   

2020

   

2019

   

2020

   

2019

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 41,762     $ 39,918     $ 24,732     $ 140,459     $ 95,433  

Interest and Dividends on Securities

    2,572       2,474       1,739       8,952       7,225  

Interest on Federal Funds Sold and Due From Banks

    53       69       193       344       809  

Total Interest Income

    44,387       42,461       26,664       149,755       103,467  
                                         

Interest Expense:

                                       

Interest on Deposits

    3,736       4,345       4,908       17,562       19,753  

Interest on Borrowings

    1,067       1,184       1,129       4,547       3,516  

Total Interest Expense

    4,803       5,529       6,037       22,109       23,269  
                                         

Net Interest Income

    39,584       36,932       20,627       127,646       80,198  
                                         

Provision for Loan Losses:

    2,134       2,491       192       11,435       2,606  
                                         

Net Interest Income After Provision for Loan Losses

    37,450       34,441       20,435       116,211       77,592  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    1,672       1,592       1,028       5,358       4,035  

Gain on Sales of Securities

    15       95       22       135       106  

Gain on Sales of Loans

    4,413       -       115       4,597       230  

Other Income

    3,447       2,530       1,091       11,474       6,337  

Total Other Income

    9,547       4,217       2,256       21,564       10,708  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    14,908       15,430       9,025       57,394       35,126  

Occupancy and Equipment Expense

    3,373       3,228       1,715       11,380       7,628  

Merger and Conversion-Related Expense

    548       556       (1 )     3,978       330  

Other Expenses

    10,773       7,737       4,464       28,241       15,364  

Total Other Expenses

    29,602       26,951       15,203       100,993       58,448  
                                         

Income Before Income Taxes:

    17,395       11,707       7,488       36,782       29,852  
                                         

Provision for Income Taxes:

    3,561       2,098       1,729       6,788       6,080  
                                         

Net Income:

  $ 13,834     $ 9,609     $ 5,759     $ 29,994     $ 23,772  

 

 


                         

                                      b1BANK.com

 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

   

Three Months Ended

 
   

December 31, 2020

   

September 30, 2020

   

December 31, 2019

 

(Dollars in thousands)

 

Average

Outstanding

Balance

   

Interest Earned /

Interest Paid

   

Average

Yield / Rate

   

Average

Outstanding

Balance

   

Interest Earned /

Interest Paid

   

Average

Yield / Rate

   

Average

Outstanding

Balance

   

Interest Earned /

Interest Paid

   

Average

Yield / Rate

 
                                                                         

Assets

                                                                       
                                                                         

Interest-Earning Assets:

                                                                       

Total Loans (Excluding SBA PPP)

  $ 2,685,093     $ 37,509       5.59 %   $ 2,638,417     $ 37,250       5.65 %   $ 1,698,947     $ 24,732       5.82 %

SBA PPP Loans

    365,058       4,253       4.66 %     399,366     $ 2,668       2.67 %     -       -       0.00 %

Securities Available for Sale

    603,192       2,572       1.71 %     564,630       2,474       1.75 %     290,034       1,739       2.40 %

Interest-Bearing Deposit in Other Banks

    61,485       53       0.34 %     33,970       69       0.81 %     31,648       193       2.44 %

Total Interest-Earning Assets

    3,714,828       44,387       4.78 %     3,636,383       42,461       4.67 %     2,020,629       26,664       5.28 %

Allowance for Loan Losses

    (21,020 )                     (19,329 )                     (12,174 )                

Noninterest-Earning Assets

    335,852                       316,577                       200,727                  

Total Assets

  $ 4,029,660     $ 44,387             $ 3,933,631     $ 42,461             $ 2,209,182     $ 26,664          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,313,511     $ 3,736       0.65 %   $ 2,262,774     $ 4,345       0.77 %   $ 1,295,791     $ 4,908       1.52 %

Subordinated Debt

    25,000       422       6.75 %     25,000       422       6.75 %     25,000       422       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       42       3.36 %     5,000       45       3.60 %     -       -       0.00 %

Advances from Federal Home Loan Bank (FHLB)

    105,640       407       1.54 %     122,592       515       1.68 %     96,763       516       2.13 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    79,450       70       0.35 %     107,076       95       0.35 %     -       -       0.00 %

Other Borrowings

    37,605       126       1.34 %     35,437       107       1.21 %     67,087       191       1.14 %

Total Interest-Bearing Liabilities

    2,566,206       4,803       0.75 %     2,557,879       5,529       0.86 %     1,484,641       6,037       1.63 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,033,593                     $ 957,090                     $ 419,231                  

Other Liabilities

    30,529                       28,453                       23,721                  

Total Noninterest-Bearing Liabilities

    1,064,122                       985,543                       442,952                  

Shareholders' Equity:

    399,332                       390,209                       281,589                  

Total Liabilities and Shareholders' Equity

  $ 4,029,660                     $ 3,933,631                     $ 2,209,182                  
                                                                         

Net Interest Spread

                    4.03 %                     3.81 %                     3.65 %

Net Interest Income

          $ 39,584                     $ 36,932                     $ 20,627          

Net Interest Margin

                    4.26 %                     4.06 %                     4.08 %
                                                                         

Overall Cost of Funds

                    0.53 %                     0.63 %                     1.27 %

 

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.

Consolidated Net Interest Margin

(Unaudited)

 

 

   

Year Ended

 
   

December 31, 2020

   

December 31, 2019

 

(Dollars in thousands)

 

Average

Outstanding

Balance

   

Interest Earned /

Interest Paid

   

Average

Yield / Rate

   

Average

Outstanding

Balance

   

Interest Earned /

Interest Paid

   

Average

Yield / Rate

 
                                                 

Assets

                                               
                                                 

Interest-Earning Assets:

                                               

Total Loans (Excluding SBA PPP)

    2,342,034     $ 131,208       5.60 %   $ 1,628,803     $ 95,433       5.86 %

SBA PPP Loans

    271,388       9,251       3.41 %     -       -       0.00 %

Securities Available for Sale

    483,976       8,952       1.85 %     300,038       7,225       2.41 %

Interest-Bearing Deposit in Other Banks

    48,345       344       0.71 %     27,878       809       2.90 %

Total Interest-Earning Assets

    3,145,743       149,755       4.76 %     1,956,719       103,467       5.29 %
Allowance for Loan Losses     (16,540 )                     (11,762 )                

Noninterest-Earning Assets

    296,917                       191,124                  

Total Assets

  $ 3,426,120     $ 149,755             $ 2,136,081     $ 103,467          
                                                 
                                                 

Liabilities and Shareholders' Equity

                                               
                                                 

Interest-Bearing Liabilities:

                                               

Interest-Bearing Deposits

    1,978,295     $ 17,562       0.89 %   $ 1,316,896     $ 19,753       1.50 %

Subordinated Debt

    25,000       1,688       6.75 %     25,000       1,688       6.75 %

Subordinated Debt - Trust Preferred Securities

    3,341       121       3.62 %     -       -       0.00 %

Advances from Federal Home Loan Bank (FHLB)

    113,999       1,945       1.71 %     69,183       1,581       2.29 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    65,857       237       0.36 %     -       -       0.00 %

Other Borrowings

    43,286       556       1.28 %     29,419       247       0.84 %

Total Interest-Bearing Liabilities

    2,229,778       22,109       0.99 %     1,440,498       23,269       1.62 %
                                                 

Noninterest-Bearing Liabilities:

                                               

Noninterest-Bearing Deposits

    812,332                       402,147                  

Other Liabilities

    27,672                       20,231                  

Total Noninterest-Bearing Liabilities

    840,004                       422,378                  

Shareholders' Equity:

    356,339                       273,205                  

Total Liabilities and Shareholders' Equity

  $ 3,426,120                     $ 2,136,081                  
                                                 

Net Interest Spread

                    3.77 %                     3.67 %

Net Interest Income

          $ 127,646                     $ 80,198          

Net Interest Margin

                    4.06 %                     4.10 %
                                                 

Overall Cost of Funds

                    0.73 %                     1.26 %

 

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

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2020

   

2019

   

2020

   

2019

 
                                         

Interest Income:

                                       

Interest income

  $ 44,387     $ 42,461     $ 26,664     $ 149,755     $ 103,467  

Core interest income

    44,387       42,461       26,664       149,755       103,467  

Interest Expense:

                                       

Interest expense

    4,803       5,529       6,037       22,109       23,269  

Core interest expense

    4,803       5,529       6,037       22,109       23,269  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    2,134       2,491       192       11,435       2,606  

Core provision expense

    2,134       2,491       192       11,435       2,606  

Other Income:

                                       

Other income

    9,547       4,217       2,256       21,564       10,708  

Sale of impaired credit

    -       -       -       -       (91 )

(Gains) losses on former bank premises and equipment

    (158 )     635       125       351       719  

(Gains) on sale of securities

    (15 )     (95 )     (22 )     (135 )     (106 )

(Gains) on sale of banking center

    -       -       -       -       (581 )

Core other income

    9,374       4,757       2,359       21,780       10,649  

Other Expense:

                                       

Other expense

    29,602       26,951       15,203       100,993       58,448  

Acquisition-related expenses (2)

    (568 )     (1,206 )     (76 )     (9,559 )     (750 )

Stock option exercises - excess taxes

    -       -       -       (71 )     -  

Early lease termination

    -       -       -       -       (87 )

Core other expense

    29,034       25,745       15,127       91,363       57,611  

Pre-Tax Income: (a)

                                       

Pre-tax income

    17,395       11,707       7,488       36,782       29,852  

Sale of impaired credit

    -       -       -       -       (91 )

(Gains) losses on former bank premises and equipment

    (158 )     635       125       351       719  

(Gains) on sale of securities

    (15 )     (95 )     (22 )     (135 )     (106 )

(Gains) on sale of banking center

    -       -       -       -       (581 )

Acquisition-related expenses (2)

    568       1,206       76       9,559       750  

Stock option exercises - excess taxes

    -       -       -       71       -  

Early lease termination

    -       -       -       -       87  

Core pre-tax income

    17,790       13,453       7,667       46,628       30,630  

Provision for Income Taxes: (1)

                                       

Provision for income taxes

    3,561       2,098       1,729       6,788       6,080  

Tax on sale of impaired credit

    -       -       -       -       (19 )

Tax on (gains) on former bank premises and equipment

    (33 )     133       26       74       151  

Tax on (gains) on sale of securities

    (3 )     (20 )     (5 )     (28 )     (22 )

Tax on sale of banking center

    -       -       (216 )     -       (338 )

Tax on acquisition-related expenses (2)

    120       241       11       1,727       147  

Tax on stock option exercises

    -       -       -       601       -  

Tax on early lease termination

    -       -       -       -       18  

Core provision for income taxes

    3,645       2,452       1,545       9,162       6,017  

Net Income:

                                       

Net income

    13,834       9,609       5,759       29,994       23,772  

Sale of impaired credit, net of tax

    -       -       -       -       (72 )

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

    (125 )     502       99       277       568  

(Gains) on sale of securities, net of tax

    (12 )     (75 )     (17 )     (107 )     (84 )

(Gains) on sale of banking center, net of tax

    -       -       216       -       (243 )

Acquisition-related expenses (2), net of tax

    448       965       65       7,832       603  

Stock option exercises, net of tax

    -       -       -       (530 )     -  

Early lease termination, net of tax

    -       -       -       -       69  

Core net income

  $ 14,145     $ 11,001     $ 6,122     $ 37,466     $ 24,613  
                                         

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

  $ 19,529     $ 14,198     $ 7,680     $ 48,217     $ 32,458  

Sale of impaired credit

    -       -       -       -       (91 )

(Gains) losses on former bank premises and equipment

    (158 )     635       125       351       719  

(Gains) on sale of securities

    (15 )     (95 )     (22 )     (135 )     (106 )

Loss on sale of banking center

    -       -       -       -       (581 )

 

 


                         

                                      b1BANK.com

 

 

Acquisition-related expenses (2)

    568       1,206       76       9,559       750  

Stock option exercises

    -       -       -       71       -  

Early lease termination

    -       -       -       -       87  

Core pre-tax, pre-provision earnings

  $ 19,924     $ 15,944     $ 7,859     $ 58,063     $ 33,236  
                                         

Average Diluted Shares Outstanding

    20,726,648       20,704,444       13,638,168       18,243,445       13,670,777  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.67     $ 0.46     $ 0.42     $ 1.64       1.74  

Sale of impaired credit, net of tax

    -       -       -       -       (0.01 )

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

    (0.01 )     0.02       0.01       0.02       0.04  

(Gains) on sale of securities, net of tax

    (0.00 )     (0.00 )     (0.00 )     (0.01 )     (0.01 )

(Gains) on sale of banking center

    -       -       0.02       -       (0.02 )

Acquisition-related expenses (2), net of tax

    0.02       0.05       0.00       0.43       0.05  

Stock option exercises

    -       -       -       (0.03 )     -  

Early lease termination, net of tax

    -       -       -       -       0.01  

Core diluted earnings per share

  $ 0.68     $ 0.53     $ 0.45     $ 2.05     $ 1.80  
                                         

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

  $ 0.94     $ 0.69     $ 0.56     $ 2.64     $ 2.37  

Sale of impaired credit

    -       -       -       -       (0.01 )

(Gains) losses on former bank premises and equipment

    (0.01 )     0.03       0.01       0.02       0.06  

(Gains) on sale of securities

    (0.00 )     (0.01 )     (0.00 )     (0.01 )     (0.01 )

(Gains) on sale of banking center

    -       -       -       -       (0.04 )

Acquisition-related expenses (2)

    0.03       0.06       0.01       0.52       0.05  

Stock option exercises

    -       -       -       0.00       -  

Early lease termination

    -       -       -       -       0.01  

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

  $ 0.96     $ 0.77     $ 0.58     $ 3.18     $ 2.43  

 

 

(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

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2020

   

2019

   

2020

   

2019

 
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,029,660     $ 3,933,631     $ 2,209,182     $ 3,426,120     $ 2,136,081  

Total Quarterly/Year-to-Date Average Equity

  $ 399,332     $ 390,209     $ 281,589     $ 356,339     $ 273,205  
                                         

Net Income:

                                       

Net income

  $ 13,834     $ 9,609     $ 5,759     $ 29,994     $ 23,772  

Sale of impaired credit, net of tax

    -       -       -       -       (72 )

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

    (125 )     502       99       277       568  

(Gains) on sale of securities, net of tax

    (12 )     (75 )     (17 )     (107 )     (84 )

(Gains) on sale of banking center, net of tax

    -       -       216       -       (243 )

Acquisition-related expenses (2), net of tax

    448       965       65       7,832       603  

Stock option exercises, net of tax

    -       -       -       (530 )     -  

Early lease termination, net of tax

    -       -       -       -       69  

Core net income

  $ 14,145     $ 11,001     $ 6,122     $ 37,466     $ 24,613  
                                         

Return on average assets

    1.37 %     0.98 %     1.04 %     0.88 %     1.11 %

Core return on average assets

    1.40 %     1.12 %     1.11 %     1.09 %     1.15 %

Return on equity

    13.86 %     9.85 %     8.18 %     8.42 %     8.70 %

Core return on average equity

    14.17 %     11.28 %     8.70 %     10.51 %     9.01 %
                                         

Interest Income:

                                       

Interest income

  $ 44,387     $ 42,461     $ 26,664     $ 149,755     $ 103,467  

Core interest income

    44,387       42,461       26,664       149,755       103,467  

Interest Expense:

                                       

Interest expense

    4,803       5,529       6,037       22,109       23,269  

Core interest expense

    4,803       5,529       6,037       22,109       23,269  

Other Income:

                                       

Other income

    9,547       4,217       2,256       21,564       10,708  

Sale of impaired credit

    -       -       -       -       (91 )

(Gains) losses on former bank premises and equipment

    (158 )     635       125       351       719  

(Gains) on sale of securities

    (15 )     (95 )     (22 )     (135 )     (106 )

(Gains) on sale of banking center

    -       -       -       -       (581 )

Core other income

    9,374       4,757       2,359       21,780       10,649  

Other Expense:

                                       

Other expense

    29,602       26,951       15,203       100,993       58,448  

Acquisition-related expenses

    (568 )     (1,206 )     (76 )     (9,559 )     (750 )

Stock option exercises - excess taxes

    -       -       -       (71 )     -  

Early lease termination

    -       -       -       -       (87 )

Core other expense

  $ 29,034     $ 25,745     $ 15,127     $ 91,363     $ 57,611  
                                         

Efficiency Ratio:

                                       

Other expense (a)

  $ 29,602     $ 26,951     $ 15,203     $ 100,993     $ 58,448  

Core other expense (c)

  $ 29,034     $ 25,745     $ 15,127     $ 91,363     $ 57,611  

Net interest and other income (1) (b)

  $ 49,116     $ 41,054     $ 22,861     $ 149,075     $ 90,800  

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

  $ 48,958     $ 41,689     $ 22,986     $ 149,426     $ 90,847  

Efficiency ratio (a/b)

    60.27 %     65.65 %     66.50 %     67.75 %     64.37 %

Core efficiency ratio (c/d)

    59.30 %     61.75 %     65.81 %     61.14 %     63.42 %
                                         

Total Average Interest-Earnings Assets

  $ 3,714,828     $ 3,636,383     $ 2,020,629     $ 3,145,743     $ 1,956,719  
                                         

Net Interest Income:

                                       

Net interest income

  $ 39,584     $ 36,932     $ 20,627       127,646     $ 80,198  

Loan discount accretion

    (2,567 )     (2,270 )     (800 )     (6,592 )     (2,602 )

Net interest income excluding loan discount accretion

  $ 37,017     $ 34,662     $ 19,827     $ 121,054     $ 77,596  
                                         

Net interest margin (2)

    4.26 %     4.06 %     4.08 %     4.06 %     4.10 %

Net interest margin excluding loan discount accretion (2)

    3.99 %     3.81 %     3.92 %     3.85 %     3.97 %

Net interest spread

    4.03 %     3.81 %     3.65 %     3.77 %     3.67 %

Net interest spread excluding loan discount accretion

    3.75 %     3.56 %     3.49 %     3.56 %     3.54 %

 

(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)

 

 

   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2020

   

2020

   

2019

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 409,963     $ 398,086     $ 285,097  

Goodwill

    (53,862 )     (53,627 )     (48,495 )

Core deposit intangible

    (9,734 )     (10,061 )     (6,694 )

Total tangible common equity

  $ 346,367     $ 334,398     $ 229,908  
                         
                         

Total Assets:

                       

Total assets

  $ 4,160,360     $ 3,954,670     $ 2,273,835  

Goodwill

    (53,862 )     (53,627 )     (48,495 )

Core deposit intangible

    (9,734 )     (10,061 )     (6,694 )

Total tangible assets

  $ 4,096,764     $ 3,890,982     $ 2,218,646  
                         

Common shares outstanding

    20,621,437       20,667,237       13,279,363  
                         

Book value per common share

  $ 19.88     $ 19.26     $ 21.47  

Tangible book value per common share

  $ 16.80     $ 16.18     $ 17.31  

Common equity to total assets

    9.85 %     10.07 %     12.54 %

Tangible common equity to tangible assets

    8.45 %     8.59 %     10.36 %

 

 


                         

                                      b1BANK.com