EX-99.1 3 ex_293894.htm EXHIBIT 99.1 ex_293894.htm

Exhibit 99.1

 

logo01.jpg

500 Laurel Street

Baton Rouge, LA 70801

Phone: 877.614.7600

 

 

FOR IMMEDIATE RELEASE Misty Albrecht
October 21, 2021 b1BANK
  225.286.7879
  Misty.Albrecht@b1BANK.com

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q3 2021

 

Baton Rouge, La. (October 21, 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 September 30, 2021, including net income of $10.3 million, or $0.50 per diluted share, a decrease of $7.1 million and $0.34, respectively, from the prior quarter ended June 30, 2021. On a non-GAAP basis, core net income for the quarter ended September 30, 2021, which excludes certain income and expenses, was $10.9 million, or $0.53 per diluted share, a decrease of $7.8 million and $0.37, respectively, from prior quarter ended June 30, 2021. The decrease was primarily attributable to the gain on sale recognized from the SBA PPP loan portfolio sale during the quarter ended June 30, 2021.

 

“The investments we’ve made over the past few years continued to pay off in the third quarter,” said Jude Melville, president and CEO. “Record and diversified organic loan growth, success recruiting and retaining in a competitive jobs market and establishment of a new partnership with Texas Citizens Bank in Houston all illustrate the consistent strengthening of our brand and capacity to deliver for our partners in the region. Thank you to all of our employees and clients for sticking with us during Hurricane Ida and its aftermath. While we pray this will be the last major weather event to hit our footprint for some time to come, I am once again thankful to be part of such a resilient and supportive team.”   

 

On October 20, 2021, Business First’s board of directors declared a quarterly dividend based upon financial performance for the third quarter in the amount of $0.12 per share, same as the prior quarter, to the common shareholders of record as of November 15, 2021. The dividend will be paid on November 30, 2021, or as soon thereafter as practicable.

 

 

 

 

logo02.jpg

 

 

 

 Quarterly Highlights

 

 

Loan Growth. Total loans held for investment at September 30, 2021, were $3.1 billion, an increase of $211.4 million compared to June 30, 2021, or 7.40% for the quarter and 29.61% annualized. Excluding the decrease in Small Business Administration (SBA) Paycheck Protection Program (PPP) loans, total loans held for investment increased for the quarter ended September 30, 2021, by 8.04%, or 32.15% annualized. Loan growth in Dallas, Tx (36.0%), greater New Orleans (28.5%), and the Baton Rouge/capital region (23.3%) markets accounted for approximately 87.9% of quarterly loan growth.

 

 

New Loan Production Office (LPO) Activity.  Business First opened an LPO in New Orleans/Metairie, La. (i.e., greater New Orleans area).

 

 

Stock Repurchases.  During the quarter ended September 30, 2021, Business First repurchased approximately 360,000 shares of its common stock at a weighted average price of $23.18 per share (including commissions), for a total cost of $8.4 million.

 

 

Efficiency Initiatives.  Business First regularly evaluates its branch network in search of optimization opportunities and closed two branches recently, one in Minden, La, during Q3 2021, and a second by sale in Oak Grove, La, on October 1, 2021. Additionally, 11 interactive teller machines (ITMs) with fully functional video call centers, providing extended client hours, were launched during Q3 2021.

 

 

Texas Citizens Bancorp, Inc. Acquisition.  On October 20, 2021, Business First executed a definitive agreement to acquire Texas Citizens Bancshares, Inc. (“TCBI”), the parent bank holding company for Texas Citizens Bank, National Association, based in Pasadena, Texas. As of September 30, 2021, TCBI had consolidated total assets of $516.9 million, loans of $365.7 million, and deposits of $452.0 million.

 

 

Financial Condition

 

September 30, 2021, Compared to June 30, 2021

 

Loans

 

Loans held for investment increased $211.4 million, or 7.40% (29.61% annualized), for the quarter ended September 30, 2021. The increase was largely attributable to loan originations in our commercial and nonfarm, nonresidential real estate portfolios which were $62.4 million and $109.1 million, respectively. Year to date annualized loan growth was 3.34%, inclusive of SBA PPP loans. As of September 30, 2021, SBA PPP loans with an unpaid principal balance of $9.7 million remained outstanding, compared to $25.7 million as of June 30, 2021.

 

 

 

 

logo02.jpg

 

2

 

Excluding the net decrease in SBA PPP loans, total loans held for investment increased for the quarter ended September 30, 2021, by 8.04%, or 32.15% annualized. Year to date annualized loan growth was 18.97% excluding SBA PPP loans.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.40% as of June 30, 2021, to 0.45% as of September 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.42% as of June 30, 2021, to 0.37% as of September 30, 2021. The increase in the nonperforming loans ratio was largely attributable to $2.1 million increase in nonaccrual loans, mainly related to a single $1.5 million (commercial) loan.

 

Total Shareholders Equity

 

Book value per common share was $21.11 at September 30, 2021, compared to $20.78 at June 30, 2021. On a non-GAAP basis, tangible book value per share was $17.53 at September 30, 2021, compared to $17.24 at June 30, 2021.

 

September 30, 2021, Compared to September 30, 2020

 

Loans

 

Total loans held for investment decreased by $16.2 million compared to September 30, 2020, or (0.53) %, primarily due to the forgiveness and portfolio sale of SBA PPP loans. Excluding SBA PPP loans, loans increased $371.8 million, or 13.85%.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.32% as of September 30, 2020, to 0.45% as of September 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.54% as of September 30, 2020, to 0.37% as of September 30, 2021. The increase in the nonperforming ratio was largely attributable to an increase in nonaccrual loans.

 

 

 

 

logo02.jpg

 

3

 

Total Shareholders Equity

 

Book value per common share was $21.11 at September 30, 2021, compared to $19.26 at September 30, 2020. On a non-GAAP basis, tangible book value per share was $17.53 at September 30, 2021, compared to $16.18 at September 30, 2020, an increase of 8.34%.

 

Results of Operations

 

Third Quarter 2021 Compared to Second Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended September 30, 2021, net income was $10.3 million, or $0.50 per diluted share, compared to net income of $17.4 million, or $0.84 per diluted share, for the quarter ended June 30, 2021. The decrease, $7.1 million and $0.34, respectively, was largely attributable to the $10.0 million gain on sale of loans recognized in the period ended June 30, 2021. The gain primarily related to a $9.2 million gain recognized upon the sale of SBA PPP loans with an outstanding principal balance of $243.6 million.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended September 30, 2021, was $10.9 million, or $0.53 per diluted share, compared to core net income of $18.7 million, or $0.90 per diluted share, for the quarter ended June 30, 2021. Notable noncore events impacting earnings for the quarter ended September 30, 2021, included $211,000 in occupancy and bank premises expenses attributable to hurricane damages (primarily related to Ida, 2021), $145,000 in acquisition-related expenses and $392,000 in losses on sales of former premises and equipment within other income, compared to $938,000 in occupancy and bank premises expenses attributable to hurricane damage (related to Hurricanes Laura/Delta, 2020, but resolved in the current year) and a $540,000 loss on sales of former premises and equipment within other income, for the quarter ended June 30, 2021.

 

Interest Income

 

For the quarter ended September 30, 2021, net interest income totaled $37.3 million and net interest margin and net interest spread were 3.71% and 3.51%, respectively, compared to $37.9 million, 3.87% and 3.68% for the quarter ended June 30, 2021. The average yield on total interest-earning assets was 4.14% for the quarter ended September 30, 2021, compared to 4.32% for the quarter ended June 30, 2021. Net interest margin and net interest spread were largely impacted for the quarter ended September 30, 2021, by $2.2 million less in SBA PPP origination fees, or (22) basis points for each. The reduction in interest income was largely attributable to lower SBA PPP portfolio interest and fee income due to the $243.6 million portfolio sale during the quarter ended June 30, 2021, partially offset by interest and fee income due to loan growth and an additional day in the third quarter. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.11% for the quarter ended September 30, 2021, compared to 5.13% for the quarter ended June 30, 2021.

 

 

 

 

logo02.jpg

 

4

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.5 million) were 3.56% and 3.36%, respectively, for the quarter ended September 30, 2021, compared to 3.71% and 3.52% (excluding loan discount accretion of $1.6 million) for the quarter ended June 30, 2021.

 

Interest Expense

 

For the quarter ended September 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by one basis point, from 0.45% to 0.44%, compared to the quarter ended June 30, 2021.

 

Other Income

 

For the quarter ended September 30, 2021, other income was lower by $11.0 million. The reduction was primarily due to a $9.9 million gain on sale of loans recognized in the period ended June 30, 2021. Additionally, there was a reduction of Small Business Investment Company (SBIC) investment income of $1.2 million compared to the quarter ended June 30, 2021.

 

Other Expenses

 

For the quarter ended September 30, 2021, other expenses were lower by $1.5 million. The reduction was largely attributed to lower reserve for unfunded commitments, $586,000, and hurricane-related expenses within occupancy and bank premises, $765,000.

 

Provision for Loan Losses

 

During the quarter ended September 30, 2021, Business First recorded a provision for loan losses of $1.1 million, compared to $2.2 million for the quarter ended June 30, 2021. The decrease for the quarter ended September 30, 2021, was driven primarily by the improvement in the qualitative factors (attributed to the general economy and energy sector), offset by reserves for new loan growth.

 

 

 

 

logo02.jpg

 

5

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 0.95% and 9.47%, respectively, for the quarter ended September 30, 2021, compared to 1.58% and 16.57%, respectively, for the quarter ended June 30, 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.

 

Third Quarter 2021 Compared to Third Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended September 30, 2021, net income was $10.3 million, or $0.50 per diluted share, compared to net income of $9.6 million, or $0.46 per diluted share, for the quarter ended September 30, 2020. The increases in net income and diluted earnings per share were largely attributable to a decrease in the provision for loan losses of $1.1 million, as increases in other income were largely offset with increases in other expenses.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended September 30, 2021, was $10.9 million, or $0.53 per diluted share, compared to core net income of $11.0 million, or $0.53 per diluted share, for the quarter ended September 30, 2020. Notable noncore events impacting earnings for the quarter ended September 30, 2021, included $211,000 in occupancy and bank premises expenses attributable to hurricane damages (primarily related to Ida, 2021), $145,000 in acquisition-related expenses and $392,000 in losses on sales of former premises and equipment within other income, compared to $635,000 in losses on sales of former premises and equipment within other income and $1.2 million in acquisition-related expenses incurred during the quarter ended September 30, 2020.

 

Interest Income

 

For the quarter ended September 30, 2021, net interest income totaled $37.3 million and net interest margin and net interest spread were 3.71% and 3.51%, respectively, compared to $36.9 million, 4.06% and 3.81% for the quarter ended September 30, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.11% for the quarter ended September 30, 2021, compared to 5.65% for the quarter ended September 30, 2020. The increase in interest income was largely attributable to higher average balances in loans and securities, attributable to organic loan and deposit growth, offset by lower yielding new loans and securities.

 

 

 

 

logo02.jpg

 

6

 

Average yield on total interest-earning assets, net interest margin, and net interest spread were negatively impacted for the quarter ended September 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 $1.5 million) were 3.56% and 3.36%, respectively, for the quarter ended September 30, 2021, compared to 3.81% and 3.56% (excluding loan discount accretion of $2.3 million) for the quarter ended September 30, 2020.

 

Interest Expense

 

For the quarter ended September 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 19 basis points, from 0.63% to 0.44%, compared to the quarter ended September 30, 2020. The decrease in cost of funds was primarily attributable to an overall reduction in interest rates on deposit offerings and reduction in Federal Home Loan Bank (FHLB) advance balances, offset by an increase in subordinated debt balances.

 

Other Income

 

For the quarter ended September 30, 2021, the increase in other income, $2.1 million, was largely attributable to the $1.1 million increase in fees and brokerage commission, related to the Smith Shellnut Wilson, LLC. (SSW) acquisition which occurred in Q2 2021, as well as modest increases in gain on disposal of other assets, $641,000, debit card and ATM fee income, $133,000, and service charges, $171,000, partially offset by more losses on the sale of other real estate owned, $(454,000), compared to the quarter ended September 30, 2020.

 

Other Expenses

 

For the quarter ended September 30, 2021, the increase in other expense, $2.6 million, was largely attributable to the increase in salary and employee benefits, $1.4 million, as well as more modest increases in various other expenses, $687,000, depreciation and amortization, $398,000, advertising and promotions, $292,000, and occupancy and bank premises, $235,000, partially offset by a reduction in merger and conversion-related expenses, $(411,000), compared to the quarter ended September 30, 2020.

 

 

 

 

logo02.jpg

 

7

 

Provision for Loan Losses

 

During the quarter ended September 30, 2021, Business First recorded a provision for loan losses of $1.1 million compared to $2.5 million for the quarter ended September 30, 2020. The reserve for the quarter ended September 30, 2020, was impacted 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 0.95% and 9.47%, respectively, for the quarter ended September 30, 2021, from 0.98% and 9.85%, respectively, for the quarter ended September 30, 2020.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $4.4 billion in assets, $4.7 billion in assets under management through b1BANK’s affiliate Smith Shellnut Wilson, LLC (SSW) (excludes $1.0 billion of b1BANK assets managed by SSW) and operates Banking Centers and Loan Production Offices in markets across Louisiana and the Dallas, Texas area, providing commercial and personal banking products and services. Commercial banking services include commercial loans and letters of credit, working capital lines and equipment financing, and treasury management services. b1BANK was awarded #1 Best-In-State Bank, Louisiana, by Forbes and Statista, and is a three-time recipient of Baton Rouge Business Report’s “Best Places to Work in Baton Rouge.” Visit b1BANK.com for more information.

 

 

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.

 

 

 

 

 

 

 

logo02.jpg

 

8

 

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.

 

This report does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the merger. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended, and no offer to sell or solicitation of an offer to buy shall be made in any jurisdiction in which such offer or solicitation would be unlawful.

 

 

 

 

logo02.jpg

 

9

 

In connection with the merger, Business First will file with the SEC a registration statement on Form S-4 (the “Registration Statement”) that will include a proxy statement of TCBI and a prospectus of Business First (the “Proxy Statement-Prospectus”), and Business First may file with the SEC other relevant documents concerning the merger. The definitive Proxy Statement-Prospectus will be mailed to the shareholders of TCBI. SHAREHOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT-PROSPECTUS REGARDING THE PROPOSED TRANSACTION CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC BY BUSINESS FIRST, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.

 

Free copies of the Proxy Statement-Prospectus, as well as other filings containing information about Business First, may be obtained at the SEC’s Internet site (http://www.sec.gov), when they are filed by Business First. You will also be able to obtain these documents, when they are filed, free of charge, from Business First at www.b1bank.com. Copies of the Proxy Statement-Prospectus can also be obtained, when it becomes available, free of charge, by directing a request to Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, LA 70801, Attention: Corporate Secretary, Telephone: 225-248-7600 or to Texas Citizens Bancshares, Inc., 4949 Fairmont Parkway, Pasadena, TX 77505, Attention: Chairman and Chief Executive Officer, Telephone: 713-948-5727.

 

 

 

 

logo02.jpg

 

10

 

Participants in the Solicitation

 

Business First, Texas Citizens Bancshares, Inc. (TCBI) and certain of their directors, executive officers and employees may be deemed to be participants in the solicitation of proxies from the shareholders of TCBI in connection with the merger. Information about Business First’s directors and executive officers is available in its proxy statement for its 2021 annual meeting of shareholders, which was filed with the SEC on April 15, 2021. Information regarding all of the persons who may, under the rules of the SEC, be deemed participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Proxy Statement-Prospectus pertaining to the merger and other relevant materials to be filed with the SEC when they become available. Free copies of these documents may be obtained as described in the preceding paragraph.

 

 

 

 

logo02.jpg

 

11

 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

For the Quarter Ended

 
   

September 30,

   

June 30,

   

September 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    81.37 %     76.66 %     95.25 %

Shareholders' Equity to Assets Ratio

    9.77 %     9.97 %     10.07 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 723,077     $ 660,691     $ 1,015,173  

Real Estate:

                       

Construction and Land

    464,808       454,055       334,100  

Farmland

    85,898       77,133       56,567  

1-4 Family Residential

    464,462       459,037       493,344  

Multi-Family Residential

    107,551       89,796       99,901  

Nonfarm Nonresidential

    1,111,771       1,002,707       970,197  

Total Real Estate

    2,234,490       2,082,728       1,954,109  

Consumer and Other (1)

    108,669       111,467       113,192  

Total Loans (Held for Investment)

  $ 3,066,236     $ 2,854,886     $ 3,082,474  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (81 )     (861 )     (956 )

Recoveries – Quarterly

    378       71       90  

Provision for Loan Losses – Quarterly

    1,147       2,241       2,491  

Balance, End of Period

  $ 28,146     $ 26,702     $ 20,340  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.92 %     0.94 %     0.66 %

Net Charge-offs (Recoveries) to Average Total Loans

    -0.01 %     0.03 %     0.03 %
                         

Remaining Loan Purchase Discount

  $ 29,390     $ 30,900     $ 38,207  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 12,622     $ 10,568     $ 7,988  

Loans Past Due 90 Days or More (2)

    1,030       893       1,986  

Total Nonperforming Loans

    13,652       11,461       9,974  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    2,152       5,890       10,994  

Other Nonperforming Assets:

    675       665       414  

Total Other Nonperforming Assets

    2,827       6,555       11,408  

Total Nonperforming Assets

  $ 16,479     $ 18,016     $ 21,382  
                         

Nonperforming Loans to Total Loans (HFI)

    0.45 %     0.40 %     0.32 %

Nonperforming Assets to Total Assets

    0.37 %     0.42 %     0.54 %

 

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $9.7 million of the commercial portfolio as of September 30, 2021.

SBA PPP loans accounted for $25.7 million of the commercial portfolio as of June 30, 2021.

SBA PPP loans accounted for $392.9 million and $4.8 million of the commercial and consumer portfolios, respectively, as of September 30, 2020.

 

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

 

 

logo02.jpg

 

12

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.51     $ 0.84     $ 0.47     $ 1.95     $ 0.93  

Diluted Earnings per Common Share

    0.50       0.84       0.46       1.94       0.93  

Dividends per Common Share

    0.12       0.12       0.10       0.34       0.30  

Book Value per Common Share

    21.11       20.78       19.26       21.11       19.26  
                                         
                                         

Average Common Shares Outstanding

    20,384,879       20,707,313       20,613,481       20,570,506       17,356,830  

Average Diluted Shares Outstanding

    20,513,838       20,827,786       20,704,444       20,692,344       17,409,821  

End of Period Common Shares Outstanding

    20,383,504       20,740,759       20,667,237       20,383,504       20,667,237  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    0.95 %     1.58 %     0.98 %     1.23 %     0.67 %

Return on Average Equity

    9.47 %     16.57 %     9.85 %     12.60 %     6.30 %

Net Interest Margin

    3.71 %     3.87 %     4.06 %     3.93 %     3.97 %

Net Interest Spread

    3.51 %     3.68 %     3.81 %     3.75 %     3.66 %

Efficiency Ratio (1)

    67.73 %     56.20 %     65.65 %     60.69 %     71.42 %
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,353,885     $ 4,399,911     $ 3,933,631     $ 4,343,407     $ 3,224,940  

Total Quarterly/Year-to-Date Average Equity

    435,400       420,640       390,209       423,977       341,904  
                                         

Other Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 16,791     $ 16,753     $ 15,430     $ 48,470     $ 42,486  

Occupancy and Bank Premises

    1,629       2,276       1,394       5,716       3,824  

Depreciation and Amortization

    1,720       1,686       1,322       4,999       2,996  

Data Processing

    1,994       2,288       1,832       6,105       3,539  

FDIC Assessment Fees

    581       436       594       1,526       1,013  

Legal and Other Professional Fees

    553       905       555       2,199       1,492  

Advertising and Promotions

    612       624       320       1,713       960  

Utilities and Communications

    678       636       789       1,889       1,751  

Ad Valorem Shares Tax

    675       675       673       2,050       1,498  

Directors' Fees

    201       194       117       583       291  

Other Real Estate Owned Expenses and Write-Downs

    103       178       171       660       475  

Merger and Conversion-Related Expenses

    145       94       556       249       3,430  

Other

    3,885       4,371       3,198       11,487       7,636  

Total Other Expenses

  $ 29,567     $ 31,116     $ 26,951     $ 87,646     $ 71,391  
                                         

Other Income

                                       
                                         

Service Charges on Deposit Accounts

  $ 1,763     $ 1,683     $ 1,592     $ 5,013     $ 3,686  

Gain (Loss) on Sales of Securities

    (11 )     (50 )     95       (66 )     120  

Debit card and ATM Fee Income

    1,532       1,777       1,399       4,645       2,765  

Bank-Owned Life Insurance Income

    356       355       237       1,029       689  

Gain (Loss) on Sales of Loans

    93       10,042       -       10,114       184  

Mortgage Origination Income

    227       241       123       697       364  

Fees and Brokerage Commission

    1,335       1,416       281       3,294       537  

Correspondent Bank Income

    10       123       45       276       186  

Participation Fee Income

    250       240       136       737       182  

Gain (Loss) on Sales of Other Real Estate Owned

    (558 )     (575 )     (104 )     (1,087 )     28  

Gain (Loss) on Disposal of Other Assets

    14       (9 )     (627 )     122       (627 )

Pass-through Income from SBIC Partnerships

    405       1,602       364       2,060       2,368  

Other

    932       531       676       1,973       1,535  

Total Other Income

  $ 6,348     $ 17,376     $ 4,217     $ 28,807     $ 12,017  

 

(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.

 

 

logo02.jpg

 

13

 

Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

   

September 30,

   

June 30,

   

September 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 81,361     $ 130,769     $ 103,894  

Federal Funds Sold

    4,646       232,391       8,395  

Securities Available for Sale, at Fair Values

    1,034,491       882,802       547,535  

Mortgage Loans Held for Sale

    1,498       1,834       671  

Loans and Lease Receivable

    3,066,236       2,854,886       3,082,474  

Allowance for Loan Losses

    (28,146 )     (26,702 )     (20,340 )

Net Loans and Lease Receivable

    3,038,090       2,828,184       3,062,134  

Premises and Equipment, Net

    56,611       57,576       59,241  

Accrued Interest Receivable

    19,025       20,841       25,622  

Other Equity Securities

    15,259       14,043       15,641  

Other Real Estate Owned

    2,152       5,890       10,994  

Cash Value of Life Insurance

    59,085       60,703       44,779  

Deferred Taxes, Net

    5,618       4,652       5,829  

Goodwill

    60,062       60,062       53,627  

Core Deposit and Customer Intangibles

    12,835       13,271       10,061  

Other Assets

    14,484       10,941       6,247  
                         

Total Assets

  $ 4,405,217     $ 4,323,959     $ 3,954,670  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,201,791     $ 1,175,624     $ 945,485  

Interest-Bearing

    2,566,330       2,548,599       2,290,776  

Total Deposits

    3,768,121       3,724,223       3,236,261  
                         

Securities Sold Under Agreements to Repurchase

    27,195       25,837       24,604  

Fed Funds Purchased

    16,087       -       -  

Short-Term Borrowings

    20       20       5,033  

Long-Term Borrowings

    -       -       6,000  

Payroll Protection Program Liquidity Facility

    -       -       107,076  

Subordinated Debt

    81,427       81,427       25,000  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       5,000  

Federal Home Loan Bank Borrowings

    48,002       28,023       117,950  

Accrued Interest Payable

    1,835       1,938       3,621  

Other Liabilities

    27,309       26,485       26,039  
                         

Total Liabilities

    3,974,996       3,892,953       3,556,584  
                         

Shareholders' Equity

                       
                         

Common Stock

    20,384       20,741       20,667  

Additional Paid-In Capital

    291,847       299,014       299,762  

Retained Earnings

    112,243       104,382       67,399  

Accumulated Other Comprehensive Income

    5,747       6,869       10,258  
                         

Total Shareholders' Equity

    430,221       431,006       398,086  
                         

Total Liabilities and Shareholders' Equity

  $ 4,405,217     $ 4,323,959     $ 3,954,670  

 

 

logo02.jpg

 

14

 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 37,900     $ 39,135     $ 39,918     $ 118,454     $ 98,697  

Interest and Dividends on Securities

    3,598       3,189       2,474       9,616       6,380  

Interest on Federal Funds Sold and Due From Banks

    36       27       69       77       291  

Total Interest Income

    41,534       42,351       42,461       128,147       105,368  
                                         

Interest Expense:

                                       

Interest on Deposits

    3,060       3,235       4,345       9,538       13,826  

Interest on Borrowings

    1,180       1,171       1,184       3,069       3,480  

Total Interest Expense

    4,240       4,406       5,529       12,607       17,306  
                                         

Net Interest Income

    37,294       37,945       36,932       115,540       88,062  
                                         

Provision for Loan Losses:

    1,147       2,241       2,491       6,747       9,301  
                                         

Net Interest Income After Provision for Loan Losses

    36,147       35,704       34,441       108,793       78,761  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    1,763       1,683       1,592       5,013       3,686  

Gain (Loss) on Sales of Securities

    (11 )     (50 )     95       (66 )     120  

Gain (Loss) on Sales of Loans

    93       10,042       -       10,114       184  

Other Income

    4,503       5,701       2,530       13,746       8,027  

Total Other Income

    6,348       17,376       4,217       28,807       12,017  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    16,791       16,753       15,430       48,470       42,486  

Occupancy and Equipment Expense

    3,912       4,264       3,228       11,893       8,007  

Merger and Conversion-Related Expense

    145       94       556       249       3,430  

Other Expenses

    8,719       10,005       7,737       27,034       17,468  

Total Other Expenses

    29,567       31,116       26,951       87,646       71,391  
                                         

Income Before Income Taxes:

    12,928       21,964       11,707       49,954       19,387  
                                         

Provision for Income Taxes:

    2,617       4,536       2,098       9,886       3,227  
                                         

Net Income:

  $ 10,311     $ 17,428     $ 9,609     $ 40,068     $ 16,160  

 

 

logo02.jpg

 

15

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

September 30, 2021

   

June 30, 2021

   

September 30, 2020

 
   

Average

Outstanding

   

Interest Earned /

   

Average

   

Average

Outstanding

   

Interest Earned /

   

Average

   

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)

  $ 2,948,491     $ 37,666       5.11 %   $ 2,814,593     $ 36,116       5.13 %   $ 2,638,417     $ 37,250       5.65 %

SBA PPP Loans

    10,150       234       9.24 %     242,015     $ 3,019       4.99 %     399,366       2,668       2.67 %

Securities Available for Sale

    946,950       3,598       1.52 %     801,268       3,189       1.59 %     564,630       2,474       1.75 %

Interest-Bearing Deposit in Other Banks

    110,472       36       0.13 %     62,693       27       0.17 %     33,970       69       0.81 %

Total Interest-Earning Assets

    4,016,063       41,534       4.14 %     3,920,569       42,351       4.32 %     3,636,383       42,461       4.67 %

Allowance for Loan Losses

    (27,409 )                     (26,032 )                     (19,329 )                

Noninterest-Earning Assets

    365,231                       505,374                       316,577                  

Total Assets

  $ 4,353,885     $ 41,534             $ 4,399,911     $ 42,351             $ 3,933,631     $ 42,461          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,566,766     $ 3,060       0.48 %   $ 2,615,241     $ 3,235       0.49 %   $ 2,262,774     $ 4,345       0.77 %

Subordinated Debt

    81,427       1,026       5.04 %     81,427       1,015       4.99 %     25,000       422       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       42       3.36 %     5,000       43       3.44 %     5,000       45       3.60 %

Advances from Federal Home Loan Bank (FHLB)

    36,015       106       1.18 %     32,887       108       1.31 %     122,592       515       1.68 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     -       -       0.00 %     107,076       95       0.35 %

Other Borrowings

    26,350       6       0.09 %     24,909       5       0.08 %     35,437       107       1.21 %

Total Interest-Bearing Liabilities

    2,715,558       4,240       0.62 %     2,759,464       4,406       0.64 %     2,557,879       5,529       0.86 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,172,752                     $ 1,191,900                     $ 957,090                  

Other Liabilities

    30,175                       27,907                       28,453                  

Total Noninterest-Bearing Liabilities

    1,202,927                       1,219,807                       985,543                  

Shareholders' Equity:

    435,400                       420,640                       390,209                  

Total Liabilities and Shareholders' Equity

  $ 4,353,885                     $ 4,399,911                     $ 3,933,631                  
                                                                         

Net Interest Spread

                    3.51 %                     3.68 %                     3.81 %

Net Interest Income

          $ 37,294                     $ 37,945                     $ 36,932          

Net Interest Margin

                    3.71 %                     3.87 %                     4.06 %
                                                                         

Overall Cost of Funds

                    0.44 %                     0.45 %                     0.63 %

 

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

 

 

logo02.jpg

 

16

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Nine Months Ended

 
   

September 30, 2021

   

September 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)

  $ 2,802,246     $ 110,320       5.25 %   $ 2,227,681     $ 93,699       5.61 %

SBA PPP Loans

    209,041       8,134       5.19 %     240,164       4,998       2.77 %

Securities Available for Sale

    813,231       9,616       1.58 %     444,237       6,380       1.91 %

Interest-Bearing Deposit in Other Banks

    91,466       77       0.11 %     43,965       291       0.88 %

Total Interest-Earning Assets

    3,915,984       128,147       4.36 %     2,956,047       105,368       4.75 %

Allowance for Loan Losses

    (25,383 )                     (15,046 )                

Noninterest-Earning Assets

    452,806                       283,939                  

Total Assets

  $ 4,343,407     $ 128,147             $ 3,224,940     $ 105,368          
                                                 
                                                 

Liabilities and Shareholders' Equity

                                               
                                                 

Interest-Bearing Liabilities:

                                               

Interest-Bearing Deposits

  $ 2,588,756     $ 9,538       0.49 %   $ 1,866,556     $ 13,826       0.99 %

Subordinated Debt

    63,768       2,499       5.23 %     25,000       1,266       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       127       3.39 %     2,778       79       3.79 %

Advances from Federal Home Loan Bank (FHLB)

    35,309       325       1.23 %     116,785       1,538       1.76 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     61,326       167       0.36 %

Other Borrowings

    27,651       118       0.57 %     45,179       430       1.27 %

Total Interest-Bearing Liabilities

    2,720,484       12,607       0.62 %     2,117,624       17,306       1.09 %
                                                 

Noninterest-Bearing Liabilities:

                                               

Noninterest-Bearing Deposits

    1,170,534                       738,578                  

Other Liabilities

    28,412                       26,834                  

Total Noninterest-Bearing Liabilities

    1,198,946                       765,412                  

Shareholders' Equity

    423,977                       341,904                  

Total Liabilities and Shareholders' Equity

  $ 4,343,407                     $ 3,224,940                  
                                                 

Net Interest Spread

                    3.75 %                     3.66 %

Net Interest Income

          $ 115,540                     $ 88,062          

Net Interest Margin

                    3.93 %                     3.97 %
                                                 

Overall Cost of Funds

                    0.43 %                     0.81 %

 

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

 

 

logo02.jpg

 

17

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest income

  $ 41,534     $ 42,351     $ 42,461     $ 128,147     $ 105,368  

Core interest income

    41,534       42,351       42,461       128,147       105,368  

Interest Expense:

                                       

Interest expense

    4,240       4,406       5,529       12,607       17,306  

Core interest expense

    4,240       4,406       5,529       12,607       17,306  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    1,147       2,241       2,491       6,747       9,301  

Core provision expense

    1,147       2,241       2,491       6,747       9,301  

Other Income:

                                       

Other income

    6,348       17,376       4,217       28,807       12,017  

(Gains) 1osses on former bank premises and equipment

    392       540       635       932       509  

(Gains) 1osses on sale of securities

    11       50       (95 )     66       (120 )

Core other income

    6,751       17,966       4,757       29,805       12,406  

Other Expense:

                                       

Other expense

    29,567       31,116       26,951       87,646       71,391  

Acquisition-related expenses (2)

    (145 )     (94 )     (1,206 )     (249 )     (8,991 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (211 )     (938 )     -       (1,499 )     -  

Core other expense

    29,211       30,084       25,745       85,898       62,329  

Pre-Tax Income: (a)

                                       

Pre-tax income

    12,928       21,964       11,707       49,954       19,387  

(Gains) 1osses on former bank premises and equipment

    392       540       635       932       509  

(Gains) 1osses on sale of securities

    11       50       (95 )     66       (120 )

Acquisition-related expenses (2)

    145       94       1,206       249       8,991  

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

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    211       938       -       1,499       -  

Core pre-tax income

    13,687       23,586       13,453       52,700       28,838  

Provision for Income Taxes: (1)

                                       

Provision for income taxes

    2,617       4,536       2,098       9,886       3,227  

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

    82       113       133       195       107  

Tax on (gains) losses on sale of securities

    2       11       (20 )     14       (25 )

Tax on acquisition-related expenses (2)

    24       20       241       46       1,607  

Tax on stock option exercises (founder's grants)

    -       -       -       -       601  

Tax on occupancy and bank premises - hurricane repair

    44       197       -       314       -  

Core provision for income taxes

    2,769       4,877       2,452       10,455       5,517  

Net Income:

                                       

Net income

    10,311       17,428       9,609       40,068       16,160  

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

    310       427       502       737       402  

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

    9       39       (75 )     52       (95 )

Acquisition-related expenses (2), net of tax

    121       74       965       203       7,384  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    167       741       -       1,185       -  

Core net income

  $ 10,918     $ 18,709     $ 11,001     $ 42,245     $ 23,321  
                                         

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

  $ 14,075     $ 24,205     $ 14,198     $ 56,701     $ 28,688  

(Gains) losses on former bank premises and equipment

    392       540       635       932       509  

(Gains) losses on sale of securities

    11       50       (95 )     66       (120 )

Acquisition-related expenses (2)

    145       94       1,206       249       8,991  

Stock option exercises (founder's grants)

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    211       938       -       1,499       -  

Core pre-tax, pre-provision earnings

  $ 14,834     $ 25,827     $ 15,944     $ 59,447     $ 38,139  
                                         

Average Diluted Shares Outstanding

    20,513,838       20,827,786       20,704,444       20,692,344       17,409,821  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.50     $ 0.84     $ 0.46     $ 1.94     $ 0.93  

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

    0.01       0.02       0.02       0.04       0.02  

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

    0.00       0.00       (0.00 )     0.00       (0.01 )

Acquisition-related expenses (2), net of tax

    0.01       0.00       0.05       0.01       0.43  

Stock option exercises (founder's grants)

    -       -       -       -       (0.03 )

Occupancy and bank premises - hurricane repair, net of tax

    0.01       0.04       -       0.06       -  

Core diluted earnings per share

  $ 0.53     $ 0.90     $ 0.53     $ 2.05     $ 1.34  
                                         

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

  $ 0.69     $ 1.16     $ 0.69     $ 2.74     $ 1.65  

(Gains) losses on former bank premises and equipment

    0.01       0.03       0.03       0.05       0.03  

(Gains) losses on sale of securities

    0.00       0.00       (0.01 )     0.00       (0.01 )

Acquisition-related expenses (2)

    0.01       0.00       0.06       0.01       0.52  

Stock option exercises (founder's grants)

    -       -       -       -       0.00  

Occupancy and bank premises - hurricane repair

    0.01       0.05       -       0.07       -  

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

  $ 0.72     $ 1.24     $ 0.77     $ 2.87     $ 2.19  

 

(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.

 

 

logo02.jpg

 

18

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,353,885     $ 4,399,911     $ 3,933,631     $ 4,343,407     $ 3,224,940  

Total Quarterly/Year-to-Date Average Equity

  $ 435,400     $ 420,640     $ 390,209     $ 423,977     $ 341,904  
                                         

Net Income:

                                       

Net income

  $ 10,311     $ 17,428     $ 9,609     $ 40,068     $ 16,160  

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

    310       427       502       737       402  

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

    9       39       (75 )     52       (95 )

Acquisition-related expenses (2), net of tax

    121       74       965       203       7,384  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    167       741       -       1,185       -  

Core net income

  $ 10,918     $ 18,709     $ 11,001     $ 42,245     $ 23,321  
                                         

Return on average assets

    0.95 %     1.58 %     0.98 %     1.23 %     0.67 %

Core return on average assets

    1.00 %     1.70 %     1.12 %     1.30 %     0.96 %

Return on equity

    9.47 %     16.57 %     9.85 %     12.60 %     6.30 %

Core return on average equity

    10.03 %     17.79 %     11.28 %     13.29 %     9.09 %
                                         

Interest Income:

                                       

Interest income

  $ 41,534     $ 42,351     $ 42,461     $ 128,147     $ 105,368  

Core interest income

    41,534       42,351       42,461       128,147       105,368  

Interest Expense:

                                       

Interest expense

    4,240       4,406       5,529       12,607       17,306  

Core interest expense

    4,240       4,406       5,529       12,607       17,306  

Other Income:

                                       

Other income

    6,348       17,376       4,217       28,807       12,017  

(Gains) losses on former bank premises and equipment

    392       540       635       932       509  

(Gains) losses on sale of securities

    11       50       (95 )     66       (120 )

Core other income

    6,751       17,966       4,757       29,805       12,406  

Other Expense:

                                       

Other expense

    29,567       31,116       26,951       87,646       71,391  

Acquisition-related expenses

    (145 )     (94 )     (1,206 )     (249 )     (8,991 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (211 )     (938 )     -       (1,499 )     -  

Core other expense

  $ 29,211     $ 30,084     $ 25,745     $ 85,898     $ 62,329  
                                         

Efficiency Ratio:

                                       

Other expense (a)

  $ 29,567     $ 31,116     $ 26,951     $ 87,646     $ 71,391  

Core other expense (c)

  $ 29,211     $ 30,084     $ 25,745     $ 85,898     $ 62,329  

Net interest and other income (1) (b)

  $ 43,653     $ 55,371     $ 41,054     $ 144,413     $ 99,959  

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

  $ 44,045     $ 55,911     $ 41,689     $ 145,345     $ 100,468  

Efficiency ratio (a/b)

    67.73 %     56.20 %     65.65 %     60.69 %     71.42 %

Core efficiency ratio (c/d)

    66.32 %     53.81 %     61.75 %     59.10 %     62.04 %
                                         

Total Average Interest-Earnings Assets

  $ 4,016,063     $ 3,920,569     $ 3,636,383     $ 3,915,984     $ 2,956,047  
                                         

Net Interest Income:

                                       

Net interest income

  $ 37,294     $ 37,945     $ 36,932     $ 115,540     $ 88,062  

Loan discount accretion

    (1,511 )     (1,617 )     (2,270 )     (6,191 )     (4,025 )

Net interest income excluding loan discount accretion

  $ 35,783     $ 36,328     $ 34,662     $ 109,349     $ 84,037  
                                         

Net interest margin (2)

    3.71 %     3.87 %     4.06 %     3.93 %     3.97 %

Net interest margin excluding loan discount accretion (2)

    3.56 %     3.71 %     3.81 %     3.72 %     3.79 %

Net interest spread

    3.51 %     3.68 %     3.81 %     3.75 %     3.66 %

Net interest spread excluding loan discount accretion

    3.36 %     3.52 %     3.56 %     3.53 %     3.48 %

 

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

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

 

 

logo02.jpg

 

19

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

September 30,

   

June 30,

   

September 30,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 430,221     $ 431,006     $ 398,086  

Goodwill

    (60,062 )     (60,062 )     (53,627 )

Core deposit and customer intangible

    (12,835 )     (13,271 )     (10,061 )

Total tangible common equity

  $ 357,324     $ 357,673     $ 334,398  
                         
                         

Total Assets:

                       

Total assets

  $ 4,405,217     $ 4,323,959     $ 3,954,670  

Goodwill

    (60,062 )     (60,062 )     (53,627 )

Core deposit and customer intangible

    (12,835 )     (13,271 )     (10,061 )

Total tangible assets

  $ 4,332,320     $ 4,250,626     $ 3,890,982  
                         

Common shares outstanding

    20,383,504       20,740,759       20,667,237  
                         

Book value per common share

  $ 21.11     $ 20.78     $ 19.26  

Tangible book value per common share

  $ 17.53     $ 17.24     $ 16.18  

Common equity to total assets

    9.77 %     9.97 %     10.07 %

Tangible common equity to tangible assets

    8.25 %     8.41 %     8.59 %

 

 

logo02.jpg

 

 

20