EX-99.1 2 ex_327604.htm EXHIBIT 99.1 ex_327604.htm

Exhibit 99.1

 b1.jpg

 

 

 

FOR IMMEDIATE RELEASE Misty Albrecht
January 25, 2022 b1BANK
  225.286.7879
  Misty.Albrecht@b1BANK.com

                                    

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR FISCAL YEAR 2021 AND Q4 2021

 

Baton Rouge, La. (January 25, 2022) – Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, Baton Rouge, Louisiana, today announced its unaudited results for the year ended December 31, 2021, including net income of $52.1 million, or $2.53 per diluted share, an increase of $22.1 million and $0.89, respectively, from the prior year ended December 31, 2020. The increase was largely impacted by a $9.2 million pre-tax gain on sale of Small Business Administration (SBA) Paycheck Protection Program (PPP) loans during the second quarter of 2021 and pre-tax net interest income of $8.2 million realized in 2021 related to SBA PPP loans. On a non-GAAP basis, core net income for the year ended December 31, 2021, which excludes certain income and expenses, was $53.9 million, or $2.61 per diluted share, increases of $16.5 million and $0.56, respectively, from prior year ended December 31, 2020.

 

For the quarter ended December 31, 2021, Business First reported net income of $12.1 million, or $0.59 per diluted share, increases of $1.8 million and $0.09, respectively, from the quarter ended September 30, 2021. On a non-GAAP basis, core net income for the quarter ended December 31, 2021, which excludes certain income and expenses, was $11.7 million, or $0.57 per diluted share, an increase of $0.8 million and $0.04, respectively, from the quarter ended September 30, 2021.

 

“Given all that has occurred over the past few years in our company and across the country the fourth quarter of 2021 was the most “normal” quarter we’ve had in some time,” said Jude Melville, president and CEO. “We are adding clarity and visibility to our story: an entrepreneurial company steadily building core profitability, adding employees, clients and product capability, and diversifying risk across an expanding footprint. We enter 2022 eager to close our pending merger with Texas Citizens Bank in Houston, continue building upon our foundational investment in Dallas-Fort Worth and grow our market share across Louisiana.”

 


b1footer.jpg

 

 

 

On January 24, 2022, Business First’s board of directors declared a quarterly dividend based upon financial performance for the fourth quarter in the amount of $0.12 per share, same as the prior quarter, to the common shareholders of record as of February 15, 2022. The dividend will be paid on February 28, 2022, or as soon thereafter as practicable.

 

Quarterly Highlights

 

 

Loan Growth. Total loans held for investment at December 31, 2021, were $3.2 billion, an increase of $123.4 million compared to September 30, 2021, or 4.02% for the quarter and 16.10% annualized. Excluding the decrease in SBA PPP loans, total loans held for investment increased from the quarter ended September 30, 2021, by 4.18%, or 16.71% annualized. Loan growth in Dallas, Tx. (28.6%), greater New Orleans (63.4%), and the Baton Rouge/Capital Region (36.1%) markets accounted for 128.1% of the quarterly loan growth, offset by normal net maturities and payoffs in Business First’s other markets.

 

 

Stable Credit Quality. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets slightly improved from 0.37% and 0.45%, respectively, at September 30, 2021, to 0.31% and 0.41% at December 31, 2021. The nonperforming asset ratio has decreased from the prior quarter due to asset sales. 

 

 

Banking Center Sale. Business First regularly evaluates its Banking Center network in search of optimization opportunities and closed two Banking Centers during Q4 2021, one in Minden, La, and a second by sale in Oak Grove, La., on October 1, 2021. The Banking Center sale resulted in a pre-tax gain on sale of $492,000.

 

 

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, Tx. As of December 31, 2021, TCBI had consolidated total assets of $547.2 million, loans of $359.0 million, and deposits of $482.8 million.

 

 

 

Financial Condition

 

December 31, 2021, Compared to September 31, 2021

 


b1footer.jpg

 

 

 

Loans

 

Loans held for investment increased $123.4 million, or 4.02% (16.10% annualized), for the quarter ended December 31, 2021. The increase was largely attributable to loan originations in our construction and land and nonfarm, nonresidential real estate portfolios which were $83.7 million and $32.7 million, respectively. Year to date loan growth was 6.63%, inclusive of SBA PPP loans. As of December 31, 2021, SBA PPP loans with an unpaid principal balance of $5.4 million remained outstanding, compared to $8.9 million as of September 30, 2021.

 

Excluding the net decrease in SBA PPP loans, total loans held for investment increased for the quarter ended December 31, 2021, by 4.18%, or 16.71% annualized. Year to date loan growth was 19.00% excluding SBA PPP loans.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.45% as of September 30, 2021, to 0.41% as of December 31, 2021. Nonperforming assets as a percentage of total assets decreased from 0.37% as of September 30, 2021, to 0.31% as of December 31, 2021.

 

Total Shareholders Equity

 

Book value per common share was $21.24 at December 31, 2021, compared to $21.11 at September 30, 2021. On a non-GAAP basis, tangible book value per share was $17.71 at December 31, 2021, compared to $17.53 at September 30, 2021.

 

December 31, 2021, Compared to December 31, 2020

 

 

Loans

 

Total loans held for investment increased by $198.3 million compared to December 31, 2020, or 6.63 %. Excluding SBA PPP loans, loans increased $508.3 million, or 19.00%.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.35% as of December 31, 2020, to 0.41% as of December 31, 2021. Nonperforming assets as a percentage of total assets decreased from 0.48% as of December 31, 2020, to 0.31% as of December 31, 2021, largely due to the sales of nonperforming assets.

 


b1footer.jpg

 

 

 

Total Shareholders Equity

 

Book value per common share was $21.24 at December 31, 2021, compared to $19.88 at December 31, 2020. On a non-GAAP basis, tangible book value per share was $17.71 at December 31, 2021, compared to $16.80 at December 31, 2020.

 

Results of Operations

 

Fourth Quarter 2021 Compared to Third Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended December 31, 2021, net income was $12.1 million, or $0.59 per diluted share, compared to net income of $10.3 million, or $0.50 per diluted share, for the quarter ended September 31, 2021. The increase, $1.8 million and $0.09, respectively, was largely attributable to a $1.1 million increase in pre-tax net interest income and a $455,000 increase in pre-tax gains on sales of securities for the quarter ended December 31, 2021.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended December 31, 2021, was $11.7 million, or $0.57 per diluted share, compared to core net income of $10.9 million, or $0.53 per diluted share, for the quarter ended September 30, 2021. Notable noncore events impacting earnings for the quarter ended December 31, 2021, included $444,000 in gains on sale of securities and a $492,000 gain on sale of the Oak Grove Banking Center within other income, and $266,000 of expenses attributable to acquisition-related expenses, compared to $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, for the quarter ended September 30, 2021.

 

Interest Income

 

For the quarter ended December 31, 2021, net interest income totaled $38.3 million and net interest margin and net interest spread were 3.57% and 3.38%, respectively, compared to $37.3 million, 3.71% and 3.51% for the quarter ended September 30, 2021. The average yield on total interest-earning assets was 3.93% for the quarter ended December 31, 2021, compared to 4.14% for the quarter ended September 30, 2021. The increase in interest income was largely attributable to loan growth during the fourth quarter. The average yield on the loan portfolio (excluding SBA PPP loans) was 4.93% for the quarter ended December 31, 2021, compared to 5.11% for the quarter ended September 30, 2021, due to lower-yielding new originations.

 


b1footer.jpg

 

 

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.6 million) were 3.42% and 3.24%, respectively, for the quarter ended December 31, 2021, compared to 3.56% and 3.36% (excluding loan discount accretion of $1.5 million) for the quarter ended September 30, 2021.

 

Interest Expense

 

For the quarter ended December 31, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by six basis points, from 0.44% to 0.38%, compared to the quarter ended September 30, 2021, due to a combination of increased noninterest deposits and lower yielding interest-bearing deposits.

 

Other Income

 

For the quarter ended December 31, 2021, other income was higher by $627,000 compared to the quarter ended September 30, 2021. The increase was largely attributable to increases on gains of securities of $455,000, fees and brokerage commissions of $386,000, gains on sales of other real estate owned of $523,000, and gain on sale of the Oak Grove Banking Center of $492,000, offset by a reduction of other income of $1.3 million.

 

Other Expenses

 

For the quarter ended December 31, 2021, other expense decreased by $152,000 compared to the quarter ended September 30, 2021.

 

Provision for Loan Losses

 

During the quarter ended December 31, 2021, Business First recorded a provision for loan losses of $1.3 million, compared to $1.1 million for the quarter ended September 30, 2021. The reserve for the quarter ended December 31, 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.

 


b1footer.jpg

 

 

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 1.05% and 11.20%, respectively, for the quarter ended December 31, 2021, compared to 0.95% and 9.47%, respectively, for the quarter ended September 30, 2021.

 

Fourth Quarter 2021 Compared to Fourth Quarter 2020

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended December 31, 2021, net income was $12.1 million, or $0.59 per diluted share, compared to net income of $13.8 million, or $0.67 per diluted share, for the quarter ended December 31, 2020. The decreases in net income and diluted earnings per share were largely attributable to lower interest income related to a reduction of SBA PPP loan fees and discount accretion, as well as the $4.2 million gains on sales of loans under the Main Street Lending Program (Main Street) which occurred in December 2020, offset by the reduction of $2.4 million loss on early extinguishment of Federal Home Loan Bank (FHLB) debt which occurred in December 2020 and a decrease in the provision for loan losses of $834,000.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended December 31, 2021, was $11.7 million, or $0.57 per diluted share, compared to core net income of $14.1 million, or $0.68 per diluted share, for the quarter ended December 31, 2020. Notable noncore events impacting earnings for the quarter ended December 31, 2021, included $444,000 gains on sale of securities and a $492,000 gain on sale of the Oak Grove Banking Center within other income, and $266,000 of expenses attributable to acquisition-related expenses, compared to the incurrence of $568,000 in acquisition-related expenses and $158,000 in gains attributed to former bank premises and equipment in other income for the quarter ended December 31, 2020.

 

Interest Income

 

For the quarter ended December 31, 2021, net interest income totaled $38.3 million and net interest margin and net interest spread were 3.57% and 3.38%, respectively, compared to $39.6 million, 4.26% and 4.03% for the quarter ended December 31, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 4.93% for the quarter ended December 31, 2021, compared to 5.59% for the quarter ended December 31, 2020. The decrease in interest income was largely attributable to lower fees and interest income from lower SBA PPP loan balances.

 

Average yield on total interest-earning assets, net interest margin, and net interest spread were negatively impacted for the quarter ended December 31, 2021, by lower yielding loans and securities, offset partially by lower deposit and borrowing costs.

 


b1footer.jpg

 

 

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.6 million) were 3.42% and 3.24%, respectively, for the quarter ended December 31, 2021, compared to 3.99% and 3.75% (excluding loan discount accretion of $2.6 million) for the quarter ended December 31, 2020.

 

Interest Expense

 

For the quarter ended December 31, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 15 basis points, from 0.53% to 0.38%, compared to the quarter ended December 31, 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 associated with higher subordinated debt balances.

 

Other Income

 

For the quarter ended December 31, 2021, the decrease in other income of $2.6 million was largely attributable to the $4.2 million gains on sales of Main Street loans which occurred during December 2020, offset by an increase in gains on sales of securities of $429,000 and $1.3 million in fees and brokerage commissions, compared to the quarter ended December 31, 2020.

 

Other Expenses

 

For the quarter ended December 31, 2021, the decrease in other expense was $187,000 compared to December 31, 2020. Notable changes include a net increase in salaries and employee benefits of $2.4 million, offset by a reduction of other expenses attributable to a reduction of $2.4 million on loss of early extinguishment of FHLB debt.

 

Provision for Loan Losses

 

During the quarter ended December 31, 2021, Business First recorded a provision for loan losses of $1.3 million compared to $2.1 million for the quarter ended December 31, 2020. The reserve for the quarter ended December 31, 2020, was impacted by $450,000 in net charge-offs and the impact of the COVID-19 pandemic on the qualitative factors at the time.

 


b1footer.jpg

 

 

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 1.05% and 11.20%, respectively, for the quarter ended December 31, 2021, from 1.37% and 13.86%, respectively, for the quarter ended December 31, 2020.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $4.7 billion in assets, $6.2 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.

 

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 Banking Centers, 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 and the TCBI merger, 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.

 


b1footer.jpg

 

 

9

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    78.23 %     81.37 %     82.71 %

Shareholders' Equity to Assets Ratio

    9.17 %     9.77 %     9.85 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 721,385     $ 723,077     $ 886,325  

Real Estate:

                       

Construction and Land

    548,528       464,808       403,065  

Farmland

    87,463       85,898       55,883  

1-4 Family Residential

    467,699       464,462       468,650  

Multi-Family Residential

    97,508       107,551       95,707  

Nonfarm Nonresidential

    1,144,426       1,111,771       971,603  

Total Real Estate

    2,345,624       2,234,490       1,994,908  

Consumer and Other (1)

    122,599       108,669       110,122  

Total Loans (Held for Investment)

  $ 3,189,608     $ 3,066,236     $ 2,991,355  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (385 )     (81 )     (715 )

Recoveries – Quarterly

    51       378       265  

Provision for Loan Losses – Quarterly

    1,300       1,147       2,134  

Balance, End of Period

  $ 29,112     $ 28,146     $ 22,024  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.91 %     0.92 %     0.74 %

Net Charge-offs (Recoveries) to Average Total Loans

    0.01 %     -0.01 %     0.01 %
                         

Remaining Loan Purchase Discount

  $ 27,573     $ 29,390     $ 35,580  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 12,868     $ 12,622     $ 9,063  

Loans Past Due 90 Days or More (2)

    222       1,030       1,523  

Total Nonperforming Loans

    13,090       13,652       10,586  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    1,427       2,152       9,051  

Other Nonperforming Assets

    -       675       402  

Total Other Nonperforming Assets

    1,427       2,827       9,453  

Total Nonperforming Assets

  $ 14,517     $ 16,479     $ 20,039  
                         

Nonperforming Loans to Total Loans (HFI)

    0.41 %     0.45 %     0.35 %

Nonperforming Assets to Total Assets

    0.31 %     0.37 %     0.48 %

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $5.4 million of the commercial portfolio as of December 31, 2021. SBA PPP loans accounted for $9.7 million of the commercial portfolio as of September 30, 2021. SBA PPP loans accounted for $313.9 million and $1.6 million of the commercial and consumer portfolios, respectively, as of December 31, 2020.

 

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

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.59     $ 0.51     $ 0.67     $ 2.54     $ 1.65  

Diluted Earnings per Common Share

    0.59       0.50       0.67       2.53       1.64  

Dividends per Common Share

    0.12       0.12       0.10       0.46       0.40  

Book Value per Common Share

    21.24       21.11       19.88       21.24       19.88  
                                         
                                         

Average Common Shares Outstanding

    20,299,704       20,384,879       20,590,239       20,502,249       18,169,599  

Average Diluted Shares Outstanding

    20,462,317       20,513,838       20,726,648       20,634,281       18,243,445  

End of Period Common Shares Outstanding

    20,400,349       20,383,504       20,621,437       20,400,349       20,621,437  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    1.05 %     0.95 %     1.37 %     1.18 %     0.88 %

Return on Average Equity

    11.20 %     9.47 %     13.86 %     12.25 %     8.42 %

Net Interest Margin

    3.57 %     3.71 %     4.26 %     3.84 %     4.06 %

Net Interest Spread

    3.38 %     3.51 %     4.03 %     3.65 %     3.77 %

Efficiency Ratio (1)

    65.55 %     67.73 %     60.27 %     61.84 %     67.75 %
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,584,460     $ 4,353,885     $ 4,029,660     $ 4,403,670     $ 3,426,120  

Total Quarterly/Year-to-Date Average Equity

    430,834       435,400       399,332       425,692       356,339  
                                         

Other Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 17,355     $ 16,791     $ 14,908     $ 65,825     $ 57,394  

Occupancy and Bank Premises

    1,522       1,629       1,525       7,238       5,349  

Depreciation and Amortization

    793       1,720       1,338       5,792       4,334  

Data Processing

    2,032       1,994       1,967       8,137       5,506  

FDIC Assessment Fees

    668       581       595       2,194       1,608  

Legal and Other Professional Fees

    480       553       626       2,679       2,118  

Advertising and Promotions

    999       612       645       2,712       1,605  

Utilities and Communications

    586       678       617       2,475       2,368  

Ad Valorem Shares Tax

    449       675       850       2,499       2,348  

Directors' Fees

    207       201       173       790       464  

Other Real Estate Owned Expenses and Write-Downs

    76       103       132       736       607  

Merger and Conversion-Related Expenses

    266       145       548       515       3,978  

Other

    3,982       3,885       5,678       15,469       13,314  

Total Other Expenses

  $ 29,415     $ 29,567     $ 29,602     $ 117,061     $ 100,993  
                                         

Other Income

                                       
                                         

Service Charges on Deposit Accounts

  $ 1,800     $ 1,763     $ 1,672     $ 6,813     $ 5,358  

Gain (Loss) on Sales of Securities

    444       (11 )     15       378       135  

Debit Card and ATM Fee Income

    1,554       1,532       1,555       6,199       4,320  

Bank-Owned Life Insurance Income

    367       356       251       1,396       940  

Gain on Sales of Loans

    3       93       4,413       10,117       4,597  

Mortgage Origination Income

    169       227       208       866       572  

Fees and Brokerage Commission

    1,721       1,335       433       5,015       970  

Gain (Loss) on Sales of Other Real Estate Owned

    (35 )     (558 )     199       (1,122 )     227  

Gain (Loss) on Disposal of Other Assets

    (9 )     14       51       112       (576 )

Gain on Sale of Branch

    492       -       -       492       -  

Pass-Through Income from SBIC Partnerships

    555       405       170       2,615       2,538  

Other

    (86 )     1,192       580       2,901       2,483  

Total Other Income

  $ 6,975     $ 6,348     $ 9,547     $ 35,782     $ 21,564  

 

(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.

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 68,375     $ 81,361     $ 149,131  

Federal Funds Sold

    227,044       4,646       174,152  

Securities Available for Sale, at Fair Values

    1,021,061       1,034,491       640,605  

Mortgage Loans Held for Sale

    1,200       1,498       969  

Loans and Lease Receivable

    3,189,608       3,066,236       2,991,355  

Allowance for Loan Losses

    (29,112 )     (28,146 )     (22,024 )

Net Loans and Lease Receivable

    3,160,496       3,038,090       2,969,331  

Premises and Equipment, Net

    58,155       56,611       58,593  

Accrued Interest Receivable

    19,597       19,025       23,895  

Other Equity Securities

    16,619       15,259       12,693  

Other Real Estate Owned

    1,427       2,152       9,051  

Cash Value of Life Insurance

    60,380       59,085       45,030  

Deferred Taxes, Net

    8,822       5,618       5,858  

Goodwill

    59,894       60,062       53,862  

Core Deposit and Customer Intangibles

    12,203       12,835       9,734  

Other Assets

    11,105       14,484       7,456  
                         

Total Assets

  $ 4,726,378     $ 4,405,217     $ 4,160,360  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,291,036     $ 1,201,791     $ 1,164,139  

Interest-Bearing

    2,786,247       2,566,330       2,452,540  

Total Deposits

    4,077,283       3,768,121       3,616,679  
                         

Securities Sold Under Agreements to Repurchase

    19,121       27,195       21,825  

Fed Funds Purchased

    -       16,087       -  

Short-Term Borrowings

    20       20       5,020  

Long-Term Borrowings

    -       -       6,000  

Subordinated Debt

    81,427       81,427       25,000  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       5,000  

Federal Home Loan Bank Borrowings

    82,022       48,002       43,145  

Accrued Interest Payable

    1,354       1,835       2,499  

Other Liabilities

    26,783       27,309       25,229  
                         

Total Liabilities

    4,293,010       3,974,996       3,750,397  
                         

Shareholders' Equity

                       
                         

Common Stock

    20,400       20,384       20,621  

Additional Paid-In Capital

    292,271       291,847       299,540  

Retained Earnings

    121,874       112,243       79,174  

Accumulated Other Comprehensive Income

    (1,177 )     5,747       10,628  
                         

Total Shareholders' Equity

    433,368       430,221       409,963  
                         

Total Liabilities and Shareholders' Equity

  $ 4,726,378     $ 4,405,217     $ 4,160,360  

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

           

Three Months Ended

           

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 38,337     $ 37,900     $ 41,762     $ 156,791     $ 140,459  

Interest and Dividends on Securities

    3,904       3,598       2,572       13,520       9,121  

Interest on Federal Funds Sold and Due From Banks

    50       36       53       127       175  

Total Interest Income

    42,291       41,534       44,387       170,438       149,755  
                                         

Interest Expense:

                                       

Interest on Deposits

    2,645       3,060       3,736       12,183       17,562  

Interest on Borrowings

    1,302       1,180       1,067       4,371       4,547  

Total Interest Expense

    3,947       4,240       4,803       16,554       22,109  
                                         

Net Interest Income

    38,344       37,294       39,584       153,884       127,646  
                                         

Provision for Loan Losses:

    1,300       1,147       2,134       8,047       11,435  
                                         

Net Interest Income After Provision for Loan Losses

    37,044       36,147       37,450       145,837       116,211  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    1,800       1,763       1,672       6,813       5,358  

Gain (Loss) on Sales of Securities

    444       (11 )     15       378       135  

Gain on Sales of Loans

    3       93       4,413       10,117       4,597  

Other Income

    4,728       4,503       3,447       18,474       11,474  

Total Other Income

    6,975       6,348       9,547       35,782       21,564  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    17,355       16,791       14,908       65,825       57,394  

Occupancy and Equipment Expense

    3,857       3,912       3,373       15,750       11,380  

Merger and Conversion-Related Expense

    266       145       548       515       3,978  

Other Expenses

    7,937       8,719       10,773       34,971       28,241  

Total Other Expenses

    29,415       29,567       29,602       117,061       100,993  
                                         

Income Before Income Taxes:

    14,604       12,928       17,395       64,558       36,782  
                                         

Provision for Income Taxes:

    2,536       2,617       3,561       12,422       6,788  
                                         

Net Income:

  $ 12,068     $ 10,311     $ 13,834     $ 52,136     $ 29,994  

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

December 31, 2021

   

September 30, 2021

   

December 31, 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)

  $ 3,106,477     $ 38,318       4.93 %   $ 2,948,491     $ 37,666       5.11 %   $ 2,685,093     $ 37,509       5.59 %

SBA PPP Loans

    7,733       19       1.00 %     10,150       234       9.24 %     365,058       4,253       4.66 %

Securities Available for Sale

    1,041,437       3,904       1.50 %     946,950       3,598       1.52 %     603,192       2,572       1.71 %

Interest-Bearing Deposit in Other Banks

    143,488       50       0.14 %     110,472       36       0.13 %     61,485       53       0.34 %

Total Interest-Earning Assets

    4,299,135       42,291       3.93 %     4,016,063       41,534       4.14 %     3,714,828       44,387       4.78 %

Allowance for Loan Losses

    (28,379 )                     (27,409 )                     (21,020 )                

Noninterest-Earning Assets

    313,704                       365,231                       335,852                  

Total Assets

  $ 4,584,460     $ 42,291             $ 4,353,885     $ 41,534             $ 4,029,660     $ 44,387          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,653,041     $ 2,645       0.40 %   $ 2,566,766     $ 3,060       0.48 %   $ 2,313,511     $ 3,736       0.65 %

Subordinated Debt

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

Subordinated Debt - Trust Preferred Securities

    5,000       42       3.36 %     5,000       42       3.36 %     5,000       42       3.36 %

Advances from Federal Home Loan Bank (FHLB)

    83,374       229       1.10 %     36,015       106       1.18 %     105,640       407       1.54 %

Paycheck Protection Program Liquidity Facility (PPPLF)

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

Other Borrowings

    25,774       5       0.08 %     26,350       6       0.09 %     37,605       126       1.34 %

Total Interest-Bearing Liabilities

    2,848,616       3,947       0.55 %     2,715,558       4,240       0.62 %     2,566,206       4,803       0.75 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,276,279                     $ 1,172,752                     $ 1,033,593                  

Other Liabilities

    28,731                       30,175                       30,529                  

Total Noninterest-Bearing Liabilities

    1,305,010                       1,202,927                       1,064,122                  

Shareholders' Equity

    430,834                       435,400                       399,332                  

Total Liabilities and Shareholders' Equity

  $ 4,584,460                     $ 4,353,885                     $ 4,029,660                  
                                                                         

Net Interest Spread

                    3.38 %                     3.51 %                     4.03 %

Net Interest Income

          $ 38,344                     $ 37,294                     $ 39,584          

Net Interest Margin

                    3.57 %                     3.71 %                     4.26 %
                                                                         

Overall Cost of Funds

                    0.38 %                     0.44 %                     0.53 %

 

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

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Year Ended

 
   

December 31, 2021

   

December 31, 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)

  $ 2,878,306     $ 148,638       5.16 %   $ 2,342,034     $ 131,208       5.60 %

SBA PPP Loans

    158,714       8,153       5.14 %     271,388       9,251       3.41 %

Securities Available for Sale

    870,282       13,520       1.55 %     483,976       9,121       1.88 %

Interest-Bearing Deposit in Other Banks

    104,471       127       0.12 %     48,345       175       0.36 %

Total Interest-Earning Assets

    4,011,773       170,438       4.25 %     3,145,743       149,755       4.76 %

Allowance for Loan Losses

    (26,132 )                     (16,540 )                

Noninterest-Earning Assets

    418,029                       296,917                  

Total Assets

  $ 4,403,670     $ 170,438             $ 3,426,120     $ 149,755          
                                                 
                                                 

Liabilities and Shareholders' Equity

                                               
                                                 

Interest-Bearing Liabilities:

                                               

Interest-Bearing Deposits

  $ 2,604,825     $ 12,183       0.47 %   $ 1,978,295     $ 17,562       0.89 %

Subordinated Debt

    68,183       3,526       5.17 %     25,000       1,688       6.75 %

Subordinated Debt - Trust Preferred Securities

    5,000       168       3.36 %     3,341       121       3.62 %

Advances from Federal Home Loan Bank (FHLB)

    47,325       554       1.17 %     113,999       1,945       1.71 %

Paycheck Protection Program Liquidity Facility (PPPLF)

    -       -       0.00 %     65,857       237       0.36 %

Other Borrowings

    27,182       123       0.45 %     43,286       556       1.28 %

Total Interest-Bearing Liabilities

    2,752,515       16,554       0.60 %     2,229,778       22,109       0.99 %
                                                 

Noninterest-Bearing Liabilities:

                                               

Noninterest-Bearing Deposits

    1,196,970                       812,332                  

Other Liabilities

    28,493                       27,671                  

Total Noninterest-Bearing Liabilities

    1,225,463                       840,003                  

Shareholders' Equity

    425,692                       356,339                  

Total Liabilities and Shareholders' Equity

  $ 4,403,670                     $ 3,426,120                  
                                                 

Net Interest Spread

                    3.65 %                     3.77 %

Net Interest Income

          $ 153,884                     $ 127,646          

Net Interest Margin

                    3.84 %                     4.06 %
                                                 

Overall Cost of Funds

                    0.42 %                     0.73 %

 

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

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Interest Income:

                                       

Interest income

  $ 42,291     $ 41,534     $ 44,387     $ 170,438     $ 149,755  

Core interest income

    42,291       41,534       44,387       170,438       149,755  

Interest Expense:

                                       

Interest expense

    3,947       4,240       4,803       16,554       22,109  

Core interest expense

    3,947       4,240       4,803       16,554       22,109  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    1,300       1,147       2,134       8,047       11,435  

Core provision expense

    1,300       1,147       2,134       8,047       11,435  

Other Income:

                                       

Other income

    6,975       6,348       9,547       35,782       21,564  

(Gains) 1osses on former bank premises and equipment

    78       392       (158 )     1,010       351  

(Gains) 1osses on sale of securities

    (444 )     11       (15 )     (378 )     (135 )

(Gains) on sale of branch

    (492 )     -       -       (492 )     -  

Core other income

    6,117       6,751       9,374       35,922       21,780  

Other Expense:

                                       

Other expense

    29,415       29,567       29,602       117,061       100,993  

Acquisition-related expenses (2)

    (266 )     (145 )     (568 )     (515 )     (9,559 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (57 )     (211 )     -       (1,556 )     -  

Core other expense

    29,092       29,211       29,034       114,990       91,363  

Pre-Tax Income: (a)

                                       

Pre-tax income

    14,604       12,928       17,395       64,558       36,782  

(Gains) 1osses on former bank premises and equipment

    78       392       (158 )     1,010       351  

(Gains) 1osses on sale of securities

    (444 )     11       (15 )     (378 )     (135 )

(Gains) on sale of branch

    (492 )     -       -       (492 )     -  

Acquisition-related expenses (2)

    266       145       568       515       9,559  

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

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    57       211       -       1,556       -  

Core pre-tax income

    14,069       13,687       17,790       66,769       46,628  

Provision for Income Taxes: (1)

                                       

Provision for income taxes

    2,536       2,617       3,561       12,422       6,788  

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

    16       82       (33 )     211       74  

Tax on (gains) losses on sale of securities

    (93 )     2       (3 )     (79 )     (28 )

Tax on (gains) on sale of branch

    (138 )     -       -       (138 )     -  

Tax on acquisition-related expenses (2)

    62       24       120       108       1,727  

Tax on stock option exercises (founder's grants)

    -       -       -       -       601  

Tax on occupancy and bank premises - hurricane repair

    12       44       -       326       -  

Core provision for income taxes

    2,395       2,769       3,645       12,850       9,162  

Net Income:

                                       

Net income

    12,068       10,311       13,834       52,136       29,994  

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

    62       310       (125 )     799       277  

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

    (351 )     9       (12 )     (299 )     (107 )

(Gains) on sale of branch

    (354 )     -       -       (354 )     -  

Acquisition-related expenses (2), net of tax

    204       121       448       407       7,832  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    45       167       -       1,230       -  

Core net income

  $ 11,674     $ 10,918     $ 14,145     $ 53,919     $ 37,466  
                                         

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

  $ 15,904     $ 14,075     $ 19,529     $ 72,605     $ 48,217  

(Gains) losses on former bank premises and equipment

    78       392       (158 )     1,010       351  

(Gains) losses on sale of securities

    (444 )     11       (15 )     (378 )     (135 )

(Gains) on sale of branch

    (492 )     -       -       (492 )     -  

Acquisition-related expenses (2)

    266       145       568       515       9,559  

Stock option exercises (founder's grants)

    -       -       -       -       71  

Occupancy and bank premises - hurricane repair

    57       211       -       1,556       -  

Core pre-tax, pre-provision earnings

  $ 15,369     $ 14,834     $ 19,924     $ 74,816     $ 58,063  
                                         

Average Diluted Shares Outstanding

    20,462,317       20,513,838       20,726,648       20,634,281       18,243,445  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.59     $ 0.50     $ 0.67     $ 2.53     $ 1.64  

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

    (0.00 )     0.01       (0.01 )     0.04       0.02  

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

    (0.01 )     0.00       -       (0.02 )     (0.01 )

(Gains) on sale of branch

    (0.02 )     -       -       (0.02 )     -  

Acquisition-related expenses (2), net of tax

    0.01       0.01       0.02       0.02       0.43  

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

    -       -       -       -       (0.03 )

Occupancy and bank premises - hurricane repair, net of tax

    0.00       0.01       -       0.06       -  

Core diluted earnings per share

  $ 0.57     $ 0.53     $ 0.68     $ 2.61     $ 2.05  
                                         

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

  $ 0.78     $ 0.69     $ 0.94     $ 3.52     $ 2.64  

(Gains) losses on former bank premises and equipment

    0.00       0.01       (0.01 )     0.05       0.02  

(Gains) losses on sale of securities

    (0.02 )     0.00       -       (0.02 )     (0.01 )

(Gains) on sale of branch

    (0.02 )     -       -       (0.02 )     -  

Acquisition-related expenses (2)

    0.01       0.01       0.03       0.02       0.52  

Stock option exercises (founder's grants)

    -       -       -       -       0.00  

Occupancy and bank premises - hurricane repair

    0.00       0.01       -       0.08       -  

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

  $ 0.75     $ 0.72     $ 0.96     $ 3.63     $ 3.17  

 

(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21.00% for 2021 and 2020. These rates approximated the marginal tax rates.

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

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total Quarterly/Year-to-Date Average Assets

  $ 4,584,460     $ 4,353,885     $ 4,029,660     $ 4,403,670     $ 3,426,120  

Total Quarterly/Year-to-Date Average Equity

  $ 430,834     $ 435,400     $ 399,332     $ 425,692     $ 356,339  
                                         

Net Income:

                                       

Net income

  $ 12,068     $ 10,311     $ 13,834     $ 52,136     $ 29,994  

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

    62       310       (125 )     799       277  

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

    (351 )     9       (12 )     (299 )     (107 )

(Gains) on sale of branch, net of tax

    (354 )     -       -       (354 )     -  

Acquisition-related expenses (2), net of tax

    204       121       448       407       7,832  

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

    -       -       -       -       (530 )

Occupancy and bank premises - hurricane repair, net of tax

    45       167       -       1,230       -  

Core net income

  $ 11,674     $ 10,918     $ 14,145     $ 53,919     $ 37,466  
                                         

Return on average assets

    1.05 %     0.95 %     1.37 %     1.18 %     0.88 %

Core return on average assets

    1.02 %     1.00 %     1.40 %     1.22 %     1.09 %

Return on equity

    11.20 %     9.47 %     13.86 %     12.25 %     8.42 %

Core return on average equity

    10.84 %     10.03 %     14.17 %     12.67 %     10.51 %
                                         

Interest Income:

                                       

Interest income

  $ 42,291     $ 41,534     $ 44,387     $ 170,438     $ 149,755  

Core interest income

    42,291       41,534       44,387       170,438       149,755  

Interest Expense:

                                       

Interest expense

    3,947       4,240       4,803       16,554       22,109  

Core interest expense

    3,947       4,240       4,803       16,554       22,109  

Other Income:

                                       

Other income

    6,975       6,348       9,547       35,782       21,564  

(Gains) losses on former bank premises and equipment

    78       392       (158 )     1,010       351  

(Gains) losses on sale of securities

    (444 )     11       (15 )     (378 )     (135 )

(Gains) on sale of branch

    (492 )     -       -       (492 )     -  

Core other income

    6,117       6,751       9,374       35,922       21,780  

Other Expense:

                                       

Other expense

    29,415       29,567       29,602       117,061       100,993  

Acquisition-related expenses

    (266 )     (145 )     (568 )     (515 )     (9,559 )

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

    -       -       -       -       (71 )

Occupancy and bank premises - hurricane repair

    (57 )     (211 )     -       (1,556 )     -  

Core other expense

  $ 29,092     $ 29,211     $ 29,034     $ 114,990     $ 91,363  
                                         

Efficiency Ratio:

                                       

Other expense (a)

  $ 29,415     $ 29,567     $ 29,602     $ 117,061     $ 100,993  

Core other expense (c)

  $ 29,092     $ 29,211     $ 29,034     $ 114,990     $ 91,363  

Net interest and other income (1) (b)

  $ 44,875     $ 43,653     $ 49,116     $ 189,288     $ 149,075  

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

  $ 44,461     $ 44,045     $ 48,958     $ 189,806     $ 149,426  

Efficiency ratio (a/b)

    65.55 %     67.73 %     60.27 %     61.84 %     67.75 %

Core efficiency ratio (c/d)

    65.43 %     66.32 %     59.30 %     60.58 %     61.14 %
                                         

Total Average Interest-Earnings Assets

  $ 4,299,135     $ 4,016,063     $ 3,714,828     $ 4,011,773     $ 3,145,743  
                                         

Net Interest Income:

                                       

Net interest income

  $ 38,344     $ 37,294     $ 39,584     $ 153,884     $ 127,646  

Loan discount accretion

    (1,559 )     (1,511 )     (2,567 )     (7,750 )     (6,592 )

Net interest income excluding loan discount accretion

  $ 36,785     $ 35,783     $ 37,017     $ 146,134     $ 121,054  
                                         

Net interest margin (2)

    3.57 %     3.71 %     4.26 %     3.84 %     4.06 %

Net interest margin excluding loan discount accretion (2)

    3.42 %     3.56 %     3.99 %     3.64 %     3.85 %

Net interest spread

    3.38 %     3.51 %     4.03 %     3.65 %     3.77 %

Net interest spread excluding loan discount accretion

    3.24 %     3.36 %     3.75 %     3.45 %     3.56 %

 

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

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

 


b1footer.jpg

 

 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

December 31,

   

September 30,

   

December 31,

 

(Dollars in thousands, except per share data)

 

2021

   

2021

   

2020

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 433,368     $ 430,221     $ 409,963  

Goodwill

    (59,894 )     (60,062 )     (53,862 )

Core deposit and customer intangible

    (12,203 )     (12,835 )     (9,734 )

Total tangible common equity

  $ 361,271     $ 357,324     $ 346,367  
                         
                         

Total Assets:

                       

Total assets

  $ 4,726,378     $ 4,405,217     $ 4,160,360  

Goodwill

    (59,894 )     (60,062 )     (53,862 )

Core deposit and customer intangible

    (12,203 )     (12,835 )     (9,734 )

Total tangible assets

  $ 4,654,281     $ 4,332,320     $ 4,096,764  
                         

Common shares outstanding

    20,400,349       20,383,504       20,621,437  
                         

Book value per common share

  $ 21.24     $ 21.11     $ 19.88  

Tangible book value per common share

  $ 17.71     $ 17.53     $ 16.80  

Common equity to total assets

    9.17 %     9.77 %     9.85 %

Tangible common equity to tangible assets

    7.76 %     8.25 %     8.45 %

 


b1footer.jpg