EX-99.1 2 ex_242739.htm EXHIBIT 99.1 ex_242739.htm

 

Exhibit 99.1

 

b31.jpg

500 Laurel Street

Baton Rouge, LA 70801

Phone: 877.614.7600

 

FOR IMMEDIATE RELEASE  Misty Albrecht
April 22, 2021 b1BANK
  225.286.7879
  Misty.Albrecht@b1BANK.com

                                   

                                                     

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q1 2021

 

Baton Rouge, La. (April 22, 2021) – 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, 2021, including net income of $12.3 million, or $0.59 per diluted share, a decrease of $1.5 million and $0.08, respectively, from prior quarter ended December 31, 2020. On a non-GAAP basis, core net income for the quarter ended March 31, 2021, which excludes certain income and expenses, was $12.6 million, or $0.61 per diluted share, a decrease of $1.5 million and $0.07, respectively, from prior quarter ended December 31, 2020.

 

“2021 has gotten off to a fast start for b1BANK,” said Jude Melville, president and CEO. “Growth in our earnings power reflects successful integration of the significant merger we conducted in 2020, the additions to our board speak to our credibility as active participants in our community, and continued strong asset quality and stable NIM demonstrate our focus on the health of our portfolio even during a time of significant expansion.  We’re especially excited about our acquisition of SSW and the capability that partnership gives us to more thoroughly serve our clients in the coming years.” 

 

On April 22, 2021, Business First’s board of directors declared a quarterly dividend based upon financial performance for the first quarter in the amount of $0.12 per share, an increase of $0.02 from the prior quarter, to the common shareholders of record as of May 15, 2021. The dividend will be paid on May 31, 2021, or as soon thereafter as practicable.

 

 

Quarterly Highlights

 

 

Smith Shellnut Wilson, LLC (SSW) Acquisition. On March 22, 2021, Business First, through b1BANK, entered into a definitive agreement to acquire SSW, a registered investment advisor with approximately $3.5 billion in assets under management, specializing in managing investment portfolios for corporations, foundations and individuals. The acquisition of SSW was subsequently completed on April 1, 2021.

 

b1BANK.com

 

 

Subordinated Debt Issuance. On March 26, 2021, Business First issued $52.5 million in aggregate principal amount of its 4.250% fixed-to-floating subordinated notes due 2031. The subordinated notes were issued to certain qualified institutional buyers and institutional accredited investors in a private placement transaction that was exempt from registration under the Securities Act of 1933, as amended.

 

 

Corporate Actions. Business First and b1BANK appointed John Ducrest, former Commissioner of the Louisiana Office of Financial Institutions (OFI) and immediate former Commissioner of Securities for the state of Louisiana, and Drew Brees, former quarterback of the New Orleans Saints, to their respective boards of directors during the quarter ended March 31, 2021.

 

 

Small Business Administration (SBA) Paycheck Protection Program (PPP), Round 2. Business First has funded approximately 1,500 loans with an aggregate outstanding principal balance of $188.5 million under round 2 of the SBA PPP. Additionally, Business First will recognize approximately $8.6 million in fees associated with origination of these loans over their lives.

 

 

Net Interest Margin and Spread. Net interest margin decreased from 4.26% for the quarter ended December 31, 2020, to 4.23% for the quarter ended March 31, 2021, while net interest spread increased from 4.03% to 4.06% for the quarters ended December 31, 2020, and March 31, 2021, respectively. Excluding loan discount accretion, non-GAAP net interest margin and spread were 3.91% and 3.73%, respectively, for the quarter ended March 31, 2021, compared to 3.99% and 3.75% for the quarter ended December 31, 2020.

 

 

Financial Condition

 

March 31, 2021, Compared to December 31, 2020

 

Loans

 

Loans held for investment increased $50.6 million, or 1.69 % (6.77 % annualized), for the quarter ended March 31, 2021. The increase was largely attributable to a net increase in SBA PPP loans (round 2) within the commercial portfolio of $71.9 million. Excluding the net increase in SBA PPP loans, total loans held for investment declined for the quarter ended March 31, 2021, by (0.74) %, or (2.96) % annualized. As of March 31, 2021, SBA PPP loans with a principal balance of $385.9 million remain outstanding.

 

b1BANK.com
 

 

Business First has not identified any unusual customer usage of unfunded commitments since the beginning of the COVID-19 pandemic in March 2020.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.35% as of December 31, 2020, to 0.44% as of March 31, 2021. Nonperforming assets as a percentage of total assets increased from 0.48% as of December 31, 2020, to 0.52% as of March 31, 2021. The increase in both metrics was largely attributable to a single, energy-related loan with an outstanding balance of $1.9 million migrating to nonaccrual during the quarter ended March 31, 2021.

 

Cash and Securities Available for Sale

 

Cash, including federal funds sold, and securities available for sale increased by $137.6 million and $80.6 million, respectively, from the quarter ended December 31, 2020. The increases were largely attributable to the subordinated debt issuance on March 26, 2021, (which increased cash by approximately $41.4 million after repaying existing Business First outstanding debt), SBA PPP forgiveness reimbursements ($118.1 million), and increased municipal deposits ($85.4 million) which occurred during the quarter ended March 31, 2021.

 

Subordinated Debt

 

On March 26, 2021, Business First successfully completed a private placement of $52.5 million in aggregate principal amount of its 4.250% fixed-to-floating subordinated notes due 2031, callable by Business First beginning March 2026. The notes qualify for Tier 2 capital treatment for Business First for regulatory capital purposes.

 

Total Shareholders Equity

 

Book value per common share was $20.03 at March 31, 2021, compared to $19.88 at December 31, 2020. On a non-GAAP basis, tangible book value per share was $16.99 at March 31, 2021, compared to $16.80 at December 31, 2020. The increase was largely attributable to net income for the quarter less dividends distributed based on Q4 2020 performance.

 

b1BANK.com
 

 

March 31, 2021, Compared to March 31, 2020

 

Loans

 

Total loans held for investment increased by $1.3 billion compared to March 31, 2020, or 71.73%, due primarily to the acquisition of Pedestal and origination of SBA PPP loans.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.57% as of March 31, 2020, to 0.44% as of March 31, 2021. Nonperforming assets as a percentage of total assets decreased from 0.59% as of March 31, 2020, to 0.52% as of March 31, 2021. The decreases were largely attributable to an increase in overall total loans held for investment and total assets from the acquisition of Pedestal and SBA PPP activity.

 

Total Shareholders Equity

 

Book value per common share was $20.03 at March 31, 2021, compared to $21.58 at March 31, 2020. On a non-GAAP basis, tangible book value per share was $16.99 at March 31, 2021, compared to $17.38 at March 31, 2020. 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

 

First Quarter 2021 Compared to Fourth Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2021, net income was $12.3 million, or $0.59 per diluted share, compared to net income of $13.8 million, or $0.67 per diluted share, for the quarter ended December 31, 2020. The decreases, $1.5 million and $0.08, respectively, were largely attributable to a reduction in gain on sale of loans, primarily attributable to the $4.4 million gain recognized from sales of loans originated under the Main Street Lending Program in the quarter ended December 31, 2020, offset by decreases in other expense due to extinguishment of Federal Home Loan Bank (FHLB) borrowings, of $2.4 million, and $842,000 in interest expense.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended March 31, 2021, was $12.6 million, or $0.61 per diluted share, compared to core net income of $14.1 million, or $0.68 per diluted share, for the quarter ended December 31, 2020. Notable noncore events impacting earnings for the quarter ended March 31, 2021, included the incurrence of $350,000 in occupancy and bank premises expenses attributable to hurricane damage, compared to the incurrence of $568,000 in acquisition-related expenses and $158,000 in gains attributed to former bank premises and equipment in other income for the quarter ended December 31, 2020.

 

b1BANK.com
 

 

Interest Income

 

For the quarter ended March 31, 2021, net interest income totaled $40.3 million and net interest margin and net interest spread were 4.23% and 4.06%, respectively, compared to $39.6 million, 4.26% and 4.03% for the quarter ended December 31, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.53% for the quarter ended March 31, 2021, compared to 5.59% for the quarter ended December 31, 2020. The average yield on total interest-earning assets was 4.65% for the quarter ended March 31, 2021, compared to 4.78% for the quarter ended December 31, 2020. The reduction in interest income was largely attributable to less days and lower yields, $1.0 million less interest income attributable to non-SBA PPP loans, offset by additional accelerated recognition of SBA PPP net loan origination fees due to forgiveness, $0.7 million, for the quarter ended March 31, 2021.

 

Net interest margin and net interest spread were positively impacted for the quarter ended March 31, 2021, by an additional $496,000 in loan discount accretion, 5 and 6 basis points, respectively, and an additional $777,000 in SBA PPP origination fees, 8 and 9 basis points, respectively, and a 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.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $3.1 million) were 3.91% and 3.73%, respectively, for the quarter ended March 31, 2021, compared to 3.99% and 3.75% (excluding loan discount accretion of $2.6 million) for the quarter ended December 31, 2020.

 

Interest Expense

 

For the quarter ended March 31, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 12 basis points, from 0.53% to 0.41%, compared to the quarter ended December 31, 2020. The decrease in cost of funds was largely attributable to the continuous repricing of maturing certificates of deposit, as well as the repricing of selected non-maturity deposits, and the impact of Business First’s extinguishment of certain FHLB borrowings in December 2020.

 

b1BANK.com
 

 

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, which accounted for the majority of the $4.5 million decrease in other income during the quarter ended March 31, 2021.

 

Other Expenses

 

For the quarter ended December 31, 2020, other expenses were impacted by a loss on early extinguishment of FHLB borrowings, resulting in a net loss of $2.4 million, which accounted for the majority of the $2.6 million decrease in other expense during the quarter ended March 31, 2021.

 

Provision for Loan Losses

 

During the quarter ended March 31, 2021, Business First recorded a provision for loan losses of $3.4 million, compared to $2.1 million for the quarter ended December 31, 2020. The increase for the quarter ended March 31, 2021, was driven primarily by the additional reserves ($1. 4 million) required on a $1.9 million energy-related loan which was transferred to nonaccrual during the quarter, as well as additional reserves necessary on acquired loans.

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 1.15% and 11.86%, respectively, for the quarter ended March 31, 2021, compared to 1.37% and 13.86%, respectively, for the quarter ended December 31, 2020. Both returns were negatively impacted by lower net income for the quarter ended March 31, 2021.

 

First Quarter 2021 Compared to First Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2021, net income was $12.3 million, or $0.59 per diluted share, compared to net income of $4.5 million, or $0.34 per diluted share, for the quarter ended March 31, 2020. 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 loans and lower costs of funds, offset by increases in the provision for loan losses and additional expenses associated with the acquisition of Pedestal.

 

b1BANK.com
 

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended March 31, 2021, was $12.6 million, or $0.61 per diluted share, compared to core net income of $5.0 million, or $0.37 per diluted share, for the quarter ended March 31, 2020. Notable noncore events impacting earnings for the quarter ended March 31, 2021, included the incurrence of $350,000 in occupancy and bank premises expenses attributable to hurricane damage, compared to 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 during the quarter ended March 31, 2020.

 

Interest Income

 

For the quarter ended March 31, 2021, net interest income totaled $40.3 million and net interest margin and net interest spread were 4.23% and 4.06%, respectively, compared to compared to $20.2 million, 3.93% and 3.55% for the quarter ended March 31, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.53% for the quarter ended March 31, 2021, compared to 5.55% for the quarter ended March 31, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was positively impacted for the quarter ended March 31, 2021, by an additional $2.8 million in loan discount accretion, which accounted for 42 basis points. The increase in interest income was largely attributable to higher average balances due to the Pedestal acquisition, origination of SBA PPP loans, and larger loan purchase discount accretion.

 

Average yield on total interest-earning assets, net interest margin, and net interest spread were impacted for the quarter ended March 31, 2021, by the federal funds rate cuts of 150 basis points, which occurred late in the first quarter of 2020, as well as the subsequent impacts of the COVID-19 pandemic on the yield curve.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $3.1 million) were 3.91% and 3.73%, respectively, for the quarter ended March 31, 2021, compared to 3.88% and 3.49% (excluding loan discount accretion of $290,000) for the quarter ended March 31, 2020.

 

Interest Expense

 

For the quarter ended March 31, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 79 basis points, from 1.20% to 0.41%, compared to the quarter ended March 31, 2020. The decrease in cost of funds was partially attributable to the accretion of deposit and FHLB premiums associated with the Pedestal acquisition, $715,000 or 8 basis points, and the strategic extinguishment of FHLB advances which occurred in the quarter ended December 31, 2020, 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 March 31, 2021, the increase in other income was largely attributable to the acquisition of Pedestal during the quarter ended June 30, 2020, compared to the quarter ended March 31, 2020.

 

Other Expenses

 

For the quarter ended March 31, 2021, the increase in other expense was largely attributable to the acquisition of Pedestal during the quarter ended June 30, 2020, compared to the quarter ended March 31, 2020.

 

Provision for Loan Losses

 

During the quarter ended March 31, 2021, Business First recorded a provision for loan losses of $3.4 million compared to $1.4 million for the quarter ended March 31, 2020. The increase for the quarter ended March 31, 2021, was impacted by the additional reserves ($1.4 million) required on a $1.9 million energy-related loan which was transferred to nonaccrual during the quarter, as well as additional reserves necessary on acquired loans.

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 1.15% and 11.86%, respectively, for the quarter ended March 31, 2021, from 0.80% and 6.31%, respectively, for the quarter ended March 31, 2020. Both returns were positively impacted by higher net income for the quarter ended March 31, 2021.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary b1BANK operates 43 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, 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.

 

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

10

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2021

   

2020

   

2020

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    78.83 %     82.71 %     98.26 %

Shareholders' Equity to Assets Ratio

    9.38 %     9.85 %     12.33 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 962,099     $ 886,325     $ 431,992  

Real Estate:

                       

Construction and Land

    418,234       403,065       260,836  

Farmland

    52,861       55,883       53,900  

1-4 Family Residential

    460,907       468,650       295,876  

Multi-Family Residential

    77,390       95,707       32,859  

Nonfarm Nonresidential

    966,416       971,603       623,114  

Total Real Estate

    1,975,808       1,994,908       1,266,585  

Consumer (1)

    104,071       110,122       72,803  

Total Loans (Held for Investment)

  $ 3,041,978     $ 2,991,355     $ 1,771,380  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (309 )     (715 )     (194 )

Recoveries – Quarterly

    177       265       22  

Provision for Loan Losses – Quarterly

    3,359       2,134       1,367  

Balance, End of Period

  $ 25,251     $ 22,024     $ 13,319  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.83 %     0.74 %     0.75 %

Net Charge-offs (Recoveries) to Average Total Loans

    0.00 %     0.01 %     0.01 %
                         

Remaining Loan Purchase Discount

  $ 32,517     $ 35,580     $ 3,246  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 11,956     $ 9,063     $ 9,301  

Loans Past Due 90 Days or More (2)

    1,479       1,523       834  

Total Nonperforming Loans

    13,435       10,586       10,135  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    8,851       9,051       3,281  

Other Nonperforming Assets:

    623       402       11  

Total Other Nonperforming Assets

    9,474       9,453       3,292  

Total Nonperforming Assets

  $ 22,909     $ 20,039     $ 13,427  
                         

Nonperforming Loans to Total Loans (HFI)

    0.44 %     0.35 %     0.57 %

Nonperforming Assets to Total Assets

    0.52 %     0.48 %     0.59 %

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $385.8 million and $0.1 million of the Commercial and Consumer portfolios, respectively, as of March 31, 2021. SBA PPP loans accounted for $313.9 million and $1.6 million of the Commercial and Consumer portfolios, respectively, as of December 31, 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

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2020

   

2020

 
                         

Per Share Data

                       
                         

Basic Earnings per Common Share

  $ 0.60     $ 0.67     $ 0.34  

Diluted Earnings per Common Share

    0.59       0.67     $ 0.34  

Dividends per Common Share

    0.10       0.10       0.10  

Book Value per Common Share

    20.03       19.88       21.58  
                         
                         

Average Common Shares Outstanding

    20,621,930       20,590,239       13,313,154  

Average Diluted Shares Outstanding

    20,738,013       20,726,648       13,367,276  

End of Period Common Shares Outstanding

    20,804,753       20,621,437       13,067,987  
                         
                         

Annualized Performance Ratios

                       
                         

Return on Average Assets

    1.15 %     1.37 %     0.80 %

Return on Average Equity

    11.86 %     13.86 %     6.31 %

Net Interest Margin

    4.23 %     4.26 %     3.93 %

Net Interest Spread

    4.06 %     4.03 %     3.55 %

Efficiency Ratio (1)

    59.40 %     60.27 %     72.39 %
                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,276,430     $ 4,029,660     $ 2,244,584  

Total Quarterly/Year-to-Date Average Equity

    415,896       399,332       285,338  
                         

Other Expenses

                       
                         

Salaries and Employee Benefits

  $ 14,926     $ 14,908     $ 9,435  

Occupancy and Bank Premises

    1,811       1,525       1,060  

Depreciation and Amortization

    1,593       1,338       601  

Data Processing

    1,823       1,967       652  

FDIC Assessment Fees

    509       595       147  

Legal and Other Professional Fees

    741       626       394  

Advertising and Promotions

    477       645       306  

Utilities and Communications

    575       617       317  

Ad Valorem Shares Tax

    700       850       375  

Directors' Fees

    188       173       74  

Other Real Estate Owned Expenses and Write-Downs

    379       132       253  

Merger and Conversion-Related Expenses

    10       548       1,148  

Other

    3,231       5,678       1,881  

Total Other Expenses

  $ 26,963     $ 29,602     $ 16,643  
                         

Other Income

                       
                         

Service Charges on Deposit Accounts

  $ 1,567     $ 1,672     $ 931  

Gain (Loss) on Sales of Securities

    (5 )     15       25  

Debit card and ATM Fee Income

    1,336       1,555       407  

Bank-Owned Life Insurance Income

    318       251       197  

Gain (Loss) on Sales of Loans

    (21 )     4,413       177  

Mortgage Origination Income

    229       208       115  

Brokerage Commission

    543       433       20  

Correspondent Bank Income

    143       49       109  

Participation Fee Income

    247       114       68  

Gain on Sales of Other Real Estate Owned

    46       199       151  

Gain on Disposal of Other Assets

    117       51       14  

Pass-through Income from SBIC Partnerships

    53       170       380  

Other

    510       417       210  

Total Other Income

  $ 5,083     $ 9,547     $ 2,804  

 

(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)

 

2021

   

2020

   

2020

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 355,257     $ 149,131     $ 80,109  

Federal Funds Sold

    105,595       174,152       29,135  

Securities Available for Sale, at Fair Values

    721,224       640,605       275,115  

Mortgage Loans Held for Sale

    2,298       969       868  

Loans and Lease Receivable

    3,041,978       2,991,355       1,771,380  

Allowance for Loan Losses

    (25,251 )     (22,024 )     (13,319 )

Net Loans and Lease Receivable

    3,016,727       2,969,331       1,758,061  

Premises and Equipment, Net

    57,931       58,593       29,656  

Accrued Interest Receivable

    25,910       23,895       7,724  

Other Equity Securities

    12,584       12,693       11,721  

Other Real Estate Owned

    8,851       9,051       3,281  

Cash Value of Life Insurance

    60,348       45,030       32,765  

Deferred Taxes, Net

    5,536       5,858       1,800  

Goodwill

    53,753       53,862       48,495  

Core Deposit Intangible

    9,406       9,734       6,471  

Other Assets

    8,166       7,456       2,461  
                         

Total Assets

  $ 4,443,586     $ 4,160,360     $ 2,287,662  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,186,625     $ 1,164,139     $ 417,534  

Interest-Bearing

    2,672,109       2,452,540       1,385,274  

Total Deposits

    3,858,734       3,616,679       1,802,808  
                         

Securities Sold Under Agreements to Repurchase

    21,419       21,825       14,728  

Short-Term Borrowings

    20       5,020       5,000  

Long-Term Borrowings

    -       6,000       -  

Subordinated Debt

    77,500       25,000       25,000  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       -  

Federal Home Loan Bank Borrowings

    33,073       43,145       138,000  

Accrued Interest Payable

    1,941       2,499       1,573  

Other Liabilities

    29,198       25,229       18,523  
                         

Total Liabilities

    4,026,885       3,750,397       2,005,632  
                         

Shareholders' Equity

                       
                         

Common Stock

    20,805       20,621       13,068  

Additional Paid-In Capital

    300,282       299,540       206,966  

Retained Earnings

    89,441       79,174       59,859  

Accumulated Other Comprehensive Income

    6,173       10,628       2,137  
                         

Total Shareholders' Equity

    416,701       409,963       282,030  
                         

Total Liabilities and Shareholders' Equity

  $ 4,443,586     $ 4,160,360     $ 2,287,662  

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

           

Three Months Ended

         
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2021

   

2020

   

2020

 
                         

Interest Income:

                       

Interest and Fees on Loans

  $ 41,419     $ 41,762     $ 24,143  

Interest and Dividends on Securities

    2,802       2,572       1,731  

Interest on Federal Funds Sold and Due From Banks

    41       53       142  

Total Interest Income

    44,262       44,387       26,016  
                         

Interest Expense:

                       

Interest on Deposits

    3,243       3,736       4,686  

Interest on Borrowings

    718       1,067       1,119  

Total Interest Expense

    3,961       4,803       5,805  
                         

Net Interest Income

    40,301       39,584       20,211  
                         

Provision for Loan Losses:

    3,359       2,134       1,367  
                         

Net Interest Income After Provision for Loan Losses

    36,942       37,450       18,844  
                         

Other Income:

                       

Service Charges on Deposit Accounts

    1,567       1,672       931  

Gain (Loss) on Sales of Securities

    (5 )     15       25  

Gain (Loss) on Sales of Loans

    (21 )     4,413       177  

Other Income

    3,542       3,447       1,671  

Total Other Income

    5,083       9,547       2,804  
                         

Other Expenses:

                       

Salaries and Employee Benefits

    14,926       14,908       9,435  

Occupancy and Equipment Expense

    3,717       3,373       1,891  

Merger and Conversion-Related Expense

    10       548       1,148  

Other Expenses

    8,310       10,773       4,169  

Total Other Expenses

    26,963       29,602       16,643  
                         

Income Before Income Taxes:

    15,062       17,395       5,005  
                         

Provision for Income Taxes:

    2,733       3,561       506  
                         

Net Income:

  $ 12,329     $ 13,834     $ 4,499  

 

b1BANK.com
 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

March 31, 2021

   

December 31, 2020

   

March 31, 2020

 

(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)

  $ 2,643,668     $ 36,538       5.53 %   $ 2,685,093     $ 37,509       5.59 %   $ 1,740,189     $ 24,143       5.55 %

SBA PPP Loans

    374,958       4,881       5.21 %     365,058     $ 4,253       4.66 %     -       -       0.00 %

Securities Available for Sale

    691,476       2,802       1.62 %     603,192       2,572       1.71 %     286,660       1,731       2.42 %

Interest-Bearing Deposit in Other Banks

    101,233       41       0.16 %     61,485       53       0.34 %     28,754       142       1.98 %

Total Interest-Earning Assets

    3,811,335       44,262       4.65 %     3,714,828       44,387       4.78 %     2,055,603       26,016       5.06 %

Allowance for Loan Losses

    (22,709 )                     (21,020 )                     (12,203 )                

Noninterest-Earning Assets

    487,804                       335,852                       201,184                  

Total Assets

  $ 4,276,430     $ 44,262             $ 4,029,660     $ 44,387             $ 2,244,584     $ 26,016          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,584,263     $ 3,243       0.50 %   $ 2,313,511     $ 3,736       0.65 %   $ 1,342,213     $ 4,686       1.40 %

Subordinated Debt

    28,450       459       6.45 %     25,000       422       6.75 %     25,000       422       6.75 %

Subordinated Debt - Trust Preferred Securities

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

Advances from Federal Home Loan Bank (FHLB)

    37,022       111       1.20 %     105,640       407       1.54 %     98,323       497       2.02 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     79,450       70       0.35 %     -       -       0.00 %

Other Borrowings

    31,696       106       1.34 %     37,605       126       1.34 %     67,125       200       1.19 %

Total Interest-Bearing Liabilities

    2,686,431       3,961       0.59 %     2,566,206       4,803       0.75 %     1,532,661       5,805       1.52 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,146,950                     $ 1,033,593                     $ 406,035                  

Other Liabilities

    27,153                       30,529                       20,550                  

Total Noninterest-Bearing Liabilities

    1,174,103                       1,064,122                       426,585                  

Shareholders' Equity:

    415,896                       399,332                       285,338                  

Total Liabilities and Shareholders' Equity

  $ 4,276,430                     $ 4,029,660                     $ 2,244,584                  
                                                                         

Net Interest Spread

                    4.06 %                     4.03 %                     3.55 %

Net Interest Income

          $ 40,301                     $ 39,584                     $ 20,211          

Net Interest Margin

                    4.23 %                     4.26 %                     3.93 %
                                                                         

Overall Cost of Funds

                    0.41 %                     0.53 %                     1.20 %

 

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

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2020

   

2020

 
                         

Interest Income:

                       

Interest income

  $ 44,262     $ 44,387     $ 26,016  

Core interest income

    44,262       44,387       26,016  

Interest Expense:

                       

Interest expense

    3,961       4,803       5,805  

Core interest expense

    3,961       4,803       5,805  

Provision for Loan Losses: (b)

                       

Provision for loan losses

    3,359       2,134       1,367  

Core provision expense

    3,359       2,134       1,367  

Other Income:

                       

Other income

    5,083       9,547       2,804  

(Gains) 1osses on former bank premises and equipment

    -       (158 )     (126 )

(Gains) 1osses on sale of securities

    5       (15 )     (25 )

Core other income

    5,088       9,374       2,653  

Other Expense:

                       

Other expense

    26,963       29,602       16,643  

Acquisition-related expenses (2)

    (10 )     (568 )     (1,212 )

Stock option exercises - excess taxes (founder's grants)

    -       -       (71 )

Occupancy and bank premises - hurricane repair

    (350 )     -       -  

Core other expense

    26,603       29,034       15,360  

Pre-Tax Income: (a)

                       

Pre-tax income

    15,062       17,395       5,005  

(Gains) 1osses on former bank premises and equipment

    -       (158 )     (126 )

(Gains) 1osses on sale of securities

    5       (15 )     (25 )

Acquisition-related expenses (2)

    10       568       1,212  

Stock option exercises - excess taxes (founder's grants)

    -       -       71  

Occupancy and bank premises - hurricane repair

    350       -       -  

Core pre-tax income

    15,427       17,790       6,137  

Provision for Income Taxes: (1)

                       

Provision for income taxes

    2,733       3,561       506  

Tax on (gains) on former bank premises and equipment

    -       (33 )     (26 )

Tax on (gains) on sale of securities

    1       (3 )     (5 )

Tax on acquisition-related expenses (2)

    2       120       91  

Tax on stock option exercises (founder's grants)

    -       -       602  

Tax on occupancy and bank premises - hurricane repair

    74       -       -  

Core provision for income taxes

    2,810       3,645       1,168  

Net Income:

                       

Net income

    12,329       13,834       4,499  

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

    -       (125 )     (100 )

Losses (Gains) on sale of securities, net of tax

    4       (12 )     (20 )

Acquisition-related expenses (2), net of tax

    8       448       1,121  

Stock option exercises, net of tax (founder's grants)

    -       -       (531 )

Occupancy and bank premises - hurricane repair, net of tax

    277       -       -  

Core net income

  $ 12,618     $ 14,145     $ 4,969  

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

  $ 18,421     $ 19,529     $ 6,372  

(Gains) losses on former bank premises and equipment

    -       (158 )     (126 )

(Gains) losses on sale of securities

    5       (15 )     (25 )

Acquisition-related expenses (2)

    10       568       1,212  

Stock option exercises (founder's grants)

    -       -       71  

Occupancy and bank premises - hurricane repair

    350       -       -  

Core pre-tax, pre-provision earnings

  $ 18,786     $ 19,924     $ 7,504  
                         

Average Diluted Shares Outstanding

    20,738,013       20,726,648       13,367,276  
                         

Diluted Earnings Per Share:

                       

Diluted earnings per share

  $ 0.59     $ 0.67     $ 0.34  

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

    -       (0.01 )     (0.01 )

(Gains) losses on sale of securities, net of tax

    0.00       (0.00 )     (0.00 )

Acquisition-related expenses (2), net of tax

    0.00       0.02       0.08  

Stock option exercises (founder's grants)

    -       -       (0.04 )

Occupancy and bank premises - hurricane repair, net of tax

    0.02       -       -  

Core diluted earnings per share

  $ 0.61     $ 0.68     $ 0.37  
                         

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

  $ 0.89     $ 0.94     $ 0.48  

(Gains) losses on former bank premises and equipment

    -       (0.01 )     (0.01 )

(Gains) losses on sale of securities

    0.00       (0.00 )     (0.00 )

Acquisition-related expenses (2)

    0.00       0.03       0.09  

Stock option exercises (founder's grants)

    -       -       0.01  

Occupancy and bank premises - hurricane repair

    0.02       -       -  

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

  $ 0.91     $ 0.96     $ 0.56  

 

(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21% for 2021 and 2020. 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

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2020

   

2020

 
                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,276,430     $ 4,029,660     $ 2,244,584  

Total Quarterly/Year-to-Date Average Equity

  $ 415,896     $ 399,332     $ 285,338  
                         

Net Income:

                       

Net income

  $ 12,329     $ 13,834     $ 4,499  

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

    -       (125 )     (100 )

(Gains) losses on sale of securities, net of tax

    4       (12 )     (20 )

Acquisition-related expenses (2), net of tax

    8       448       1,121  

Stock option exercises, net of tax (founder's grants)

    -       -       (531 )

Occupancy and bank premises - hurricane repair, net of tax

    277       -       -  

Core net income

  $ 12,618     $ 14,145     $ 4,969  
                         

Return on average assets

    1.15 %     1.37 %     0.80 %

Core return on average assets

    1.18 %     1.40 %     0.89 %

Return on equity

    11.86 %     13.86 %     6.31 %

Core return on average equity

    12.14 %     14.17 %     6.97 %
                         

Interest Income:

                       

Interest income

  $ 44,262     $ 44,387     $ 26,016  

Core interest income

    44,262       44,387       26,016  

Interest Expense:

                       

Interest expense

    3,961       4,803       5,805  

Core interest expense

    3,961       4,803       5,805  

Other Income:

                       

Other income

    5,083       9,547       2,804  

(Gains) losses on former bank premises and equipment

    -       (158 )     (126 )

(Gains) losses on sale of securities

    5       (15 )     (25 )

Core other income

    5,088       9,374       2,653  

Other Expense:

                       

Other expense

    26,963       29,602       16,643  

Acquisition-related expenses

    (10 )     (568 )     (1,212 )

Stock option exercises - excess taxes (founder's grants)

    -       -       (71 )

Occupancy and bank premises - hurricane repair

    (350 )     -       -  

Core other expense

  $ 26,603     $ 29,034     $ 15,360  
                         

Efficiency Ratio:

                       

Other expense (a)

  $ 26,963     $ 29,602     $ 16,643  

Core other expense (c)

  $ 26,603     $ 29,034     $ 15,360  

Net interest and other income (1) (b)

  $ 45,389     $ 49,116     $ 22,990  

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

  $ 45,389     $ 48,958     $ 22,864  

Efficiency ratio (a/b)

    59.40 %     60.27 %     72.39 %

Core efficiency ratio (c/d)

    58.61 %     59.30 %     67.18 %
                         

Total Average Interest-Earnings Assets

  $ 3,811,335     $ 3,714,828     $ 2,055,603  
                         

Net Interest Income:

                       

Net interest income

  $ 40,301     $ 39,584     $ 20,211  

Loan discount accretion

    (3,063 )     (2,567 )     (290 )

Net interest income excluding loan discount accretion

  $ 37,238     $ 37,017     $ 19,921  
                         

Net interest margin (2)

    4.23 %     4.26 %     3.93 %

Net interest margin excluding loan discount accretion (2)

    3.91 %     3.99 %     3.88 %

Net interest spread

    4.06 %     4.03 %     3.55 %

Net interest spread excluding loan discount accretion

    3.73 %     3.75 %     3.49 %

 

(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)

 

2021

   

2020

   

2020

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 416,701     $ 409,963     $ 282,030  

Goodwill

    (53,753 )     (53,862 )     (48,495 )

Core deposit intangible

    (9,406 )     (9,734 )     (6,471 )

Total tangible common equity

  $ 353,542     $ 346,367     $ 227,064  
                         
                         

Total Assets:

                       

Total assets

  $ 4,443,586     $ 4,160,360     $ 2,287,662  

Goodwill

    (53,753 )     (53,862 )     (48,495 )

Core deposit intangible

    (9,406 )     (9,734 )     (6,471 )

Total tangible assets

  $ 4,380,427     $ 4,096,764     $ 2,232,696  
                         

Common shares outstanding

    20,804,753       20,621,437       13,067,987  
                         

Book value per common share

  $ 20.03     $ 19.88     $ 21.58  

Tangible book value per common share

  $ 16.99     $ 16.80     $ 17.38  

Common equity to total assets

    9.38 %     9.85 %     12.33 %

Tangible common equity to tangible assets

    8.07 %     8.45 %     10.17 %

 

b1BANK.com