EX-99.1 2 ex_266697.htm EXHIBIT 99.1 ex_266697.htm

Exhibit 99.1

 

 

b01.jpg
500 Laurel Street
Baton Rouge, LA 70801
Phone: 877.614.7600

 

 

 

FOR IMMEDIATE RELEASE  Misty Albrecht
July 26, 2021

b1BANK

225.286.7879

Misty.Albrecht@b1BANK.com

                                                                                         

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q2 2021

 

Baton Rouge, La. (July 26, 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 June 30, 2021, including net income of $17.4 million, or $0.84 per diluted share, an increase of $5.1 million and $0.25, respectively, from the prior quarter ended March 31, 2021. On a non-GAAP basis, core net income for the quarter ended June 30, 2021, which excludes certain income and expenses, was $18.7 million, or $0.90 per diluted share, an increase of $6.1 million and $0.29, respectively, from prior quarter ended March 31, 2021.

 

“Our second quarter results included a number of successes that bode well for our progress over the remainder of 2021,” said Jude Melville, president and CEO. “Business demand was strong, resulting in record loan growth.  This growth was driven primarily by our Dallas region which now accounts for approximately 18% of our company’s credit exposure. We sold the bulk of our SBA PPP portfolio, enabling us to re-position our go-forward asset mix and enhance our capital levels.  We continued to attract talented teammates, both lifting out a team of bankers in New Orleans and adding an LPO in Ruston.  These actions on top of integration of the Smith Shellnut Wilson, LLC investment management group give me confidence that our company is well positioned to continue building off this quarter’s momentum.”

 

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

 

b1BANK.com
 

2

Quarterly Highlights

 

 

Smith Shellnut Wilson, LLC (SSW) Acquisition. On April 1, 2021, Business First completed its acquisition of SSW and has substantially integrated the business as of June 30, 2021.

 

 

Loan Growth. Total loans held for investment at June 30, 2021, were $2.9 billion, a decrease of $187.1 million compared to March 31, 2021. The decrease was attributable to a net decrease in Small Business Administration (SBA) Paycheck Protection Program (PPP) loans within the commercial portfolio of $360.1 million, due to $116.5 million in forgiveness and a portfolio sale of $243.6 million in outstanding principal balance. Excluding the net decrease in SBA PPP loans, total loans held for investment increased for the quarter ended June 30, 2021, by 6.52%, or 26.06% annualized. The loan growth, excluding SBA PPP loans, was largely attributable to our Dallas, Tx. market.

 

 

Small Business Administration (SBA) Paycheck Protection Program (PPP) Portfolio Sale. Business First sold the majority of its SBA PPP loan portfolio on June 28, 2021, with an outstanding principal balance of $243.6 million, at par, recognizing the remaining net deferred fees and costs as a $9.2 million pre-tax gain on sale. At June 30, 2021, Business First’s remaining SBA PPP loan portfolio had an outstanding balance of $25.7 million.

 

 

New Loan Production Office (LPO) Activity.  Business First opened a new LPO in Ruston, La. during the quarter ended June 30, 2021. Additionally, Business First hired five new producers during the quarter ended June 30, 2021, in the New Orleans market, with plans to open a new LPO in New Orleans/Metairie, La. in Q3 2021.

 

 

Stock Repurchases.  During the quarter ended June 30, 2021, Business First repurchased approximately 83,504 shares of its common stock at a weighted average cost of $23.03 per share, for a total cost of $1.9 million.

 

Financial Condition

 

June 30, 2021, Compared to March 31, 2021

 

 

Loans

 

Loans held for investment decreased $187.1 million, or 6.15% (24.60% annualized), for the quarter ended June 30, 2021. The decrease was attributable to a net decrease in SBA PPP loans within the commercial portfolio of $360.1 million due to $116.5 million in forgiveness and a portfolio sale of $243.6 million in outstanding principal balances. Year to date annualized loan growth was (9.12%), inclusive of SBA PPP loans. As of June 30, 2021, SBA PPP loans with an unpaid principal balance of $25.7 million remained outstanding.

 

b1BANK.com
 

3

 

Excluding the net decrease in SBA PPP loans, total loans held for investment increased for the quarter ended June 30, 2021, by 6.52%, or 26.06% annualized. Year to date annualized loan growth was 11.45% excluding SBA PPP loans.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.44% as of March 31, 2021, to 0.40% as of June 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.52% as of March 31, 2021, to 0.42% as of June 30, 2021. The decreases in nonperforming loans were partially attributable to charge-offs of $861,000. The decrease in nonperforming assets included the sale of three former banking centers which resulted in a $2.3 million balance decrease.

 

Total Shareholders Equity

 

Book value per common share was $20.78 at June 30, 2021, compared to $20.03 at March 31, 2021. On a non-GAAP basis, tangible book value per share was $17.24 at June 30, 2021, compared to $16.99 at March 31, 2021.

 

June 30, 2021, Compared to June 30, 2020

 

Loans

 

Total loans held for investment decreased by $139.9 million compared to June 30, 2020, or (4.67)%, primarily due to the forgiveness and portfolio sale of SBA PPP loans. Excluding SBA PPP loans, loans increased $229.7 million, or 8.84%.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.39% as of June 30, 2020, to 0.40% as of June 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.49% as of June 30, 2020, to 0.42% as of June 30, 2021. The slight increase in the nonperforming loans as a percentage of total loans held for investment was due to the lower SBA PPP loan balance as of June 30, 2021, as nonperforming assets decreased $1.3 million since June 30, 2020.

 

b1BANK.com
 

4

 

Total Shareholders Equity

 

Book value per common share was $20.78 at June 30, 2021, compared to $18.69 at June 30, 2020. On a non-GAAP basis, tangible book value per share was $17.24 at June 30, 2021, compared to $15.59 at June 30, 2020, an increase of 10.58%.

 

Results of Operations

 

Second Quarter 2021 Compared to First Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended June 30, 2021, net income was $17.4 million, or $0.84 per diluted share, compared to net income of $12.3 million, or $0.59 per diluted share, for the quarter ended March 31, 2021. The increases, $5.1 million and $0.25, respectively, were largely attributable to the $10.0 million gain on sale of loans, primarily attributable to a $9.2 million gain recognized upon the sale of SBA PPP loans with an outstanding principal balance of $243.6 million, $1.5 million increase in Small Business Investment Company (SBIC) equity investment income and an increase of $873,000 in brokerage commissions due to the acquisition of SSW, offset by increases in other expenses of $4.1 million and taxes of $1.8 million.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended June 30, 2021, was $18.7 million, or $0.90 per diluted share, compared to core net income of $12.6 million, or $0.61 per diluted share, for the quarter ended March 31, 2021. Notable noncore events impacting earnings for the quarter ended June 30, 2021, included $938,000 in occupancy and bank premises expenses attributable to hurricane damage and a $540,000 loss on sales of former premises and equipment within other income, compared to $350,000 in occupancy and bank premises expenses attributable to hurricane damage for the quarter ended March 31, 2021.

 

Interest Income

 

For the quarter ended June 30, 2021, net interest income totaled $37.9 million and net interest margin and net interest spread were 3.87% and 3.68%, respectively, compared to $40.3 million, 4.23% and 4.06% for the quarter ended March 31, 2021. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.13% for the quarter ended June 30, 2021, compared to 5.53% for the quarter ended March 31, 2021. The average yield on total interest-earning assets was 4.32% for the quarter ended June 30, 2021, compared to 4.65% for the quarter ended March 31, 2021. The reduction in interest income was largely attributable to lower discount accretion on the acquired loan portfolio, a $1.4 million decrease, and less yield on the SBA PPP portfolio due to lower forgiveness caused by the $243.6 million portfolio sale during the quarter, as well as increased interest expense due to the full impact of subordinated debt issued during 2021.

 

b1BANK.com
 

5

 

Net interest margin and net interest spread were negatively impacted for the quarter ended June 30, 2021, by $1.4 million less in loan discount accretion on the acquired loan portfolio, 15 basis points each, and $1.5 million less in SBA PPP origination fees, 16 basis points each, and an increase in the overall cost of funds (which includes noninterest-bearing deposits) due to the full impact of the 2021 subordinated debt issuances, six and seven basis points, respectively.

 

The average loan yield (excluding SBA PPP loans) was impacted by the origination of loans at lower rates than payoffs during the quarter, as well as lower loan discount accretion on the acquired loan portfolio.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.6 million) were 3.71% and 3.52%, respectively, for the quarter ended June 30, 2021, compared to 3.91% and 3.73% (excluding loan discount accretion of $3.1 million) for the quarter ended March 31, 2021.

 

Interest Expense

 

For the quarter ended June 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) increased by four basis points, from 0.41% to 0.45%, compared to the quarter ended March 31, 2021. The increase in cost of funds was largely attributable to the increased expense associated with the issuances of subordinated debt in 2021.

 

Other Income

 

For the quarter ended June 30, 2021, other income was impacted by a $10.0 million increase in gain on sale of loans, primarily associated with the $9.2 million gain on the sale of the SBA PPP portfolio, an increase of income from SBIC investments of $1.5 million, and an increase in brokerage commissions of $873,000 as result of the SSW acquisition, compared to the quarter ended March 31, 2021.

 

Other Expenses

 

For the quarter ended June 30, 2021, other expenses were impacted by additional salaries and employee benefits of $1.8 million, partially attributed to annual merit increases, the addition of new employees, including SSW, and $488,000 in payroll taxes on restricted stock grants, $465,000 increases in both occupancy and bank premises, impacted by $938,000 in hurricane damage expense, and data processing, respectively. The other expense category also increased $1.1 million, impacted by $477,000 in reserves for unfunded commitments.

 

b1BANK.com
 

6

 

Provision for Loan Losses

 

During the quarter ended June 30, 2021, Business First recorded a provision for loan losses of $2.2 million, compared to $3.4 million for the quarter ended March 31, 2021. The decrease for the quarter ended June 30, 2021, was driven primarily by the additional reserves ($1.4 million) required on a single energy-related loan which was transferred to nonaccrual during the quarter ended March 31, 2021.

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 1.58% and 16.57%, respectively, for the quarter ended June 30, 2021, compared to 1.15% and 11.86%, respectively, for the quarter ended March 31, 2021. Both returns were impacted by higher net income for the quarter ended June 30, 2021, mainly attributable to the gain on sale of the SBA PPP portfolio.

 

Second Quarter 2021 Compared to Second Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended June 30, 2021, net income was $17.4 million, or $0.84 per diluted share, compared to net income of $2.1 million, or $0.11 per diluted share, for the quarter ended June 30, 2020. The increases in net income and diluted earnings per share were largely attributable to the increases in net interest income related to the acquisition of Pedestal on May 1, 2020, origination of SBA PPP loans, lower costs of funds, and decrease in the provision for loan losses, as well as a $9.2 million gain on sale resulting from the SBA PPP loan portfolio within other income.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended June 30, 2021, was $18.7 million, or $0.90 per diluted share, compared to core net income of $7.4 million, or $0.41 per diluted share, for the quarter ended June 30, 2020. Notable noncore events impacting earnings for the quarter ended June 30, 2021, included $938,000 in occupancy and bank premises expenses attributable to hurricane damage and $540,000 losses on sales of former premises and equipment within other income, compared to $6.6 million in acquisition-related expenses incurred during the quarter ended June 30, 2020.

 

b1BANK.com
 

7

 

Interest Income

 

For the quarter ended June 30, 2021, net interest income totaled $37.9 million and net interest margin and net interest spread were 3.87% and 3.68%, respectively, compared to $30.9 million, 3.89% and 3.59% for the quarter ended June 30, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.13% for the quarter ended June 30, 2021, compared to 5.61% for the quarter ended June 30, 2020. The increase in interest income was largely attributable to higher average balances in loans, due to the Pedestal acquisition and origination of SBA PPP loans, and increase in securities due to the increase in deposits and excess cash.

 

Average yield on total interest-earning assets, net interest margin, and net interest spread were negatively impacted for the quarter ended June 30, 2021, by lower yielding loans and securities, offset partially by lower deposit and borrowing costs.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.6 million) were 3.71% and 3.52%, respectively, for the quarter ended June 30, 2021, compared to 3.71% and 3.41% (excluding loan discount accretion of $1.5 million) for the quarter ended June 30, 2020.

 

Interest Expense

 

For the quarter ended June 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 32 basis points, from 0.77% to 0.45%, compared to the quarter ended June 30, 2020. The decrease in cost of funds was primarily attributable to an overall reduction in interest rates on deposit offerings and reduction in FHLB advance balances, offset by an increase in subordinated debt balances.

 

Other Income

 

For the quarter ended June 30, 2021, the increase in other income was largely attributable to the gain on sale of loans of $10.0 million, generally attributable to the $9.2 million gain on the sale of the SBA PPP loan portfolio, as well as increases in debit card and ATM fee income, $818,000, and brokerage commissions, $1.2 million, compared to the quarter ended June 30, 2020.

 

Other Expenses

 

For the quarter ended June 30, 2021, the increase in other expense was largely attributable to the increase in occupancy and bank premises, data processing, and other expenses compared to the quarter ended June 30, 2020. Occupancy and bank premises expense was impacted by $938,000 in hurricane damage expenses for the quarter ended June 30, 2021, while data processing increased due to the volume from the Pedestal acquisition and organic growth. Other expenses increased due to increased consulting and business development costs and other miscellaneous expenses due to the expansion of Business First following the Pedestal acquisition on May 1, 2020, and various other items.

 

b1BANK.com
 

8

 

Provision for Loan Losses

 

During the quarter ended June 30, 2021, Business First recorded a provision for loan losses of $2.2 million compared to $5.4 million for the quarter ended June 30, 2020. The reserve for the quarter ended June 30, 2020, was impacted significantly by the estimated impact on the general economy of the COVID-19 pandemic at the time.

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 1.58% and 16.57%, respectively, for the quarter ended June 30, 2021, from 0.23% and 2.35%, respectively, for the quarter ended June 30, 2020. Both returns were positively impacted by higher net income for the quarter ended June 30, 2021.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary b1BANK operates 43 full-service Banking Centers and one Loan Production Office in markets across Louisiana and in the Dallas, Texas area. b1BANK provides commercial and personal banking, treasury management and wealth solutions services to small to midsize businesses and their owners and employees. Visit www.b1BANK.com for more information. Business First’s common stock is traded on the NASDAQ Global Select Market under the symbol “BFST.”

 

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as “core” or “tangible”) intended to supplement, not substitute for, comparable GAAP measures. “Core” 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.). “Tangible” measures adjust common equity by subtracting goodwill, core deposit intangibles, and customer intangibles, net of accumulated amortization. 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.

 

b1BANK.com
 

9

 

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
 

 

10

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    76.66 %     78.83 %     96.46 %

Shareholders' Equity to Assets Ratio

    9.97 %     9.38 %     12.88 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 660,691     $ 962,099     $ 1,026,596  

Real Estate:

                       

Construction and Land

    454,055       418,234       333,675  

Farmland

    77,133       52,861       57,498  

1-4 Family Residential

    459,037       460,907       495,827  

Multi-Family Residential

    89,796       77,390       59,213  

Nonfarm Nonresidential

    1,002,707       966,416       914,601  

Total Real Estate

    2,082,728       1,975,808       1,860,814  

Consumer (1)

    111,467       104,071       107,402  

Total Loans (Held for Investment)

  $ 2,854,886     $ 3,041,978     $ 2,994,812  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (861 )     (309 )     (98 )

Recoveries – Quarterly

    71       177       51  

Provision for Loan Losses – Quarterly

    2,241       3,359       5,443  

Balance, End of Period

  $ 26,702     $ 25,251     $ 18,715  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.94 %     0.83 %     0.62 %

Net Charge-offs (Recoveries) to Average Total Loans

    0.03 %     0.00 %     0.00 %
                         

Remaining Loan Purchase Discount

  $ 30,900     $ 32,517     $ 44,302  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 10,568     $ 11,956     $ 11,433  

Loans Past Due 90 Days or More (2)

    893       1,479       317  

Total Nonperforming Loans

    11,461       13,435       11,750  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    5,890       8,851       7,642  

Other Nonperforming Assets:

    665       623       179  

Total Other Nonperforming Assets

    6,555       9,474       7,821  

Total Nonperforming Assets

  $ 18,016     $ 22,909     $ 19,571  
                         

Nonperforming Loans to Total Loans (HFI)

    0.40 %     0.44 %     0.39 %

Nonperforming Assets to Total Assets

    0.42 %     0.52 %     0.49 %

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $25.7 million of the Commercial portfolio as of June 30, 2021. SBA 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 $389.9 million and $5.5 million of the Commercial and Consumer portfolios, respectively, as of June 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
 

11

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.84     $ 0.60     $ 0.11     $ 1.44     $ 0.42  

Diluted Earnings per Common Share

    0.84       0.59       0.11       1.43       0.42  

Dividends per Common Share

    0.12       0.10       0.10       0.22       0.20  

Book Value per Common Share

    20.78       20.03       18.69       20.78       18.69  
                                         
                                         

Average Common Shares Outstanding

    20,707,313       20,621,930       18,108,068       20,664,857       15,710,611  

Average Diluted Shares Outstanding

    20,827,786       20,738,013       18,121,958       20,783,135       15,776,376  

End of Period Common Shares Outstanding

    20,740,759       20,804,753       20,667,237       20,740,759       20,667,237  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    1.58 %     1.15 %     0.23 %     1.37 %     0.46 %

Return on Average Equity

    16.57 %     11.86 %     2.35 %     14.23 %     4.13 %

Net Interest Margin

    3.87 %     4.23 %     3.89 %     4.05 %     3.91 %

Net Interest Spread

    3.68 %     4.06 %     3.59 %     3.87 %     3.57 %

Efficiency Ratio (1)

    56.20 %     59.40 %     77.40 %     57.64 %     75.44 %
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,399,911     $ 4,276,430     $ 3,496,074     $ 4,338,170     $ 2,870,329  

Total Quarterly/Year-to-Date Average Equity

    420,640       415,896       349,634       418,267       317,486  
                                         

Other Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 16,753     $ 14,926     $ 17,621     $ 31,679     $ 27,056  

Occupancy and Bank Premises

    2,276       1,811       1,370       4,087       2,430  

Depreciation and Amortization

    1,686       1,593       1,073       3,279       1,674  

Data Processing

    2,288       1,823       1,055       4,111       1,707  

FDIC Assessment Fees

    436       509       272       945       419  

Legal and Other Professional Fees

    905       741       543       1,646       937  

Advertising and Promotions

    624       477       334       1,101       640  

Utilities and Communications

    636       575       645       1,211       962  

Ad Valorem Shares Tax

    675       700       450       1,375       825  

Directors' Fees

    194       188       100       382       174  

Other Real Estate Owned Expenses and Write-Downs

    178       379       51       557       304  

Merger and Conversion-Related Expenses

    94       10       1,726       104       2,874  

Other

    4,371       3,231       2,557       7,602       4,438  

Total Other Expenses

  $ 31,116     $ 26,963     $ 27,797     $ 58,079     $ 44,440  
                                         

Other Income

                                       
                                         

Service Charges on Deposit Accounts

  $ 1,683     $ 1,567     $ 1,163     $ 3,250     $ 2,094  

Gain (Loss) on Sales of Securities

    (50 )     (5 )     -       (55 )     25  

Debit card and ATM Fee Income

    1,777       1,336       959       3,113       1,366  

Bank-Owned Life Insurance Income

    355       318       255       673       452  

Gain (Loss) on Sales of Loans

    10,042       (21 )     7       10,021       184  

Mortgage Origination Income

    241       229       126       470       241  

Brokerage Commission

    1,416       543       236       1,959       256  

Correspondent Bank Income

    123       143       32       266       141  

Participation Fee Income

    240       247       46       487       113  

Gain (Loss) on Sales of Other Real Estate Owned

    (575 )     46       (19 )     (529 )     132  

Gain (Loss) on Disposal of Other Assets

    (9 )     117       -       108       -  

Pass-through Income from SBIC Partnerships

    1,602       53       1,624       1,655       2,004  

Other

    531       510       567       1,041       792  

Total Other Income

  $ 17,376     $ 5,083     $ 4,996     $ 22,459     $ 7,800  

 

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

 

b1BANK.com
 

12

 

Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 130,769     $ 355,257     $ 116,021  

Federal Funds Sold

    232,391       105,595       40,329  

Securities Available for Sale, at Fair Values

    882,802       721,224       583,118  

Mortgage Loans Held for Sale

    1,834       2,298       456  

Loans and Lease Receivable

    2,854,886       3,041,978       2,994,812  

Allowance for Loan Losses

    (26,702 )     (25,251 )     (18,715 )

Net Loans and Lease Receivable

    2,828,184       3,016,727       2,976,097  

Premises and Equipment, Net

    57,576       57,931       63,959  

Accrued Interest Receivable

    20,841       25,910       33,844  

Other Equity Securities

    14,043       12,584       18,681  

Other Real Estate Owned

    5,890       8,851       7,642  

Cash Value of Life Insurance

    60,703       60,348       44,542  

Deferred Taxes, Net

    4,652       5,536       6,858  

Goodwill

    60,062       53,753       53,649  

Core Deposit and Customer Intangibles

    13,271       9,406       10,389  

Other Assets

    10,941       8,166       5,553  
                         

Total Assets

  $ 4,323,959     $ 4,443,586     $ 3,961,138  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,175,624     $ 1,186,625     $ 985,537  

Interest-Bearing

    2,548,599       2,672,109       2,265,485  

Total Deposits

    3,724,223       3,858,734       3,251,022  
                         

Securities Sold Under Agreements to Repurchase

    25,837       21,419       25,391  

Short-Term Borrowings

    20       20       6,145  

Long-Term Borrowings

    -       -       7,797  

Payroll Protection Program Liquidity Facility

    -       -       107,076  

Subordinated Debt

    81,427       77,500       25,000  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       5,000  

Federal Home Loan Bank Borrowings

    28,023       33,073       118,177  

Accrued Interest Payable

    1,938       1,941       3,920  

Other Liabilities

    26,485       29,198       25,274  
                         

Total Liabilities

    3,892,953       4,026,885       3,574,802  
                         

Shareholders' Equity

                       
                         

Common Stock

    20,741       20,805       20,667  

Additional Paid-In Capital

    299,014       300,282       297,606  

Retained Earnings

    104,382       89,441       59,850  

Accumulated Other Comprehensive Income

    6,869       6,173       8,213  
                         

Total Shareholders' Equity

    431,006       416,701       386,336  
                         

Total Liabilities and Shareholders' Equity

  $ 4,323,959     $ 4,443,586     $ 3,961,138  

 

b1BANK.com
 

13

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 39,135     $ 41,419     $ 34,636     $ 80,554     $ 58,779  

Interest and Dividends on Securities

    3,189       2,802       2,175       5,991       3,906  

Interest on Federal Funds Sold and Due From Banks

    27       41       80       68       222  

Total Interest Income

    42,351       44,262       36,891       86,613       62,907  
                                         

Interest Expense:

                                       

Interest on Deposits

    3,235       3,243       4,795       6,478       9,481  

Interest on Borrowings

    1,171       718       1,177       1,889       2,296  

Total Interest Expense

    4,406       3,961       5,972       8,367       11,777  
                                         

Net Interest Income

    37,945       40,301       30,919       78,246       51,130  
                                         

Provision for Loan Losses:

    2,241       3,359       5,443       5,600       6,810  
                                         

Net Interest Income After Provision for Loan Losses

    35,704       36,942       25,476       72,646       44,320  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    1,683       1,567       1,163       3,250       2,094  

Gain (Loss) on Sales of Securities

    (50 )     (5 )     -       (55 )     25  

Gain (Loss) on Sales of Loans

    10,042       (21 )     7       10,021       184  

Other Income

    5,701       3,542       3,826       9,243       5,497  

Total Other Income

    17,376       5,083       4,996       22,459       7,800  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    16,753       14,926       17,621       31,679       27,056  

Occupancy and Equipment Expense

    4,264       3,717       2,888       7,981       4,779  

Merger and Conversion-Related Expense

    94       10       1,726       104       2,874  

Other Expenses

    10,005       8,310       5,562       18,315       9,731  

Total Other Expenses

    31,116       26,963       27,797       58,079       44,440  
                                         

Income Before Income Taxes:

    21,964       15,062       2,675       37,026       7,680  
                                         

Provision for Income Taxes:

    4,536       2,733       623       7,269       1,129  
                                         

Net Income:

  $ 17,428     $ 12,329     $ 2,052     $ 29,757     $ 6,551  

 

b1BANK.com
 

 

14

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

June 30, 2021

   

March 31, 2021

   

June 30, 2020

 
   

Average

                   

Average

                   

Average

                 
   

Outstanding

   

Interest Earned /

   

Average

   

Outstanding

   

Interest Earned /

   

Average

   

Outstanding

   

Interest Earned /

   

Average

 

(Dollars in thousands)

 

Balance

   

Interest Paid

   

Yield / Rate

   

Balance

   

Interest Paid

   

Yield / Rate

   

Balance

   

Interest Paid

   

Yield / Rate

 
                                                                         

Assets

                                                                       
                                                                         

Interest-Earning Assets:

                                                                       

Total Loans (Excluding SBA PPP)

  $ 2,814,593     $ 36,116       5.13 %   $ 2,643,668     $ 36,538       5.53 %   $ 2,304,438     $ 32,306       5.61 %

SBA PPP Loans

    242,015       3,019       4.99 %     374,958     $ 4,881       5.21 %     321,127       2,330       2.90 %

Securities Available for Sale

    801,268       3,189       1.59 %     691,476       2,802       1.62 %     481,422       2,175       1.81 %

Interest-Bearing Deposit in Other Banks

    62,693       27       0.17 %     101,233       41       0.16 %     69,169       80       0.46 %

Total Interest-Earning Assets

    3,920,569       42,351       4.32 %     3,811,335       44,262       4.65 %     3,176,156       36,891       4.65 %

Allowance for Loan Losses

    (26,032 )                     (22,709 )                     (13,606 )                

Noninterest-Earning Assets

    505,374                       487,804                       333,524                  

Total Assets

  $ 4,399,911     $ 42,351             $ 4,276,430     $ 44,262             $ 3,496,074     $ 36,891          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,615,241     $ 3,235       0.49 %   $ 2,584,263     $ 3,243       0.50 %   $ 1,994,680     $ 4,795       0.96 %

Subordinated Debt

    81,427       1,015       4.99 %     28,450       459       6.45 %     25,000       422       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       43       3.44 %     5,000       42       3.36 %     3,333       8       0.96 %

Advances from Federal Home Loan Bank (FHLB)

    32,887       108       1.31 %     37,022       111       1.20 %     129,441       526       1.63 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     -       -       0.00 %     76,902       72       0.37 %

Other Borrowings

    24,909       5       0.08 %     31,696       106       1.34 %     32,975       149       1.81 %

Total Interest-Bearing Liabilities

    2,759,464       4,406       0.64 %     2,686,431       3,961       0.59 %     2,262,331       5,972       1.06 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,191,900                     $ 1,146,950                     $ 852,608                  

Other Liabilities

    27,907                       27,153                       31,501                  

Total Noninterest-Bearing Liabilities

    1,219,807                       1,174,103                       884,109                  

Shareholders' Equity:

    420,640                       415,896                       349,634                  

Total Liabilities and Shareholders' Equity

  $ 4,399,911                     $ 4,276,430                     $ 3,496,074                  
                                                                         

Net Interest Spread

                    3.68 %                     4.06 %                     3.59 %

Net Interest Income

          $ 37,945                     $ 40,301                     $ 30,919          

Net Interest Margin

                    3.87 %                     4.23 %                     3.89 %
                                                                         

Overall Cost of Funds

                    0.45 %                     0.41 %                     0.77 %

 

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

       

 

b1BANK.com
 

15

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Six Months Ended

 
   

June 30, 2021

   

June 30, 2020

 
   

Average

                   

Average

                 
   

Outstanding

   

Interest Earned /

   

Average

   

Outstanding

   

Interest Earned /

   

Average

 

(Dollars in thousands)

 

Balance

   

Interest Paid

   

Yield / Rate

   

Balance

   

Interest Paid

   

Yield / Rate

 
                                                 

Assets

                                               
                                                 

Interest-Earning Assets:

                                               

Total Loans (Excluding SBA PPP)

  $ 2,729,130     $ 72,654       5.32 %   $ 2,022,312     $ 56,449       5.58 %

SBA PPP Loans

    308,487       7,900       5.12 %     160,564       2,330       2.90 %

Securities Available for Sale

    746,372       5,991       1.61 %     384,041       3,906       2.03 %

Interest-Bearing Deposit in Other Banks

    81,963       68       0.17 %     48,962       222       0.91 %

Total Interest-Earning Assets

    3,865,952       86,613       4.48 %     2,615,879       62,907       4.81 %

Allowance for Loan Losses

    (24,371 )                     (12,905 )                

Noninterest-Earning Assets

    496,589                       267,355                  

Total Assets

  $ 4,338,170     $ 86,613             $ 2,870,329     $ 62,907          
                                                 
                                                 

Liabilities and Shareholders' Equity

                                               
                                                 

Interest-Bearing Liabilities:

                                               

Interest-Bearing Deposits

  $ 2,599,751     $ 6,478       0.50 %   $ 1,668,446     $ 9,481       1.14 %

Subordinated Debt

    54,939       1,474       5.37 %     25,000       844       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       85       3.40 %     1,667       8       0.96 %

Advances from Federal Home Loan Bank (FHLB)

    34,954       219       1.25 %     113,882       1,023       1.80 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     38,451       72       0.37 %

Other Borrowings

    28,302       111       0.78 %     50,050       349       1.39 %

Total Interest-Bearing Liabilities

    2,722,946       8,367       0.61 %     1,897,496       11,777       1.24 %
                                                 

Noninterest-Bearing Liabilities:

                                               

Noninterest-Bearing Deposits

    1,169,425                       629,321                  

Other Liabilities

    27,532                       26,026                  

Total Noninterest-Bearing Liabilities

    1,196,957                       655,347                  

Shareholders' Equity

    418,267                       317,486                  

Total Liabilities and Shareholders' Equity

  $ 4,338,170                     $ 2,870,329                  
                                                 

Net Interest Spread

                    3.87 %                     3.57 %

Net Interest Income

          $ 78,246                     $ 51,130          

Net Interest Margin

                    4.05 %                     3.91 %
                                                 

Overall Cost of Funds

                    0.43 %                     0.93 %

 

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

 

b1BANK.com
 

16

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest income

  $ 42,351     $ 44,262     $ 36,891     $ 86,613     $ 62,907  

Core interest income

    42,351       44,262       36,891       86,613       62,907  

Interest Expense:

                                       

Interest expense

    4,406       3,961       5,972       8,367       11,777  

Core interest expense

    4,406       3,961       5,972       8,367       11,777  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    2,241       3,359       5,443       5,600       6,810  

Core provision expense

    2,241       3,359       5,443       5,600       6,810  

Other Income:

                                       

Other income

    17,376       5,083       4,996       22,459       7,800  

(Gains) 1osses on former bank premises and equipment

    540       -       -       540       (126 )

(Gains) 1osses on sale of securities

    50       5       -       55       (25 )

Core other income

    17,966       5,088       4,996       23,054       7,649  

Other Expense:

                                       

Other expense

    31,116       26,963       27,797       58,079       44,440  

Acquisition-related expenses (2)

    (94 )     (10 )     (6,573 )     (104 )     (7,785 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (938 )     (350 )     -       (1,288 )     -  

Core other expense

    30,084       26,603       21,224       56,687       36,584  

Pre-Tax Income: (a)

                                       

Pre-tax income

    21,964       15,062       2,675       37,026       7,680  

(Gains) 1osses on former bank premises and equipment

    540       -       -       540       (126 )

(Gains) 1osses on sale of securities

    50       5       -       55       (25 )

Acquisition-related expenses (2)

    94       10       6,573       104       7,785  

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

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    938       350       -       1,288       -  

Core pre-tax income

    23,586       15,427       9,248       39,013       15,385  

Provision for Income Taxes: (1)

                                       

Provision for income taxes

    4,536       2,733       623       7,269       1,129  

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

    113       -       -       113       (26 )

Tax on (gains) losses on sale of securities

    11       1       -       12       (5 )

Tax on acquisition-related expenses (2)

    20       2       1,275       22       1,366  

Tax on stock option exercises (founder's grants)

    -       -       -       -       601  

Tax on occupancy and bank premises - hurricane repair

    197       74       -       271       -  

Core provision for income taxes

    4,877       2,810       1,898       7,687       3,065  

Net Income:

                                       

Net income

    17,428       12,329       2,052       29,757       6,551  

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

    427       -       -       427       (100 )

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

    39       4       -       43       (20 )

Acquisition-related expenses (2), net of tax

    74       8       5,298       82       6,419  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    741       277       -       1,018       -  

Core net income

  $ 18,709     $ 12,618     $ 7,350     $ 31,327     $ 12,320  
                                         

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

  $ 24,205     $ 18,421     $ 8,118     $ 42,626     $ 14,490  

(Gains) losses on former bank premises and equipment

    540       -       -       540       (126 )

(Gains) losses on sale of securities

    50       5       -       55       (25 )

Acquisition-related expenses (2)

    94       10       6,573       104       7,785  

Stock option exercises (founder's grants)

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    938       350       -       1,288       -  

Core pre-tax, pre-provision earnings

  $ 25,827     $ 18,786     $ 14,691     $ 44,613     $ 22,195  
                                         

Average Diluted Shares Outstanding

    20,827,786       20,738,013       18,121,958       20,783,135       15,776,376  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.84     $ 0.59     $ 0.11     $ 1.43     $ 0.42  

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

    0.02       -       -       0.02       (0.01 )

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

    0.00       0.00       -       0.00       (0.00 )

Acquisition-related expenses (2), net of tax

    0.00       0.00       0.30       0.00       0.40  

Stock option exercises (founder's grants)

    -       -       -       -       (0.03 )

Occupancy and bank premises - hurricane repair, net of tax

    0.04       0.02       -       0.06       -  

Core diluted earnings per share

  $ 0.90     $ 0.61     $ 0.41     $ 1.51     $ 0.78  
                                         

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

  $ 1.16     $ 0.89     $ 0.45     $ 2.05     $ 0.92  

(Gains) losses on former bank premises and equipment

    0.03       -       -       0.03       (0.01 )

(Gains) losses on sale of securities

    0.00       0.00       -       0.00       (0.00 )

Acquisition-related expenses (2)

    0.00       0.00       0.36       0.01       0.50  

Stock option exercises (founder's grants)

    -       -       -       -       0.00  

Occupancy and bank premises - hurricane repair

    0.05       0.02       -       0.06       -  

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

  $ 1.24     $ 0.91     $ 0.81     $ 2.15     $ 1.41  

 

(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
 

17

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,399,911     $ 4,276,430     $ 3,496,074     $ 4,338,170     $ 2,870,329  

Total Quarterly/Year-to-Date Average Equity

  $ 420,640     $ 415,896     $ 349,634     $ 418,267     $ 317,486  
                                         

Net Income:

                                       

Net income

  $ 17,428     $ 12,329     $ 2,052     $ 29,757     $ 6,551  

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

    427       -       -       427       (100 )

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

    39       4       -       43       (20 )

Acquisition-related expenses (2), net of tax

    74       8       5,298       82       6,419  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    741       277       -       1,018       -  

Core net income

  $ 18,709     $ 12,618     $ 7,350     $ 31,327     $ 12,320  
                                         

Return on average assets

    1.58 %     1.15 %     0.23 %     1.37 %     0.46 %

Core return on average assets

    1.70 %     1.18 %     0.84 %     1.44 %     0.86 %

Return on equity

    16.57 %     11.86 %     2.35 %     14.23 %     4.13 %

Core return on average equity

    17.79 %     12.14 %     8.41 %     14.98 %     7.76 %
                                         

Interest Income:

                                       

Interest income

  $ 42,351     $ 44,262     $ 36,891     $ 86,613     $ 62,907  

Core interest income

    42,351       44,262       36,891       86,613       62,907  

Interest Expense:

                                       

Interest expense

    4,406       3,961       5,972       8,367       11,777  

Core interest expense

    4,406       3,961       5,972       8,367       11,777  

Other Income:

                                       

Other income

    17,376       5,083       4,996       22,459       7,800  

(Gains) losses on former bank premises and equipment

    540       -       -       540       (126 )

(Gains) losses on sale of securities

    50       5       -       55       (25 )

Core other income

    17,966       5,088       4,996       23,054       7,649  

Other Expense:

                                       

Other expense

    31,116       26,963       27,797       58,079       44,440  

Acquisition-related expenses

    (94 )     (10 )     (6,573 )     (104 )     (7,785 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (938 )     (350 )     -       (1,288 )     -  

Core other expense

  $ 30,084     $ 26,603     $ 21,224     $ 56,687     $ 36,584  
                                         

Efficiency Ratio:

                                       

Other expense (a)

  $ 31,116     $ 26,963     $ 27,797     $ 58,079     $ 44,440  

Core other expense (c)

  $ 30,084     $ 26,603     $ 21,224     $ 56,687     $ 36,584  

Net interest and other income (1) (b)

  $ 55,371     $ 45,389     $ 35,915     $ 100,760     $ 58,905  

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

  $ 55,911     $ 45,389     $ 35,915     $ 101,300     $ 58,779  

Efficiency ratio (a/b)

    56.20 %     59.40 %     77.40 %     57.64 %     75.44 %

Core efficiency ratio (c/d)

    53.81 %     58.61 %     59.10 %     55.96 %     62.24 %
                                         

Total Average Interest-Earnings Assets

  $ 3,920,569     $ 3,811,335     $ 3,176,156     $ 3,865,952     $ 2,615,879  
                                         

Net Interest Income:

                                       

Net interest income

  $ 37,945     $ 40,301     $ 30,919     $ 78,246     $ 51,130  

Loan discount accretion

    (1,617 )     (3,063 )     (1,465 )     (4,680 )     (1,755 )

Net interest income excluding loan discount accretion

  $ 36,328     $ 37,238     $ 29,454     $ 73,566     $ 49,375  
                                         

Net interest margin (2)

    3.87 %     4.23 %     3.89 %     4.05 %     3.91 %

Net interest margin excluding loan discount accretion (2)

    3.71 %     3.91 %     3.71 %     3.81 %     3.78 %

Net interest spread

    3.68 %     4.06 %     3.59 %     3.87 %     3.57 %

Net interest spread excluding loan discount accretion

    3.52 %     3.73 %     3.41 %     3.62 %     3.43 %

 

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

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

 

b1BANK.com
 

18

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 431,006     $ 416,701     $ 386,336  

Goodwill

    (60,062 )     (53,753 )     (53,649 )

Core deposit and customer intangible

    (13,271 )     (9,406 )     (10,389 )

Total tangible common equity

  $ 357,673     $ 353,542     $ 322,298  
                         
                         

Total Assets:

                       

Total assets

  $ 4,323,959     $ 4,443,586     $ 3,961,138  

Goodwill

    (60,062 )     (53,753 )     (53,649 )

Core deposit and customer intangible

    (13,271 )     (9,406 )     (10,389 )

Total tangible assets

  $ 4,250,626     $ 4,380,427     $ 3,897,100  
                         

Common shares outstanding

    20,740,759       20,804,753       20,667,237  
                         

Book value per common share

  $ 20.78     $ 20.03     $ 18.69  

Tangible book value per common share

  $ 17.24     $ 16.99     $ 15.59  

Common equity to total assets

    9.97 %     9.38 %     9.75 %

Tangible common equity to tangible assets

    8.41 %     8.07 %     8.27 %